POW Katungawan Concreting

Project
Construction/Widening/Upgrading/Rehabili
Station Limits Sta. 0+000
Location Buguey,
Rate/Hour
Foreman 66.18 per
Skilled 47.89 per
Unskilled 36.91 per
ITEM NO. MATERIALS COST
Embankment
Item 200 432.67 per

Item 300 485.99 per
Fine Aggregates 482.26 per
Coarse aggregates 506.50 per
Item 311
Reinforcing Steel Bar 50.00 per
Curing Compound 60.00 per
Asphalt Sealant 46.00 per
Forms, Steel(Rental) 40.00 per
Sand 482.26 per
Gravel 506.50 per
Cement 230.00 per
Concrete Saw(diamond blade 14") 7,500.00 per
Pipe Sleeve, 2" Ø 97.00 per
Grease/Tar 210.00 per
Item 311(2) Reinforcing Steel Bar 50.00 per

Curing Compound 60.00 per
Asphalt Sealant 44.00 per
Forms, Steel(Rental) 40.00 per
Sand 482.26 per
Gravel 506.50 per
Cement 230.00 per
#16 G.I. Tiewire(2% of RSB) 75.00 per
500-1 Portland Cement 230.00 per

910 dia RC pipe Sand 482.26 per
R.C. Pipes (910 mm dia) 2,200.00 per
Sand Bedding/ Selected Sandy Soil 482.26 per
500-2 Portland Cement 230.00 per

1220 dia RC pipe Sand 482.26 per
R.C. Pipes (1220 mm dia) 3,500.00 per
Sand Bedding/ Selected Sandy Soil 46.00 per
502-3 RSB, Grade 40, (w/ 5% wastage) 50.00 per

# 16 Tie wire 75.00 per
Lumber, Good - 4 uses 45.00 per
Marine Plywood(1/2" x 4' x 8') 750.00 per
Assorted CWN(1kg/100 bd.ft. of Lumber 85.00 per
Cement 230.00 per
Sand 482.26 per
Gravel 506.50 per
603(3)a Cement 230.00

Sand 482.26
Gravel 506.50
Metal Beam Guardrail 1,950.00
Plywood marine, 1/2" thk x 4'x 8' - 4 uses 750.00
Lumber - 4 uses 45.00
Reinforcing Steel bars, Grade 40 50.00
Tie Wire(2% RSB) 75.00
Assorted CWN (1kg/100 bd.ft of Lumber 85.00
Bolt, Nut & Washer 5/8" dia x 9" 101.00
Bolt,Nut & Washer 5/8 " dia x1" 11.25
603-b Metal Guardrail End Piece
Item 605 Portland Cement 230.00 per

Sand 482.26 per
Gravel 506.50 per
Form Lumber, Good 45.00 per
75mmФ G.I. Pipe 400.00 per
G.I . Flat Bar, 1 1/2"x1/8" 530.00 per
G.I. Bolts w/ Nuts & Washer, 5mm Ф 48.00 per
G.I. Bolts w/ Nuts & Washer, 2mm Ф 10.00 per
Sign Face, 3mm thk. Aluminum Sheet 10.00 per
Assorted CWN (1 kg./100 bd. Ft of Lumber) 85.00 per
Item 612-1 Thermoplastic Paint(White) 2,585.00 per

Glass Beads 800.00 per
Primer(white) 150.00 per
LPG(50 kg) 4,150.00 per
LPG(12kg) 996.00 per
Calsumine 25.00 per
Item 612-2 Thermoplastic Paint(Yellow) 2,835.00 per

Glass Beads 800.00 per
Primer(yellow) 175.00 per
LPG(50 kg) 4,150.00 per
LPG(12kg) 996.00 per
Calsumine 25.00 per
505/506 Cement 230.00 per

Sand 482.26 per
Gravel Fill 359.96 per
Weepholes 75mm dia. 145.00 per
Filter Cloth 160.00 per
Boulders(15-25 kg.) 1,072.49 per
on/Widening/Upgrading/Rehabilitation of Access Road, Aparri, Airport, Maura
Sta. 0+000 -Sta. 2+650
Buguey, Cagayan
Rate/Day
529.44
526.79
295.31
UNIT
cu.m
cu.m
cu.m
cu.m
kg
liter
liter
l.m
cu.m
cu.m
bag
pc
pc
liter
kg
liter
liter
l.m
cu.m
cu.m
bag
kg
bag
cu.m
pc
cu.m
bag
cu.m
pc
cu.m
kg
kg
bd.ft
pc
kg
bag
cu.m
cu.m
bag
cu.m
cu.m
ln.m
pc
bd.ft
kg
kg
kg
pc.
pc.
pc
bag
cu.m
cu.m
bd.ft.
ln.m
kg
pc
pc
pc
kg
bag
bag
liter
cyl
cyl
kg
bag
bag
liter
cyl
cyl
kg
bag
cu.m
cu.m
l.m
sq.m
cu.m
Department of Public Works and Highways (DPWH)
CONCRETING OF KATUNGAWAN ROAD
Brgy. Buyun, Sta. Teresita, Cagayan
Project Name and Location
Cagayan First District Engineering Office

Aparri, Cagayan
APPROVED BUDGET FOR THE CONTRACT

Stations : #NAME?
Net Length : - Contract Duration : 179 C.D.
TOTAL MARK-
MARK-UP IN
ESTIMATED PERCENT UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT1 TOTAL COST UNIT COST
DIRECT COST COST
OCM2 PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
#REF!
#REF! #REF!
#REF! #REF! #REF! 9% 8% 17% #REF! #REF! #REF! #REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF!
#REF! #REF! #REF! #REF! #REF!
#REF!
#REF! #REF!
#REF!
Total, Page 1 #REF! #REF! #REF! #REF! #REF!
Submitted by : Checked and Reviewed ( As to Unit Cost) Recommending Approval : Approved :
RUBEN S. SALIGANAN JOSE B. TOBIAS ALEXANDER D. NOLA, CESE MELVIN B. NAVARRO, MNSA, CESO IV
District Engineer Chief, Construction Division OIC-Assistant Regional Director Officer-In- Charge
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

OFFICE OF THE DISTRICT ENGINEER
Aparri, Cagayan
PROGRAM OF WORK/BUDGET COST
Road Upgrading (Gravel to Concrete) along Jct. Gattaran-Cumao-

Project : Capissayan-Sta. Margarita-Bolos Point Road, K0584+200 -K0585+974, Net Length : 2,046 Ln.m
K0585+974 - K0586+245
Location : Baggao, Cagayan Road width : 6.70 m.
Appropriation: Php 50,000,000.00 Thickness : 28 cm thick
Estd. Project Cost : #REF! Starting Date : Upon issuance of NTP
Source of Fund : FY 2014 Regular Infrastructure Project Road Classification : National Secondary
Station Limits: K0584+200-K0585+974 =(STA. 584+200 - STA. 585+956) Total Project Duration : 179 Calendar Days
K0585+974-K0586+245 =(STA. 584+956 - STA. 586+246)
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF! Please see Annex "A"
#REF! #REF!
#REF! #REF!
TOTAL #REF!
ESTIMATED COST OF THE PROJECT
D E S C R I P T I O N QTY AMOUNT TOTAL COST
#REF! ( Please see Estimated P #REF!

#REF! Cost of Proposed Work) #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
TOTAL P #REF!
BREAKDOWN OF EXPENDITURE :
1. Labor #REF! A. Total Direct Cost #REF!
2. Materials #REF! B. Mark-Up (17%) #REF!
3. Rental of Equipment #REF! C. VAT (12%) #REF!
4. Mob./Demob. #REF! D. Total, A+B+C #REF!
5. Total Direct Cost #REF! E. Cost of Engineering, 3.5% 1,750,000.00
6. OCM & Profit (9% and 8%) #REF! F. Sub-Surface Exploration -
7. VAT (12%) #REF! G. Total Estimated Cost #REF!
8. Cost of Engineering, 3.5% 1,750,000.00
9. Subsurface Exploration -
10. Total #REF!
Submitted by : Checked and Reviewed ( As to Unit Cost)
RUBEN S. SALIGANAN JOSE B. TOBIAS

District Engineer Chief, Construction Division
Recommending Approval : Approved :
ALEXANDER D. NOLA, CESE MELVIN B. NAVARRO, MNSA, CESO IV

OIC-Assistant Regional Director Officer-In-Charge
DETAILED UNIT PRICE ANALYSIS
Item No. : 1722 (3) Quantity = #N/A

Description : #N/A Unit = #N/A
Production Output : = 0.88 m/hr.

No. of Hours : = #N/A hours say #N/A hours
No. of Days : = #N/A days
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Concrete Vibrator 0.1 2.00 #N/A 91.25 #N/A
Bar Cutter, Single Phase 0.1 1.00 #N/A 219.75 #N/A
Bar Bender 0.1 1.00 #N/A 351.50 #N/A
Cutting Outfit 0.1 1.00 #N/A 45.45 #N/A
Minor Tools(10% of Labor) #N/A
A. SUB-TOTAL, EQUIPMENT P #N/A
B. Designation Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
Foreman 1.00 #N/A P 98.09 P #N/A

Skilled Labor 4.00 #N/A 71.10 #N/A
Unskilled Labor 8.00 #N/A 54.90 #N/A
B. SUB-TOTAL, LABOR P #N/A
C. Name and Description Qty Unit Unit Price Total Cost (Pesos)
Factor
Ready Mix Concrete 0.1170 #N/A cu.m. 4,034.00 #N/A
Reinforcing Steel Bar (Grade 40) 30.4340 #N/A kg. 41.00 #N/A
Plywood 1/2" x 4' x 8'- 3 uses 0.7250 #N/A pc. 750.00 #N/A
Lumber 3 - uses 20.6000 #N/A bd.ft. 44.25 #N/A
Assorted CWN (1 kg/100 bd.ft. of Lumber) 0.2060 #N/A kg. 70.00 #N/A
Tie wire (2% of RSB) 0.6090 #N/A kg. 65.00 #N/A
Oxy/Acetylene (1 set/5000kg. Steel Sheet Pile) 0.006 #N/A set 2,500.00 #N/A
C. SUB-TOTAL, MATERIALS P #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
D TOTAL DIRECT COST P #N/A
DIRECT UNIT COST #N/A
E OCM 15% of D #N/A
F Profit 10% of D #N/A
G VAT 5% of (D+E+F) #N/A
H Total Cost (D+E+F+G) #N/A
I Unit Cost H/Quantity P #N/A


Production Output : = 2.25 ln.m/hr.

Factor
Backhoe(0.80 cu.m) 0.5 1.00 #N/A P 1,537.00 P #N/A
Plate Compactor (5Hp) 0.5 1.00 #N/A 123.00 #N/A

Factor
Cement 0.774 #N/A bag 265.00 #N/A
Sand 0.044 #N/A cu.m 858.71 #N/A
RCPC Class II 610mm 1.00 #N/A pc. 1,050.00 #N/A
Sand Bedding / Selected Sandy Soil 0.0880 #N/A cu.m 711.28 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Item No. : Painting Quantity = #N/A

Production Output : = 12.00 sq.m/hr.

Factor
Minor Tools (10% of Labor) #N/A
Foreman 0.5 1.00 #N/A P 98.09 P #N/A

Skilled Labor 0.5 4.00 #N/A 71.10 #N/A
Unskilled Labor 0.5 2.00 #N/A 54.90 #N/A
Factor
Paint Metal Epoxy 0.035 #N/A gal 265.00 #N/A
Paint Aluminum 0.069 #N/A gal 761.73 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
FORM POW-2015-01-00
Project : CONCRETING OF KATUNGAWAN ROAD Net Length : (a) Road 2.20Lane Km (1.10 Km)
(b) Bridge
Project ID : (c) Others Width = 6.70 m., Thickness = 0.28 m.

Project Component ID :
Project Location : Brgy. Buyun, Sta. Teresita, Cagayan Target Start Date :
Work Location : Sta 0+000 - Sta 1+100 Total Project Duration :
Appropriation : PHP 25,597,966.00 No. of Pre-determined :
Source of Fund : 0 Unworkable Days :
Contract Duration : 180 C.D.
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A:Facilities for the Engineer
B:Other General Requirements
C:Earthworks
D:Subbase and Base Course (PLS. SEE FORM POW-2015-01C-00)
E:Surface Courses
F:Bridge Construction
G:Drainage and Slope Protection Structures
H:Miscellaneous Sructures
Total - - -
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,123,446.56 A. Total Direct Cost 20,317,702.61
2. Materials 16,315,067.76 B. OCM and Profit 4,033,091.38
3. Rental of Equipment 2,879,188.30 C. Value Added Tax 1,247,171.19
4. Provisional Sum - D. Total Construction Cost 25,597,965.19
5. Daywork - E. Eng'g & Administrative Overhead, % -
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 4,033,091.38 F. Payment for Tree Planting -
7. Value Added Tax 1,247,171.19 G. Physical Reserved (Contingency) -
8. Eng'g & Administrative Overhead, % -
9. RROW Acquisition -
10. Physical Reserved (Contingency) -
11. TOTAL ESTIMATED COST 25,597,965.19 H. TOTAL ESTIMATED COST 25,597,965.19
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Reviewed by: Recommending Approval: Approved:
GIRLIE P. UY FELISA M. SALVADOR PEDRITO R. BAUTISTA ROSAURO R. GUERRERO

Engineer II Chief,Planning & Design Section OIC-Assistant District Engineer District Engineer
Part B Part C Part D
As of February 6, 2017 As of 4th Quarter 2016
Equipment Rental Rates (Road Construction)
Manpower Hourly Rate Daily Rate CODE Materials Cost Unit
DESCRIPTION MODEL CAPACITY FLYWHEEL HORSEPOWER RENTAL RATE
Foreman Php 98.09 Php 784.68 1 Cement Php 265.00 /bag
Leadman Php 90.28 Php 722.22 1. Earth Moving Equipment 2 Sand / Fine Aggregates Php 858.71 /cu.m.
Heavy Eqmt. Operator Php 82.02 Php 656.17 1.1 Bulldozer D6H SERIES II PSDS/DD 165 Php 3,379.00 3 Gravel / Course Aggregates Php 858.71 /cu.m.
Highly-Skilled Labor Php 82.02 Php 656.17 1.2 Bulldozer w/ Ripper D6H SERIES II PSDS/DD 165 Php 3,885.85 4 Gravel Fill / Aggregate Subbase Course Php 711.28 /cu.m.
Light Skilled Labor Php 76.56 Php 612.49 1.3 Payloader LX80 - 2C 1.50 m³ / 1.95 yd³ 110 Php 1,733.00 5 Boulders Php 947.30 /cu.m.
Driver Php 71.10 Php 568.80 1.4 Motorized Road Grader G710A 140 Php 2,173.00 6 Reinforcing Steel Bar Plain Grade 40 Php 40.00 /kg.
Skilled Labor Php 71.10 Php 568.80 1.5 Road Grader w/ Scarifier G710A 140 Php 2,824.90 7 Reinforcing Steel Bar Plain Grade 60 Php 40.00 /kg.
Semi-Skilled Labor Php 65.82 Php 526.53 2. Compaction Equipment 8 Reinforcing Steel Bar Deformed Grade 40 Php 41.00 /kg.
Unskilled Labor Php 54.90 Php 439.16 2.1 Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10 mt 107 Php 561.00 9 Reinforcing Steel Bar Deformed Grade 60 Php 42.00 /kg.
2.2 Vibratory Roller SD100DC 10 mt 125 Php 1,846.00 10 CHB Load Bearing (100mm) Php 19.00 /pc.
2.3 Tandem Steel Roller CC421 10.10 mt 123.4 Php 1,652.00 11 CHB Load Bearing (150mm) Php 22.00 /pc.
2.4 Plate Compactor 400-500 Gasoline Engine 5 Php 123.00 12 CHB Ordinary (100mm) Php 13.50 /pc.
3. Lifting Equipment 13 CHB Ordinary (150mm) Php 18.00 /pc.
3.1 Crawler Crane All Models 36-40 mt 190 Php 1,902.00 14 Marine Plywood (1/4 ") Php 420.00 /pc.
3.2 Truck Mounted Crane All Models 31-35 mt 238 Php 1,861.00 15 Marine Plywood (1/2 ") Php 750.00 /pc.
3.3 Truck Mounted Crane All Models 41-45 mt 246 Php 2,606.00 16 Marine Plywood (3/4 ") Php 1,310.00 /pc.
4. Excavating Equipment 17 Ordinary Plywood (1/4 ") Php 360.00 /pc.
4.1 Backhoe SE 130 LC-2 0.80 m³ / 1.04 yd³ 99 Php 1,537.00 18 Ordinary Plywood (1/2 ") Php 650.00 /pc.
4.2 Backhoe w/ Breaker SE 130 LC-3 0.80 m³ / 1.04 yd³ 99 Php 1,998.10 19 Ordinary Plywood (3/4 ") Php 1,100.00 /pc.
4.3 Backhoe, Wheel Mounted PW60N-1 0.28 m³ / 0.37 yd³ 50 Php 922.00 20 Good Lumber Php 45.00 /bd.ft.
5. Foundation Equipment 21 Coco Lumber Php 15.00 /bd.ft.
5.1 Vibro Hammer DPD600T Hydraulic Pile Driver 60 ton 201 Php 2,123.00 22 GI Tie Wire # 12 Php 65.00 /kg.
6. Foundation Equipment 23 GI Tie Wire # 16 Php 65.00 /kg.
6.1 Asphalt Distributor ROSCO/5 ton 300 USG 100 Php 936.00 24 Concrete Nails Assorted Php 100.00 /kg.
6.2 Asphalt Paver NF220BIIVDM 80 Php 1,833.00 25 Common Nails Assorted Php 70.00 /kg.
7. Concreting Equipment 26 Curing Compound Php 60.00 /ltr.
7.1 Concrete Screeder Wacker Truss Screed 5.5 Php 545.00 27 Steel Forms 15cm width Php 40.00 /ln.m.
7.2 Concrete Paver COMMANDER III, FOUR-TRACK Php 6,765.00 28 Steel Forms 20cm width Php 50.00 /ln.m.
7.3 One Bagger Mixer 4-6 ft³/min Php 172.00 29 Steel Forms 23cm width Php 60.00 /ln.m.
7.4 Transit Mixer All Models 5-6 yd³ 175 Php 1,318.00 30 Steel Forms 25cm width Php 70.00 /ln.m.
8. Hauling Equipment 31 Steel Forms 28cm width Php 80.00 /ln.m.
8.1 Dump Truck All Models 12 yd³ 290 Php 1,420.00 32 Steel Forms 30cm width Php 87.00 /ln.m.
8.2 Cargo/Service Truck All Models 2-5 mt 160 Php 783.00 33 RCPC Class II 300mm Php 400.00 /pc.
8.3 Boom Truck All Models 2-5 mt 160 Php 1,017.90 34 RCPC Class II 460mm Php 650.00 /pc.
8.4 Cargo/Service Truck All Models 9-10 mt 270 Php 1,212.00 35 RCPC Class II 610mm Php 1,050.00 /pc.
8.5 Water Truck/Pump All Makes 1600 L 360 Php 2,450.00 36 RCPC Class II 760mm Php 1,800.00 /pc.
9. Air Equipment 37 RCPC Class II 910mm Php 2,200.00 /pc.
9.1 Air Compressor All Models 356-450 cfm 130 Php 965.00 38 RCPC Class II 1070mm Php 2,500.00 /pc.
9.4 Diamond Drill CP-8 Php 201.25 41 RCPC Class II 1524mm Php 5,100.00 /pc.
9.5 Jackhammer Php 150.00 42 PVC Pipe (12.7mm) Php 52.00 /pc.
9.6 Pneumatic Drilling Machine Php 170.00 43 PVC Pipe (19mm) Php 90.00 /pc.
10. Pumping Equipment 44 PVC Pipe (25.4mm) Php 103.00 /pc.
10.1 Water Pump, 100 mm suction Ø 2667 50 16 Php 266.25 45 PVC Pipe (38mm) Php 203.00 /pc.
12. Shop Equipment 46 PVC Pipe (50mm) Php 300.00 /pc.
12.1 Welding Machine Gas/Diesel Driven 300 48 Php 371.00 47 PVC Pipe (63mm) Php 330.00 /pc.
13. Special Support Equipment 48 PVC Pipe (76mm) Php 385.00 /pc.
13.1 Chainsaw Php 75.36 49 PVC Pipe (89mm) Php 450.00 /pc.
14. MiscellaneousEquipment 50 PVC Pipe (101mm) Php 505.00 /pc.
14.1 Concrete Vibrator HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade Php 91.25 51 Pipe Sleeve, 1" Ø Php 34.33 /ln.m.
14.2 Concrete Saw 14"Blade Ø with 4 3/4"Cutting Depth 7.5 Php 32.63 52 Pipe Sleeve, 1 1/2" Ø Php 67.67 /ln.m.
14.3 Bar Cutter 25 mm Maximum Rebar Ø (Grade 40), Single Phase Php 219.75 53 Pipe Sleeve, 2" Ø Php 97.00 /ln.m.
14.4 Bar Bender 25 mm Maximum Rebar Ø, Three Phase Php 351.50 54 Embankment Php 300.98 /cu.m.
15. Plants
15.1 Asphalt Concrete Plant Php 4,286.63
15.2 Concrete Batch Plant Php 1,759.50
18. Others
18.1 Power Broom, Towed Type With Engine 2 m wide 6-30 km/h Sweeping Capacity Php 130.54
18.2 Hydroseeding Machine Php 952.00
18.3 Applicator Machine Php 93.75
18.4 Kneading Machine Php 187.50
18.5 Drop Hammer Php 200.00
18.6 Cutting Outfit Php 45.45
18.7 Steel Wheel w/ Nylon Rope Php 300.00
18.8 Improvised Bamboo w/ Bucket Php 200.00
18.9 Asphalt Kettle/Drum Php 10.00
Republic of the Philippines
LOCAL GOVERNMENT UNIT
Sta.Teresita, Cagayan
Project: CONCRETING OF KATUNGAWAN ROAD
Location : Brgy. Buyun, Sta. Teresita, Cagayan Net Length : 2.20Lane Km (1.10 Km)
Appropriation: Php 25,597,966.00 Classification : Road
Estd. Project Cost : Php 25,597,966.00 Type of Structure :
Source of Fund : :
SARO No.: :
Station Limits: Sta 0+000 - Sta 1+100 Total Project Duration : 180 Calendar Days
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
PART A - OTHER GENERAL REQUIREMENTS 1.120
PART B- EARTHWORK 6.382
PART C - SUBBASE AND BASE COURSE 12.764
PART D- SURFACE COURSES 40.768
Please see Annex "A"
PART E- ROAD CONSTRUCTION 0.274
PART E- DRAINAGE & SLOPE PROTECTION 38.690
TOTAL 100.00
ESTIMATED COST OF THE PROJECT
D E S C R I P T I O N QTY AMOUNT TOTAL COST
A ( Please see Estimated P 227,653.14

B Cost of Proposed Work) 1,296,719.27
C 2,593,414.31
D 8,283,204.11
E 55,752.01
F 7,860,959.77
TOTAL P 20,317,702.62
BREAKDOWN OF EXPENDITURE :
1. Labor Php 1,123,446.56 A. Total Direct Cost Php 20,317,702.62
2. Materials 16,315,067.76 B. Mark-Up (20%) Php 4,033,091.38
3. Rental of Equipment 2,691,254.99 C. VAT (5%) Php 1,247,171.19
4. Mob./Demob. 187,933.30 D. Total, A+B+C Php 25,597,965.19
5. Total Direct Cost Php 20,317,702.62 E. Cost of Engineering, -
6. OCM & Profit (12% and 8%) 4,033,091.38 F. Payment for Tree Planting
7. VAT (5%) 1,247,171.19 G. Total Estimated Cost Php 25,597,966.00
8. Cost of Engineering, 0.09% -
9. RROW Acquisition Cost -
10. Total Php 25,597,965.19
Prepared by : Checked and Reviewed
JAMES A. ALMONINIA GIRLIE P. UY

Engineering Assistant Engineer II
Recommending Approval : Approved :
PEDRITO R. BAUTISTA ROSAURO R. GUERRERO

OIC - Assistant District Engineer District Engineer
Cagayan First District Engineering Office " Attachment A"
D.O. No. 197, Series of 2016
Stations : Sta. 0+079.40 -Sta. 0+220.00 & Sta. 0+245.62 -Sta. 0+339.02
Length : 2.20Lane Km (1.10 Km) Contract Duration : 180 C.D.
MARK-UPS IN TOTAL MARK-
ESTIMATED DIRECT PERCENT UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT from Ecost VAT 1
from Ecost TOTAL COST from Ecost UNIT COST from Ecost
COST COST
OCM PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
PART A - FACILITIES FOR THE ENGINEER
0 0 0 0 0 0 0 0 0 0
Err:509 Err:509 Err:509 Err:509 Err:509 0% 8% 8% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART A
0 - - Err:509 - - - Err:509 Err:509 Err:509 Err:509 -
PART B - OTHER GENERAL REQUIREMENTS
0 0 0 0 0 0 0 0 0 0 0
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 EACH 6,319.84 12% 8% 20% 1,263.97 1,263.97 379.19 379.19 1,643.16 7,963.00 7,963.00 7,963.00 3,981.50
B.7 (2) OCCUPATIONAL SAFETY & HEALTH PROGRAM ALL LUMPSUM 31,900.00 0% 8% 8% 2,552.00 2,552.00 1,722.60 1,722.60 4,274.60 36,174.60 36,174.60 36,174.60 36,174.60
B.9 MOBILIZATION/DEMOBILIZATION ALL Lump sum 187,933.30 0% 0% 0% - - 9,396.67 9,396.67 9,396.67 197,329.97 197,329.97 197,329.97 197,329.97
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 0% 8% 8% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART B
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PART E - SURFACE COURSES
0 0 0 0 0 0 0 0 0 0 0
PORTLAND CEMENT CONCRETE PAVEMENT, UNREINFORCED
311(1)c1 (230mm THK) 5,500.00 Sq.m. 8,283,204.11 12% 8% 20% 1,656,640.82 518,682.86 496,992.25 155,604.86 2,153,633.07 10,436,837.18 3,267,702.03 1,897.61 1,152.63
TOTAL OF PART E
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
PART C - EARTHWORK
0 0 0 0 0 0 0 0 0 0 0
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
103(3)
FOUNDATION FILL 2.00 Cu.m. 2,298.37 12% 8% 20% 459.67 Err:509 137.90 Err:509 597.57 2,895.94 Err:509 1,447.97 Err:509
Err:509
Err:509
TOTAL OF PART C
0 - - 898,610.37 - - - 179,722.07 53,916.62 233,638.69 1,132,249.06 -
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
PART G - MISCELLANEOUS STRUCTURES
0 0 0 0 0 0 0 0 0 0 0
Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 0.000 Err:509 0.000 Err:509 Err:509 0.000 Err:509 Err:509
Err:509
Err:509
TOTAL OF PART H
Err:509
0 TOTAL 0 0 Err:509 0 0 0 Err:509 Err:509 Err:509 Err:509 -

FURNISHING OF CRUSHED AGGREGATE
Source of Aggregate = Tuguegarao City
Hauling Distance = 87 km
1. Material Cost:
Crushed Aggregates = 450 /cu.m.
2. HAULING COST
COMPUTATION OF CYCLE TIME DUMP TRUCK
ROAD
Terrain = Flat/Rolling TERRAIN CONDITION TRAVEL SPEED
CONDITION
(KPH)
Road Condition = Paved Loaded Empty
Grade = FLAT Paved 40 60
Unpaved 30 50
ROLLING Paved 30 40
Average Hauling Distance = 80 km Unpaved 25 30
MOUNTAINOUS Paved 25 30
Unpaved 15 20
Loading Time 5 min
Ave Speed, Loaded = 30 kph Unloading Time 3 min
Allowance for Delay 2 min
Ave Speed, Empty = 45 kph
Loading Time = 5.0 min

Travel Time, Loaded
First 200m at 10 kph = 1.2 min
79.6 km @ 30 kph = 159.2 min
Last 200 m at 15 kph = 0.8 min
Unload/Maneuver = 3.0 min
Return Time, Empty

79.6 km @ 45 kph = 106.1 min
Allowance for Delay 2.0 min

TOTAL CYCLE TIME 279.3 min
COMPUTATION OF HAULING COST

8 x 60 trips / day/ 10
No. of Trips = = 2
279.3 cu.m. DT
Rental of Dump Truck (10 cu.m.) = P10,816.00 /day
HAULING COST = P10,816.00 = P P540.80 /cu.m.

=
(10 * 2)
3. Excise Tax 3% (1 & 2): = P 0.00 /cu.m.

4. Royalty access rd. Prov'l and brgy. Tax: = P 0.00 /cu.m.
COST OF CRUSHED AGGREGATES = P 990.80 /cu.m.
FURNISHING OF AGGREGATES:
FOR ITEM 200 and 300
Source of Aggregate = Capissayan Gravel Pit

Gattaran, Cagayan
COMPUTATION OF HAULING DISTANCE
Quarry site - beg. Of Proj. = 25 km
Half of Proj. Length = km
Access Road = km
Hauling Distance 25 km
1.. STOCKPILING AND LOADING:
use 1 -Bulldozer, D65A-8, Crawler Mounted, 155 HP, Capacity = 500 cu.m./day
use 1 - Payloader, 2.10 cu.m.,148 HP Capacity = 500 cu.m./day
Unit Cost = P 18,392 + 13,864 /day = P 64.51 /cu.m.
500 cu.m./day
2. HAULING COST
ROAD
Terrain = Flat/Rolling TERRAIN CONDITION
CONDITION
TRAVEL SPEED
(KPH)
Road Condition = Paved/unpaved Loaded Empty
Unpaved 30 50
ROLLING Paved 30 40
Unpaved 15 20
Loading Time 5 min

Travel Time, Loaded
24.6 km @ 30 kph = 49.2 min
Return Time, Empty

24.6 km @ 50 kph = 29.5 min
.

No. of Trips = = 5.23
91.7 cu.m. DT
say 5 trips / day/ 10 cu.m. DT

=
(10 * 5)
3. Excise Tax 3% (1 & 2): = P 8.42 /cu.m.

COST OF AGGREGATES = P 304.25 /cu.m.
PROCESSING : Employing a laborer, Skilled Labor and Loader
1. Fine Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 72.71 /cu.m.
P 200 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.31 + 335.00 = P 49.59 /cu.m.
P 300 cu.m./day = P 122.30 /cu.m.
F.A. = P( 304.25 + 122.30 ) /cu.m. = P 426.55 /cu.m.
2. Coarse Aggregates :
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 96.95 /cu.m.
P 150 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.31 + 335.00 = P 49.59 /cu.m.
P 300 cu.m./day P 146.54 /cu.m.
C.A. = P( 304.25 + 146.54 ) /cu.m. = P 450.79 /cu.m.
3.Sub-Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 ) = P 72.71 /cu.m.
P 200 cu.m./day
5. Surface Course :
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 96.95 /cu.m.
P 150 cu.m./day
Blending = P( 13,864.0 + 383.11 + 295.31 ) = P 29.08 /cu.m.
P 500 cu.m./day P 126.03 /cu.m.
Therefore, the unit price derivation of the following are:

Item 200 = cost of aggregates + screening
= P 304.25 + 72.71 = P 376.96 /cu.m.
Item 300 = cost of aggregates + screening + blending

= P 304.25 + 96.95 + 29.08 ) = P 430.28 /cu.m.
FURNISHING OF AGGREGATES:
FOR (311) PCCP and (405) STRUCTURAL CONCRETE AND OTHER CONCRETE WORKS
Source of Aggregate = Pena Este/Capissayan Gravel Pit Quarry Site
COMPUTATION OF HAULING DISTANCE

Quarry site - beg. Of Proj. = 20.77 km
ave. of proj length = 0.57035 km
Access Road = 4 km
Hauling Distance 25 km
Unit Cost = P 18,392 + 13,864 /day = P 64.51 /cu.m.
500 cu.m./day
2. HAULING COST
ROAD
Terrain = Flat/Rolling TERRAIN CONDITION
CONDITION
TRAVEL SPEED
(KPH)
Road Condition = Paved/unpaved Loaded Empty
Unpaved 30 50
ROLLING Paved 30 40
Unpaved 15 20
Loading Time 5 min

Travel Time, Loaded
24.6 km @ 25 kph = 59.0 min
Return Time, Empty

24.6 km @ 30 kph = 49.2 min
.

121.2 cu.m. DT
say 4 trips / day/ 10 cu.m. DT

=
(10 * 4)
3. Excise Tax 3% (1 & 2): = P 10.05 /cu.m.

PROCESSING : Employing a laborer, Skilled Labor and Loader
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 72.71 /cu.m.
P 200 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.31 + 335.00 = P 49.59 /cu.m.
P 300 cu.m./day = P 122.30 /cu.m.
F.A. = P( 359.96 + 122.30 ) /cu.m. = P 482.26 /cu.m.
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 96.95 /cu.m.
P 150 cu.m./day
Washing = P( 13,864.0 + 383.11 + 295.31 + 335.00 = P 49.59 /cu.m.
P 300 cu.m./day P 146.54 /cu.m.
C.A. = P( 359.96 + 146.54 ) /cu.m. = P 506.50 /cu.m.
3.Sub-Base Course :
Screening = P 13,864.0 + 383.11 + 295.31 ) = P 72.71 /cu.m.
P 200 cu.m./day
5. Surface Course :
Screening = P( 13,864.0 + 383.11 + 295.31 ) = P 96.95 /cu.m.
P 150 cu.m./day
Blending = P( 13,864.0 + 383.11 + 295.31 ) = P 29.08 /cu.m.
P 500 cu.m./day P 126.03 /cu.m.
For structural concrete:

F.A. = cost` of aggregates + cost of screening + cost of washing
= P( 359.96 + 72.71 + 49.59 ) /cu.m. = P 482.26 /cu.m.
C.A. = cost` of aggregates + cost of screening + cost of washing

= P( 359.96 + 96.95 + 49.59 ) /cu.m. = P 506.50 /cu.m.
PROJECT: CONCRETING OF KATUNGAWAN ROAD
LOCATION: Brgy. Buyun, Sta. Teresita, Cagayan
SUMMARY OF QUANTITIES
ITEM NO. DESCRIPTION UNIT COMPUTED NEW PLAN REMARKS
101-2 REMOVAl OF EXISTING STRUCTURE( STONE MASONRY) Cu.m. 108.02 108.02 RCBC
102-2 SURPLUS COMMON EXCAVATION Cu.m. 2,510.00 29,400.00 31,910.00
103-1 STRUCTURE EXCAVATION Cu.m. - 1,904.00 1,904.00
103-3 FOUNDATION FILL Cu.m. - 233.23 233.23
103-6 PIPE CULVERT and DRAIN EXCAVATION Cu.m. - 24.00 24.00
104-1a EMBANKMENT (From Roadway Cut) Cu.m. 276.00 1,520.00 1,796.00
105-1 SUBGRADE PREPARATION (Common Materials) Sq.m. 2,608.00 38,862.00 41,470.00
200 AGGREGATE SUB-BASE COURSE, (35 cm. Thk.) Cu.m. 990.00 7,920.00 8,910.00 COMPACTED VOLUME
300 AGGREGATE SURFACE COURSE, (15cm. Thk.) Cu.m. 105.00 70.00 175.00 COMPACTED VOLUME
311-1a PCCP (Plain) - 23 cm. Thk. Sq.m. 1,569.00 12,885.00 14,454.00 CARRIAGEWAY
311-1b PCCP (Plain) - 15 cm. Thk. Sq.m. 83.00 5,171.00 5,254.00
311-2 PCCP Reinforced - 83.00 83.00
404 REINFORCING STEEL Kgs. 4,044.60 - 4,044.60
405 STRUCTURAL CONCRETE Cu.m. 58.64 2.86 61.50
407-1 LEAN CONCRETE Cu.m. - -
500-1 PIPE CULVERTS - 910 mm Ø Ln.m. - 17.00 17.00
502-3 CATCH BASIN Each - 1.00 1.00
505-1 GROUTED RIPRAP Cu.m. 59.00 26.00 85.00
506 STONE MASONRY Cu.m. 204.00 2,496.00 2,700.00
603-3a METAL GUARDRAIL (METAL BEAM) Ln.m. 20.00 510.54 530.54
603-3b METAL BEAM END Each 2.00 20.00 22.00
REFLECTORIZED THERMOPLASTIC PAVEMENT

612-1 Sq.m. 49.00 469.72 518.72
MARKING (White)
REFLECTORIZED THERMOPLASTIC PAVEMENT

612-2 Sq.m. 45.00 328.00 373.00
MARKING (Yellow)
620 CHEVRON SIGNS Each 8.00 60.00 68.00
NOTE : QUANTITIES OF VARIOUS ITEMS ARE SUBJECT TO DECREASE OR INCREASE AS PER ACTUAL FIELD REQUIREMENT
- TEXT IN BLUE FONT COLOR ----- ITEM OF WORK AND QUANTITY FOR FY2016 (FROM MASTERPLAN AND ADDITIONAL PLAN)
- BOLD TEXT (BLACK)-----PROGRAMMED QUANTITY FOR FY2015 FROM MASTERPLAN
ESTIMATED COST OF PROPOSED WORK
ESTIMATED DIRECT COST

ADJUSTED
ITEM NO. DESCRIPTION % QTY. UNIT
UNIT COST
TOTAL (P) UNIT COST
PART A - OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD/SIGNBOARD 0.031 1.00 EACH 6,319.84 3,159.92 3,981.50
B.7 (2) OCCUPATIONAL SAFETY & HEALTH PROGRAM 0.157 ALL LUMPSUM 31,900.00 31,900.00 36,174.60
B.9 MOBILIZATION/DEMOBILIZATION 0.925 ALL Lump sum 187,933.30 187,933.30 197,329.97
B.14 ENVIRNMENTAL MANAGEMENT & MONITORING 0.007 6.00 Lump sum 1,500.00 250.00 283.50
TOTAL OF PART A
1.120 227,653.14
PART B- EARTHWORK
101(2) REMOVAL OF ACTUAL STRUCTURES/ OBSTRUCTION (ELECTRICAL POST)

1.781 6.00 Each 361,800.90 60,300.15 79,017.32
103(1)a STRUCTURE EXCAVATION

1.826 1,589.00 Cu.m. 370,952.49 233.45 294.15
103(3) FOUNDATION FILL

0.011 2.00 Cu.m. 2,298.37 1,149.18 1,447.97
103(6)a PIPE CULVERT & DRAIN EXCAVATION

0.006 1.00 Cu.m. 1,166.52 1,166.52 1,469.81
104(1)a EMBANKMENT FROM ROADWAY EXCAVATION (COMMON SOIL)

0.414 360.00 Cu.m. 84,201.99 233.89 294.71
104(2)a EMBANKMENT FROM BORROW (COMMON SOIL)

2.166 930.00 Cu.m. 439,991.01 473.11 620.96
105(1)a SUBGRADE PREPARATION (COMMON SOIL)

0.179 2,192.00 Sq.m. 36,308.00 16.56 20.87
TOTAL OF PART B
6.382 1,296,719.271
PART C - SUBBASE AND BASE COURSE
200(1) AGGREGATE SUB-BASE COURSE, (0.00-0.25m THK) 12.764 2,835.00 Cu.m. 2,593,414.31 914.78 1,152.63
TOTAL OF PART C
12.764 2,593,414.31
PART D - SURFACE COURSES
PORTLAND CEMENT CONCRETE PAVEMENT,

311(1)c1 UNREINFORCED (230mm THK) 40.768 5,500.00 Sq.m. 8,283,204.11 1,506.04 1,897.61
TOTAL OF PART D
40.768 8,283,204.11
PART E- ROAD CONTRUCTION
404(1)b REINFORCING STEEL 0.144 575.00 Kgs. 29,277.36 50.92 64.16
405(1)a3 STRUCTURAL CONCRETE 0.130 4.00 Cu.m. 26,474.65 6,618.66 8,339.52
TOTAL OF PART E
0.274 55,752.01
PART F- DRAINAGE & SLOPE PROTECTION STRUCTURE
500(1)a1 PIPE CULVERT (610mm Ø) 0.037 4.00 Cu.m. 7,500.72 1,875.18 2,362.73
500(1)a3 PIPE CULVERT (910mm Ø) 0.047 2.00 Sq.m. 9,525.11 4,762.56 6,000.82
505(2) GROUTED RIPRAP (APRON) 0.085 6.00 Cu.m. 17,223.03 2,870.51 3,616.84
506(1) STONE MASONRY 38.522 2,235.00 Cu.m. 7,826,710.91 3,501.88 4,412.37
TOTAL OF PART F
38.690 7,860,959.77
GRAND TOTAL 100.00 20,317,702.61
FURNISHING OF AGGREGATES
Project: : CONCRETING OF KATUNGAWAN ROAD
Location: : Brgy. Buyun, Sta. Teresita, Caga

Source: : Peña Este Gravel Pit
Hauling Distance 60.000

say = 60.000 KM
use 1 - Payloader,1.50 cu.m.,148 HP Capacity = 500 cu.m./day
Unit Cost = P 27,032.00 + 13,864.00 /day = P 81.79 /cu.m.
500.00 cu.m./day
ROAD DUMP TRUCK TRAVEL
TERRAIN SPEED (km/h)
2. HAULING COST SURFACE
CONDITION
COMPUTATION OF CYCLE TIME CONDITION LOADED EMPTY
Terrain = Flat/Rolling Paved 35 55
FLAT
Road Condition = Paved/Unpaved Unpaved 30 45
Grade = Paved 30 40
ROLLING
Unpaved 25 35
Paved 20 30
MOUNTAINOUS
Unpaved 15 25
Average Hauling Distance = 60.00 km LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time
Ave Speed, Loaded = 35.00 kph
Ave Speed, Empty = 55.00 kph

Travel Time, Loaded
First 200m at 20.00 kph = 0.60 min
59.6 km @ 35.00 kph = 102.20 min
Last 200 m at 20.00 kph = 0.60 min
Return Time, Empty

59.6 km @ 55.00 kph = 65.00 min
Last 200 m at 30.00 kph = 0.40 min
CYCLE TIME 174.20


8 x 60 trips / day/ 10 cu.m.
191.6 DT
say 2.5 trips / day/ 10 cu.m. DT

=
(10 * 2.5)
3. Excise Tax 3% (1 & 2): = P 16.09 /cu.m.

PROCESSING : Employing Unskilled laborer, Skilled Laborer and Loader
Screening = P( 13,864.00 + 310.63 + 399.98 ) = P 72.87 /cu.m.
P 200.00 cu.m./day
Washing = P( 13,864.00 + 310.63 + 399.98 + 335.50 = P 49.70 /cu.m.
P 300.00 cu.m./day = P 122.57 /cu.m.
F.A. = P( 567.28 + 122.57 ) /cu.m. = P 689.85 /cu.m.
Screening = P( 13,864.00 + 310.63 + 399.98 ) = P 97.16 /cu.m.
P 150.00 cu.m./day
Washing = P( 13,864.00 + 310.63 + 399.98 + 335.50 = P 49.70 /cu.m.
P 300.00 cu.m./day P 146.86 /cu.m.
C.A. = P( 567.28 + 146.86 ) /cu.m. = P 714.14 /cu.m.
3.Sub-Base Course :
Screening = P 13,864.00 + 310.63 + 399.98 ) = P 72.87 /cu.m.
P 200.00 cu.m./day
4.Base Course :
Screening = P 13,864.00 + 310.63 + 399.98 ) = P 72.87 /cu.m.
P 200.00 cu.m./day
Blending = P 13,864.00 + 310.63 + 399.98 ) = P 29.15 /cu.m.
P 500.00 cu.m./day P 102.02 /cu.m.
5. Surface Course :
Screening = P 13,864.00 + 310.63 + 399.98 ) = P 97.16 /cu.m.
P 150.00 cu.m./day
Blending = P 13,864.00 + 310.63 + 399.98 ) = P 29.15 /cu.m.
P 500.00 cu.m./day P 126.31 /cu.m.
For structural concrete:
F.A. = cost` of aggregates + cost of screening + cost of washing

= P( 567.28 + 72.87 + 49.70 ) /cu.m. = P 689.85 /cu.m.
Item No. Description Quantity Unit Equipment Labor Material Direct Cost Direct Unit Cost OCM VAT Total Cost Unit Cost No. of Days Mandays
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Aparri, Cagayan

Stations : #NAME?
Net Length : - Contract Duration : 179 CD
TOTAL MARK-
MARK-UP IN
DIRECT COST COST
OCM 2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Total Page,1 #REF! #REF! #REF! #REF! #REF!

\
Checked and Reviewed ( As to Unit Cost) Recommending Approval : Approved :
ZOISIMO L. BALISI ALEXANDER D. NOLA, CESE NERIE D. BUENO, CESO IV

Chief, Planning and Design Division Assistant Regional Director OIC-Regional Director


Aparri, Cagayan

Stations : #NAME?
TOTAL MARK-
MARK-UP IN
DIRECT COST COST
OCM
2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
Continuation I. ROAD COMPONENT
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Total Page,2 #REF! #REF! #REF! #REF! #REF!



Aparri, Cagayan
Stations : #NAME?
TOTAL MARK-
MARK-UP IN
DIRECT COST COST
OCM 2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
#REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Total, Page 3 #REF! #REF! #REF! #REF! #REF!


Aparri, Cagayan

Stations : #NAME?
TOTAL MARK-
MARK-UP IN
COST COST
OCM2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
#REF!
#REF!
Total #REF! #REF! #REF! #REF! #REF!


Aparri, Cagayan

Stations : #NAME?
TOTAL MARK-
MARK-UP IN
DIRECT COST COST
OCM 2
PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 12%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
PAGE 01
PAGE 02
PAGE 03
Total #REF! #REF! #REF! #REF! #REF!
Submitted by : Checked and Reviewed ( As to Unit Cost) Recommending Approval : Approved :
RUBEN S. SALIGANAN JOSE B. TOBIAS ALEXANDER D. NOLA, CESE MELVIN B. NAVARRO, MNSA, CESO IV
District Engineer Chief, Construction Division OIC-Assistant Regional Director Officer-In- Charge
SCHEDULE OF CONSTRUCTION EQUIPMENT

Minimum Equipment Requirement
Description and Capacity Required Total
Backhoe (0.80 cu.m.) 1 1

Backhoe (wheel type 0.28 cu.m.) 1 1
Boom Truck (2-5 mt) 1 1
Bulldozer, D6H SERIES II PSDS/DD 1 1
Concrete Vibrator 2 2
Bar Cutter, Single Phase 1 1
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1
Dump truck (12 yd³) 2 2
Motorized Road Grader, 6710 A 1 1
One Bagger Mixer 1 1
Payloader (1.5 cu.m ) 1 1
Vibratory Roller (10 m.t. ), SP56 1 1
Water Truck/Pump (16000 L) 1 1
Plate Compactor (5hp) 1 1
Construction/Widening/Upgrading/Rehabilitation of Access Road, Aparri, Airport, Maura

Sta. 0+000 -Sta. 2+650
Buguey, Cagayan
Item No. : 101-3 Quantity = #REF!

Description : Removal of Existing PCCP Unit = #REF!
Production Output : = 40 sq.m./hr.

No. of Hours : = #REF! hours say #REF! hours
No. of Days : = #REF! days
Factor
Backhoe with Pavement Breaker 1 1.00 #REF! P 2,074.95 P #REF!
Payloader (1.5 cu.m) 1 1.00 #REF! 1,733.00 #REF!
Dumptruck(10 cu.m) 0.5 1.00 #REF! 1,352.00 #REF!
A. SUB-TOTAL, EQUIPMENT P #REF!
Foreman 1.00 #REF! P 66.18 P #REF!

Unskilled Laborers 2.00 #REF! 36.91 #REF!
B. SUB-TOTAL, LABOR P #REF!
C. SUB-TOTAL, MATERIALS P -
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
D TOTAL DIRECT COST P #REF!
DIRECT UNIT COST #REF!
E OCM 9% of D #REF!
F Profit 8% of D #REF!
G VAT 12% of (D+E+F) #REF!
H Total Cost (D+E+F+G) #REF!
I Unit Cost H/Quantity P #REF!
FORM POW-2015-01-00
Project : CONCRETING OF KATUNGAWAN ROAD Net Length : (a) Road 2.20Lane Km (1.10 Km)
(b) Bridge
Project ID : (c) Others Width = 5.00 m., Thickness = 0.23 m.
Project Component ID :
Project Location : Brgy. Buyun, Sta. Teresita, Cagayan Target Start Date :
Work Location : Sta 0+000 - Sta 1+100 Total Project Duration :
Appropriation : PHP 25,597,966.00 No. of Pre-determined :
Source of Fund : 0 Unworkable Days :
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part A:Facilities for the Engineer Err:509 Err:509
B:Other General Requirements Err:509 Err:509
C:Earthworks Err:509 Err:509
D:Subbase and Base Course (PLS. SEE FORM POW-2015-01C-00) Err:509 2,593,414.31
E:Surface Courses Err:509 Err:509
F:Bridge Construction Err:509 7,843,933.94
G:Miscellaneous Sructures Err:509 Err:509
Total Err:509 Err:509 -

EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 1,123,446.56 A. Total Direct Cost 20,317,702.61
2. Materials 16,315,067.76 B. OCM and Profit 4,033,091.38
3. Rental of Equipment 2,879,188.30 C. Value Added Tax 1,247,171.19
4. Provisional Sum - D. Total Construction Cost 25,597,965.19
5. Daywork - E. Eng'g & Administrative Overhead, % 258,565.30
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 4,033,091.38 F. RROW Acquisition
7. Value Added Tax 1,247,171.19 G. Physical Reserved (Contingency) -
8. Eng'g & Administrative Overhead, % 258,565.30
9. RROW Acquisition -
10. Physical Reserved (Contingency) -
11. TOTAL ESTIMATED COST 25,856,530.49 H. TOTAL ESTIMATED COST 25,856,530.50
Prepared by: Checked/Reviewed by: Recommending Approval: Approved:
JAMES A. ALMONINIA GIRLIE P. UY PEDRITO R. BAUTISTA ROSAURO R. GUERRERO

Engineering Assistant Engineer II OIC-Assistant District Engineer District Engineer
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QTY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART A Err:509

PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 EACH 6,319.84 3,159.92 3,981.50
B.7 (2) OCCUPATIONAL SAFETY & HEALTH PROGRAM ALL LUMPSUM 31,900.00 31,900.00 36,174.60
B.9 MOBILIZATION/DEMOBILIZATION ALL Lump sum 187,933.30 187,933.30 197,329.97
TOTAL OF PART B Err:509

PART C EARTHWORK
103(1)a STRUCTURE EXCAVATION 1,589.00 Cu.m. 370,952.49 233.45 294.15
103(3) FOUNDATION FILL 2.00 Cu.m. 2,298.37 1,149.18 1,447.97
103(6)a PIPE CULVERT & DRAIN EXCAVATION 1.00 Cu.m. 1,166.52 1,166.52 1,469.81
104(1)a EMBANKMENT FROM ROADWAY EXCAVATION (COMMON SOIL) 360.00 Cu.m. 84,201.99 233.89 294.71
104(2)a EMBANKMENT FROM BORROW (COMMON SOIL) 930.00 Cu.m. 439,991.01 473.11 620.96
TOTAL OF PART C 898,610.37

PART D SUBBASE AND BASE COURSE
200(1) AGGREGATE SUB-BASE COURSE, (0.00-0.25m THK) 2,835.00 Cu.m. 2,593,414.31 914.78 1,152.63
TOTAL OF PART D 2,593,414.31

PART E SURFACE COURSES
311(1)c1 PORTLAND CEMENT CONCRETE PAVEMENT, UNREINFORCED (230mm THK) 5,500.00 Sq.m. 8,283,204.11 1,506.04 1,897.61
TOTAL OF PART E Err:509

PART F ROAD CONSTRUCTION (RETAINING WALL)
505(2) GROUTED RIPRAP (APRON) 6.00 Cu.m. 17,223.03 2,870.51 3,616.84
506(1) STONE MASONRY 2,235.00 Cu.m. 7,826,710.91 3,501.88 4,412.37
TOTAL OF PART F 7,843,933.94

PART G MISCELLANEOUS STRUCTURES
TOTAL OF PART H Err:509
GRAND TOTAL Err:509


FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Applicator Machine 1 31
2 Backhoe (0.80 cu.m) 1 32
3 Backhoe (Wheel Type 0.28 cu.m.) 1 33
4 Bar Bender 1 34
5 Bar Cutter, Single Phase 1 35
6 Boom Truck (2-5 mt) 1 36
7 Bulldozer, D6H SERIES II PSDS/DD 1 37
8 Cargo Truck (9-10 mt) 1 38
9 Cargo Truck/Delivery Truck (2-5 mt) 1 39
10 Concrete Batch Plant (30 cu.m.) 1 40
11 Concrete Saw, Blade Ø 14" (7.5 Hp) 1 41
12 Concrete Screeder (5.5 hp) 1 42
13 Concrete Vibrator 2 43
14 Dump Truck (12 cu.yd) 2 44
15 Kneading Machine 1 45
16 Motorized Grader, 6710A 1 46
17 One Bagger Mixer 1 47
18 Payloader (1.50 cu.m.) 1 48
19 Plate Compactor (5 hp) 1 49
20 Transit Mixer (5 cu.m.) 4 50
21 Vibratory Roller(10 m.t.), SD100DC 1 51
22 Water Truck/Pump (16000 L) 1 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 27 SUB-TOTAL 0
TOTAL 27

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART A FACILITIES FOR THE ENGINEER
AS EVALUATED
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 8% Err:509 Err:509 Err:509
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 PROJECT BILLBOARD/SIGNBOARD
AS SUBMITTED Err:509 1.00 EACH 3,136.00 2,894.40 289.44 6,319.84 18% 1,263.97 379.19 7,963.00
AS EVALUATED
B.7 (2) OCCUPATIONAL SAFETY & HEALTH PROGRAM
AS SUBMITTED Err:509 ALL LUMPSUM 19,900.00 12,000.00 - 31,900.00 8% 2,552.00 1,722.60 36,174.60
AS EVALUATED
B.9 MOBILIZATION/DEMOBILIZATION
AS SUBMITTED Err:509 ALL Lump sum - - 187,933.30 187,933.30 0% - 9,396.67 197,329.97
AS EVALUATED
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 8% Err:509 Err:509 Err:509
AS EVALUATED
TOTAL OF PART B
PART C EARTHWORKS
AS EVALUATED
103(1)a STRUCTURE EXCAVATION
AS SUBMITTED Err:509 1,589.00 Cu.m. - 20,891.81 350,060.68 370,952.49 #REF! 74,190.50 22,257.15 467,400.13
AS EVALUATED
103(3) FOUNDATION FILL
AS SUBMITTED Err:509 2.00 Cu.m. 1,422.56 555.96 319.85 2,298.37 #REF! 459.67 137.90 2,895.94
AS EVALUATED
103(6)a PIPE CULVERT & DRAIN EXCAVATION
AS SUBMITTED Err:509 1.00 Cu.m. - 65.70 1,100.82 1,166.52 #REF! 233.30 69.99 1,469.81
AS EVALUATED
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 #REF! Err:509 Err:509 Err:509
AS EVALUATED
104(1)a EMBANKMENT FROM ROADWAY EXCAVATION (COMMON SOIL)
AS SUBMITTED Err:509 360.00 Cu.m. - 2,758.70 81,443.29 84,201.99 #REF! 16,840.40 5,052.12 106,094.51
AS EVALUATED
104(2)a EMBANKMENT FROM BORROW (COMMON SOIL)
AS SUBMITTED Err:509 930.00 Cu.m. 349,889.25 3,255.01 86,846.75 439,991.01 #REF! 109,997.75 27,499.44 577,488.20
AS EVALUATED
TOTAL OF PART C
PART D SUBBASE AND BASE COURSE
AS EVALUATED
200(1) AGGREGATE SUB-BASE COURSE, (0.00-0.25m THK)
AS SUBMITTED Err:509 2,835.00 Cu.m. 2,318,772.80 11,797.76 262,843.75 2,593,414.31 #REF! 518,682.86 155,604.86 3,267,702.03
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED Err:509 2,318,772.80 11,797.76 262,843.75 2,593,414.31 518,682.86 155,604.86 3,267,702.03
PART E SURFACE COURSES
AS EVALUATED
Err:509 Err:509
AS EVALUATED
311(1)c1 PORTLAND CEMENT CONCRETE PAVEMENT, UNREINFORCED (230mm THK)
AS SUBMITTED Err:509 5,500.00 Sq.m. 6,946,819.86 106,732.23 1,229,652.02 8,283,204.11 #REF! 1,656,640.82 496,992.25 10,436,837.18
AS EVALUATED
TOTAL OF PART E

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART F ROAD CONSTRUCTION
AS EVALUATED
505(2) GROUTED RIPRAP (APRON)
AS SUBMITTED Err:509 6.00 Cu.m. 12,183.21 3,397.45 1,642.37 17,223.03 #REF! 3,444.60 1,033.38 21,701.01
AS EVALUATED
506(1) STONE MASONRY
AS SUBMITTED Err:509 2,235.00 Cu.m. 6,242,318.73 949,247.53 635,144.65 7,826,710.91 #REF! 1,565,342.18 469,602.65 9,861,655.74
AS EVALUATED
TOTAL OF PART F
AS SUBMITTED Err:509 6,254,501.94 952,644.98 636,787.02 7,843,933.94 1,568,786.78 470,636.03 9,883,356.75
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED
Err:509 Err:509
AS EVALUATED
Err:509 Err:509
AS EVALUATED
TOTAL OF PART H
AS EVALUATED
GRAND TOTAL
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT
TOTAL MARK- UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS EVALUATED
AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509
AS EVALUATED
AS EVALUATED
PART C - EARTHWORK
AS SUBMITTED 898,610.37 179,722.07 53,916.62 233,638.69 1,132,249.06
AS EVALUATED
PART D - SUBBASE AND BASE COURSE
AS SUBMITTED 2,593,414.31 518,682.86 155,604.86 674,287.72 3,267,702.03
AS EVALUATED
AS EVALUATED
PART F - ROAD CONSTRUCTION
AS SUBMITTED 7,843,933.94 1,568,786.79 470,636.04 2,039,422.83 9,883,356.78
AS EVALUATED
AS EVALUATED
TOTAL AS SUBMITTED Err:509 Err:509 Err:509 Err:509 Err:509
Prepared by: Checked/Reviewed by: Approved:
JAMES A. ALMONINIA GIRLIE P. UY PEDRITO R. BAUTISTA ROSAURO R. GUERRERO

Engineering Assistant Engineer II OIC - Assistant District Engineer District Engineer
Stations : Sta 0+000 - Sta 1+100

COST COST
OCM PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
Err:509 Err:509 Err:509 Err:509 Err:509 0% 8% 8% Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL OF PART A Err:509 Err:509 Err:509 Err:509 Err:509
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 EACH 6,319.84 12% 8% 20% 1,263.97 379.19 1,643.16 7,963.00 7,963.00
B.7 (2) OCCUPATIONAL SAFETY & HEALTH PROGRAM ALL LUMPSUM 31,900.00 0% 8% 8% 2,552.00 1,722.60 4,274.60 36,174.60 36,174.60
B.9 MOBILIZATION/DEMOBILIZATION ALL Lump sum 187,933.30 0% 0% 0% - 9,396.67 9,396.67 197,329.97 197,329.97
TOTAL OF PART B Err:509 Err:509 Err:509 Err:509 Err:509
PART C - EARTHWORK
103(1)a STRUCTURE EXCAVATION 1,589.00 Cu.m. 370,952.49 12% 8% 20% 74,190.50 22,257.15 96,447.65 467,400.13 294.15
103(3) FOUNDATION FILL 2.00 Cu.m. 2,298.37 12% 8% 20% 459.67 137.90 597.57 2,895.94 1,447.97
103(6)a PIPE CULVERT & DRAIN EXCAVATION 1.00 Cu.m. 1,166.52 12% 8% 20% 233.30 69.99 303.29 1,469.81 1,469.81
104(1)a EMBANKMENT FROM ROADWAY EXCAVATION (COMMON SOIL) 360.00 Cu.m. 84,201.99 12% 8% 20% 16,840.40 5,052.12 21,892.52 106,094.51 294.71
104(2)a EMBANKMENT FROM BORROW (COMMON SOIL) 930.00 Cu.m. 439,991.01 12% 8% 20% 87,998.20 26,399.46 114,397.66 554,388.67 596.12
TOTAL OF PART C 898,610.37 179,722.07 53,916.62 233,638.69 1,132,249.06
PART D - SUBBASE AND BASE COURSE
200(1) AGGREGATE SUB-BASE COURSE, (0.00-0.25m THK) 2,835.00 Cu.m. 2,593,414.31 12% 8% 20% 518,682.86 155,604.86 674,287.72 3,267,702.03 1,152.63
TOTAL OF PART D 2,593,414.31 518,682.86 155,604.86 674,287.72 3,267,702.03
PORTLAND CEMENT CONCRETE PAVEMENT, UNREINFORCED
311(1)c1 (230mm THK) 5,500.00 Sq.m. 8,283,204.11 12% 8% 20% 1,656,640.82 496,992.25 2,153,633.07 10,436,837.18 1,897.61
TOTAL OF PART E Err:509 Err:509 Err:509 Err:509 Err:509
PART F - ROAD CONSTRUCTION
505(2) GROUTED RIPRAP (APRON) 6.00 Cu.m. 17,223.03 12% 8% 20% 3,444.61 1,033.38 4,477.99 21,701.03 3,616.84
Stations : Sta 0+000 - Sta 1+100

COST COST
OCM PROFIT % VALUE
(9) = (10) (11) (12) (13)

(1) (2) (3) (4) (5) (6) (7) (8)
(5)x(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)/(3)
506(1) STONE MASONRY 2,235.00 Cu.m. 7,826,710.91 12% 8% 20% 1,565,342.18 469,602.65 2,034,944.83 9,861,655.74 4,412.37
TOTAL OF PART F 7,843,933.94 1,568,786.79 470,636.04 2,039,422.83 9,883,356.78
TOTAL OF PART H Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL Err:509 Err:509 Err:509 Err:509 Err:509

Rehabilitation/Improvements of Flood Mitigation Structures and Drainage Systems, Improvements of Flood Control System, Cagayan River
Basin, K0544+557.50 - K0544+832.50, Gattaran Section, Cagayan
Gattaran, Cagayan
Item No. : A.1.3 (1) Quantity = 12.03

Description : Unit = Month
Provision of Field Office Staff for the Assistance to the
Engineer
A. Name and Capacity of Equipment (Operated) No. of Units No. of Months Monthly Rate Total Cost (Pesos)
P P
-
A. SUB-TOTAL, EQUIPMENT P -
Skilled Labor 1.00 2,888.00 58.76 169,698.88
B. SUB-TOTAL, LABOR P 169,698.88
SUMMARY:
A Equipment P -
B Labor 169,698.88
C Materials -
D TOTAL DIRECT COST P 169,698.88
DIRECT UNIT COST 169,698.88
E OCM 0% of D -
F Profit 8% of D 13,575.91
G VAT 5% of (D+E+F) 9,163.74
H Total Cost (D+E+F+G) 192,438.53
I Unit Cost H/Quantity P 192,438.53
Rehabilitation/Improvements of Flood Mitigation Structures and Drainage Systems, Improvements of Flood Control System, Cagayan River Basin,
K0544+557.50 - K0544+832.50, Gattaran Section, Cagayan
Gattaran, Cagayan

Provision of Progress Photographs (Consumable only)
Digital Camera 1.00 l.s. P 15,000.00 P 15,000.00

14.1 Megapixel
4x Optical Zoom
Smat Auto Shooting Mode
Digi 4 Image Processor
Optical Image Stabilizer
(To be provided during mobilization and to be turned

over to DPWH-Regional Office upon completion of
the project)
-
A. SUB-TOTAL, EQUIPMENT P 15,000.00
B. SUB-TOTAL, LABOR P
Printing(in Photo paper), 5R 500.00 pcs. P 12.00 P 6,000.00

Magic Photo Album 2.00 pcs. 650.00 1,300.00
Note: Photo Albums to be provided during mobilization
C. SUB-TOTAL, MATERIALS P 7,300.00
SUMMARY:
A Equipment P 15,000.00
B Labor -
C Materials 7,300.00
E OCM 0% of D -
F Profit 8% of D 1,784.00
G VAT 5% of (D+E+F) 1,204.20
Gattaran, Cagayan
Item No. : A.1.1 (11) Quantity = ALL

Description : Unit = L.S.
Provision of Furnitures/Fixtures, Equipment & Appliances
for the Field Office for the Engineer
P P
-
Office Table with Chair 1.00 set P 6,000.00 P 6,000.00

4 Seater Plastic Dinning Set 1.00 set 3,500.00 3,500.00
Plastic Chairs 5.00 pcs. 500.00 2,500.00
Double Deck Bed (Solid Wood, fits 36"x 75"mattress) 2.00 set 8,500.00 17,000.00
Mattress Foam ( 4 x 36 x 75 inch.) 4.00 set 3,500.00 14,000.00
Pillows (4 x 12 x 20 inch.) 4.00 pcs. 300.00 1,200.00
Bed Sheets & Blankets 4.00 set 400.00 1,600.00
Aircon, (1.5 HP, Remote) (14.8 x 22 x 25.8 inches) 1.00 set 26,000.00 26,000.00
Water Dispenser (Hot and Cold) 1.00 set 6,000.00 6,000.00
Refrigerator (1.8 cu.ft.) 1.00 set 5,000.00 5,000.00
2 Gas Burners Gas stove (80 x 700 x 370 mm) 1.00 set 3,000.00 3,000.00
Misc. kitchen utensils l.s. 6,000.00 6,000.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 4,957.20

Description : Unit = month
Provision of Combined Field Office, Laboratory and
Living Quarters Building for the Engineer (Rental
Basis)
P P
-
House Rental 6.00 month P 2,500.00 P 15,000.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 810.00

Description : Unit = L.S.
Provision of Furnitures/Fixtures, Equipment & Appliances
P P
-

4 Seater Plastic Dinning Set 1.00 set 3,500.00 3,500.00
Double Deck Bed (Solid Wood, fits 36"x 75"mattress) 2.00 set 8,500.00 17,000.00
Mattress Foam ( 4 x 36 x 75 inch.) 2.00 set 3,500.00 7,000.00
Pillows (4 x 12 x 20 inch.) 4.00 pcs. 300.00 1,200.00
Bed Sheets & Blankets 4.00 set 400.00 1,600.00
Aircon, (1.5 HP, Remote) (14.8 x 22 x 25.8 inches) 1.00 set 26,000.00 26,000.00
Refrigerator (1.8 cu.ft.) 1.00 set 5,000.00 5,000.00
2 Gas Burners Gas stove (80 x 700 x 370 mm) 1.00 set 3,000.00 3,000.00
Misc. kitchen utensils l.s. 5,000.00 5,000.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 4,876.20

Description : PROVISION OF LABORATORY TESTING Unit = LUMPSUM
P P
-
MATERIAL TESTING ALL LUMPSUM P 5,359.43 P -

SAMPLING ALL LUMPSUM 2,500.00 -
ACTUAL TESTING ALL LUMPSUM 7,675.22 -
SUMMARY:
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST P -
DIRECT UNIT COST -
E OCM 0% of D -
F Profit 8% of D -
G VAT 5% of (D+E+F) -
H Total Cost (D+E+F+G) -
I Unit Cost H/Quantity P -

Operation & Maintenance of Field Office, Laboratory and
Living Quarters Building for the Engineer
P P
-
Electric Bill 6.00 mo. P 2,000.00 P 12,000.00

Water Bill 6.00 mo. 1,000.00 6,000.00
LPG (11 kgs) 6.00 mo. 600.00 3,600.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,166.40

Description : Unit = Each
Provision of 4x4 Pick Up Type Service Vehicle for the
Engineer (Rent-to-own Basis)
4x4 Pick Up Type Service Vehicle 2.00 6.00 P 280,833.33 P 3,370,000.00

( HILUX 2.8 G DSL A/T or its equivalent) -
Rent-to-own Basis
A. SUB-TOTAL, EQUIPMENT P 3,370,000.00
Comprehensive Insurance 2.00 each P 95,000.00 P 190,000.00

LTO Registration 2.00 each 10,500.00 21,000.00
SUMMARY:
A Equipment P 3,370,000.00
B Labor -
D TOTAL DIRECT COST P 3,581,000.00
DIRECT UNIT COST 3,581,000.00
E OCM 0% of D -
F Profit 0% of D -
G VAT 5% of (D+E+F) 179,050.00
H Total Cost (D+E+F+G) 3,760,050.00
I Unit Cost H/Quantity P 1,880,025.00

Operation and Maintenance of 4x4 Pick Up Type Service
Vehicle for the Engineer
P P
-
Fuel, Oil, etc. (for 2 Vehicles) 6.00 month P 13,600.00 P 81,600.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
F Profit 0% of D -
G VAT 5% of (D+E+F) 4,080.00

Provision of Field Office Staff for the Assistance to the
Engineer
P P
-
Skilled Labor 1.00 1,440.00 71.10 102,384.00
SUMMARY:
A Equipment P -
B Labor 102,384.00
C Materials -
E OCM 0% of D -
G VAT 5% of (D+E+F) 5,528.74

Provision of Combined Field Office for the Engineer (Rental
Description : Basis) Unit = Month
B. SUB-TOTAL, LABOR P -
House Rental 6.00 month P 5,000.00 P 30,000.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,620.00

Description : Provision of Furnitures/Fixtures, Equipment & Appliances Unit = L.S.
P P
-

Stand Fan 2.00 set 1,500.00 3,000.00
-
(To be provided during mobilization and to be turned over to

DPWH-CFDEO upon completion of the project)
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,069.20

Operation & Maintenance of Field Office for the Engineer
P P
-
Electric Bill 6.00 mo. P 2,000.00 P 12,000.00

Water Bill 6.00 mo. 800.00 4,800.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
G VAT 5% of (D+E+F) 907.20

Description : Provision of Field Office Staff for the Assistance to the Unit = Month
Engineer
P P
-
Skilled Labor 1.00 560.00 P 58.76 P 32,905.60
P P -
SUMMARY:
A Equipment P -
B Labor 32,905.60
C Materials -
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,776.90
Item No. : A.1.4 (1) Quantity = Err:509

Description : Provision of Progress Photographs Unit = EACH
1.00 l.s. P P -
Printing(in Photo paper), 5R Err:509 pcs. P 12.00 P Err:509

Magic Photo Album 0.00 pcs. 650.00 -
Note: Photo Albums to be provided during mobilization
C. SUB-TOTAL, MATERIALS P Err:509
SUMMARY:
A Equipment P -
B Labor -
C Materials Err:509
D TOTAL DIRECT COST P Err:509
DIRECT UNIT COST Err:509
E OCM 0% of D Err:509
F Profit 8% of D Err:509
G VAT 5% of (D+E+F) Err:509
H Total Cost (D+E+F+G) Err:509
I Unit Cost H/Quantity P Err:509
Item No. : B.5 Quantity = 2.00

Description : Project Billboard / Signboard Unit = EACH
Minor Tools, 10% of Labor P 289.44
A. SUB-TOTAL, EQUIPMENT P 289.44
Skilled Labor 1 16 P 71.10 P 1,137.60

Unskilled Labor 2 16 54.90 1,756.80
Tarpaulin 32.00 sq.ft. 25.00 800.00

Plywood, Marine, 1/2" x 4' x 8' 1.00 pcs. 750.00 750.00
Good Lumber 37.94 bd.ft. 40.00 1,517.60
CWN, Assorted 0.76 kgs. 90.00 68.40
SUMMARY:
A Equipment P 289.44
B Labor 2,894.40
E OCM 12% of D 758.38
F Profit 8% of D 505.59
G VAT 5% of (D+E+F) 379.19
Item No. : B.7 (2) Quantity = ALL

Description : Occupational Safety & Health Program Unit = LUMPSUM
B. Designation Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
First Aider, Part Time 1.00 24.00 P 500.00 P 12,000.00
Basic PPE
Safety Helmet 6.50 8.00 pcs. 500.00 4,000.00
Safety Shoes 6.50 8.00 pair 1,200.00 9,600.00
Safety Gloves (denim) 6.50 8.00 pair 100.00 800.00
Specialized PPE
Rubber Boots 6.50 8.00 pair 350.00 2,800.00
Safety Vest 6.50 8.00 pcs. 150.00 1,200.00
First Aide Kit / Medicine L.S. 1,500.00
SUMMARY:
A Equipment P -
B Labor 12,000.00
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,722.60
Item No. : B.8 (2) Quantity = ALL

Description : Traffic Management Unit = LUMPSUM
(Provision of Warning /Traffic Signages and Devices)
Cargo Truck 1.00 2.00 783.00 1,566.00
Flagman 2.00 2.00 720.00 54.90 79,056.00
No of Sets
Bollards 2"Ø PE Pipe x 0.75m provided w/ 3 pcs- 2" Reflectorized white 1 20.00 pcs. 150.00 3,000.00
w/ sticker mounted on concrete base) spaced at 5 o.c.
Plastic Strip ( Yellow ) Printed w/ Caution (300m/roll) 0.5 1.00 roll 1,150.00 1,150.00
Plastic Cones w/ Reflectorized White Sticker 2 5.00 pcs. 350.00 1,750.00
Standard Plastic Barrier (Orange) w/ Four (4) Reflectorized Arrow Sign 1 2.00 pcs. 7,500.00 15,000.00
Roadwork Sign ( Aluminum sheet with Frame and Stand ) 1 2.00 pcs. 1,500.00 3,000.00
SUMMARY:
B Labor 79,056.00
E OCM 0% of D -
G VAT 5% of (D+E+F) 5,644.19
Item No. : B.9 Quantity = ALL

Description : Mobilization / Demobilization Unit = LUMPSUM
1% OF Total Direct Cost of Civil Works 187,933.30
-
-
SUMMARY:
B Labor -
C Materials -
E OCM 0% of D -
F Profit 0% of D -
G VAT 5% of (D+E+F) 9,396.67
Item No. : B.13 Quantity = ALL

Description : Additional Geotechnical Investigation Unit = L.S
No. of Boreholes: 1.00 each
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Unit Rate/Hour Total Cost (Pesos)
A. Equipment
For Ordinary Soil ( N Value is less than 60 blows)

On shore
Total Length : 20.00 ln.m.
Output : 10 m/day
No. Of Hours : 8 hours
Drilling Machine with Accessories 1 8.00 653.25 5,226.00

Split spoon Sampler, Hammer, Water Pump 1 8.00 334.50 2,676.00
Double Tube Core barrel 1
Service Vehicle (for Shipment of Samples) 1 8.00 340.58 2,724.64
Boom Truck 0.5 1 4.00 961.20 3,844.80
For Hard Strata ( N Value is less than 60 blows)

On shore
Total Length : 10.00 ln.m.
Output : 9 m/day
No. Of Hours : 4.445 hours
Drilling Machine with Accessories 1 4.45 653.25 2,903.70

Split spoon sampler, Hammer, Water Pump 1 4.45 334.50 1,486.85
Double Tube Core barrel 1
Service Vehicle (for Shipment of Samples) 1 4.45 340.58 1,513.88
A. SUB-TOTAL , EQUIPMENT P 20,375.87
B Designation of Personnel No. of Men No. of Hours Unit Rate/Hour Total Cost (Pesos)
For Ordinary Soil ( N Value is less than 60 blows)

On shore
Total Length : 20 ln.m.
Output : 10 m/day
No. Of Hours : 8 hours
Geotechnical/Materials Engineer 1 8 1,300.00 10,400.00

Core Driller II 1 8 400.00 3,200.00
Drilling Aides 4 8 320.00 10,240.00
For Hard Strata ( N Value is less than 60 blows)

On shore
Total Length : 10 ln.m.
Output : 9 m/day
No. Of Hours : 4.445 hours
Geotechnical/Materials Engineer 1 4.45 1,300.00 5,778.50

Core Driller II 1 4.45 400.00 1,778.00
Drilling Aides 4 4.45 320.00 5,689.60
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Laboratory Testing and Report Preparation

a. Testing (M.C., Grading, Plasticity, Sp. Gravity, Hydrometer/ 14 set P 2,200.00 P 30,800.00
Grain Size Analysis
b. Triaxial tests (1 Set per BH, includes Consolidated-Undrained 1 set 6,800.00 6,800.00
with Pore Pressure Measurement (PPM) and
Unconsolidated undrained Tests)
c. Geotechnical Analysis with Recommendation L.S. 3,076.06 3,076.06
d. Ring Bounded reports on A4 Bond Paper with attached 1 set 6,800.00 6,800.00
Test reports, Sub-soil Profile and Pictures (With Soft Copy)
C. SUB-TOTAL, MATERIAL P 47,476.06
SUMMARY:
B Labor 37,086.10
D TOTAL ESTIMATED DIRECT COST (A+B+C) 104,938.04
ESTIMATED DIRECT UNIT COST D/Quantity 104,938.04
E OCM 0% of D -
F PROFIT 0% of D -
G VAT 5% (D+E+F) 5,246.90
I UNIT COST (H/Quantity) P 110,184.94
Item No. : B.14 Quantity = 6.00

Description : Environmental Management & Monitoring Unit = MONTH
For the conduct of Environmental Impact ALL L.S. 1,500.00 1,500.00

Assessment & for the Issuance of Environmental
Certificates - Certificate of Non-Compliance (CNC)
/ Environmental Compliance Certificate (ECC)
SUMMARY:
A Equipment P -
B Labor -
DIRECT UNIT COST 250.00
E OCM 0% of D -
G VAT 5% of (D+E+F) 81.00
I Unit Cost H/Quantity P 283.50
Item No. : 1702 (1) a Quantity = #N/A

Description : Unit = #N/A
#N/A
Production Output : = 0.25 cu.m.-man/hour

Employ : = 30.00 man
Minor Tools, 10% of Labor #N/A

C. SUB-TOTAL, MATERIALS P
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials -
E OCM 15% of D #N/A

Production Output : = 1.25 cu.m./hr.

Factor
Plate Compactor (5 hp) 1 1.00 #N/A 123.00 #N/A
Water Truck/Pump (16000 L) 0.01 1.00 #N/A 2,450.00 #N/A
Foreman 1 1.00 #N/A P 98.09 P #N/A

Unskilled Labor 1 4.00 #N/A 54.90 #N/A
Factor
Filling Materials 1.15 #N/A cu.m 711.28 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

Production Output : = 20 cu.m./hr.

Factor
Dumptruck(12 yd ) ᵌ 1 2.00 #N/A 1,420.00 #N/A
Backhoe (0.80 cu.m) 1 1.00 #N/A 1,537.00 #N/A
Foreman 1 1.00 #N/A P 98.09 P #N/A

SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials -
E OCM 15% of D #N/A


Factor
Motorized Grader, 6710A 1 1.00 #N/A P 2,173.00 P #N/A
Vibratory Roller(10 m.t.),SP56 1 1.00 #N/A 1,846.00 #N/A
Water Truck (16000 L) 0.25 1.00 #N/A 2,450.00 #N/A

Granular Fill 1.25 #N/A #N/A 711.28 #N/A

( with 25% Shrinkage Factor)
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

Production Output : = 6.25 cu.m./hr. (3.125 cu.m/hr x 2)

Employ: = 20.000 man

Boulders 1.05 #N/A cu.m. 947.30 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

#N/A
Factor
Motorized Grader, 6710A 1 1.00 #N/A P 2,173.00 P #N/A
Vibratory Roller(10 m.t.),SP56 1 1.00 #N/A 1,846.00 #N/A

Factor
Aggregate Subbase Course 1.15 #N/A cu.m 711.28 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Item No. : Err:509 Quantity = Err:509
Description : Err:509 Unit = Err:509

No. of Hours : = Err:509 hours say Err:509 hours
No. of Days : = Err:509 days
Factor
Backhoe w/ Pavement Breaker (0.80 cu.m) 1 1.00 Err:509 P 1,998.10 P Err:509
Payloader (1.50 cu.m.) 1 1.00 Err:509 1,733.00 Err:509
Dump Truck (12 cu.yd) 0.5 1.00 Err:509 1,420.00 Err:509
Minor Tools (10% of Labor) Err:509
A. SUB-TOTAL, EQUIPMENT P Err:509
Foreman 1.00 Err:509 P 98.09 P Err:509

Unskilled Labor 2.00 Err:509 54.90 Err:509
B. SUB-TOTAL, LABOR P Err:509
SUMMARY:
A Equipment P Err:509
B Labor Err:509
C Materials -
OO1: Ensure Safe and Reliable National Road System - Network Development - Construction of Missing Links/New Roads -
Construction of Concrete Road, Construction of Road Slope Protection Structure and ROW Acquisition - San Jose Quibal Road,
Cagayan
Brgy. San Jose, Baggao, Cagayan
Err:509 Err:509
Description : Unit =
Production Output : = 6.00 m./hr.

Factor
Backhoe (0.80 cu.m) 1 1.00 Err:509 P 1,537.00 P Err:509
Boom Truck (2-5 mt) 0.5 1.00 Err:509 1,017.90 Err:509
Foreman 1 1.00 Err:509 P 98.09 P Err:509

Unskilled Labor 1 2.00 Err:509 54.90 Err:509
SUMMARY:
B Labor Err:509
C Materials -

Description : Unit = Err:509
Err:509
Production Output : = 4 ea./hr.
Factor
Boom Truck (2-5 mt) 0.5 1.00 Err:509 1,017.90 Err:509

SUMMARY:
B Labor Err:509
C Materials -

Factor
Backhoe (0.80 cu.m) 0.25 1.00 Err:509 P 1,537.00 P Err:509
Chainsaw 0.17 1.00 Err:509 75.36 Err:509
Foreman 0.33 1.00 Err:509 P 98.09 P Err:509

Skilled Labor 0.33 1.00 Err:509 71.10 Err:509
Unskilled Labor 0.33 2.00 Err:509 54.90 Err:509
Rope, 1" Diameter - 5 Uses 20 Err:509 m 100.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
Chainsaw 0.33 1.00 Err:509 75.36 Err:509

SUMMARY:
B Labor Err:509
C Materials Err:509
Item No. : 103(1)a Quantity = 1,589.00

Description : STRUCTURE EXCAVATION Unit = Cu.m.

No. of Hours : = 1,589.00 hours say 1589.00 hours
No. of Days : = 198.63 days
Factor
Backhoe (0.80 cu.m) 2.5 1.00 3,972.50 P 1,537.00 P 6,105,732.50
Dump Truck (12 cu.yd) 1.67 1.00 2,653.63 1,420.00 3,768,154.60
Chainsaw 1.67 1.00 2,653.63 75.36 199,977.56
Minor Tools (10% of Labor) 73,811.97
Foreman 3.33 1.00 5,291.37 P 98.09 P 519,030.48

Skilled Labor 3.33 1.00 5,291.37 71.10 376,216.41
Unskilled Labor 3.33 2.00 5,291.37 54.90 580,992.43
B. SUB-TOTAL, LABOR P 1,476,239.32
Rope, 1" Diameter - 5 Uses 20 6,356.00 m 100.00 635,600.00
SUMMARY:
B Labor 1,476,239.32
E OCM 12% of D 1,471,141.91
F Profit 8% of D 980,761.28
G VAT 5% of (D+E+F) 735,570.96
H Total Cost (D+E+F+G) 15,446,990.09


Factor
Chainsaw 3.33 1.00 Err:509 75.36 Err:509

SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
Chainsaw 0.17 1.00 Err:509 75.36 Err:509

Skilled Labor 1.00 Err:509 71.10 Err:509
Rope, 1" Diameter - 5 Uses 20 Err:509 m Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
Motorized Road Grader w/ Scarifier, G710A 0.25 1.00 Err:509 P 2,173.00 P Err:509
Payloader (1.50 cu.m.), LX80-2C 0.17 1.00 Err:509 1,733.00 Err:509
Dump Truck (12 cu.yd.) 0.17 1.00 Err:509 1,420.00 Err:509

SUMMARY:
B Labor Err:509
C Materials -

Production Output : = 40 sq.m../hr.

Factor
Backhoe w/ Pavement Breaker 1 1.00 Err:509 P 1,537.00 P Err:509
Payloader 1 1.00 Err:509 75.36 Err:509

SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
Chainsaw 0.17 1.00 Err:509 75.36 Err:509

SUMMARY:
B Labor Err:509
C Materials Err:509


No. of Hours : = 26.48 hours say 26.50 hours
Factor
Bulldozer, D6H SERIES II PSDS/DD 1 1.00 26.50 P 3,379.00 P 89,543.50
Payloader (1.50 cu.m.) 1 1.00 26.50 1,733.00 45,924.50
Payloader (1.50 cu.m.) - at disposal area 0.25 1.00 6.63 1,733.00 11,489.79
Dump Truck (12 cu.yd) 1 2.00 26.50 1,420.00 75,260.00
Foreman 1.00 26.50 P 98.09 P 2,599.39

Unskilled Labor 2.00 26.50 54.90 2,909.70
SUMMARY:
B Labor 5,509.09
C Materials -
E OCM 12% of D 27,327.23
F Profit 8% of D 18,218.15
G VAT 5% of (D+E+F) 13,663.61

Item No. : 101-2 Quantity = 6.00

Description : REMOVAL OF ACTUAL STRUCTURE/ OBSTRUCTION Unit = Each
(ELECTRICAL POST)
Production Output : = 8 each./hr.
Factor
Backhoe with Pavement Breaker 0.5 1.00 0.38 P 2,074.95 P 788.48
Payloader (1.5 cu.m) 0.5 1.00 0.38 1,733.00 658.54
Dumptruck(10 cu.m) 0.125 1.00 0.09 1,352.00 121.68
Foreman 1.00 0.75 P 66.18 P 49.64

Unskilled Laborers 2.00 0.75 47.89 71.84
Unskilled Laborers 4.00 0.75 36.91 110.73
B. SUB-TOTAL, LABOR P 232.20
Electrical Post 6.00 Each 60,000.00 360,000.00
SUMMARY:
B Labor 232.20
E OCM 9% of D 32,562.08
F Profit 8% of D 28,944.07
G VAT 12% of (D+E+F) 50,796.85


Factor
Backhoe (0.80 cu.m) 1 1.00 79.50 P 1,537.00 P 122,191.50
Dump Truck (12 cu.yd) 1 2.00 79.50 1,420.00 225,780.00
Foreman 1.00 79.50 P 98.09 P 7,798.16

Unskilled Labor 3.00 79.50 54.90 13,093.65
SUMMARY:
B Labor 20,891.81
C Materials -
E OCM 12% of D 44,514.30
F Profit 8% of D 29,676.20
G VAT 5% of (D+E+F) 22,257.15
Item No. : 103(3) Quantity = 2.00

Description : FOUNDATION FILL Unit = Cu.m.
Production Output : = 1.25 cu.m./hr.

Factor
Plate Compactor (5 hp) 1 1.00 1.75 P 123.00 P 215.25
Water Truck/Pump (16000 L) 0.01 1.00 0.02 2,450.00 49.00
Minor Tools (10% of Labor) 55.60
Foreman 1.00 1.75 P 98.09 P 171.66

Unskilled Labor 4.00 1.75 54.90 384.30
Filling Materials 1.15 2.00 cu.m. 711.28 1,422.56
SUMMARY:
B Labor 555.96
E OCM 12% of D 275.80
G VAT 5% of (D+E+F) 137.90
Item No. : 103(6)a Quantity = 1.00
Description : PIPE CULVERT & DRAIN EXCAVATION Unit = Cu.m.

Factor
Dump Truck (12 cu.yd) 1 2.00 0.25 P 1,420.00 P 710.00
Backhoe (0.80 cum.) 1 1.00 0.25 1,537.00 384.25
Foreman 1.00 0.25 P 98.09 P 24.52

Unskilled Labor 3.00 0.25 54.90 41.18
SUMMARY:
B Labor 65.70
C Materials -
E OCM 12% of D 139.98
G VAT 5% of (D+E+F) 69.99

Description : EMBANKMENT FROM ROADWAY EXCAVATION Unit = Cu.m.
(COMMON SOIL)

Factor
For Excavation Work
Bulldozer, D6H SERIES II PSDS/DD 0.83 1.00 6.02 3,379.00 P 20,341.58
Payloader(1.50 cu.m) 0.83 1.00 6.02 1,733.00 10,432.66
Dump Truck (12 yd ) ³ 0.83 2.00 6.02 1,420.00 17,096.80
Spreading and Compaction

Motorized Grader, 6710A 1 1.00 7.25 P 2,173.00 P 15,754.25
Vibratory Roller(10 m.t.),SD100DC 1 1.00 7.25 1,846.00 13,383.50
Water Truck/Pump (16000 L) 0.25 1.00 1.81 2,450.00 4,434.50
For Excavation Work

Foreman 0.83 1.00 6.02 P 98.09 P 590.50
Unskilled Labor 0.83 2.00 6.02 54.90 661.00

Foreman 1.00 7.25 98.09 711.15
Unskilled Labor 2.00 7.25 54.90 796.05
SUMMARY:
B Labor 2,758.70
C Materials -
E OCM 12% of D 10,104.24
G VAT 5% of (D+E+F) 5,052.12
Item No. : #REF! Quantity = #REF!

Description : Unit = #REF!
#REF!

Factor
For Excavation Work
Bulldozer, D6H SERIES II PSDS/DD 0.83 1.00 #REF! 3,379.00 P #REF!
Payloader(1.50 cu.m) 0.83 1.00 #REF! 1,733.00 #REF!
Dump Truck (12 yd ) ³ 0.83 2.00 #REF! 1,420.00 #REF!

Motorized Grader, 6710A 1 1.00 #REF! P 2,173.00 P #REF!
Vibratory Roller(10 m.t.),SD100DC 1 1.00 #REF! 1,846.00 #REF!
Water Truck/Pump (16000 L) 0.25 1.00 #REF! 2,450.00 #REF!
For Excavation Work

Foreman 0.83 1.00 #REF! P 98.09 P #REF!
Unskilled Labor 0.83 2.00 #REF! 54.90 #REF!

Foreman 1.00 #REF! 98.09 #REF!
Unskilled Labor 2.00 #REF! 54.90 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
E OCM 12% of D #REF!

Description : EMBANKMENT FROM BORROW (COMMON SOIL) Unit = Cu.m.

Factor
Vibratory Roller(10 m.t.),SP56 1 1.00 18.75 1,846.00 34,612.50
B. Designation Personnel No. of Men No. of Hours\s Unit Rate/Hour Total Cost (Pesos)
Construction Foreman 1.00 18.75 83.10 1,558.13

Unskilled Labor 2.00 18.75 45.25 1,696.88
Common Borrow Material (with 25% 1.25 1,162.50 cu.m 300.98 349,889.25
Shrinkage Factor)
SUMMARY:
B Labor 3,255.01
E OCM 15% of D 65,998.65
F Profit 10% of D 43,999.10
G VAT 5% of (D+E+F) 27,499.44

Description : SUBGRADE PREPARATION (COMMON SOIL) Unit = Sq.m.

Factor
Vibratory Roller(10 m.t.), SD100DC 1 1.00 7.50 1,846.00 13,845.00
Foreman 1.00 7.50 P 98.09 P 736.00

Unskilled Labor 2.00 7.50 54.90 823.50
SUMMARY:
B Labor 1,559.50
C Materials -
E OCM 12% of D 4,356.96
G VAT 5% of (D+E+F) 2,178.48
Item No. : 200(1) Quantity = 2,835.00

Description : AGGREGATE SUB-BASE COURSE, (0.00-0.25m THK) Unit = Cu.m.

Factor
Vibratory Roller(10 m.t.),SD100DC 1 1.00 56.75 1,846.00 104,760.50
Foreman 1.00 56.75 P 98.09 P 5,566.61

Unskilled Labor 2.00 56.75 54.90 6,231.15
Factor
Aggregate Subbase Course 1.15 3,260.00 cu.m 711.28 2,318,772.80
C. SUB-TOTAL, MATERIALS P 2,318,772.80
SUMMARY:
B Labor 11,797.76
C Materials 2,318,772.80
E OCM 12% of D 311,209.72
F Profit 8% of D 207,473.14
G VAT 5% of (D+E+F) 155,604.86


Factor
Motorized Grader, 6710A 1 1.00 Err:509 P 2,173.00 P Err:509
Vibratory Roller(10 m.t.),SD100DC 1 1.00 Err:509 1,846.00 Err:509
Water Truck/Pump (16000 L) 0.25 1.00 Err:509 2,450.00 Err:509

Factor
Aggregate Subbase Course 1.15 Err:509 cu.m 765.54 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
Item No. : 311(1)c1 Quantity = 5,500.00

Description : UNREINFORCED (230mm THK) Unit = Sq.m.

Factor
Transit Mixer (5 cu.m.) 1 4.00 51.25 1,318.00 270,190.00
Concrete Vibrator 1 2.00 51.25 91.25 9,353.13
Concrete Batch Plant (30 cu.m.) 1 1.00 51.25 1,759.50 90,174.38
Payloader (1.50 cu.m.), LX80-2C 1 1.00 51.25 1,733.00 88,816.25
Concrete Screeder (5.5 hp) 1 1.00 51.25 545.00 27,931.25
Water Truck/Pump (16000 L) 1 1.00 51.25 2,450.00 125,562.50
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 51.25 32.63 1,672.29
Bar Cutter, Single Phase 0.1 1.00 5.13 219.75 1,127.32
Minor Tools(5% of Labor) 2,668.31
Foreman 1.00 51.25 P 98.09 P 5,027.11

Skilled Labor 4.00 51.25 71.10 14,575.50
Unskilled Labor 12.00 51.25 54.90 33,763.50
Factor
Reinforcing Steel Bar (Grade 40) 0.3300 1,815.00 kg. 41.00 74,415.00
Curing Compound 0.2900 1,595.00 lit. 60.00 95,700.00
Asphalt Sealant 0.1200 660.00 lit. 55.25 36,465.00
Steel Forms (Rental) - New, 15 cm thick 0.4600 2,530.00 l.m. 40.00 101,200.00
Sand 0.0825 454.00 cu.m. 858.71 389,853.13
Gravel 0.1500 825.00 cu.m. 858.71 708,433.55
Cement 1.4300 7,865.00 bag 270.00 2,123,550.00
Concrete Saw (Diamond blade 14") 0.00015 1.00 pcs. 7,500.00 7,500.00
Pipe Sleeve, 1 " Ø 0.0078 42.90 ln.m. 34.33 1,472.90
Grease/Tar 0.0015 8.25 lit. 210.00 1,732.50
SUMMARY:
B Labor 53,366.11
E OCM 12% of D 505,342.03
F Profit 8% of D 336,894.69
G VAT 5% of (D+E+F) 252,671.02
Item No. : 500 (1) a1 Quantity = #N/A


Factor
Backhoe (0.80 cu.m) 0.50 1.00 #N/A P 1,537.00 P #N/A
Plate Compactor (5 hp) 0.50 1.00 #N/A 123.00 #N/A
Foreman 1 1.00 #N/A P 98.09 P #N/A

Skilled Labor 1 2.00 #N/A 71.10 #N/A
Factor
Portland Cement 0.774 #N/A bag 265.00 #N/A
Sand 0.044 #N/A cu.m 858.71 #N/A
RC Pipes (610 mm dia.) 1.000 #N/A pc. 1,050.00 #N/A
Sand Bedding/Selected Sandy Soil 0.088 #N/A cu.m 711.28 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A


Factor
Backhoe (0.80 cu.m) 0.50 1.00 #N/A P 1,537.00 P #N/A
Plate Compactor (5 hp) 0.50 1.00 #N/A 123.00 #N/A
Foreman 1 1.00 #N/A P 98.09 P #N/A

Factor
Portland Cement 0.918 #N/A bag 265.00 #N/A
Sand 0.052 #N/A cu.m 858.71 #N/A
RC Pipes (760 mm dia.) 1.000 #N/A pc. 1,800.00 #N/A
Sand Bedding/Selected Sandy Soil 0.108 #N/A cu.m 711.28 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Item No. : 900 (2) c Quantity = #N/A

For pouring of concrete

Production Output : = 10 cu.m/hr.
For installation and removal of forms

Total No. Of Hexapod: = 116 pcs.
Production Output : = 20 pcs. of hexapod / day
Factor
Transit Mixer (5 cu.m) 1 2.00 #N/A P 1,318.00 P #N/A
Concrete Vibrator 1 2.00 #N/A 91.25 #N/A
Batching Plant (30 cu.m) 0.5 1.00 #N/A 1,759.50 #N/A
Payloader(1.5 cu.m),LX80-2C 0.5 1.00 #N/A 1,733.00 #N/A
Crawler Crane (36-40 mt) 1.68 2.00 #N/A 1,902.00 #N/A
Cargo/Service Truck (6-10mt) 1.68 1.00 #N/A 1,212.00 #N/A

Installation & Removal of Forms
Skilled Labor 4.00 46.50 71.10 13,224.60
Unskilled Labor 8.00 46.50 54.90 20,422.80
Factor
Cement 8.5 #N/A bag 265.00 #N/A
Fine Aggregates 0.5 #N/A cu.m 858.71 #N/A
Coarse Aggregates 1.00 #N/A cu.m 858.71 #N/A
Brand New Steel forms (Rental) ( 3% of Materials) L.S. #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A


#N/A
Production Output : = 180 kgs/hr.
for Pile cap (w/ end protection) = 1238.18 kg.

for Hexapod = 1714.94 kg.
2,953.12 say #N/A
Factor
Cargo Truck (10 T, 270 Hp) 0.15 1.00 #N/A P 1,212.00 P #N/A
Bar Cutter 0.5 1.00 #N/A 219.75 #N/A
Bar Bender 0.5 1.00 #N/A 351.50 #N/A

Skilled Labor 2.00 #N/A 71.10 P #N/A
Factor
Reinforcing Steel Bar, Grade 40 1.05 #N/A kg. 41.00 #N/A
w/ 5% Wastage
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A


Factor
Bar Cutter 0.5 1.00 #N/A P 219.75 P #N/A
Bar Bender 0.5 1.00 #N/A 351.50 #N/A
Cargo Truck (10 T, 270 Hp) 0.15 1.00 #N/A 1,212.00 #N/A
Service Crane (25T) 0.15 1.00 #N/A 1,522.00 #N/A

Skilled Labor 2.00 #N/A 71.10 P #N/A
Factor
Reinforcing Steel Bar, Grade 60 1.05 #N/A kg. 42.00 #N/A
w/ 5% Wastage
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Rehabilitation/Improvements of Flood Mitigation Structures and Drainage Systems, Improvements of Flood Control System, Cagayan River Basin, K0544+000 -
K0544+446.80, Gattaran Section, Cagayan
Gattaran, Cagayan
Item No. : 1710 (2) a Quantity = #N/A

Production Output : = 1.25 cu.m/hr.

Factor
One Bagger Mixer 1.00 1.00 #N/A P 172.00 P #N/A

Factor
Cement 3 #N/A bag 265.00 #N/A
Sand 0.25 #N/A cu.m 858.71 #N/A
Gravel Fill 0.015 #N/A cu.m 711.28 #N/A
Weepholes (PVC) 76mm dia. 0.3 #N/A ln.m 128.33 #N/A
Filter Cloth 0.015 #N/A sq.m. 160.00 #N/A
Boulders(15-25 kg.) 1.05 #N/A cu.m 947.30 #N/A
#N/A
Miscellaneous(1% of Materials) #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Rehabilitation/Improvements of Flood Mitigation Structures and Drainage Systems, Improvements of Flood Control System, Cagayan River Basin, K0544+000 -
K0544+446.80, Gattaran Section, Cagayan
Gattaran, Cagayan


Factor
One Bagger Mixer 1.00 1.00 #N/A P 172.00 P #N/A
Backhoe (Wheel Type 0.28 cu.m.) 0.10 1.00 #N/A 922.00 #N/A

Factor
Sand 0.3 #N/A cu.m 456.85 #N/A
Filter Cloth 0.015 #N/A sq.m. 160.00 #N/A
Boulders(15-25 kg.) 1.05 #N/A cu.m 1,028.25 #N/A
#N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

Production Output : = 1.25 cu.m/hour

Factor
Plate Compactor 1 1.00 #N/A P 123.00 P #N/A

Gravel Fill, Item 200. 1.15 #N/A cu.m. P 711.28 P #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A


Factor
One Bagger Mixer 1 1.00 #N/A P 172.00 P #N/A
Backhoe (Wheel Type 0.28 cu.m.) 0.1 1.00 #N/A 922.00 #N/A

Factor
Sand 0.2625 #N/A cu.m 858.71 #N/A
Filter Cloth 0.015 #N/A sq.m 160.00 #N/A
Boulders(15-25 kg.) 0.63 #N/A cu.m 947.30 #N/A
Gravel 0.525 #N/A cu.m 858.71 #N/A
#N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A



P P -

Factor
Gabion Wire Mesh (1m x 1m x 0.5m) with complete 2.00 #N/A pcs. 553.42 #N/A
accessories
Boulders 1.05 #N/A cu.m 947.30 #N/A
SUMMARY:
A Equipment P -
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

Prodution Output = 48 lin.m. per hour

Wt. Of sheet piles/m = 48.00 kg. or 0.0480 ton

Cost of Pile/meter = 48 kg. x 52.00 /kg. = 2,496.00
Handling Cost/meter = 0.048 ton x 350 /ton x2 = 33.60
Hauling Cost = 0.048 ton x 612 km x 5.00 /ton.km. = 58.75
2,588.35
Crawler Crane (36-40 mt) 1.00 #N/A P 1,902.00 P #N/A
P P
Steel Sheet Piles,, A36 #N/A ln.m 2,588.35 #N/A
Miscellaneous (3% of Materials) #N/A
SUMMARY:
A Equipment P #N/A
B Labor -
C Materials #N/A
E OCM 15% of D #N/A


Prodution Output = 48 lin.m. per hour

Wt. Of sheet piles/m = 48.00 kg. or 0.0480 ton

Cost of Pile/meter = 48 kg. x 68.00 /kg. = 3,264.00
Handling Cost/meter = 0.048 ton x 350 /ton x2 = 33.60
Hauling Cost = 0.048 ton x 612 km x 5.00 /ton.km. = 58.75
3,356.35
Crawler Crane (36-40 mt) 1.00 #N/A P 1,902.00 P #N/A
P P
Steel Sheet Piles,, A36 #N/A ln.m 3,356.35 #N/A
SUMMARY:
A Equipment P #N/A
B Labor -
C Materials #N/A
E OCM 15% of D #N/A

Production Output : = 10.00 ln.m./hr.

Factor
Truck Mounted Crane (45T) 1.00 1 #N/A P 2,606.00 P #N/A
Vibro Hammer (Hydraulic Power Pack) 1.00 1 #N/A 4,118.00 #N/A
Welding Machine 1.00 1 #N/A 371.00 #N/A
Cuting Outfit 0.50 1 #N/A 45.45 #N/A
Generator Set (876-1000 kva) 1.00 1 #N/A 2,659.44 #N/A

Factor
Welding rod (1kg./2000kg. Steel Sheet Pile) 0.024 #N/A kg. 70.00 #N/A
Oxy/Acetylene (1 set/5000kg. Steel Sheet Pile) 0.0096 #N/A set 2,500.00 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A

Railings (Steel) = #N/A ln.m. (depending on the design)

Paint (Steel Structures) = #N/A sq.m. 50 mm. dia. GI Pipe

Factor
Cargo Truck ( 9-10 mt) 0.1 1.00 #N/A 1,212.00 #N/A
Welding Machine 0.5 1.00 #N/A 371.00 #N/A
Installation of Railings
Foreman 0.5 1.00 #N/A P 98.09 P #N/A
Skilled Labor 0.5 4.00 #N/A 71.10 #N/A
Unskilled Labor 0.5 8.00 #N/A 54.90 #N/A
Paint (Steel Structures)
Foreman 1 1.00 #N/A P 98.09 P #N/A
Factor
G.I. Pipe (50 mm) #N/A m. 1,357.50 #N/A
Welding Rod 0.1000 #N/A kg. 70.00 #N/A
Reinforcing Steel Bar (Grade 40) 0.7400 #N/A kg. 41.00 #N/A
Paint Metal Epoxy 0.0700 #N/A gal. 620.00 #N/A
Paint Aluminum 0.1380 #N/A gal. 578.00 #N/A
SUMMARY:
A Equipment P #N/A
B Labor #N/A
C Materials #N/A
E OCM 15% of D #N/A
Gattaran, Cagayan

Description : Err:509 Unit = #N/A
Production Output : = m/hr.

No. of Hours : = hours say 0.00 hours
No. of Days : = days
Factor
Factor
#N/A set 140,000.00 #N/A
Installation/construction of 150W SOLAR Streetlights with
panel,charger rectifier and accessories (hardwares, conduit
boxes, fittings, wires and wiring devices)
- with reinforced concrete column
SUMMARY:
A Equipment P -
B Labor -
C Materials #N/A
E OCM 10% of D #N/A

Description : Unit = Sq.m.
UNREINFORCED (230mm THK)

Factor
Transit Mixer (5 cu.m.) 1 4.00 102.50 1,318.00 540,380.00
Concrete Batch Plant (30 cu.m.) 1 1.00 102.50 1,759.50 180,348.75
Payloader (1.50 cu.m.), LX80-2C 1 1.00 102.50 1,733.00 177,632.50
Concrete Screeder (5.5 hp) 1 1.00 102.50 545.00 55,862.50
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 102.50 32.63 3,344.58
Bar Cutter, Single Phase 0.1 1.00 10.25 219.75 2,252.44
Minor Tools(5% of Labor)
Foreman 1.00 102.50 P 98.09 P 10,054.23

Skilled Labor 4.00 102.50 71.10 29,151.00
Unskilled Labor 12.00 102.50 54.90 67,527.00
Factor
Reinforcing Steel Bar (Grade 40) 0.5500 3,025.00 kg. 41.00 124,025.00
Curing Compound 0.2900 1,595.00 lit. 60.00 95,700.00
Asphalt Sealant 0.1800 990.00 lit. 55.25 54,697.50
Steel Forms (Rental) - New, 23 cm width 0.4600 2,530.00 l.m. 87.00 220,110.00
Sand 0.1650 908.00 cu.m. 858.71 779,706.26
Gravel 0.3000 1,650.00 cu.m. 858.71 1,416,867.10
Cement 2.8500 15,675.00 bag 270.00 4,232,250.00
Concrete Saw (Diamond blade 14") 0.00015 1.00 pcs. 7,500.00 7,500.00
Pipe Sleeve, 2" Ø 0.0094 52.00 ln.m. 97.00 5,044.00
Grease/Tar 0.0094 52.00 lit. 210.00 10,920.00
SUMMARY:
B Labor 106,732.23
E OCM 12% of D 993,984.49
F Profit 8% of D 662,656.33
G VAT 5% of (D+E+F) 496,992.25
H Total Cost (D+E+F+G) 10,436,837.18

Err:509

Factor
Transit Mixer (5 cu.m.) 0.1 2.00 Err:509 1,318.00 Err:509
Concrete Vibrator 0.1 1.00 Err:509 91.25 Err:509
Concrete Batch Plant (30 cu.m.) 0.1 1.00 Err:509 1,759.50 Err:509
Payloader (1.50 cu.m.), LX80-2C 0.1 1.00 Err:509 1,733.00 Err:509
Concrete Screeder (5.5 hp) 0.1 1.00 Err:509 545.00 Err:509
Bar Bender 0.25 1.00 Err:509 351.50 Err:509
Bar Cutter, Single Phase 0.25 1.00 Err:509 219.75 Err:509
Minor Tools(5% of Labor)

Factor
Reinforcing Steel Bar (Grade 40) 54.2100 Err:509 kg. 41.00 Err:509
Curing Compound 0.2900 Err:509 lit. 60.00 Err:509
Asphalt Sealant 0.1800 Err:509 lit. 55.25 Err:509
Steel Forms (Rental) - New, 30 cm width 0.4600 Err:509 l.m. 80.00 Err:509
Sand 0.1650 Err:509 cu.m. 858.71 Err:509
Gravel 0.3000 Err:509 cu.m. 858.71 Err:509
Cement 2.8500 Err:509 bag 265.00 Err:509
#16 GI Tie Wire 1.0840 Err:509 ln.m. 97.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
Item No. : 404(1)b Quantity = 575.00

Description : REINFORCING STEEL Unit = Kgs.

Factor
Bar Cutter 0.5 1.00 1.63 P 219.75 P 358.19
Bar Bender 0.5 1.00 1.63 351.50 572.95
Cargo Truck (9-10 mt) 0.15 1.00 0.49 1,212.00 593.88
Foreman 1.00 3.25 P 98.09 P 318.79

Skilled Labor 2.00 3.25 71.10 462.15
Unskilled Labor 8.00 3.25 54.90 1,427.40
Factor
Tie Wire (2% of RSB) 0.021 12.00 kg 65.00 780.00
Reinforcing Steel Bar, Grade 40 1.05 604.00 kg 41.00 24,764.00
w/ 5% Wastage
SUMMARY:
B Labor 2,208.34
E OCM 12% of D 3,513.28
G VAT 5% of (D+E+F) 1,756.64

Description : GROUTED RIPRAP (APRON) Unit = Cu.m.

Factor
Bar Cutter 0.5 1.00 0.13 P 219.75 P 28.57
Bar Bender 0.5 1.00 0.13 351.50 45.70
Cargo Truck (9-10 mt) 0.15 1.00 0.04 1,212.00 48.48
Foreman 1.00 0.25 P 98.09 P 24.52

Skilled Labor 2.00 0.25 71.10 35.55
Unskilled Labor 8.00 0.25 54.90 109.80
Factor
Tie Wire (2% of RSB) 0.021 - kg 65.00 -
Reinforcing Steel Bar, Grade 40 1.05 6.00 kg 41.00 246.00
w/ 5% Wastage
C. SUB-TOTAL, MATERIALS P 246.00
SUMMARY:
B Labor 169.87
C Materials 246.00
D TOTAL DIRECT COST P 538.62
E OCM 12% of D 64.63
G VAT 5% of (D+E+F) 32.32
H Total Cost (D+E+F+G) 678.66
Item No. : 405(1)a3 Quantity = 4.00

Description : STRUCTURAL CONCRETE Unit = Cu.m.

Factor
One Bagger Mixer 1 1.00 3.00 P 172.00 P 516.00
Concrete Vibrator 1 1.00 3.00 91.25 273.75
Water Truck (16000 L) 0.1 1.00 0.30 2,450.00 735.00
Minor Tools (5% of Labor Cost) 231.79
Foreman 1.00 3.00 P 98.09 P 294.27

Skilled Labor 4.00 3.00 71.10 853.20
Unskilled Labor 8.00 3.00 54.90 1,317.60
Installation & Removal of Formworks
Skilled Labor 4.00 3.00 71.10 853.20
Unskilled Labor 8.00 3.00 54.90 1,317.60
Factor
Lumber, Good - 4uses 70 70.00 bd.ft. 45.00 3,150.00
Marine Plywood, (1/2"x 4' x 8')- 4 uses 1.6 2.00 pcs. 750.00 1,500.00
Assorted CWN ( 1 kg./100 bd.ft. of Lumber) 0.7 3.00 kg. 70.00 210.00
Cement 9.5 38.00 bag 265.00 10,070.00
Sand 0.5 2.00 cu.m 858.71 1,717.41
Gravel 1 4.00 cu.m 858.71 3,434.83
SUMMARY:
B Labor 4,635.87
E OCM 12% of D 3,176.96
G VAT 5% of (D+E+F) 1,588.48


Factor
One Bagger Mixer 1 1.00 Err:509 P 172.00 P Err:509
Concrete Vibrator 1 1.00 Err:509 91.25 Err:509
Water Truck (16000 L) 0.1 1.00 Err:509 2,450.00 Err:509
Minor Tools (5% of Labor Cost) Err:509

Factor
Sand 1 Err:509 cu.m 858.71 Err:509
Gravel 0.5 Err:509 cu.m 858.71 Err:509
Formworks 0.46 Err:509 bd.ft. 45.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Description : PORTLAND CEMENT CONCRETE PAVEMENT, UNREINFORCED (230mm Unit = Sq.m.
THK)

Factor
Transit Mixer (5 cu.m) 1 4.00 68.50 P 1,318.00 P 361,132.00
Concrete Vibrator (30 cu.m) 1 2.00 68.50 91.25 12,501.25
Concrete Batch Plant 1 1.00 68.50 1,759.50 120,525.75
Payloader (1.5 cu.m),LX80-2C 1 1.00 68.50 1,733.00 118,710.50
Concrete Screeder (5.5 Hp) 1 1.00 68.50 545.00 37,332.50
Concrete Saw , Blade Ø 14" (7.5 Hp) 1 1.00 68.50 32.63 2,235.16
Bar Cutter Single Phase 0.1 1.00 6.85 219.75 1,505.29
Minor Tools(5% of Labor) 3,308.52
Foreman 1.00 68.50 P 91.41 P 6,261.48

Skilled Labor 4.00 68.50 66.06 18,100.62
Unskilled Labor 12.00 68.50 50.86 41,808.28
Factor
Reinforcing Steel Bar 0.39 2,145.00 kg 38.00 81,510.00
Curing Compound 0.29 1,595.00 lit 60.00 95,700.00
Asphalt Sealant 0.12 660.00 lit 55.25 36,465.00
Forms, Steel 20 cm. (rental) 0.46 2,530.00 l.m 40.00 101,200.00
Sand 0.11 605.00 cu.m 858.71 519,517.94
Gravel 0.2 1,100.00 cu.m 858.71 944,578.07
Cement 1.9 10,450.00 bag 270.00 2,821,500.00
Concrete Saw(Diamond blade 14") 0.00015 0.83 pc 7,500.00 6,225.00
Grease/Tar 0.0015 8.25 lit. 210.00 1,732.50
SUMMARY:
B Labor 66,170.38
E OCM 15% of D 824,951.23
F Profit 10% of D 549,967.49
G VAT 5% of (D+E+F) 343,729.68

Production Output : = 1 ln.m/hr.

Factor
Backhoe(0.80 cu.m) 0.29 1.00 Err:509 P 1,537.00 P Err:509
Plate Compactor (5Hp) 0.29 1.00 Err:509 123.00 Err:509
Minor Tools(10% of Labor) Err:509

Factor
Portland Cement 1.08 Err:509 bag 265.00 Err:509
Sand 0.061 Err:509 cu.m 858.71 Err:509
R.C. Pipes (300 mm dia) 1 Err:509 pc 1,000.00 Err:509
Sand Bedding/ Selected Sandy Soil 0.128 Err:509 cu.m 711.28 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Foundation Fill = 0.14 cu.m

Production Output : = 1.25 cu.m per hour
RSB = 159.48 kg
Production Output : = 180 kg/hr
Structural Concrete = 2.64 cu.m

Production Output : = 1.40 cu.m/hr
No. of Days : = 0.24
Factor
Foundation Fill
Plate Compactor (5Hp) 1 1.00 0.25 P 123.00 P 30.75
RSB
Bar cutter 0.5 1.00 0.50 219.75 109.88
Bar Bender 0.5 1.00 0.50 351.50 175.75
Cargo Truck (10 T, 270 Hp) 0.15 1.00 0.15 1,212.00 181.80
Strucural Concrete
One Bagger Mixer 1 1.00 2.00 172.00 344.00

Concrete Vibrator 1 1.00 2.00 91.25 182.50
Minor Tools(5% of labor) 144.72
Foreman 1.00 3.25 P 98.09 P 318.79
Foundation Fill
Unskilled Labor 4.00 0.25 54.90 54.90
RSB
Skilled Labor 2.00 1.00 71.10 142.20
Unskilled Labor 8.00 1.00 54.90 439.20
Structural Concrete
Skilled Labor 8.00 2.00 71.10 1,137.60

Unskilled Labor 16.00 2.00 54.90 1,756.80


Factor
Filling Materials 1.15 0.17 cu.m 711.28 120.92

RSB, Grade 40, (w/ 5% wastage) 1.05 167.00 kg 41.00 6,847.00
# 16 Tie wire 0.021 3.35 kg 65.00 217.75
Lumber, Good - 4 uses 70 46.00 bd.ft 45.00 2,070.00
Marine Plywood(1/2" x 4' x 8') 1.6 1.00 pc 750.00 750.00
Assorted CWN(1kg/100 bd.ft. of Lumber 0.7 2.00 kg 70.00 140.00
Cement 9.5 25.00 bag 265.00 6,625.00
Sand 0.5 1.00 cu.m 858.71 858.71
Gravel 1 3.00 cu.m 858.71 2,576.12
SUMMARY:
B Labor 3,849.49
E OCM 15% of D 3,841.13
F Profit 10% of D 2,560.75
G VAT 5% of (D+E+F) 1,600.47

Err:509

Factor
Boom truck 0.17 1.00 Err:509 961.20 Err:509
Water Truck (1000 gal.) 0.08 1.00 Err:509 1,065.00 Err:509

Factor
SUMMARY:
B Labor Err:509
C Materials -


Factor
Plate Compactor (5Hp) 0.4 1.00 Err:509 123.00 Err:509

Factor
Sand 0.08 Err:509 cu.m 858.71 Err:509
R.C. Pipes (1220 mm dia) 1 Err:509 pc 3,500.00 Err:509
Sand Bedding/ Selected Sandy Soil 0.17 Err:509 cu.m 711.28 Err:509
Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Description : PIPE CULVERT (610mm Ø) Unit = Cu.m.

Factor
Backhoe(0.80 cu.m) 0.22 1.00 0.88 P 1,537.00 P 1,352.56
Plate Compactor (5Hp) 0.22 1.00 0.88 123.00 108.24
Minor Tools(10% of Labor) 80.94
Foreman 0.44 1.00 1.76 P 98.09 P 172.64

Skilled Labor 0.44 2.00 1.76 71.10 250.27
Unskilled Labor 0.44 4.00 1.76 54.90 386.50
Factor
Portland Cement 0.774 3.00 bag 265.00 795.00
Sand 0.044 0.18 cu.m 858.71 154.57
R.C. Pipes (610 mm dia) 1 4.00 pc 1,050.00 4,200.00
Sand Bedding/ Selected Sandy Soil 0.088 - cu.m 711.28 -
SUMMARY:
B Labor 809.41
E OCM 12% of D 900.09
G VAT 5% of (D+E+F) 450.04

Description : PIPE CULVERT (910mm Ø) Unit = Sq.m.

Factor
Backhoe(0.80 cu.m) 0.22 1.00 0.44 P 1,537.00 P 676.28
Plate Compactor (5Hp) 0.22 1.00 0.44 123.00 54.12
Minor Tools(10% of Labor) 40.47
Foreman 0.44 1.00 0.88 P 98.09 P 86.32

Skilled Labor 0.44 2.00 0.88 71.10 125.14
Unskilled Labor 0.44 4.00 0.88 54.90 193.25
Factor
Portland Cement 0.774 2.00 bag 265.00 530.00
Sand 0.044 0.09 cu.m 858.71 77.28
R.C. Pipes (910 mm dia) 1 2.00 pc 3,800.00 7,600.00
Sand Bedding/ Selected Sandy Soil 0.088 0.20 cu.m 711.28 142.26
SUMMARY:
B Labor 404.70
E OCM 12% of D 1,143.01
G VAT 5% of (D+E+F) 571.51

Description : GROUTED RIPRAP (APRON) Unit = Cu.m.

Factor
One Bagger Mixer 1.00 1.00 5.00 P 172.00 P 860.00
Foreman 1.00 5.00 P 98.09 P 490.45

Skilled Labor 2.00 5.00 71.10 711.00
Unskilled Labor 8.00 5.00 54.90 2,196.00
Factor
Cement 3 18.00 bag 265.00 4,770.00
Sand 0.25 1.50 cu.m 858.71 1,288.06
Gravel Fill 0.015 0.09 cu.m 711.28 64.02
Boulders(15-25 kg.) 1.05 6.00 cu.m 947.30 5,683.83
12,062.58
Miscellaneous(1% of Materials) 120.63
SUMMARY:
B Labor 3,397.45
E OCM 12% of D 2,066.76
G VAT 5% of (D+E+F) 1,033.38
Item No. : 506(1) Quantity = 2,235.00

Description : STONE MASONRY Unit = Cu.m.

No. of Hours : = 1,396.88 hours say 1397.00 hours
Factor
One Bagger Mixer 1.00 1.00 1,397.00 P 172.00 P 240,284.00
Backhoe (Wheel Type 0.28 cu.m.) 0.10 1.00 139.70 922.00 128,803.40
Foreman 1.00 1,397.00 P 98.09 P 137,031.73

Skilled Labor 2.00 1,397.00 71.10 198,653.40
Unskilled Labor 8.00 1,397.00 54.90 613,562.40
Factor
Cement 5.5 12,292.50 bag 265.00 3,257,512.50
Sand 0.3 671.00 cu.m 858.71 576,192.62
Gravel Fill 0.02 45.00 cu.m 711.28 32,007.60
Weepholes (PVC) 76mm dia. 0.3 671.00 ln.m 128.33 86,111.67
Filter Cloth 0.015 33.53 sq.m. 160.00 5,364.80
Boulders(15-25 kg.) 1.05 2,347.00 cu.m 947.30 2,223,324.40
6,180,513.59
Miscellaneous(1% of Materials) 61,805.14
SUMMARY:
B Labor 949,247.53
E OCM 12% of D 939,205.31
F Profit 8% of D 626,136.87
G VAT 5% of (D+E+F) 469,602.65
Sta. 0+000 -Sta. 2+650
Production Output : = 17.5 ea./hr.

Factor
One Bagger Mixer 1 1.00 Err:509 172.00 Err:509

Concrete Vibrator 1 1.00 Err:509 91.25 Err:509

Factor
Sand 0.04 Err:509 cu.m 858.71 Err:509
Lumber - 4 uses 3.28 Err:509 bd-ft 45.00 Err:509
Reinforcing Steel Bars, Grade 40 0.84 Err:509 kg 41.00 Err:509
Assorted CWN (1 kg./100 bd. Ft of Lumber) 0.03 Err:509 kg 530.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
One Bagger Mixer 1.00 1.00 Err:509 P 172.00 P Err:509

Factor
Cement 3 Err:509 bag 265.00 Err:509
Sand 0.25 Err:509 cu.m 858.71 Err:509
Gravel Fill 0.015 Err:509 cu.m 711.28 Err:509
Boulders(15-25 kg.) 1.05 Err:509 cu.m 947.30 Err:509
Err:509
Miscellaneous(1% of Materials) Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
One Bagger Mixer 1.00 1.00 Err:509 P 172.00 P Err:509
Backhoe (Wheel Type 0.28 cu.m.) 0.10 1.00 Err:509 922.00 Err:509

Factor
Sand 0.2625 Err:509 cu.m 858.71 Err:509
Gravel Fill 0.02 Err:509 cu.m 711.28 Err:509
Weepholes (PVC) 76mm dia. 0.3 Err:509 ln.m 128.33 Err:509
Filter Cloth 0.015 Err:509 sq.m. 160.00 Err:509
Boulders 0.63 Err:509 cu.m 947.30 Err:509
Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Factor
Cargo Truck (9-10 mt) 0.25 1.00 Err:509 P 1,212.00 Err:509
One Bagger Mixer 0.5 1.00 Err:509 172.00 Err:509

Factor
Sand 0.018 Err:509 cu.m 858.71 Err:509
Metal Beam Guardrail 1.000 Err:509 m 1,950.00 Err:509
Plywood Marine, 1/2" thk 4' x 8' - 4 uses 0.25 Err:509 pc 750.00 Err:509
Lumber - 4 uses 8 Err:509 bd-ft 45.00 Err:509
Reinforcing Steel Bars, Grade 40 4 Err:509 kg 41.00 Err:509
Tie Wire (2% of SB) 0.08 Err:509 kg 65.00 Err:509
Bolt, Nuts & Washer, 5/8" Ф x 9" 0.5 Err:509 pc 101.00 Err:509
Bolt, Nuts & Washer, 5/8" Ф x 1" 2 Err:509 pc 11.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
Sta. 0+000 -Sta. 2+650

Factor
Cargo Truck (5T) 0.25 1.00 Err:509 P 712.00 Err:509

Unskilled Laborers 2.00 Err:509 54.90 Err:509
Factor
Sand 0.025 Err:509 cu.m 482.26 Err:509
Form Lumber, Good - 4 Uses 8 Err:509 bd.ft 45.00 Err:509
75mmФ G.I. Pipe 3.25 Err:509 m 400.00 Err:509
G.I . Flat Bar, 1 1/2"x1/8" 5 Err:509 kg 530.00 Err:509
G.I. Bolts w/ Nuts & Washer, 5mm Ф 3 Err:509 pc 48.00 Err:509
Sign Face, 3mm thk. Aluminum Sheet 2 Err:509 pc 10.00 Err:509
Err:509
Miscellaneous(.3% of Materials) Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509


Factor
Cargo Truck (9-10 mt) 1 1.00 Err:509 P 1,212.00 Err:509

Factor
Metal Guardrail End Piece 1 Err:509 each 1,350.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Factor
Cargo Truck (2-5 mt) 0.25 1.00 Err:509 P 783.00 Err:509

Factor
Sand 0.073 Err:509 cu.m 858.71 Err:509
Form Lumber, Good - 4 uses 8 Err:509 bd-ft 45.00 Err:509
3" Dia GI Pipe 3.1 Err:509 m 400.00 Err:509
Plate 2 Err:509 kg 70.00 Err:509
Bolts, 5mm Dia 12 Err:509 pc 11.00 Err:509
Sign Face, 3mm thk Aluminum Sheet 1 Err:509 pc 3,500.00 Err:509
Assorted CWN (1kg/100 bd.ft. of Lumber) 0 Err:509 kg 65.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
Production Output : = 4.2 ea./hr.

Factor

Factor
Sand 0.018 Err:509 cu.m 858.71 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Factor

Factor
Sand 0.018 Err:509 cu.m 858.71 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Factor
Cargo Truck (2-5 mt) 0.25 1.00 Err:509 P 783.00 Err:509

Factor
Sand 0.073 Err:509 cu.m 858.71 Err:509
Form Lumber, Good - 4 uses 8 Err:509 bd-ft 45.00 Err:509
3" Dia GI Pipe 3.1 Err:509 m 400.00 Err:509
Plate 2 Err:509 kg 70.00 Err:509
Bolts, 5mm Dia 12 Err:509 pc 11.00 Err:509
Sign Face, 3mm thk Aluminum Sheet 1 Err:509 pc 3,500.00 Err:509
Assorted CWN (1kg/100 bd.ft. of Lumber) 0 Err:509 kg 65.00 Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Err:509
Production Output : = 25 sq.m../hr.
Factor
Cargo Truck/Delivery Truck (2-5 mt) 1 1.00 Err:509 P 783.00 Err:509
Applicator Machine 1 1.00 Err:509 93.75 Err:509
Kneading Machine 1 1.00 Err:509 187.50 Err:509

Factor
Thermoplastic Paint (White) 0.325 Err:509 bag 1,721.50 Err:509
Glass Beads 0.033 Err:509 bag 795.00 Err:509
Primer 0.120 Err:509 L 150.00 Err:509
LPG (50 kg) 0.004 Err:509 cyl 3,100.00 Err:509
LPG (12 kg) 0.002 1.00 cyl 744.00 744.00
Calsumine 0.125 Err:509 kg 25.00 Err:509
Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509

Err:509
Factor
Cargo Truck/Delivery Truck (2-5 mt) 1 1.00 Err:509 P 783.00 Err:509
Applicator Machine 1 1.00 Err:509 93.75 Err:509
Kneading Machine 1 1.00 Err:509 187.50 Err:509

Factor
Thermoplastic Paint (White) 0.325 Err:509 bag 1,958.00 Err:509
Glass Beads 0.033 Err:509 bag 795.00 Err:509
Primer 0.120 Err:509 L 175.00 Err:509
LPG (50 kg) 0.004 1.00 cyl 3,100.00 3,100.00
LPG (12 kg) 0.002 Err:509 cyl 744.00 Err:509
Calsumine 0.125 Err:509 kg 25.00 Err:509
Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
Convergence and Special Support Program-Construction/Improvement of Access Roads leading to Declared Tourism Destinations -
Construction of Concrete Road/Road Concreting - Poblacion Sta. Ana-Marede-Sta. Clara-Patunungan-Sinago Road leading to Boacag
Falls & Sinago Coves, incl. Bridge, Dungeg, Sta. Ana, Cagayan
Sta. Ana, Cagayan

Description : Trees Furnishing and Transplanting Unit = each
Production Output : = 1 each/hr.

Factor
Cargo Truck (9-10 mt) 1 1.00 11.00
Backhoe 1 1.00 11.00
Water Truck 0.5 1.00 5.50
Minor Tools (10% of Labor Cost)
Furnishing of Trees 100 1,100.00 pcs 8.50 9,350.00
Transplanting (1,200 seedlings per hectare) 1.00 ha 6,500.00 6,500.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 12% of D 1,902.00
G VAT 5% of (D+E+F) 951.00


Factor
Cargo Truck/Delivery Truck (2-5 mt) 0.25 1.00 Err:509 P 783.00 Err:509

Factor
Sand 0.025 Err:509 cu.m 858.71 Err:509
Form Lumber, Good - 4 Uses 8 Err:509 bd.ft 45.00 Err:509
75mmФ G.I. Pipe 3.25 Err:509 m 400.00 Err:509
G.I . Flat Bar, 1 1/2"x1/8" 5 Err:509 kg 530.00 Err:509
Sign Face, 3mm thk. Aluminum Sheet 2 Err:509 pc 4,500.00 Err:509
Err:509
Miscellaneous(0.3% of Materials) Err:509
SUMMARY:
B Labor Err:509
C Materials Err:509
FURNISHING OF EMBANKMENT MATERIAL
use 1 -Bulldozer, D65A-8, = 500 cu.m./day

= Unit Cost P 27,032 + 13,864 /day = P 81.79 /cu.m.
500 cu.m./day
DUMP TRUCK TRAVEL
TERRAIN ROAD SURFACE SPEED (km/h)
2. HAULING COST CONDITION CONDITION
COMPUTATION OF CYCLE TIME LOADED EMPTY
FLAT
Road Condition = Paved/unpaved Unpaved 30 45
Grade = Paved 30 40
ROLLING
Unpaved 25 35
Average Hauling Distance = 24.7 km Paved 20 30
MOUNTAINOUS
Unpaved 15 25
LOADING TIME (min) 3
Ave Speed, Loaded = 35 kph UNLOADING TIME (min) 2
Ave Speed, Empty = 55 kph ALLOWANCE FOR DELAY (min) 10% of Cycle Time

Travel Time, Loaded
24.3 km @ 35 kph = 41.7 min
Return Time, Empty

24.3 km @ 55 kph = 26.5 min
CYCLE TIME 75.2
.

8 x 60
No. of Trips = = 5.8 trips / day/ 10 cu.m. DT
82.7

=
(10 * 5.8)
3. Excise Tax 3% (1 & 2): = P 8.33 /cu.m.

COST OF COMMON MATERIAL = P 300.98 /cu.m.
Project: : CONCRETING OF KATUNGAWAN ROAD
Location: : Brgy. Buyun, Sta. Teresita, Cagayan

Source: : PENA ESTE Gravel Pit
Gravel Pit - Project Site = 60.00 KM

Hauling Distance 60.000
say = 60.000 KM
use 1 - Payloader,1.50 cu.m.,148 HP Capacity = 500 cu.m./day
Unit Cost = P 27,032.00 + 13,864.00 /day = P 81.79 /cu.m.
500.00 cu.m./day
ROAD DUMP TRUCK TRAVEL
TERRAIN SPEED (km/h)
2. HAULING COST SURFACE
CONDITION
COMPUTATION OF CYCLE TIME CONDITION LOADED EMPTY
FLAT
Road Condition = Paved/Unpaved Unpaved 30 45
Grade = Paved 30 40
ROLLING
Unpaved 25 35
Paved 20 30
MOUNTAINOUS
Unpaved 15 25
Average Hauling Distance = 60.00 km LOADING TIME (min) 3
Ave Speed, Loaded = 35.00 kph
Ave Speed, Empty = 55.00 kph

Travel Time, Loaded
59.6 km @ 35.00 kph = 102.20 min
Last 200 m at 20.00 kph = 0.60 min
Return Time, Empty

59.6 km @ 55.00 kph = 65.00 min
Last 200 m at 30.00 kph = 0.40 min
CYCLE TIME 174.20


8 x 60 trips / day/ 10 cu.m.
191.6 DT

=
(10 * 2.5)
3. Excise Tax 3% (1 & 2): = P 16.09 /cu.m.

5. Extraction Fee = P 20.00 /cu.m.
6. Quarry Fee = P 50.00 /cu.m.
PROCESSING : Employing Unskilled laborer, Skilled Laborer and Loader
Screening = P( 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
Washing = P( 13,864.00 + 406.89 + 528.49 + 335.50 = P 50.45 /cu.m.
P 300.00 cu.m./day = P 124.45 /cu.m.
F.A. = P( 637.28 + 124.45 ) /cu.m. = P 761.73 /cu.m.
Screening = P( 13,864.00 + 406.89 + 528.49 ) = P 98.66 /cu.m.
P 150.00 cu.m./day
Washing = P( 13,864.00 + 406.89 + 528.49 + 335.50 = P 50.45 /cu.m.
P 300.00 cu.m./day P 149.11 /cu.m.
C.A. = P( 637.28 + 149.11 ) /cu.m. = P 786.39 /cu.m.
3.Sub-Base Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
4.Base Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
Blending = P 13,864.00 + 406.89 + 528.49 ) = P 29.60 /cu.m.
P 500.00 cu.m./day P 103.60 /cu.m.
5. Surface Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 98.66 /cu.m.
P 150.00 cu.m./day
Blending = P 13,864.00 + 406.89 + 528.49 ) = P 29.60 /cu.m.
P 500.00 cu.m./day P 128.26 /cu.m.
Therefore, the unit price derivation of the following are:

Item 200 = cost of aggregates + screening
= P 637.28 + 74.00 = P 711.28 /cu.m.
FURNISHING OF BOULDERS
Project : CONCRETING OF KATUNGAWAN ROAD
Location : Brgy. Buyun, Sta. Teresita, Cagayan
Source: : Maguiling Bridge (Chico River), Tuao, Cagayan
Gravel Pit - Project Site = 25.00 KM

Hauling Distance = 25.00 KM
say = 25.00 KM
1. STOCKPILING :
Capacity/man-day = 2 cu.m./day
Stockpiling Cost = P 406.89 / day = P 203.45 /cu.m.

2 cu.m./day
LOADING AND UNLOADING :
Capacity/man-day to load = 2 cu.m./day at quarry

Capacity/man-day to unload = 3 cu.m./day
Loading & Unloading = P 406.89 / day P 406.89 / day = P 339.08 /cu.m.

+
2 cu.m./day 3 cu.m./day
2. HAULING COST
Hauling Distance = 25.00 km
ROAD DUMP TRUCK TRAVEL SPEED
TERRAIN (km/h)
COMPUTATION OF CYCLE TIME SURFACE
CONDITION
Terrain = Flat CONDITION LOADED EMPTY
Road Condition = Paved Paved 35 55
FLAT
Unpaved 30 45
Paved 30 40
ROLLING
Paved 20 30
MOUNTAINOUS
Unpaved 15 25
Ave Speed, Loaded = 35 kph LOADING TIME (min) 3
Ave Speed, Empty = 55 kph UNLOADING TIME (min) 2
Travel Time, Loaded
24.6 km @ 35 kph = 42.2 min
Unload/Maneuver = 30.0 min at site
Return Time, Empty

24.6 km @ 55 kph = 26.8 min
CYCLE TIME 131.0
8 x 60
No. of Trips = = 3.33077 trips
144.1
say 3.33 trips
Rental of Cargo Truck (5mt) = P6,264.00 /day

=
(5 * 3.33)
3. Excise Tax 3% (1 & 2): = P 27.56 /cu.m.

4. Royalty access rd. Prov'l and Brgy. Tax: = P 15.00 /cu.m.
5. Extraction Fee = P 20.00 /cu.m.
6. Quarry Fee = P 50.00 /cu.m.
COST OF BOULDERS = P 1,072.49 /cu.m.
Source of Aggregate = District Office

Hauling Distance = 24.002 km
1. Material Cost:
ITEM 200 (Aggregate Subbase Course) = 380 /cu.m.
TERRAIN ROAD SURFACE DUMPTRUCK TRAVEL SPEED (km/h)

CONDITION CONDITION LOADED EMPLTY
PAVED 35 55
FLAT
2. HAULING COST UNPAVED 30 45
PAVED 30 40
COMPUTATION OF CYCLE TIME ROLLING
UNPAVED 25 35
Terrain = Flat PAVED 20 30
MOUNTAINOUS
Road Condition = Paved UNPAVED 15 25
Grade =
ALLOWANCE FOR DELAY(min) 10% of Cycle Time
Average Hauling Distance = 24.002 km
Ave Speed, Loaded = 35 kph


Travel Time, Loaded
23.6 km @ 35 kph = 40.5 min
Return Time, Empty

23.6 km @ 55 kph = 25.7 min
CYCLE TIME 75.2

82.7 cu.m. DT
trips / day/ 10 cu.m.
say = 5.80
DT
HAULING COST P11,360.00 =P P195.86 /cu.m.

=
(10 * 5.8)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.

4. Royalty access rd. Prov'l and brgy. Tax: =P 0.00 /cu.m.
COST OF ITEM 200 =P 575.86 /cu.m.

1. Material Cost:
ITEM 300 (Aggregate Base Course) = 450 /cu.m.

PAVED 35 55
FLAT
2. HAULING COST UNPAVED 30 45
PAVED 30 40
UNPAVED 25 35
Terrain = Flat/Rolling PAVED 20 30
MOUNTAINOUS
Road Condition = Paved UNPAVED 15 25
Grade =
ALLOW ANCE FOR DELAY(min) 10% of Cycle Time
Average Hauling Distance = 52 km


Travel Time, Loaded
51.6 km @ 35 kph = 88.5 min
Return Time, Empty

51.6 km @ 55 kph = 56.3 min
CYCLE TIME 153.8

169.2 cu.m. DT
say = 2.84
DT

=
(10 * 2.84)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.

COST OF ITEM 300 =P 850.00 /cu.m.
FURNISHING OF COARSE AGGREGATE
Source of Aggregate = PENA ESTE GRAVEL PIT

1. Material Cost:
Coarse Aggregates = 400 /cu.m.

PAVED 35 55
2. HAULING COST FLAT
UNPAVED 30 45
COMPUTATION OF CYCLE TIME PAVED 30 40
ROLLING
Terrain = Flat UNPAVED 25 35
Road Condition = Paved MOUNTAINOUS

PAVED 20 30
UNPAVED 15 25
Grade =
Average Hauling Distance = 60 km ALLOWANCE FOR DELAY(min) 10% of Cycle Time


Travel Time, Loaded
59.6 km @ 35 kph = 102.2 min
Return Time, Empty

59.6 km @ 55 kph = 65.0 min
CYCLE TIME 176.2

No. of Trips = = 2.47652
193.8 cu.m. DT
say = 2.48
DT

=
(10 * 2.47652461046332)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.

COST OF COARSE AGGREGATES = P 858.71 /cu.m.
FURNISHING OF FINE AGGREGATE

1. Material Cost:
Fine Aggregates = 400 /cu.m.

PAVED 35 55
UNPAVED 30 45
PAVED 30 40

PAVED 20 30
UNPAVED 15 25
Grade = LOADING TIME (min) 3
ALLOWANCE FOR DELAY(min) 10% of Cycle Time


Travel Time, Loaded
59.6 km @ 35 kph = 102.2 min
Return Time, Empty

59.6 km @ 55 kph = 65.0 min
CYCLE TIME 176.2

No. of Trips = = 2.47652
193.8 cu.m. DT
say = 2.48
DT

=
(10 * 2.47652461046332)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.

COST OF FINE AGGREGATES =P 858.71 /cu.m.
FURNISHING OF BOULDERS

1. Material Cost:
BOULDERS = 525 /cu.m.

PAVED 35 55
UNPAVED 30 45
PAVED 30 40

PAVED 20 30
UNPAVED 15 25


Travel Time, Loaded
59.6 km @ 35 kph = 102.2 min
Return Time, Empty

59.6 km @ 55 kph = 65.0 min
CYCLE TIME 176.2

178.2 cu.m. DT
say = 2.69
DT

=
(10 * 2.69)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.

FURNISHING OF FINE AGGREGATE

1. Material Cost:
Fine Aggregates = 155 /cu.m.

PAVED 35 55
UNPAVED 30 45
PAVED 30 40

PAVED 20 30
UNPAVED 15 25


Travel Time, Loaded
54.6 km @ 35 kph = 93.6 min
Return Time, Empty

54.6 km @ 55 kph = 59.6 min
CYCLE TIME 162.2

No. of Trips = = 2.69028
178.4 cu.m. DT
say = 41
DT

=
(10 * 2.69028135859209)
3. Excise Tax 3% (1 & 2): =P 0.00 /cu.m.


#REF!
Production Output : = 6 m./hr.

Factor
Backhoe (0.80 cu.m) 1 1.00 #REF! P 1,537.00 P #REF!
Boom Truck (2-5 mt) 0.5 1.00 #REF! 1,017.90 #REF!
Minor Tools (10% of Labor) #REF!
Foreman 1 1.00 #REF! P 98.09 P #REF!

Unskilled Labor 1 2.00 #REF! 54.90 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -

#REF!

Factor
Motorized Grader, 6710A 1 1.00 #REF! P 2,173.00 P #REF!
Vibratory Roller(10 m.t.),SD100DC 1 1.00 #REF! 1,846.00 #REF!
Water Truck/Pump (16000 L) 0.25 1.00 #REF! 2,450.00 #REF!
Foreman 1 1.00 #REF! P 98.09 P #REF!

Unskilled Labor 1 2.00 #REF! 54.90 #REF!
Common Borrow (w/ 25% shrinkage factor) 1.25 #REF! cu.m. P 300.98 P #REF!
C. SUB-TOTAL, MATERIALS P #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!

Item No. : 311-1a Quantity = #REF!

Description : PCCP (Plain) - 28 cm. thick Unit = #REF!

Factor
Transit Mixer (5 cu.m) 1 4.00 #REF! P 1,279.00 P #REF!
Concrete Vibrator 1 2.00 #REF! 148.88 #REF!
Batching Plant (30 cu.m) 1 1.00 #REF! 1,208.03 #REF!
Payloader(1.5 cu.m),LX80-2C 1 1.00 #REF! 1,733.00 #REF!
Concrete Screeder 1 1.00 #REF! 545.00 #REF!
Water Truck (1000 gal) 1 1.00 #REF! 1,065.00 #REF!
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 #REF! 167.38 #REF!
Bar Cutter, Single Phase 0.1 1.00 #REF! 219.75 #REF!
Minor Tools(5% of Labor) #REF!

Skilled Laborers 4.00 #REF! 47.89 #REF!
Factor
Reinforcing Steel Bar 0.5 #REF! kg 38.00 #REF!
Curing Compound 0.29 #REF! lit 60.00 #REF!
Asphalt Sealant 0.17 #REF! lit 55.25 #REF!
Forms, Steel(Rental) 28cm width 0.46 #REF! l.m 83.00 #REF!
Sand 0.154 #REF! cu.m 689.85 #REF!
Gravel 0.28 #REF! cu.m 714.14 #REF!
Cement 2.66 #REF! bag 245.00 #REF!
Concrete Saw(Diamond blade 14") 0.00015 #REF! pc 7,500.00 #REF!
Pipe Sleeve, 2" Ø 0.0078 #REF! ln.m 100.00 #REF!
Grease/Tar 0.0078 #REF! lit 210.00 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!
E OCM 9% of D #REF!

Sta. 0+000 -Sta. 2+650
Buguey, Cagayan

Description : PCCP (Reinforced) - 23 cm. thick Unit = sq.m
Production Output : = 6 sq.m/hr.

Factor
Transit Mixer (5 cu.m) 0.1 3.00 #REF! P 1,279.00 P #REF!
Concrete Vibrator 0.1 2.00 #REF! 148.88 #REF!
Batching Plant (30 cu.m) 0.1 1.00 #REF! 1,208.03 #REF!
Payloader(1.5 cu.m),LX80-2C 0.1 1.00 #REF! 1,733.00 #REF!
Concrete Screeder 0.1 1.00 #REF! 545.00 #REF!
Water Truck (1000 gal) 0.1 1.00 #REF! 1,065.00 #REF!
Bar Bender 0.25 1.00 #REF! 351.50 #REF!

Factor
Reinforcing Steel Bar 40.86 #REF! kg 50.00 #REF!
Forms, Steel(Rental) 0.46 #REF! l.m 40.00 #REF!
Sand 0.1265 #REF! cu.m 482.26 #REF!
#16 G.I. Tiewire(2% of RSB) 0.81700 #REF! kg. 75.00 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!
E OCM 9% of D #REF!

Sta. 0+000 -Sta. 2+650
Buguey, Cagayan

Description : Pipe Culverts -1220 mmØ Unit = #REF!
Production Output : = 1.25 ln.m/hr.

Factor
Backhoe(0.80 cu.m) 0.5 1.00 #REF! P 172.00 P #REF!
Plate Compactor (5Hp) 0.5 1.00 #REF! 1,065.00 #REF!

Unskilled 4.00 #REF! 36.91 #REF!
Factor
Portland Cement 1.404 #REF! bag 230.00 #REF!
Sand 0.08 #REF! cu.m 482.26 #REF!
R.C. Pipes (1220 mm dia) 1 #REF! pc 3,500.00 #REF!
Sand Bedding/ Selected Sandy Soil 0.17 #REF! cu.m 46.00 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!
E OCM 9% of D #REF!


Description : PCCP (Reinforced) - 28 cm. thick Unit = #REF!

Factor
Transit Mixer (5 cu.m) 0.1 3.00 #REF! P 1,279.00 P #REF!
Concrete Vibrator 0.1 2.00 #REF! 148.88 #REF!
Batching Plant (30 cu.m) 0.1 1.00 #REF! 1,208.03 #REF!
Payloader(1.5 cu.m),LX80-2C 0.1 1.00 #REF! 1,733.00 #REF!
Concrete Screeder 0.1 1.00 #REF! 545.00 #REF!
Water Truck (1000 gal) 0.1 1.00 #REF! 1,065.00 #REF!
Concrete Saw, Blade Ø 14" (7.5 Hp) 0.1 1.00 #REF! 167.38 #REF!
Bar Bender 0.25 1.00 #REF! 351.50 #REF!

Factor
Reinforcing Steel Bar (grade 40) 2,512.00 kg 38.00 95,456.00
(grade 60) 2,572.00 kg 40.00 102,880.00
Forms, Steel(Rental) 28cm width 0.46 #REF! l.m 83.00 #REF!
Sand 0.154 #REF! cu.m 689.85 #REF!
# 16 GI Tie Wire (2% of RSB) 102.00 kg. 70.00 7,140.00
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!
E OCM 9% of D #REF!

Item No. : 407 Quantity = #REF!

Description : Lean Concrete Unit = #REF!

Factor
One Bagger Mixer 1 1.00 #REF! P 172.00 P #REF!
Water Truck (1000 gal.) 0.1 1.00 #REF! 1,065.00 #REF!
Concrete Vibrator,57-60mm withy Gasoline Drive 1 1.00 #REF! 148.88 #REF!

Factor
Portland Cement 8.5 #REF! bag 245.00 #REF!
Coarse Aggregate 1 #REF! cu.m 714.14 #REF!
Fine Aggregate 0.5 #REF! cu.m #REF! #REF!
Formworks 0.46 #REF! bd.ft. 45.00 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials #REF!
E OCM 9% of D #REF!


Description : Removal of Existing Culvert Pipe(610 mm Dia.) Unit = #REF!

Factor
Backhoe(0.80 cu.m) 0.5 1.00 #REF! P 1,537.00 P #REF!
Boom truck 0.5 1.00 #REF! 961.20 #REF!

Factor
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
E OCM 9% of D #REF!

Sta. 0+000 -Sta. 2+650
Buguey, Cagayan
Item No. : 504-1b Quantity = #REF!

Description : Removal of Existing Culvert Pipe(610 mm Dia.) Unit = #REF!

Factor
Backhoe(0.80 cu.m) 0.5 1.00 #REF! P 1,537.00 P #REF!
Boom truck 0.5 1.00 #REF! 961.20 #REF!

Factor
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
E OCM 9% of D #REF!

Buguey, Cagayan

Description : Removing, Cleaning, Stockpiling of Culvert Pipe(610m Unit = #REF!
Production Output : = 3 ln.m./hr.

Factor
Backhoe(.80cu.m) 0.5 1.00 #REF! 1,537.00 #REF!

Boom Truck 0.5 1.00 #REF! 961.20 #REF!
Water Truck 0.25 1.00 #REF! 1,065.00 #REF!

skilled Worker 2.00 #REF! 47.89 #REF!
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
E OCM 9% of D #REF!

Sta. 0+000 -Sta. 2+650
Buguey, Cagayan
Item No. : SPL-1 Quantity = #REF!

Description : Lined Canal(CHB) Unit = #REF!
Excavation: = 4,507.81 cu.m

Foundation Fill: = 166.67 cu.m

RSB: 33,853.63 kgs.

Production Output : = 180.00 kgs./hr.

Masonry Works (CHB)

No. of Hours : = - hours say 0.00 hours
No. of Days : = - days
Factor
Excavation:
DumpTruck (10 cu.m) 1 2.00 #REF! 712.00 #REF!
Backhoe (.80cu.m) 1 1.00 #REF! 712.00 #REF!
Foundation Fill:
Plate Compactor 1 1.00 133.50 123.00 16,420.50
Water Truck(1000 gal.) 0.01 1.00 1.34 1,065.00 1,427.10
RSB
B ar Cutter 0.5 1.00 94.13 219.75 20,685.07
Bar Bender 0.5 1.00 94.13 351.50 33,086.70
CargoTruck(10T,270 Hp) 0.15 1.00 28.24 1,102.00 31,120.48
Structural Concrete
One Bagger Mixer 1 1.00 267.75 172.00 46,053.00
Water Truck(1000 gal.) 0.1 0.10 26.78 1,065.00 2,852.07
Masonry Works (CHB) ; manual


Sta. 0+000 -Sta. 2+650
Buguey, Cagayan

Description : Lined Canal(CHB) Unit = #REF!
Foreman 1.00 267.75 66.18 17,719.70
Excavation:
Foundation Fill:
Skilled Laborers 1.00 133.50 47.89 6,393.32
Unskilled Laborers 4.00 133.50 36.91 19,709.94
RSB
Structural Concrete
Masonry Works (CHB)

Factor #REF!
Filling Materials 1.15 192.00 cu.m -
Reinforcing Steel Bars 1.05 35,546.00 kgs -
Tie Wire(2% of RSB) 0.021 711.00 kgs #REF!
Lumber, Good - 4 uses - bd.ft -
Marine Plywood(1/2"x4"x8')- 4 uses - pc. -
Assorted CWN(1kg/1000 bd.ft of Lumber) - kg. #REF!
Cement - bag. -
Sand - cu.m -
Gravel cu.m #REF!
-
SUMMARY:
A Equipment P #REF!
B Labor #REF!
C Materials -
E OCM 0.09 of D #REF!
F Profit 0.08 of D #REF!
G VAT 0.12 of (D+E+F) #REF!


Description : CHB Lined Canal Unit = #REF!
Excavation = 918.87 cu.m

Production Output : = 6 cu.m per hour
RSB = 7,062.87 kg

Masonry Works (6"CHB) = 607.70 sq.m. plastering 820.40

Production Output : = 5.69 sq.m/hr
Factor
Excavation: Manual
RSB
Bar cutter 0.5 1.00 19.63 219.75 4,313.69
Bar Bender 0.5 1.00 19.63 351.50 6,899.95
Cargo Truck (10 T), 270 Hp 0.15 1.00 5.89 1,102.00 6,490.78
Structural Concrete
One Bagger Mixer 1 1.00 68.50 P 172.00 P 11,782.00

Water Truck(1000 gal.) 0.1 1.00 6.85 1,065.00 7,295.25
Minor Tools(5% of labor) #REF!
Foreman 1.00 214.75 66.18 14,212.16
Excavation
Skilled Laborers
RSB


Unskilled 8.00 39.25 36.91 11,589.74



Structural Concrete
Unskilled 16.00 68.50 36.91 40,453.36
Installation of CHB & Plastering

Unskilled 2.00 107.00 36.91 7,898.74
Factor
RSB, Grade 40, (w/ 5% wastage) 1.05 7,416.00 kg 38.00 281,808.00
# 16 Tie wire 0.021 148.00 kg 75.00 11,100.00
Lumber, Good - 4 uses 30 718.00 bd.ft 45.00 32,310.00
Marine Plywood(1/2" x 4' x 8') - 4 uses 1.6 38.00 pc 700.00 26,600.00
Assorted CWN(1kg/100 bd.ft. of Lumber 0.3 29.00 bd.ft 80.00 2,320.00
Cement 9.5 910.00 bag 245.00 222,950.00
Sand 0.5 48.00 cu.m 689.85 33,112.80
Gravel 1 96.00 cu.m 714.14 68,557.44
for Masonry Workschb mortar & plastering

CHB (6") 12.5 7,596.00 pcs 14.00 106,344.00
for inst. Of CHB for plastering
Cement 1.013 0.1125 708.00 bag 245.00 173,460.00
Sand 0.08438 0.01875 67.00 cu.m 689.85 46,219.95
SUMMARY:
A Equipment P #REF!
B Labor #REF!
E OCM 9% of D #REF!


Description : Reinforced Concrete Box Culvert Unit = #REF!
(1- 3.00 m. x 3.00 m. x 9.70 m.)
RSB = 5,931.00 kg

Lean Concrete = 4.77 cu.m

Factor
RSB
Bar cutter 0.5 1.00 16.50 219.75 3,625.88
Bar Bender 0.5 1.00 16.50 351.50 5,799.75
Cargo Truck (10 T), 270 Hp 0.15 1.00 4.95 1,102.00 5,454.90
Structural Concrete & Lean Concrete
One Bagger Mixer 1 1.00 47.25 P 172.00 P 8,127.00

Water Truck(1000 gal.) 0.1 1.00 4.73 1,065.00 5,037.45
Minor Tools(5% of labor) 3,125.92
Foreman 1.00 80.25 66.18 5,310.95
RSB
Unskilled 8.00 33.00 36.91 9,744.24
Structural Concrete
Unskilled 16.00 43.75 36.91 25,837.00
Lean Concrete
Skilled Laborers 4.00 3.50 47.89 670.46
Unskilled 8.00 3.50 36.91 1,033.48


(1- 3.00 m. x 3.00 m. x 9.70 m.)



(1- 3.00 m. x 3.00 m. x 9.70 m.)
Factor
RSB, Grade 40, (w/ 5% wastage) 1.05 6,228.00 kg 50.00 311,400.00
# 16 Tie wire 0.021 125.00 kg 75.00 9,375.00
Lumber, Good - 4 uses 4-uses 70 1,068.00 bd.ft 45.00 48,060.00
Marine Plywood(1/2" x 4' x 8') 1.6 24.00 pc 750.00 18,000.00
Assorted CWN(1kg/100 bd.ft. of Lumber 0.7 43.00 kg 85.00 3,655.00
Cement 9.5 580.00 bag 250.00 145,000.00
Sand 0.5 30.50 cu.m 482.26 14,708.93
Gravel 1 61.00 cu.m 506.50 30,896.50
for lean concrete
Cement 8.5 41.00 bag 245.00 10,045.00
Sand 0.5 2.00 cu.m 482.26 964.52
Gravel 1.00 5.00 cu.m 506.50 2,532.50
SUMMARY:
B Labor 62,518.37
E OCM 9% of D 62,582.52
F Profit 8% of D 55,628.90
G VAT 12% of (D+E+F) 97,628.73

Item No. : SPL-1 Quantity = ALL

Description : Safety & Health Program Unit = L.S.
BASIC PPE
Safety Helmet #REF! M-H 0.08 #REF!
Safety Shoes #REF! M-H 0.48 #REF!
Safety Gloves (Denim) #REF! M-H 1.46 #REF!
SPECIALIZED PPE
Rubber Boots #REF! M-H 0.17 #REF!
First aide/Medicine Kit 4,972.67
SUMMARY:
A Equipment P -
B Labor -
C Materials #REF!
E OCM 0% of D #REF!
Project: Construction/Widening/Upgrading/Rehabilitation of Access Road, Aparri, Airport, Maura
Sta. 0+000 -Sta. 2+650

Location: Buguey, Cagayan
Item No. : SPL-18 Quantity = All

Description : Mobilization/Demobilization Unit = L.S.
A. Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Days Unit Rate/Day Total Cost (Pesos)
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P -
B Labor -
C Materials -
D TOTAL DIRECT COST (A+B+C) -
DIRECT UNIT COST D/Quantity -
E OCM/Profit 0% of D -
-
F VAT 12% (D+E) -
G Total Cost (D+E+F) -
H UNIT COST (G/Quantity) P -
Rehabilitation/Reconstruction of National Roads with Slips, Slope Collapse, and Landslide - Secondary Roads
Baybayog-Baggao-Dalin-Sta. Margarita Road - K0536+642 - K0536+724
Baggao, Cagayan
SPL-9 Provide Field Camp Office (1-CL Standard School Bldg 7m x 9m) ALL
1
Item No. : 803 Quantity = 40.00
Description : STRUCTURE EXCAVATION
Unit = cu.m.
Production Output: 0.500 cu.m. per hour

No. of Hours: 80.00 hour(s) say 80 hour(s)
No. of Days: 10 days
Designation of Personnel No. of Person No. of Hours Hourly Rate Total Cost (Pesos)
Laborer 1 4 80 36.91 11,811.20

SUB-TOTAL, LABOR 320.00 man-hour 295.28 P 11,811.20
2
Item No. : 804(a) Quantity = 13.50
Description : BACKFILLING OF EXCAVATED MATERIALS
Unit = cu.m.

No. of Days: 1.62 days
Laborer 1 1 13 36.91 479.83
SUB-TOTAL, LABOR 13.00 man-hour 12.00 P 479.83
Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Fill Materials (Item 200) 1.150 16.00 cu.m. 711.18 11,378.88
SUB-TOTAL, MATERIAL 284.47 P 11,378.88
3
Item No. : 1000a Quantity = 95.00
Description : SOIL POISONING
Unit = sq.m.
Production Output: 1.350 sq.m. per hour

No. of Hours: 70.37 hour(s) say 70.5 hour(s)
Unskilled Laborer 1 1 70.5 36.91 2,602.16
SUB-TOTAL, LABOR - man-hour 65.05 P 2,602.16
Pesticide (Soil Poisoning) 0.157 15.00 liters 330.00 4,950.00

4
Item No. : 200(b) Quantity = 3.82
Description : R.C. WALL FOOTING
Unit = cu.m.

Leadman 1 1 18.75 66.18 1,240.88

Mason 1 2 18.75 47.89 1,795.88
Laborer 1 2 18.75 36.91 1,384.13
Portland Cement 10.760 41.00 bags 245.00 10,045.00

Sand 0.420 2.00 cu.m. 761.10 1,522.20
Gravel 0.85 3.00 cu.m. 785.34 2,356.02
5
Description : MASONRY WORKS (CHB)
Unit = sq.m.

Mason 1 2 66 47.89 6,321.48

Laborer 1 1 66 36.91 2,436.06
CHB 4"x6"x16" 12.500 1,572.00 pcs. 14.00 22,008.00

Washed Sand 0.011 1.00 cu.m. 761.10 761.10
Screened Gravel 0.033 4.00 cu.m. 785.34 3,141.36
92 - 10mm dia x 6m 340.00 kgs. 38.00 12,920.00
#16 G.I. Tie Wire 9.00 kgs. 70.00 630.00
SUB-TOTAL, MATERIAL 1,390.76 P 55,630.46
6
Description : CEMENT PLASTER FINISH
Unit = sq.m.

Mason 1 2 47.5 47.89 4,549.55

Laborer 1 2 47.5 36.91 3,506.45

Washed Sand 0.027 6.00 cu.m. 761.10 4,566.60

7
Item No. : 900(a) Quantity = 20.00
Description : STRUCTURAL CONCRETE
Unit = cu.m.

No. of Days: 25 days
Leadman 1 1 200 66.18 13,236.00

Mason 1 1 200 47.89 9,578.00
Carpenter 1 2 200 47.89 19,156.00
Laborer 1 2 200 36.91 14,764.00
SUB-TOTAL, LABOR 1,200.00 man-hour 1,418.35 P 56,734.00

Sand 0.425 8.00 cu.m. 761.10 6,088.80
Gravel 0.849 17.00 cu.m. 785.34 13,350.78
Coco Lumber 75.000 1,500.00 bd.ft 18.00 27,000.00
Assorted CWN 1.500 30.00 kgs. 80.00 2,400.00
1/4" x 4' x 8' Ordinary Plywood 3.333 67.00 pcs. 320.00 21,440.00
8
Item No. : 900(b) Quantity = 1,587.00
Description : REINFORCING STEEL
Unit = kgs.
Production Output: 14.040 kgs. per hour

Steelman 1 2 113.25 47.89 10,847.09
59 - 16mm dia. X 6m RSB 558.970 559.00 kgs 38.00 21,242.00

8 - 12mm dia. X 10.5m RSB 74.590 75.00 kgs 38.00 2,850.00
9 - 12mm dia. X 9m RSB 71.930 72.00 kgs 38.00 2,736.00
4 - 12mm dia. X 7.5m RSB 26.640 27.00 kgs 38.00 1,026.00
11 - 10mm dia. X 12m RSB 81.310 81.00 kgs 38.00 3,078.00
4 - 10mm dia. X 10.5m RSB 25.870 26.00 kgs 38.00 988.00
23 - 10mm dia. X 9m RSB 127.510 128.00 kgs 38.00 4,864.00
22 - 10mm dia. X 7.5m RSB 101.640 102.00 kgs 38.00 3,876.00
140 - 10mm dia. X 6m RSB 517.440 517.00 kgs 38.00 19,646.00
#16 Tie Wire (2% of RSB) 0.020 32.00 kgs 70.00 2,240.00

9
Description : PLUMBING WORKS
Unit = ln.m.
Production Output: 0.750 ln.m. per hour

Leadman 1 1 20 66.18 1,323.60

Plumber 1 2 20 47.89 1,915.60
Laborer 1 2 20 36.91 1,476.40
75 mm dia x 3.0 PVC Pipe 2.00 pc. 440.00 880.00

75 mm dia. Elbow 45⁰ 1.00 pc. 75.00 75.00
75 mm dia. Elbow 90⁰ 2.00 pc. 75.00 150.00
75 mm dia. Clean out 3.00 pc. 36.00 108.00
solvent cement (1000 ml can) 1.00 can 193.00 193.00
75 mm dia x 75 mm dia Tee 3.00 pc. 101.00 303.00
75 mm dia x 75 mm dia Wye 2.00 pc. 85.00 170.00
75 mm dia x 50 mm dia Wye 1.00 pc. 83.00 83.00
50 mm dia P-Trap 1.00 pc. 107.00 107.00
50 mm dia x 3.0 PVC Pipe 2.00 pc. 300.00 600.00
50 mm dia. Clean out 1.00 pc. 21.00 21.00
Fixtures :
Water Closet 1.00 set 6,850.00 6,850.00
Lavatory 1.00 set 6,500.00 6,500.00
Stainless Floor Drain, 4" x 4" 1.00 pc. 280.00 280.00
Soap Holder 1.00 pc. 340.00 340.00
Tissue Holder 1.00 pc. 260.00 260.00
10
Description : CARPENTRY WORKS (CEILING BOARDS, JOISTS AND HANGERS)
and PARTITIONS) Unit sq.m.

Carpenter 1 3 59.75 47.89 8,584.28

Laborer 1 2 59.75 36.91 4,410.75
Ceiling Boards, Joists and Hangers:
6mm x 4' x 8' Marine Plywood 41.00 pcs. 350.00 14,350.00
2" x 2" Good Lumber 1,092.00 bd.ft. 45.00 49,140.00
C.W. Nails 30.00 kgs. 80.00 2,400.00
Concrete Nail 4.00 kgs. 120.00 480.00
Partition:
2" x 2" Good Lumber 920.00 bd.ft. 45.00 41,400.00
12.7mm x 4' x 8' Marine Plywood 9.00 kgs 700.00 6,300.00

11
Item No. : 1000b Quantity = 141.00
Description : WOOD PRESERVATION
Unit = sq.m.

Unskilled Laborer 1 1 55.5 36.91 2,048.51
Solignum (Termite Control) 0.157 22.00 liters 250.00 5,500.00
12
Description : PRE-PAINTED METAL SHEETS
Unit = sq.m.

Leadman 1 1 59.25 66.18 3,921.17

Carpenter 1 2 59.25 47.89 5,674.97
Laborer 1 1 59.25 36.91 2,186.92
0.4mm x 1.22m x 5.0 rib type pre-painted metal sheets 10.00 pc P 1,925.00 P 19,250.00
0.4mm x 1.22m x 5.316 rib type pre-painted metal sheets 12.00 pc 2,046.66 24,559.92
0.4mm x 2.40m pre-painted flashing 10.00 pc 375.76 3,757.60
0.4mm x 2.40m pre-painted ridge roll 5.00 pc 375.76 1,878.80
12mm x 300mm x 2.40m Hardi-Senepa 19.00 pc 750.00 14,250.00
Self Drilling Metal Screw 250.00 pc 3.50 875.00
8mm dia. x 20mm dia. log with nut and washer 155.00 pc 6.50 1,007.50
Bind Rivets 85.00 pc 2.50 212.50
Vulca Seal 1.00 gal 1,450.00 1,450.00
Aerosol Touch Up Paint 4.00 tube 300.00 1,200.00
13
Description : STEEL WINDOWS
Unit = sets
Production Output: 0.680 sets per hour

Installer 1 2 7.5 47.89 718.35
SUB-TOTAL, LABOR 15.00 man-hour 17.96 P 718.35
2 sets 2500 x 1600 jalousie w/ clear glass blades 8.00 sq.m. 650.00 5,200.00
2 sets 1228 x 1600 jalousie w/ clear glass blades 3.93 sq.m. 650.00 2,554.50
1 sets 1260 x 574 jalousie w/ clear glass blades 0.72 sq.m. 650.00 468.00
14
Description : DOORS AND ACCESSORIES
Unit = sets
Production Output: 0.140 sets per hour

Carpenter 1 1 35.75 47.89 1,712.07
SUB-TOTAL, LABOR - man-hour 42.80 P 1,712.07
D-1, Narra Panel Door 900 x 2100mm w/ door jamb 2.00 set 5,200.00 10,400.00
D-2, Flush Door Hollow Core 900 x 2100 w/ door jam 3.00 set 890.00 2,670.00
Locksets 1.000 5.00 set 580.00 2,900.00
3 1/2" x 3 1/2" Hinges 4.000 20.00 pcs. 65.00 1,300.00
15
Description : STRUCTURAL STEEL
Unit = kgs.
Production Output: 18.030 kgs. per hour

Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Welding Machine 1.00 2 44.25 61.25 5,420.63
SUB-TOTAL , EQUIPMENT 135.52 P 5,420.63
Welder 1 4 44.25 47.89 8,476.53

Laborer 1 2 44.25 36.91 3,266.54
cross-sectional area
14 pcs - LC 150 x 65 x 20mm x 3mm x 6m 0.0009 594.00 kgs 70.00 41,580.00
27 pcs - LC 100 x 50 x 15mm x 2mm x 6m 0.0004 509.00 kgs 70.00 35,630.00
1 pc - 50m x 50mm x 5mm x 6.0m clip angle 0.0005 24.00 kgs 70.00 1,680.00
15-25m x 25mm x 3mm x 6.0m angle bar 0.0001 71.00 kgs 70.00 4,970.00
2-25mm x 3mm x 6m flat bar 8.00 kgs 70.00 560.00
8-0.30 x 0.15 x 10mm thick base plate 29.00 kgs 70.00 2,030.00
1-0.12 x 0.24 x 10mm thick plate 3.00 kgs 70.00 210.00
16mm dia x 300mm long anchor bolt w/ nut & washer 36.00 pcs. 280.00 10,080.00
10mm dia x 250mm long machine bolt w/ nut & washer 126.00 pcs. 200.00 25,200.00
10mm dia x 7.5m sag rod 3.00 pcs. 350.00 1,050.00
Oxygen/Acetylene 2.00 set 2,500.00 5,000.00
Welding Rod 10.00 kgs 110.00 1,100.00
Epoxy Primer 10.00 gal 620.00 6,200.00
Rust Converter 3.00 gal 550.00 1,650.00
Paint Brush, 4" 6.00 pcs. 60.00 360.00
Sand Paper 125.00 pcs. 25.00 3,125.00

16
Description : CONDUIT WORKS
Unit = ln.m.
Production Output: 4.368 ln.m. per hour

Electrician 1 2 15 47.89 1,436.70
Rigid PVC conduit pipe, 20mm dia x 3m 28.00 length 92.00 2,576.00
20mm dia x 90°, PVC Elbow 10.00 pcs 20.00 200.00
20mm dia, conduit clamp 45.00 pcs 3.00 135.00
20mm dia, PVC entrance cap 1.00 pcs 45.00 45.00
PVC conduit connector with locknut, 20mm dia. 38.00 prs 14.00 532.00
PVC Solvent cement, 400cc 1.00 cans 185.00 185.00
Utility Box, metal, deep type 5.00 pcs 30.00 150.00
Octagonal Junction Box, Metal 10.00 pcs 31.00 310.00
Electric Wire 3.5mm² THHN 210.00 mts. 24.00 5,040.00
Flush type single pole tumbler switch 5.00 pcs 60.00 300.00
Flush type two gang switch plate 1.00 pcs 95.00 95.00
Flush type three gang switch plate 1.00 pcs 125.00 125.00
Flush type duplex convenience receptacle with plate 2.00 sets 1,250.00 2,500.00
Ceiling Fan with control switch 1.00 set 1,250.00 1,250.00
Enclosed air circuit breaker, 50 AF, 2P, 220V, 20 AT 1.00 set 550.00 550.00
Electrical vinyl tape 2.00 rolls 45.00 90.00
Electrical rubberized tape 1.00 rolls 135.00 135.00
Surface mounted fluorescent lighting fixtures, "Box Type" with 4.00 sets 1,250.00 5,000.00
two(2) - 36W, 220V Lamp
18W, 220V PLC Lamp mounted on a keyless medium base 3.00 sets 230.00 690.00
porcelain lamp receptacle
KW-HR meter, CL100, single phase, 2W, 60HZ 1.00 set 2,100.00 2,100.00
17
Item No. : SPL-1 Quantity = 1.00
Description : SITE PREPARATION
Unit = LOT
Site Preparation 1.00 Lot 25,000.00 25,000.00
SUMMARY:
B Labor 150,861.10
D TOTAL DIRECT COST 869,198.29
E OCM/Profit 17% of D 143,513.71
F VAT 12% of (D+E+F) 121,525.44

G Total Cost (D+E+F+G) 1,134,237.44
H Unit Cost H/Quantity P 1,134,237.44


Description : Rental and Maintenance of Field Office Unit = mos
House Rental 5.97 mos P 2,200.00 13,134.00
Electric Bill 5.97 mos 900.00 5,373.00
water Bill 5.97 mos 300.00 1,791.00
B. Designation Personnel No. of Men No. of Hours Unit Rate/Day Total Cost (Pesos)
-
SUMMARY:
B Labor -
C Materials -
E OCM 0% of D -
G VAT 5% of (D+E+F) 1,096.09


Description : Furnishing of Testing Equipment Unit = L.s
Autoclave cement for Expansion of Cement 1.00 Unit 616,800.00 616,800.00

62-L0032/A Controls
Vicat Test Set with needle 63-L0028/A Controls 1.00 Unit 25,900.00 25,900.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
F Profit 8% of D 51,416.00
G VAT 12% of (D+E+F) 83,293.92
Project: CONCRETING OF KATUNGAWAN ROAD
Location Brgy. Buyun, Sta. Teresita, Cagayan

Description : Provide Survey Instrument and Testing Equipment Unit = L.S.
for the Assistance of the Engineer
A. Name and Capacity of Equipment (Operated) No. of Units No. of Days Unit Rate/Day Total Cost (Pesos)
P P
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Mos. Unit Rate/Day Total Cost (Pesos)
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Autoclave cement for Expansion of Cement 1.00 Unit 616,800.00 616,800.00

62-L0032/A Controls
Vicat Test Set with needle 63-L0028/A Controls 1.00 Unit 25,900.00 25,900.00
YAESU Two-way radio or its equivalent 2.00 set 7,500.00 15,000.00

Total Station: 1.00 set P 235,000.00 P 235,000.00
Sokkia SET-60 series, Model
SET-65 Total Station. Original
with Standard Accessories
1 pc. Single Prism
1 pc. Prism Holder
1 pc. Range Pole and Leveling Bubble
1 pc. Battey Pack
1 pc. Battery Charger
1 pc. Carrying Case
1 pc. Instruction Manual
1 pc. Heavy Duty Double-Lock Tripod
1 pc. A Set of Tools
C. SUB-TOTAL, MATERIAL P 892,700.00
SUMMARY
A Equipment P -
B Labor -
D TOTAL DIRECT COST (A+B+C) 892,700.00
DIRECT UNIT COST D/Quantity 892,700.00
E Profit 8% of D 71,416.00
F VAT 12% (D+E) 115,693.92

G Total Cost (D+E+F) 1,079,809.92
H UNIT COST (G/Quantity) P 1,079,809.92
MATRIX FOR CONSTRUCTION SAFETY AND HEALTH
Working Rubber
Item No. Description Man-Hours Helmet Safety Shoes
Gloves Boots
#REF!
#REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

SERVICE LIFE IN HOURS 5,840.00 2,920.00 24.00 2,920.00
UNIT PRICE IN PESO 450.00 1,400.00 35.00 500.00
UNIT PRICE PER MAN-HOURS 0.08 0.48 1.46 0.17
TOTAL COST


Description : Furnishing of Generator Set Unit = L.S.
Generator set 100 KVA 1.00 lot 945,000.00 945,000.00

ATS 400 amp 1.00 lot 187,934.00 187,934.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
F Profit 8% of D 90,634.72
G VAT 12% of (D+E+F) 146,828.25
I Unit Cost H/Quantity P 1,370,396.97

Location : Brgy. Buyun, Sta. Teresita, Cagayan

Description : Provide 1-Unit Service Vehicle for the Engineer Unit = veh-mos
Rent to own
Chevrolet Trailblazer 4x4 LTZ 2.8 6AT 1.00 4.83 358,983.0228 1,733,888.00
or its Equivalent
Insurance 1.00 48,000.00 48,000.00

LTO Registration 3 years 1.00 12,000.00 12,000.00
Driver 1.00 145.00 P 383.12 P 55,552.40
Fuel, Oil, Spare Parts, Tires, etc. L.s 128,000.00 128,000.00
SUMMARY:
B Labor 55,552.40
E OCM 0% of D -
F Profit 0% of D -
G VAT 12% of (D+E+F) 237,292.85

Location : Alcala, Cagayan

Description : Provide 1-Unit Service Vehicle for the Engineer Unit = veh-mos
Rental Basis
Hilux Pick-up 4x4 LT, 3.0Liter Diesel Engine 6.00 mos 63,394.00 380,364.00
4-Door, 5 seater or its Equivalent
Driver 1.00 180.00 P 383.12 P 68,961.60
Fuel, Oil, Spare Parts, Tires, etc. L.s 125,000.00 125,000.00
SUMMARY:
B Labor 68,961.60
E OCM 0% of D -
F Profit 0% of D -
G VAT 12% of (D+E+F) 68,919.07


Description : Provide Furnishing of Office Equipment Unit = L.S.
for the Engineers
Hp Desktop (HP Envy Phoenix H9-1390D Core i7- 3.00 unit 59,988.00 179,964.00
3770 3.4Ghz,6GB,1TB HDD,3GB Graphics, Win8 64bit,
with X2301 23-inch) or its equivalent
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
F Profit 8% of D 14,397.12
G VAT 12% of (D+E+F) 23,323.33


Description : Provide Survey Instrument for the Unit = L.S.
Assistance of the Engineer
A. Name and Capacity of Equipment (Operated) No. of Units

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

No. of Hours Unit Rate/Day Total Cost (Pesos)
Total Station latest model with 1.00 set 280,000.00 280,000.00

complete accessories
Additional Battery Pack for total Station 1.00 units 15,000.00 15,000.00
Additional Prism with pole 2.00 each 7,000.00 14,000.00
Stadia Road 2.00 units 1,500.00 3,000.00
50m Vinyl Tape 1.00 pc 3,500.00 3,500.00

100m Vinyl Tape 2.00 pc 8,000.00 16,000.00
two way radio 2.00 sets 7,800.00 15,600.00
SUMMARY:
A Equipment P -
B Labor -
E OCM 0% of D -
F Profit 8% of D 27,768.00
G VAT 12% of (D+E+F) 44,984.16

POW Katungawan Concreting

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

POW Katungawan Concreting

Uploaded by

Copyright:

Available Formats

Project

Station Limits Sta. 0+000

ITEM NO. MATERIALS COST

Item 200 432.67 per

Item 311(2) Reinforcing Steel Bar 50.00 per

500-1 Portland Cement 230.00 per

500-2 Portland Cement 230.00 per

502-3 RSB, Grade 40, (w/ 5% wastage) 50.00 per

603(3)a Cement 230.00

603-b Metal Guardrail End Piece

Item 605 Portland Cement 230.00 per

Item 612-1 Thermoplastic Paint(White) 2,585.00 per

Item 612-2 Thermoplastic Paint(Yellow) 2,835.00 per

505/506 Cement 230.00 per

Sta. 0+000 -Sta. 2+650

CONCRETING OF KATUNGAWAN ROAD

Brgy. Buyun, Sta. Teresita, Cagayan

Project Name and Location

Cagayan First District Engineering Office

APPROVED BUDGET FOR THE CONTRACT

(9) = (10) (11) (12) (13)

Total, Page 1 #REF! #REF! #REF! #REF! #REF!

Submitted by : Checked and Reviewed ( As to Unit Cost) Recommending Approval : Approved :

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

PROGRAM OF WORK/BUDGET COST

Road Upgrading (Gravel to Concrete) along Jct. Gattaran-Cumao-

ESTIMATED COST OF THE PROJECT

D E S C R I P T I O N QTY AMOUNT TOTAL COST

#REF! ( Please see Estimated P #REF!

Submitted by : Checked and Reviewed ( As to Unit Cost)

RUBEN S. SALIGANAN JOSE B. TOBIAS

Recommending Approval : Approved :

ALEXANDER D. NOLA, CESE MELVIN B. NAVARRO, MNSA, CESO IV

CONCRETING OF KATUNGAWAN ROAD

Brgy. Buyun, Sta. Teresita, Cagayan

Item No. : 1722 (3) Quantity = #N/A

Production Output : = 0.88 m/hr.

A. SUB-TOTAL, EQUIPMENT P #N/A

Foreman 1.00 #N/A P 98.09 P #N/A

B. SUB-TOTAL, LABOR P #N/A

C. SUB-TOTAL, MATERIALS P #N/A

CONCRETING OF KATUNGAWAN ROAD

Item No. : 1718 (1) Quantity = #N/A

Production Output : = 2.25 ln.m/hr.

A. SUB-TOTAL, EQUIPMENT P #N/A

Foreman 1.00 #N/A P 98.09 P #N/A

B. SUB-TOTAL, LABOR P #N/A

C. SUB-TOTAL, MATERIALS P #N/A

Item No. : Painting Quantity = #N/A

Production Output : = 12.00 sq.m/hr.

A. SUB-TOTAL, EQUIPMENT P #N/A

Foreman 0.5 1.00 #N/A P 98.09 P #N/A

B. SUB-TOTAL, LABOR P #N/A

C. SUB-TOTAL, MATERIALS P #N/A

Project ID : (c) Others Width = 6.70 m., Thickness = 0.28 m.

Preparation and Submission: Evaluation: Approval:

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

GIRLIE P. UY FELISA M. SALVADOR PEDRITO R. BAUTISTA ROSAURO R. GUERRERO

PROGRAM OF WORK/BUDGET COST

Project: CONCRETING OF KATUNGAWAN ROAD

ESTIMATED COST OF THE PROJECT

D E S C R I P T I O N QTY AMOUNT TOTAL COST

A ( Please see Estimated P 227,653.14