Project:

Location:
Subject:

MATERIALS LABOR EQUIPMENT

ITEM NO. SCOPE OF WORKS QTY UNITS
Unit Cost Amount Unit Cost Amount Unit Cost
PART A. GENERAL REQUIREMENTS
1.00 Mobilization/Demobilization 1.00 lot
2.00 Permits and Lincense 1.00 lot
3.00 Bond 1.00 lot
4.00 As-Built Shop Drawings 1.00 lot
- -
PART B. Temp. Facilities/Assistance of Engineers 1.00 lot
Cement 40.00 bags 230.00 9,200.00 -
Sand ( S1 ) 5.00 cu.m. 1,150.00 5,750.00 -
Gravel (3/4") 4.00 cu.m. 570.00 2,280.00 -
6" CHB 500.00 pcs 26.00 13,000.00 -
12mm dia. X 6m RSB 50.00 pcs 160.00 8,000.00 -
10mm dia. X 6m RSB 40.00 pcs 115.00 4,600.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
4" x 4" x 10' Coco lumber 15.00 pcs 205.00 3,075.00 -
2" x 2" x 10' Coco lumber 100.00 pcs 60.00 6,000.00 -
2" x 4" x 10' Coco lumber 40.00 pcs 120.00 4,800.00 -
2" x 3" x 10' Coco lumber 40.00 pcs 90.00 3,600.00 -
4' x 8' x 1/4" Plywood 40.00 pcs 360.00 14,400.00 -
4' x 8' x 1/2" Plywood 8.00 pcs 450.00 3,600.00 -
Corrugated roofing g26 x 10' 35.00 pcs 300.00 10,500.00 -
Umbrella Nail 7.00 kgs 90.00 630.00 -
2" CWN 15.00 kgs 65.00 975.00 -
3" CWN 15.00 kgs 65.00 975.00 -
4" CWN 15.00 kgs 60.00 900.00 -
Hinges 2 x 3 20.00 pair 75.00 1,500.00 -
Door Knots 3.00 set 180.00 540.00 -
 Bulb (18 Watts) 10.00 pcs 280.00 2,800.00 -
Toilet Bowl 2.00 pc 550.00 1,100.00 -
Faucet 3.00 pcs 48.00 144.00 -
water meter 1.00 set 1,000.00 1,000.00 -
1 - 1/2 PVC Pipe x 3m 7.00 pcs 188.00 1,316.00 -
PE TUBING 1/2" 150.00 lm. 30.00 4,500.00 -
Teflon Tape 2.00 pcs 7.00 14.00 -
3.5 mm THHN 2.00 box 3,500.00 7,000.00 -
2.0 mm THW 1.00 box 1,600.00 1,600.00 -
Electric meter 1.00 set 1,000.00 1,000.00 -
Switches 1-Gang 1.00 sets 86.75 86.75 -
Switches 2-Gang 1.00 sets 132.50 132.50 -
Switches 3-Gang 2.00 sets 178.50 357.00 -
Convenience Outlet Duplex 5.00 sets 207.50 1,037.50 -
Shovel Pointed 2.00 pcs 210.00 420.00 -
Shovel Flat 2.00 pcs 165.00 330.00 -
Operations 7.00 mo 10,000.00 70,000.00 -
Electricity 7.00 mo - - -
Water 7.00 mo - - -
Board up fence 1.00 lot 30,000.00 30,000.00 10,000.00 10,000.00
218,512.75 10,000.00 -
PART C. SITE WORKS / EARTHWORKS
1.00 Clearing and Grubbing 7,285.30 sq.m.
Dozer Operator 100.00 hrs - 70.00 7,000.00 526.25
Diesel 1,000.00 lit - - 45.00
- 7,000.00
2.00 Backfill Materials on Roadways (loose volume) 6,601.44 cu.m.
Backfill Materials (Selected Fill) 6,601.44 cu.m. - -
Loader 330.00 hrs - 70.00 23,100.00 358.76
Grader 330.00 hrs - 70.00 23,100.00 145.56
Compactor 330.00 hrs - 70.00 23,100.00 67.36
Dumptruck 330.00 hrs - 70.00 23,100.00 580.42
Diesel 9,500.00 lits - - 45.00
 - 92,400.00
3.00 Excavation (cut) 8,413.24 cu.m.
Excavation (cut) 8,413.24 cu.m. - -
Loader 420.00 hrs - 70.00 29,400.00 358.76
Excavator 420.00 hrs - 70.00 29,400.00 370.78
Dumptruck 420.00 hrs - 70.00 29,400.00 580.42
Diesel 9,000.00 liters - - 45.00
- 88,200.00
4.00 Hauling of excess soil/unsuitable 1,811.80 cu.m.
Excavation (cut) 1,811.80 cu.m. - -
Loader 100.00 hrs - 70.00 7,000.00 358.76
Dumptruck 100.00 hrs - 70.00 7,000.00 580.42
Diesel 1,500.00 lits - - 45.00
- 14,000.00
PART D. SUBBASE AND BASECOURSE
1.00 Base Preparation 7,285.30 sq.m.
Grader 200.00 hrs - 70.00 14,000.00 145.56
Compactor 200.00 hrs - 70.00 14,000.00 67.36
Diesel 1,600.00 lits - - 45.00
- 28,000.00
2.00 Aggregate Sub- Base Course (0.20m thk) 1,071.00 cu.m.
Aggregate G-1 400.00 cu.m. 1,300.00 520,000.00 -
Grader 120.00 hrs - 70.00 8,400.00 145.56
Compactor 120.00 hrs - 70.00 8,400.00 67.36
Dumptruck 120.00 hrs - 70.00 8,400.00 580.42
Diesel 1,500.00 lits - - 45.00
520,000.00 25,200.00
3.00 Aggregate Base Course (0.20m thk) 1,071.00 cu.m.
Aggregate Base Course (0.20m thk) 1,071.00 cu.m. 1,100.00 1,178,100.00 -
Grader 120.00 hrs - 70.00 8,400.00 145.56
Compactor 120.00 hrs - 70.00 8,400.00 67.36
Dumptruck 120.00 hrs - 70.00 8,400.00 580.42
Diesel 1,500.00 lits - - 45.00
 1,178,100.00 25,200.00
PART E. SURFACE COURSE
1.00 FORMWORKS 0.80 lot
2.00 PCCP (0.25m thk) 3,000 psi, G1 @ 28 days 829.08 cu.m.
3.00 REBAR JOINTS 2,474.70 kg
RMC 3,000 psi, G1 @ 28 days 829.08 cu.m. 4,325.00 3,585,771.00 -
20mm dia x 6m round bar 15.00 pcs 350.00 5,250.00 -
16mm dia. X 6m rsb 250.00 pcs 300.00 75,000.00 -
12mm dia. X 6m RSB 80.00 pcs 200.00 16,000.00 -
Hard asphalt 22.00 bags 1,900.00 41,800.00 -
Curing compound 3.00 drum 3,500.00 10,500.00 -
Form Rental 1.00 lot 30,000.00 30,000.00 -
2" dia. Vibrator Hose 1.00 pcs 10,500.00 10,500.00 -
Concrete Screeder Engine (5hp) 1.00 unit 10,500.00 10,500.00 -
Concrete Cutter Assembly w/ blade 1.00 unit 39,000.00 39,000.00 -
16" concrete cutter blade 10.00 pcs 6,500.00 65,000.00 -
Welding Rod 5.00 box 1,900.00 9,500.00 -
Manual bar cutter (20mm dia. Heavy duty) 1.00 set 6,000.00 6,000.00 -
Subcon (Labor) 829.08 sq.m. - - 50.00 41,454.00
Miscellaneous 1.00 lot 30,000.00 30,000.00 - 30,000.00
3,934,821.00 41,454.00
4.00 Curb and Gutter 3,000 psi, 3/4 @ 28 days 1,032.68 lm. -
RMC 2,500 psi, 3/4 @ 28 days 130.00 cu.m. 4,425.00 575,250.00 -
12mm dia. X 6m RSB 150.00 pcs 200.00 30,000.00 -
Cement 50.00 bags 230.00 11,500.00 -
Subcon (Labor) including base prep. 1,032.68 lm. - - 250.00 258,170.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
626,750.00 258,170.00
5.00 Concrete Sidewalk 2,500 psi, 3/4 @ 28 days 674.02 sq.m. -
RMC 2,500 psi, g1 @ 28 days 70.00 cu.m. 4,425.00 309,750.00 -
Form Rental 1.00 lot 15,000.00 15,000.00 -
12mm dia. X 6m RSB 15.00 pcs 160.00 2,400.00 -
Subcon (Labor) including base prep. 674.02 lm. - - 80.00 53,921.60
 Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
337,150.00 53,921.60
PART F. DRAINAGE
DRAINAGE PIPE installation
MISCELLANEOUS FOR MORTAR 0.79 lot
15" dia R.C Pipe 256.00 lm.
15" dia R.C Pipe 256.00 pcs 500.00 128,000.00 - 50.00
Cement 100.00 bags 230.00 23,000.00 -
Sand ( S1 ) 15.00 cu.m. 1,150.00 17,250.00 -
backhoe diesel 200.00 liters 45.00 9,000.00 -
backhoe operator 15.00 days - 500.00 7,500.00
Subcon (Labor) 256.00 lm. - - 150.00 38,400.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
187,250.00 45,900.00
18" dia R.C Pipe 70.07 lm.
18" dia R.C Pipe 70.00 pcs 800.00 56,000.00 - 50.00
Cement 50.00 bags 230.00 11,500.00 -
Sand ( S1 ) 7.00 cu.m. 1,150.00 8,050.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 7.00 days - 500.00 3,500.00
Subcon (Labor) 70.00 pcs - - 200.00 14,000.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
90,050.00 17,500.00
24" dia R.C Pipe 51.00 lm.
24" dia R.C Pipe 51.00 pcs 1,500.00 76,500.00 - 50.00
Cement 40.00 bags 230.00 9,200.00 -
Sand ( S1 ) 10.00 cu.m. 1,150.00 11,500.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 51.00 lm. - - 250.00 12,750.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
111,700.00 15,250.00
30" dia R.C Pipe 63.00 lm.
 30" dia R.C Pipe 63.00 pcs 2,000.00 126,000.00 - 50.00
Cement 50.00 bags 230.00 11,500.00 -
Sand ( S1 ) 15.00 cu.m. 1,150.00 17,250.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 63.00 lm. - - 250.00 15,750.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
169,250.00 18,250.00
36" dia R.C Pipe 62.00 lm.
36" dia R.C Pipe 62.00 pcs 2,300.00 142,600.00 - 50.00
Cement 60.00 bags 230.00 13,800.00 -
Sand ( S1 ) 20.00 cu.m. 1,150.00 23,000.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 62.00 lm. - - 250.00 15,500.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
193,900.00 18,000.00
PART G. DRAINAGE MANHOLE
1.00 CURB INLET 0.81 lot
2.00 CURB INLET MANHOLE 0.81 lot
3.00 TRENCH DRAIN 14.00 lm
4.00 EXCAVATION 198.00 cu.m.
5.00 BACKFILL 49.50 cu.m.
15" Drainage Manhole 17.00 pcs - - -
CHB 6" THK 1,150.00 pcs 26.00 29,900.00 -
Cement 160.00 bags 230.00 36,800.00 -
Sand ( S1 ) 8.00 cu.m. 1,150.00 9,200.00 -
Gravel (G1) 9.00 cu.m. 1,300.00 11,700.00 -
RSB 12mm dia. X 6m 160.00 pcs 200.00 32,000.00 -
Tie Wire 1.00 rolls 1,350.00 1,350.00 -
Backhoe Diesel 400.00 liters 45.00 18,000.00 -
Backhoe Operation 5.00 days - 500.00 2,500.00
Subcon (Labor) 17.00 pcs - - 3,000.00 51,000.00
Miscellaneous 1.00 pcs 5,000.00 5,000.00 - 5,000.00
143,950.00 53,500.00
18" Drainage Manhole 5.00 pcs -
CHB 6" THK 325.00 pcs 26.00 8,450.00 -
Cement 63.00 bags 230.00 14,490.00 -
Sand ( S1 ) 3.00 cu.m. 1,150.00 3,450.00 -
Gravel (G1) 4.00 cu.m. 1,300.00 5,200.00 -
RSB 12mm dia. X 6m 36.00 pcs 200.00 7,200.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Backhoe Diesel 100.00 liters 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 5.00 pcs - 5,000.00 25,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
49,640.00 25,500.00
24" Drainage Manhole 3.00 pcs -
CHB 6" THK 200.00 pcs 26.00 5,200.00 -
Cement 60.00 bags 230.00 13,800.00 -
Sand ( S1 ) 3.00 cu.m. 1,150.00 3,450.00 -
Gravel (G1) 4.00 cu.m. 1,300.00 5,200.00 -
RSB 12mm dia. X 6m 25.00 pcs 200.00 5,000.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Backhoe Diesel 100.00 liters 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 5.00 pcs - 7,000.00 35,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
43,500.00 35,500.00
36" Drainage Manhole 4.00 pcs -
CHB 6" THK 260.00 pcs 26.00 6,760.00 -
Cement 90.00 bags 230.00 20,700.00 -
Sand ( S1 ) 5.00 cu.m. 1,150.00 5,750.00 -
Gravel (G1) 6.00 cu.m. 1,300.00 7,800.00 -
RSB 12mm dia. X 6m 43.00 pcs 200.00 8,600.00 -
Tie Wire 1.00 liters 1,350.00 1,350.00 -
 Backhoe Diesel 100.00 days 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 4.00 pcs - 8,000.00 32,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
60,460.00 32,500.00
Manhole Cover 29.00 pcs -
plain sheet 5mmThk 6.00 pcs - -
RSB 12mm dia. X 6m 10.00 pcs - -
Subcon (Labor) 31.00 - 800.00 24,800.00 -
- - - -
ladder rung( 20mm dia. X 6m Round bar) 43.00 pcs - -
Formworks 100.00 pcs - -
4' x 8' x 1/4" Plywood 1.00 pcs - -
4' x 8' x 1/2" Plywood 4.00 pcs - -
coco lumber 2 x 3 10' 1.00 pcs - -
coco lumber 2 x 2 10' 1.00 pcs - -
24,800.00 -
PART H. WATERLINE SYSTEM 1.00 lot -
PVC pipe laying include trenching,excavation - -
sand cushion, backfilling, compaction - -
backfilling, instln. Of fittings & disposal of soil - -
a) 50mm (2") l.m. - -
Upvc Pipe Blue, C-150, 2" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
b) 75mm (3") l.m. - -
Upvc Pipe Blue, C-150, 3" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
c) 100mm (4") l.m. - -
Upvc Pipe Blue, C-150, 4" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
c) 25mm (1") l.m. - -
- -
Gate valves, Accessories,and Fittings - -
a) Main Line Fittings - -
Saddle Clamps: - -
100 mm diameter pcs - -
75 mm diameter pcs - -
50 mm diameter pcs - -
Tee - -
100mm x 100 mm dia pcs - -
100mm x 75 mm dia pcs - -
75mm x 75 mm dia pcs - -
75mm x 50 mm dia pcs - -
50mm x 50mm dia pcs - -
Bend - -
100mm dia x 90˚ ELBOW PVC pcs - -
75mm dia x 90˚ ELBOW PVC pcs - -
50mm dia x 90˚ ELBOW PVC pcs - -
100mm dia x 22.50˚ PVC pcs - -
75mm dia x 22.50˚ PVC pcs - -
End Cap - -
50 mm END CAP pcs - -
Construction of Concrete Trust Block set - -
- -
House Service Connection include trenching, - -
excavation, backfilling & pipe laying - -
Non-Cross Connection - -
1) Single Connections set - -
2) Dual Connections set - -
Cross Connections - -
1) Single Connections set - -
2) Dual Connections set - -
Construction of concrete trust block set - -
 - -
Gate Valves - -
Installation of Mainline Gate Valve - -
1) 50mm (2") set - -
2) 75mm (3") set - -
3) 100mm (4") set - -
- -
Contruction/ Installation of Gate valve box set - -
includes conc. Base & cover - -
Fire Hydrants - -
a) Installation of fire hydrants includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Air Release Valve - -
a) Installation of A.R.V. includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Blow Off Valve - -
a) Installation of A.R.V. includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Hydro testing lot - -
- -
PART I. OTHER ITEM
1.00 Lot Leveling 1,914.00 sq.m.
Backhoe 150.00 hrs - 70.00 10,500.00 370.78
Compactor 150.00 hrs - 70.00 10,500.00 67.36
Dumptruck 150.00 hrs - 70.00 10,500.00 580.42
Dozer Operator 150.00 hrs - 70.00 10,500.00 526.25
Diesel 4,200.00 lit - - 45.00
Subcon 1,914.00 lit - 5.00 9,570.00
- 51,570.00
2.00 Stone Masonry 138.00 cu.m. - -
 Cement 690.00 bags 230.00 158,700.00 -
Sand 56.00 cu.m. 1,150.00 64,400.00 -
Boulders 138.00 cu.m. 700.00 96,600.00 -
4" PVC Pipe 20.00 pcs 450.00 9,000.00 -
One Bagger Mixer 60.00 hrs - 70.00 4,200.00 370.78
Backhoe 60.00 hrs - 70.00 4,200.00 358.76
Dumptruck 60.00 hrs - 70.00 4,200.00 580.42
Water Truck 60.00 hrs - 70.00 4,200.00 173.17
Diesel 1,200.00 lits - - 45.00
Subcon 138.00 cu.m. - 400.00 55,200.00
328,700.00 103,140.00
PART J. ADDITIONAL WORKS ( Retaining Wall) - -
1.00 Earthworks - -
Excavation 368.42 cu.m.
Loader 24.00 hrs - 70.00 1,680.00 358.76
Excavator 24.00 hrs - 70.00 1,680.00 370.78
Dumptruck 24.00 hrs - 70.00 1,680.00 580.42
Diesel 500.00 lits - - 45.00
- 5,040.00
2.00 Backfill & Compaction 331.17 cu.m. - -
Backfill Materials (Selected Fill) 331.17 cu.m. - -
Loader 36.00 hrs - 70.00 2,520.00 358.76
Grader 36.00 hrs - 70.00 2,520.00 145.56
Compactor 36.00 hrs - 70.00 2,520.00 67.36
Dumptruck 36.00 hrs - 70.00 2,520.00 580.42
Diesel 1,440.00 lits - - 45.00
- 10,080.00
3.00 Structural Concrete 199.00 cu.m. - -
RMC 2,500 psi, 3/4 @ 28 days 199.00 cu.m. 4,325.00 860,675.00 -
Good Lumber 14,000.00 bft 25.00 350,000.00 -
Marine Plywood 1/2"x4'x8' 150.00 pcs 750.00 112,500.00 -
CWN 180.00 kgs 75.00 13,500.00 -
Concrete Vibrator 1.20 cu.m./hr 200.00 hrs - - 150.00
 Diesel 4.00 lit/hr 800.00 lits - - 45.00
Subcon 199.00 cu.m. - 450.00 89,550.00
1,336,675.00 89,550.00
4.00 Rebars 35,903.00 kgs - -
RSB 35,903.00 kgs 40.00 1,436,120.00 -
Tie Wire 2.50 % of RSB 900.00 kgs 50.00 45,000.00 -
Bar Cutter 150.00 kg/hr 240.00 hrs - - 219.75
Bar Bender 150.00 kg/hr 240.00 hrs - - 351.50
Cargo Truck 240.00 hrs - 70.00 16,800.00 881.60
Diesel 2,000.00 lits - - 45.00
Subcon 35,903.00 kgs - 7.00 251,321.00
1,481,120.00 268,121.00
5.00 Waiting Shed/Railing 1.00 lot - -
6.00 Side Rail 1.00 lot - -
Concrete Stand/Pedestal
Cement 30.00 bags 230.00 6,900.00 -
Sand 5.00 pcs 1,150.00 5,750.00 -
Gravel 1.00 pcs 1,300.00 1,300.00 -
RSB 150.00 kls 40.00 6,000.00 -
6" CHB 300.00 pcs 13.00 3,900.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Post/Guardrail - -
350mm x 350mm x 19mm thk Base Plate 1.00 sq.m. - -
22mmØ x 675mm Anchor Bolt 12.00 pcs - -
100mm diax6m G.I Pipe 5.00 pcs - -
38mm dia.x6m G.I Pipe 1.00 pcs - -
30mm dia.x6m G.I Pipe 7.00 pcs - -
12mmx6m Square Bar 50.00 kls - -
50mm dia.x6m S.S 27.00 pcs - -
Roofing/Trusses - -
50x100x1.5mm Tubelar 27.00 pcs 1,200.00 32,400.00 -
5.2mx0.4mmTx1.2W Coloroof 55.00 lm 600.00 33,000.00 -
8' Coloroof Side Flashing 13.00 pcs 600.00 7,800.00 -
 0.5mmT Gutter 5.00 pcs - -
Tekscrew 50.00 kls - -
75mm dia PVC 2.00 pcs 450.00 900.00 -
75mm x 90° PVC Elbow 2.00 pcs - -
Subcon 2.00 kls - -
99,300.00 - - -
PART K. ADDITIVE NO. 1 & 2
1.00 Lot Leveling 2,530.00 sq.m.
Backhoe 200.00 hrs - 70.00 14,000.00 370.78
Compactor 200.00 hrs - 70.00 14,000.00 67.36
Dumptruck 200.00 hrs - 70.00 14,000.00 580.42
Dozer Operator 200.00 hrs - 70.00 14,000.00 526.25
Diesel 6,000.00 lit - - 45.00
Subcon 2,530.00 lit - 5.00 12,650.00
- 68,650.00
2.00 Grouted Riprap 384.33 cu.m. - -
Cement 2,310.00 bags 230.00 531,300.00 -
Sand 195.00 cu.m. 1,150.00 224,250.00 -
Boulders 384.33 cu.m. 700.00 269,031.00 -
4" PVC Pipe 20.00 pcs 450.00 9,000.00 -
One Bagger Mixer 170.00 hrs - 70.00 11,900.00 370.78
Backhoe 170.00 hrs - 70.00 11,900.00 358.76
Dumptruck 170.00 hrs - 70.00 11,900.00 580.42
Water Truck 170.00 hrs - 70.00 11,900.00 173.17
Diesel 2,800.00 lits - - 45.00
Subcon 384.33 cu.m. - 400.00 153,732.00
1,033,581.00 201,332.00
PART L. MISCELLANEOUS WORKS 472.00 sq.m. - -
Concrete Pavement (t=200mm) 94.40 cu.m. - -
RMC 3,000 psi, G1 @ 28 days 94.40 cu.m. 4,325.00 408,280.00 -
20mm dia x 6m round bar 2.00 pcs 350.00 700.00 -
16mm dia. X 6m rsb 29.00 pcs 300.00 8,700.00 -
12mm dia. X 6m RSB 10.00 pcs 200.00 2,000.00 -
Hard asphalt 3.00 bags 1,900.00 5,700.00 -
Curing compound 1.00 drum 3,500.00 3,500.00 -
Form Rental 1.00 lot 30,000.00 30,000.00 -
2" dia. Vibrator Hose 1.00 pcs 10,500.00 10,500.00 -
Concrete Screeder Engine (5hp) 1.00 unit 10,500.00 10,500.00 -
Concrete Cutter Assembly w/ blade 1.00 unit 39,000.00 39,000.00 -
16" concrete cutter blade 2.00 pcs 6,500.00 13,000.00 -
Welding Rod 1.00 box 1,900.00 1,900.00 -
Manual bar cutter (20mm dia. Heavy duty) 1.00 set 6,000.00 6,000.00 -
Subcon (Labor) 94.40 sq.m. - - 50.00 4,720.00
Painting Works 0.85 lot - -
Painting Materials 1.00 ea 45,000.00 45,000.00 -
Subcon 4.00 ea - 500.00 2,000.00
584,780.00 6,720.00
INDIRECT COST
Administrative Cost 1.00 lot - -
- -
TOTAL AMOUNT 12,753,989.75 - 1,709,648.60 -
EQUIPMENT TOTAL UNIT INTERNAL CONTRACT
PROFIT
Amount COST AMOUNT AMOUNT

119,462.00 50,000.00 119,462.00

150,000.00 100,000.00 150,000.00
100,000.00 50,000.00 100,000.00
50,000.00 20,000.00 50,000.00
- 220,000.00 419,462.00 199,462.00
- 507,214.40 507,214.40
- 9,200.00
- 5,750.00
- 2,280.00
- 13,000.00
- 8,000.00
- 4,600.00
- 1,350.00
- 3,075.00
- 6,000.00
- 4,800.00
- 3,600.00
- 14,400.00
- 3,600.00
- 10,500.00
- 630.00
- 975.00
- 975.00
- 900.00
- 1,500.00
- 540.00
 - 2,800.00
- 1,100.00
- 144.00
- 1,000.00
- 1,316.00
- 4,500.00
- 14.00
- 7,000.00
- 1,600.00
- 1,000.00
- 86.75
- 132.50
- 357.00
- 1,037.50
- 420.00
- 330.00
- 70,000.00
- -
- -
- 40,000.00
- 228,512.75 507,214.40 278,701.65

16.66 121,373.10
52,625.00 59,625.00
45,000.00 45,000.00
97,625.00 104,625.00 121,373.10 16,748.10
145.71 961,895.82
- -
118,390.80 141,490.80
48,034.80 71,134.80
22,228.80 45,328.80
191,538.60 214,638.60
427,500.00 427,500.00
807,693.00 900,093.00 961,895.82 61,802.82
156.27 1,314,737.02
- -
150,679.20 180,079.20
155,727.60 185,127.60
243,776.40 273,176.40
405,000.00 405,000.00
955,183.20 1,043,383.20 1,314,737.02 271,353.81
100.00 181,180.00
- -
35,876.00 42,876.00
58,042.00 65,042.00
67,500.00 67,500.00
161,418.00 175,418.00 181,180.00 5,762.00

25.00 182,132.50
29,112.00 43,112.00
13,472.00 27,472.00
72,000.00 72,000.00
114,584.00 142,584.00 182,132.50 39,548.50
1,000.00 1,071,000.00
- 520,000.00
17,467.20 25,867.20
8,083.20 16,483.20
69,650.40 78,050.40
67,500.00 67,500.00
162,700.80 707,900.80 1,071,000.00 363,099.20
1,400.00 1,499,400.00
- 1,178,100.00
17,467.20 25,867.20
8,083.20 16,483.20
69,650.40 78,050.40
67,500.00 67,500.00
162,700.80 1,366,000.80 1,499,400.00 133,399.20

67,500.00 54,000.00
4,602.00 3,815,426.16
49.00 121,260.30
- 3,585,771.00
- 5,250.00
- 75,000.00
- 16,000.00
- 41,800.00
- 10,500.00
- 30,000.00
- 10,500.00
- 10,500.00
- 39,000.00
- 65,000.00
- 9,500.00
- 6,000.00
- 41,454.00
30,000.00 60,000.00
30,000.00 4,006,275.00 3,990,686.46 (15,588.54)
- 860.00 888,104.80
- 575,250.00
- 30,000.00
- 11,500.00
- 258,170.00
10,000.00 20,000.00
10,000.00 894,920.00 888,104.80 (6,815.20)
- 520.00 350,490.40
- 309,750.00
- 15,000.00
- 2,400.00
- 53,921.60
10,000.00 20,000.00
10,000.00 401,071.60 350,490.40 (50,581.20)

21,577.66 17,015.96
- 2,400.00 614,400.00
12,800.00 140,800.00
- 23,000.00
- 17,250.00
- 9,000.00
- 7,500.00
- 38,400.00
10,000.00 20,000.00
22,800.00 255,950.00 631,415.96 375,465.96
- 2,700.00 189,187.50
3,500.00 59,500.00
- 11,500.00
- 8,050.00
- 4,500.00
- 3,500.00
- 14,000.00
10,000.00 20,000.00
13,500.00 121,050.00 189,187.50 68,137.50
- 3,350.00 170,850.00
2,550.00 79,050.00
- 9,200.00
- 11,500.00
- 4,500.00
- 2,500.00
- 12,750.00
10,000.00 20,000.00
12,550.00 139,500.00 170,850.00 31,350.00
- 3,750.00 236,250.00
 3,150.00 129,150.00
- 11,500.00
- 17,250.00
- 4,500.00
- 2,500.00
- 15,750.00
10,000.00 20,000.00
13,150.00 200,650.00 236,250.00 35,600.00
- 4,650.00 288,300.00
3,100.00 145,700.00
- 13,800.00
- 23,000.00
- 4,500.00
- 2,500.00
- 15,500.00
10,000.00 20,000.00
13,100.00 225,000.00 288,300.00 63,300.00

133,500.00 107,667.75
357,662.00 288,464.40
600.00 8,400.00
250.00 49,500.00
200.00 9,900.00
- -
- 29,900.00
- 36,800.00
- 9,200.00
- 11,700.00
- 32,000.00
- 1,350.00
- 18,000.00
- 2,500.00
- 51,000.00
5,000.00 10,000.00
5,000.00 202,450.00
- -
- 8,450.00
- 14,490.00
- 3,450.00
- 5,200.00
- 7,200.00
- 1,350.00
- 4,500.00
- 500.00
- 25,000.00
5,000.00 10,000.00
5,000.00 80,140.00 -
- -
- 5,200.00
- 13,800.00
- 3,450.00
- 5,200.00
- 5,000.00
- 1,350.00
- 4,500.00
- 500.00
- 35,000.00
5,000.00 10,000.00
5,000.00 - 84,000.00 -
- -
- 6,760.00
- 20,700.00
- 5,750.00
- 7,800.00
- 8,600.00
- 1,350.00
 - 4,500.00
- 500.00
- 32,000.00
5,000.00 10,000.00
5,000.00 97,960.00 -
- -
- -
- -
- 24,800.00
- -
- -
- -
- -
- -
- -
- -
- 24,800.00 463,932.15
- 556,765.57 - 556,765.57
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
 - -
- -
- -
- -
- -
- -
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - 556,765.57 556,765.57

350.00 669,900.00
55,617.00 66,117.00
10,104.00 20,604.00
87,063.00 97,563.00
78,937.50 89,437.50
189,000.00 189,000.00
- 9,570.00
420,721.50 472,291.50 669,900.00 197,608.50
- 5,000.00 - 690,000.00
 - 158,700.00
- 64,400.00
- 96,600.00
- 9,000.00
22,246.80 26,446.80
21,525.60 25,725.60
34,825.20 39,025.20
10,390.20 14,590.20
54,000.00 54,000.00
- 55,200.00
841,443.00 543,687.80 690,000.00 146,312.20
- - -
- -
237.20 87,389.22
8,610.24 10,290.24
8,898.72 10,578.72
13,930.08 15,610.08
22,500.00 22,500.00
53,939.04 58,979.04 87,389.22 28,410.18
- 367.00 - 121,539.39
- -
12,915.36 15,435.36
5,240.16 7,760.16
2,424.96 4,944.96
20,895.12 23,415.12
64,800.00 64,800.00
106,275.60 116,355.60 121,539.39 5,183.79
- 13,694.69 - 2,725,243.31
- 860,675.00
- 350,000.00
- 112,500.00
- 13,500.00
30,000.00 30,000.00
 36,000.00 36,000.00
- 89,550.00
66,000.00 1,492,225.00 2,725,243.31 1,233,018.31
- 66.96 - 2,404,064.88
- 1,436,120.00
- 45,000.00
52,740.00 52,740.00
84,360.00 84,360.00
211,584.00 228,384.00
90,000.00 90,000.00
- 251,321.00
438,684.00 2,187,925.00 2,404,064.88 216,139.88
- 393,891.27 - 393,891.27
- 169,149.18 - 169,149.18

- 6,900.00
- 5,750.00
- 1,300.00
- 6,000.00
- 3,900.00
- 1,350.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 32,400.00
- 33,000.00
- 7,800.00
 - -
- -
- 900.00
- -
- -
- 99,300.00 563,040.45 463,740.45

350.00 885,500.00
74,156.00 88,156.00
13,472.00 27,472.00
116,084.00 130,084.00
105,250.00 119,250.00
270,000.00 270,000.00
- 12,650.00
578,962.00 647,612.00 885,500.00 237,888.00
- 5,000.00 - 1,921,650.00
- 531,300.00
- 224,250.00
- 269,031.00
- 9,000.00
63,032.60 74,932.60
60,989.20 72,889.20
98,671.40 110,571.40
29,438.90 41,338.90
126,000.00 126,000.00
- 153,732.00
378,132.10 1,613,045.10 1,921,650.00 308,604.90
- 771.00 - 363,912.00
- -
- 408,280.00
- 700.00
- 8,700.00
- 2,000.00
 - 5,700.00
- 3,500.00
- 30,000.00
- 10,500.00
- 10,500.00
- 39,000.00
- 13,000.00
- 1,900.00
- 6,000.00
- 4,720.00
- 67,500.00 - 57,375.00
- 45,000.00
- 2,000.00
- 591,500.00 421,287.00 (170,213.00)

- 150,000.00 - 150,000.00
- - 150,000.00 150,000.00
5,491,162.04 - 19,445,205.19 24,663,991.93 5,218,786.74
Project:
Location:
Subject:

MATERIALS LABOR EQUIPMENT

ITEM NO. SCOPE OF WORKS QTY UNITS
Unit Cost Amount Unit Cost Amount Unit Cost
PART A. GENERAL REQUIREMENTS
1.00 Mobilization/Demobilization 1.00 lot
2.00 Permits and Lincense 1.00 lot
3.00 Bond 1.00 lot
4.00 As-Built Shop Drawings 1.00 lot
- -
PART B. Temp. Facilities/Assistance of Engineers 1.00 lot
Cement 40.00 bags 230.00 9,200.00 -
Sand ( S1 ) 5.00 cu.m. 1,150.00 5,750.00 -
Gravel (3/4") 4.00 cu.m. 570.00 2,280.00 -
6" CHB 500.00 pcs 26.00 13,000.00 -
12mm dia. X 6m RSB 50.00 pcs 160.00 8,000.00 -
10mm dia. X 6m RSB 40.00 pcs 115.00 4,600.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
4" x 4" x 10' Coco lumber 15.00 pcs 205.00 3,075.00 -
2" x 2" x 10' Coco lumber 100.00 pcs 60.00 6,000.00 -
2" x 4" x 10' Coco lumber 40.00 pcs 120.00 4,800.00 -
2" x 3" x 10' Coco lumber 40.00 pcs 90.00 3,600.00 -
4' x 8' x 1/4" Plywood 40.00 pcs 360.00 14,400.00 -
4' x 8' x 1/2" Plywood 8.00 pcs 450.00 3,600.00 -
Corrugated roofing g26 x 10' 35.00 pcs 300.00 10,500.00 -
Umbrella Nail 7.00 kgs 90.00 630.00 -
2" CWN 15.00 kgs 65.00 975.00 -
3" CWN 15.00 kgs 65.00 975.00 -
4" CWN 15.00 kgs 60.00 900.00 -
Hinges 2 x 3 20.00 pair 75.00 1,500.00 -
Door Knots 3.00 set 180.00 540.00 -
 Bulb (18 Watts) 10.00 pcs 280.00 2,800.00 -
Toilet Bowl 2.00 pc 550.00 1,100.00 -
Faucet 3.00 pcs 48.00 144.00 -
water meter 1.00 set 1,000.00 1,000.00 -
1 - 1/2 PVC Pipe x 3m 7.00 pcs 188.00 1,316.00 -
PE TUBING 1/2" 150.00 lm. 30.00 4,500.00 -
Teflon Tape 2.00 pcs 7.00 14.00 -
3.5 mm THHN 2.00 box 3,500.00 7,000.00 -
2.0 mm THW 1.00 box 1,600.00 1,600.00 -
Electric meter 1.00 set 1,000.00 1,000.00 -
Switches 1-Gang 1.00 sets 86.75 86.75 -
Switches 2-Gang 1.00 sets 132.50 132.50 -
Switches 3-Gang 2.00 sets 178.50 357.00 -
Convenience Outlet Duplex 5.00 sets 207.50 1,037.50 -
Shovel Pointed 2.00 pcs 210.00 420.00 -
Shovel Flat 2.00 pcs 165.00 330.00 -
Operations 7.00 mo 10,000.00 70,000.00 -
Electricity 7.00 mo - - -
Water 7.00 mo - - -
Board up fence 1.00 lot 30,000.00 30,000.00 10,000.00 10,000.00
218,512.75 10,000.00 -
PART C. SITE WORKS / EARTHWORKS
1.00 Clearing and Grubbing 7,285.30 sq.m.
Dozer Operator 100.00 hrs - 70.00 7,000.00 526.25
Diesel 1,000.00 lit - - 45.00
- 7,000.00
2.00 Backfill Materials on Roadways (loose volume) 6,601.44 cu.m.
Backfill Materials (Selected Fill) 6,601.44 cu.m. - -
Loader 330.00 hrs - 70.00 23,100.00 358.76
Grader 330.00 hrs - 70.00 23,100.00 145.56
Compactor 330.00 hrs - 70.00 23,100.00 67.36
Dumptruck 330.00 hrs - 70.00 23,100.00 580.42
Diesel 9,500.00 lits - - 45.00
 - 92,400.00
3.00 Excavation (cut) 8,413.24 cu.m.
Excavation (cut) 8,413.24 cu.m. - -
Loader 420.00 hrs - 70.00 29,400.00 358.76
Excavator 420.00 hrs - 70.00 29,400.00 370.78
Dumptruck 420.00 hrs - 70.00 29,400.00 580.42
Diesel 9,000.00 liters - - 45.00
- 88,200.00
4.00 Hauling of excess soil/unsuitable 1,811.80 cu.m.
Excavation (cut) 1,811.80 cu.m. - -
Loader 100.00 hrs - 70.00 7,000.00 358.76
Dumptruck 100.00 hrs - 70.00 7,000.00 580.42
Diesel 1,500.00 lits - - 45.00
- 14,000.00
PART D. SUBBASE AND BASECOURSE
1.00 Base Preparation 7,285.30 sq.m.
Grader 200.00 hrs - 70.00 14,000.00 145.56
Compactor 200.00 hrs - 70.00 14,000.00 67.36
Diesel 1,600.00 lits - - 45.00
- 28,000.00
2.00 Aggregate Sub- Base Course (0.20m thk) 1,071.00 cu.m.
Aggregate G-1 400.00 cu.m. 1,300.00 520,000.00 -
Grader 120.00 hrs - 70.00 8,400.00 145.56
Compactor 120.00 hrs - 70.00 8,400.00 67.36
Dumptruck 120.00 hrs - 70.00 8,400.00 580.42
Diesel 1,500.00 lits - - 45.00
520,000.00 25,200.00
3.00 Aggregate Base Course (0.20m thk) 1,071.00 cu.m.
Aggregate Base Course (0.20m thk) 1,071.00 cu.m. 1,100.00 1,178,100.00 -
Grader 120.00 hrs - 70.00 8,400.00 145.56
Compactor 120.00 hrs - 70.00 8,400.00 67.36
Dumptruck 120.00 hrs - 70.00 8,400.00 580.42
Diesel 1,500.00 lits - - 45.00
 1,178,100.00 25,200.00
PART E. SURFACE COURSE
1.00 FORMWORKS 0.80 lot
2.00 PCCP (0.25m thk) 3,000 psi, G1 @ 28 days 829.08 cu.m.
3.00 REBAR JOINTS 2,474.70 kg
RMC 3,000 psi, G1 @ 28 days 829.08 cu.m. 4,325.00 3,585,771.00 -
20mm dia x 6m round bar 15.00 pcs 350.00 5,250.00 -
16mm dia. X 6m rsb 250.00 pcs 300.00 75,000.00 -
12mm dia. X 6m RSB 80.00 pcs 200.00 16,000.00 -
Hard asphalt 22.00 bags 1,900.00 41,800.00 -
Curing compound 3.00 drum 3,500.00 10,500.00 -
Form Rental 1.00 lot 30,000.00 30,000.00 -
2" dia. Vibrator Hose 1.00 pcs 10,500.00 10,500.00 -
Concrete Screeder Engine (5hp) 1.00 unit 10,500.00 10,500.00 -
Concrete Cutter Assembly w/ blade 1.00 unit 39,000.00 39,000.00 -
16" concrete cutter blade 10.00 pcs 6,500.00 65,000.00 -
Welding Rod 5.00 box 1,900.00 9,500.00 -
Manual bar cutter (20mm dia. Heavy duty) 1.00 set 6,000.00 6,000.00 -
Subcon (Labor) 829.08 sq.m. - - 50.00 41,454.00
Miscellaneous 1.00 lot 30,000.00 30,000.00 - 30,000.00
3,934,821.00 41,454.00
4.00 Curb and Gutter 3,000 psi, 3/4 @ 28 days 1,032.68 lm. -
RMC 2,500 psi, 3/4 @ 28 days 130.00 cu.m. 4,425.00 575,250.00 -
12mm dia. X 6m RSB 150.00 pcs 200.00 30,000.00 -
Cement 50.00 bags 230.00 11,500.00 -
Subcon (Labor) including base prep. 1,032.68 lm. - - 250.00 258,170.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
626,750.00 258,170.00
5.00 Concrete Sidewalk 2,500 psi, 3/4 @ 28 days 674.02 sq.m. -
RMC 2,500 psi, g1 @ 28 days 70.00 cu.m. 4,425.00 309,750.00 -
Form Rental 1.00 lot 15,000.00 15,000.00 -
12mm dia. X 6m RSB 15.00 pcs 160.00 2,400.00 -
Subcon (Labor) including base prep. 674.02 lm. - - 80.00 53,921.60
 Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
337,150.00 53,921.60
PART F. DRAINAGE
DRAINAGE PIPE installation
MISCELLANEOUS FOR MORTAR 0.79 lot
15" dia R.C Pipe 256.00 lm.
15" dia R.C Pipe 256.00 pcs 500.00 128,000.00 - 50.00
Cement 100.00 bags 230.00 23,000.00 -
Sand ( S1 ) 15.00 cu.m. 1,150.00 17,250.00 -
backhoe diesel 200.00 liters 45.00 9,000.00 -
backhoe operator 15.00 days - 500.00 7,500.00
Subcon (Labor) 256.00 lm. - - 150.00 38,400.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
187,250.00 45,900.00
18" dia R.C Pipe 70.07 lm.
18" dia R.C Pipe 70.00 pcs 800.00 56,000.00 - 50.00
Cement 50.00 bags 230.00 11,500.00 -
Sand ( S1 ) 7.00 cu.m. 1,150.00 8,050.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 7.00 days - 500.00 3,500.00
Subcon (Labor) 70.00 pcs - - 200.00 14,000.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
90,050.00 17,500.00
24" dia R.C Pipe 51.00 lm.
24" dia R.C Pipe 51.00 pcs 1,500.00 76,500.00 - 50.00
Cement 40.00 bags 230.00 9,200.00 -
Sand ( S1 ) 10.00 cu.m. 1,150.00 11,500.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 51.00 lm. - - 250.00 12,750.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
111,700.00 15,250.00
30" dia R.C Pipe 63.00 lm.
 30" dia R.C Pipe 63.00 pcs 2,000.00 126,000.00 - 50.00
Cement 50.00 bags 230.00 11,500.00 -
Sand ( S1 ) 15.00 cu.m. 1,150.00 17,250.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 63.00 lm. - - 250.00 15,750.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
169,250.00 18,250.00
36" dia R.C Pipe 62.00 lm.
36" dia R.C Pipe 62.00 pcs 2,300.00 142,600.00 - 50.00
Cement 60.00 bags 230.00 13,800.00 -
Sand ( S1 ) 20.00 cu.m. 1,150.00 23,000.00 -
backhoe diesel 100.00 liters 45.00 4,500.00 -
backhoe operator 5.00 days - 500.00 2,500.00
Subcon (Labor) 62.00 lm. - - 250.00 15,500.00
Miscellaneous 1.00 lot 10,000.00 10,000.00 - 10,000.00
193,900.00 18,000.00
PART G. DRAINAGE MANHOLE
1.00 CURB INLET 0.81 lot
2.00 CURB INLET MANHOLE 0.81 lot
3.00 TRENCH DRAIN 14.00 lm
4.00 EXCAVATION 198.00 cu.m.
5.00 BACKFILL 49.50 cu.m.
15" Drainage Manhole 17.00 pcs - - -
CHB 6" THK 1,150.00 pcs 26.00 29,900.00 -
Cement 160.00 bags 230.00 36,800.00 -
Sand ( S1 ) 8.00 cu.m. 1,150.00 9,200.00 -
Gravel (G1) 9.00 cu.m. 1,300.00 11,700.00 -
RSB 12mm dia. X 6m 160.00 pcs 200.00 32,000.00 -
Tie Wire 1.00 rolls 1,350.00 1,350.00 -
Backhoe Diesel 400.00 liters 45.00 18,000.00 -
Backhoe Operation 5.00 days - 500.00 2,500.00
Subcon (Labor) 17.00 pcs - - 3,000.00 51,000.00
Miscellaneous 1.00 pcs 5,000.00 5,000.00 - 5,000.00
143,950.00 53,500.00
18" Drainage Manhole 5.00 pcs -
CHB 6" THK 325.00 pcs 26.00 8,450.00 -
Cement 63.00 bags 230.00 14,490.00 -
Sand ( S1 ) 3.00 cu.m. 1,150.00 3,450.00 -
Gravel (G1) 4.00 cu.m. 1,300.00 5,200.00 -
RSB 12mm dia. X 6m 36.00 pcs 200.00 7,200.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Backhoe Diesel 100.00 liters 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 5.00 pcs - 5,000.00 25,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
49,640.00 25,500.00
24" Drainage Manhole 3.00 pcs -
CHB 6" THK 200.00 pcs 26.00 5,200.00 -
Cement 60.00 bags 230.00 13,800.00 -
Sand ( S1 ) 3.00 cu.m. 1,150.00 3,450.00 -
Gravel (G1) 4.00 cu.m. 1,300.00 5,200.00 -
RSB 12mm dia. X 6m 25.00 pcs 200.00 5,000.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Backhoe Diesel 100.00 liters 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 5.00 pcs - 7,000.00 35,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
43,500.00 35,500.00
36" Drainage Manhole 4.00 pcs -
CHB 6" THK 260.00 pcs 26.00 6,760.00 -
Cement 90.00 bags 230.00 20,700.00 -
Sand ( S1 ) 5.00 cu.m. 1,150.00 5,750.00 -
Gravel (G1) 6.00 cu.m. 1,300.00 7,800.00 -
RSB 12mm dia. X 6m 43.00 pcs 200.00 8,600.00 -
Tie Wire 1.00 liters 1,350.00 1,350.00 -
 Backhoe Diesel 100.00 days 45.00 4,500.00 -
Backhoe Operation 1.00 days - 500.00 500.00
Subcon (Labor) 4.00 pcs - 8,000.00 32,000.00
Miscellaneous 1.00 lot 5,000.00 5,000.00 - 5,000.00
60,460.00 32,500.00
Manhole Cover 29.00 pcs -
plain sheet 5mmThk 6.00 pcs - -
RSB 12mm dia. X 6m 10.00 pcs - -
Subcon (Labor) 31.00 - 800.00 24,800.00 -
- - - -
ladder rung( 20mm dia. X 6m Round bar) 43.00 pcs - -
Formworks 100.00 pcs - -
4' x 8' x 1/4" Plywood 1.00 pcs - -
4' x 8' x 1/2" Plywood 4.00 pcs - -
coco lumber 2 x 3 10' 1.00 pcs - -
coco lumber 2 x 2 10' 1.00 pcs - -
24,800.00 -
PART H. WATERLINE SYSTEM 1.00 lot -
PVC pipe laying include trenching,excavation - -
sand cushion, backfilling, compaction - -
backfilling, instln. Of fittings & disposal of soil - -
a) 50mm (2") l.m. - -
Upvc Pipe Blue, C-150, 2" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
b) 75mm (3") l.m. - -
Upvc Pipe Blue, C-150, 3" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
c) 100mm (4") l.m. - -
Upvc Pipe Blue, C-150, 4" dia x 6 m pcs - -
Margarine pale - -
White Sand ( for sand cushion) cu.m. - -
c) 25mm (1") l.m. - -
- -
Gate valves, Accessories,and Fittings - -
a) Main Line Fittings - -
Saddle Clamps: - -
100 mm diameter pcs - -
75 mm diameter pcs - -
50 mm diameter pcs - -
Tee - -
100mm x 100 mm dia pcs - -
100mm x 75 mm dia pcs - -
75mm x 75 mm dia pcs - -
75mm x 50 mm dia pcs - -
50mm x 50mm dia pcs - -
Bend - -
100mm dia x 90˚ ELBOW PVC pcs - -
75mm dia x 90˚ ELBOW PVC pcs - -
50mm dia x 90˚ ELBOW PVC pcs - -
100mm dia x 22.50˚ PVC pcs - -
75mm dia x 22.50˚ PVC pcs - -
End Cap - -
50 mm END CAP pcs - -
Construction of Concrete Trust Block set - -
- -
House Service Connection include trenching, - -
excavation, backfilling & pipe laying - -
Non-Cross Connection - -
1) Single Connections set - -
2) Dual Connections set - -
Cross Connections - -
1) Single Connections set - -
2) Dual Connections set - -
Construction of concrete trust block set - -
 - -
Gate Valves - -
Installation of Mainline Gate Valve - -
1) 50mm (2") set - -
2) 75mm (3") set - -
3) 100mm (4") set - -
- -
Contruction/ Installation of Gate valve box set - -
includes conc. Base & cover - -
Fire Hydrants - -
a) Installation of fire hydrants includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Air Release Valve - -
a) Installation of A.R.V. includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Blow Off Valve - -
a) Installation of A.R.V. includes fittings set - -
appurtenances, trust block & tapping to - -
main line - -
Hydro testing lot - -
- -
PART I. OTHER ITEM
1.00 Lot Leveling 1,914.00 sq.m.
Backhoe 150.00 hrs - 70.00 10,500.00 370.78
Compactor 150.00 hrs - 70.00 10,500.00 67.36
Dumptruck 150.00 hrs - 70.00 10,500.00 580.42
Dozer Operator 150.00 hrs - 70.00 10,500.00 526.25
Diesel 4,200.00 lit - - 45.00
Subcon 1,914.00 lit - 5.00 9,570.00
- 51,570.00
2.00 Stone Masonry 138.00 cu.m. - -
 Cement 690.00 bags 230.00 158,700.00 -
Sand 56.00 cu.m. 1,150.00 64,400.00 -
Boulders 138.00 cu.m. 700.00 96,600.00 -
4" PVC Pipe 20.00 pcs 450.00 9,000.00 -
One Bagger Mixer 60.00 hrs - 70.00 4,200.00 370.78
Backhoe 60.00 hrs - 70.00 4,200.00 358.76
Dumptruck 60.00 hrs - 70.00 4,200.00 580.42
Water Truck 60.00 hrs - 70.00 4,200.00 173.17
Diesel 1,200.00 lits - - 45.00
Subcon 138.00 cu.m. - 400.00 55,200.00
328,700.00 103,140.00
PART J. ADDITIONAL WORKS ( Retaining Wall) - -
1.00 Earthworks - -
Excavation 368.42 cu.m.
Loader 24.00 hrs - 70.00 1,680.00 358.76
Excavator 24.00 hrs - 70.00 1,680.00 370.78
Dumptruck 24.00 hrs - 70.00 1,680.00 580.42
Diesel 500.00 lits - - 45.00
- 5,040.00
2.00 Backfill & Compaction 331.17 cu.m. - -
Backfill Materials (Selected Fill) 331.17 cu.m. - -
Loader 36.00 hrs - 70.00 2,520.00 358.76
Grader 36.00 hrs - 70.00 2,520.00 145.56
Compactor 36.00 hrs - 70.00 2,520.00 67.36
Dumptruck 36.00 hrs - 70.00 2,520.00 580.42
Diesel 1,440.00 lits - - 45.00
- 10,080.00
3.00 Structural Concrete 199.00 cu.m. - -
RMC 2,500 psi, 3/4 @ 28 days 199.00 cu.m. 4,325.00 860,675.00 -
Good Lumber 14,000.00 bft 25.00 350,000.00 -
Marine Plywood 1/2"x4'x8' 150.00 pcs 750.00 112,500.00 -
CWN 180.00 kgs 75.00 13,500.00 -
Concrete Vibrator 1.20 cu.m./hr 200.00 hrs - - 150.00
 Diesel 4.00 lit/hr 800.00 lits - - 45.00
Subcon 199.00 cu.m. - 450.00 89,550.00
1,336,675.00 89,550.00
4.00 Rebars 35,903.00 kgs - -
RSB 35,903.00 kgs 40.00 1,436,120.00 -
Tie Wire 2.50 % of RSB 900.00 kgs 50.00 45,000.00 -
Bar Cutter 150.00 kg/hr 240.00 hrs - - 219.75
Bar Bender 150.00 kg/hr 240.00 hrs - - 351.50
Cargo Truck 240.00 hrs - 70.00 16,800.00 881.60
Diesel 2,000.00 lits - - 45.00
Subcon 35,903.00 kgs - 7.00 251,321.00
1,481,120.00 268,121.00
5.00 Waiting Shed/Railing 1.00 lot - -
6.00 Side Rail 1.00 lot - -
Concrete Stand/Pedestal
Cement 30.00 bags 230.00 6,900.00 -
Sand 5.00 pcs 1,150.00 5,750.00 -
Gravel 1.00 pcs 1,300.00 1,300.00 -
RSB 150.00 kls 40.00 6,000.00 -
6" CHB 300.00 pcs 13.00 3,900.00 -
Tie Wire 1.00 roll 1,350.00 1,350.00 -
Post/Guardrail - -
350mm x 350mm x 19mm thk Base Plate 1.00 sq.m. - -
22mmØ x 675mm Anchor Bolt 12.00 pcs - -
100mm diax6m G.I Pipe 5.00 pcs - -
38mm dia.x6m G.I Pipe 1.00 pcs - -
30mm dia.x6m G.I Pipe 7.00 pcs - -
12mmx6m Square Bar 50.00 kls - -
50mm dia.x6m S.S 27.00 pcs - -
Roofing/Trusses - -
50x100x1.5mm Tubelar 27.00 pcs 1,200.00 32,400.00 -
5.2mx0.4mmTx1.2W Coloroof 55.00 lm 600.00 33,000.00 -
8' Coloroof Side Flashing 13.00 pcs 600.00 7,800.00 -
 0.5mmT Gutter 5.00 pcs - -
Tekscrew 50.00 kls - -
75mm dia PVC 2.00 pcs 450.00 900.00 -
75mm x 90° PVC Elbow 2.00 pcs - -
Subcon 2.00 kls - -
99,300.00 - - -
PART K. ADDITIVE NO. 1 & 2
1.00 Lot Leveling 2,530.00 sq.m.
Backhoe 200.00 hrs - 70.00 14,000.00 370.78
Compactor 200.00 hrs - 70.00 14,000.00 67.36
Dumptruck 200.00 hrs - 70.00 14,000.00 580.42
Dozer Operator 200.00 hrs - 70.00 14,000.00 526.25
Diesel 6,000.00 lit - - 45.00
Subcon 2,530.00 lit - 5.00 12,650.00
- 68,650.00
2.00 Grouted Riprap 384.33 cu.m. - -
Cement 2,310.00 bags 230.00 531,300.00 -
Sand 195.00 cu.m. 1,150.00 224,250.00 -
Boulders 384.33 cu.m. 700.00 269,031.00 -
4" PVC Pipe 20.00 pcs 450.00 9,000.00 -
One Bagger Mixer 170.00 hrs - 70.00 11,900.00 370.78
Backhoe 170.00 hrs - 70.00 11,900.00 358.76
Dumptruck 170.00 hrs - 70.00 11,900.00 580.42
Water Truck 170.00 hrs - 70.00 11,900.00 173.17
Diesel 2,800.00 lits - - 45.00
Subcon 384.33 cu.m. - 400.00 153,732.00
1,033,581.00 201,332.00
PART L. MISCELLANEOUS WORKS 472.00 sq.m. - -
Concrete Pavement (t=200mm) 94.40 cu.m. - -
RMC 3,000 psi, G1 @ 28 days 94.40 cu.m. 4,325.00 408,280.00 -
20mm dia x 6m round bar 2.00 pcs 350.00 700.00 -
16mm dia. X 6m rsb 29.00 pcs 300.00 8,700.00 -
12mm dia. X 6m RSB 10.00 pcs 200.00 2,000.00 -
Hard asphalt 3.00 bags 1,900.00 5,700.00 -
Curing compound 1.00 drum 3,500.00 3,500.00 -
Form Rental 1.00 lot 30,000.00 30,000.00 -
2" dia. Vibrator Hose 1.00 pcs 10,500.00 10,500.00 -
Concrete Screeder Engine (5hp) 1.00 unit 10,500.00 10,500.00 -
Concrete Cutter Assembly w/ blade 1.00 unit 39,000.00 39,000.00 -
16" concrete cutter blade 2.00 pcs 6,500.00 13,000.00 -
Welding Rod 1.00 box 1,900.00 1,900.00 -
Manual bar cutter (20mm dia. Heavy duty) 1.00 set 6,000.00 6,000.00 -
Subcon (Labor) 94.40 sq.m. - - 50.00 4,720.00
Painting Works 0.85 lot - -
Painting Materials 1.00 ea 45,000.00 45,000.00 -
Subcon 4.00 ea - 500.00 2,000.00
584,780.00 6,720.00
INDIRECT COST
Administrative Cost 1.00 lot - -
- -
TOTAL AMOUNT 12,753,989.75 - 1,709,648.60 -
EQUIPMENT TOTAL UNIT INTERNAL CONTRACT
PROFIT
Amount COST AMOUNT AMOUNT

119,462.00 50,000.00 119,462.00

150,000.00 100,000.00 150,000.00
100,000.00 50,000.00 100,000.00
50,000.00 20,000.00 50,000.00
- 220,000.00 419,462.00 199,462.00
- 507,214.40 507,214.40
- 9,200.00
- 5,750.00
- 2,280.00
- 13,000.00
- 8,000.00
- 4,600.00
- 1,350.00
- 3,075.00
- 6,000.00
- 4,800.00
- 3,600.00
- 14,400.00
- 3,600.00
- 10,500.00
- 630.00
- 975.00
- 975.00
- 900.00
- 1,500.00
- 540.00
 - 2,800.00
- 1,100.00
- 144.00
- 1,000.00
- 1,316.00
- 4,500.00
- 14.00
- 7,000.00
- 1,600.00
- 1,000.00
- 86.75
- 132.50
- 357.00
- 1,037.50
- 420.00
- 330.00
- 70,000.00
- -
- -
- 40,000.00
- 228,512.75 507,214.40 278,701.65

16.66 121,373.10
52,625.00 59,625.00
45,000.00 45,000.00
97,625.00 104,625.00 121,373.10 16,748.10
145.71 961,895.82
- -
118,390.80 141,490.80
48,034.80 71,134.80
22,228.80 45,328.80
191,538.60 214,638.60
427,500.00 427,500.00
807,693.00 900,093.00 961,895.82 61,802.82
156.27 1,314,737.02
- -
150,679.20 180,079.20
155,727.60 185,127.60
243,776.40 273,176.40
405,000.00 405,000.00
955,183.20 1,043,383.20 1,314,737.02 271,353.81
100.00 181,180.00
- -
35,876.00 42,876.00
58,042.00 65,042.00
67,500.00 67,500.00
161,418.00 175,418.00 181,180.00 5,762.00

25.00 182,132.50
29,112.00 43,112.00
13,472.00 27,472.00
72,000.00 72,000.00
114,584.00 142,584.00 182,132.50 39,548.50
1,000.00 1,071,000.00
- 520,000.00
17,467.20 25,867.20
8,083.20 16,483.20
69,650.40 78,050.40
67,500.00 67,500.00
162,700.80 707,900.80 1,071,000.00 363,099.20
1,400.00 1,499,400.00
- 1,178,100.00
17,467.20 25,867.20
8,083.20 16,483.20
69,650.40 78,050.40
67,500.00 67,500.00
162,700.80 1,366,000.80 1,499,400.00 133,399.20

67,500.00 54,000.00
4,602.00 3,815,426.16
49.00 121,260.30
- 3,585,771.00
- 5,250.00
- 75,000.00
- 16,000.00
- 41,800.00
- 10,500.00
- 30,000.00
- 10,500.00
- 10,500.00
- 39,000.00
- 65,000.00
- 9,500.00
- 6,000.00
- 41,454.00
30,000.00 60,000.00
30,000.00 4,006,275.00 3,990,686.46 (15,588.54)
- 860.00 888,104.80
- 575,250.00
- 30,000.00
- 11,500.00
- 258,170.00
10,000.00 20,000.00
10,000.00 894,920.00 888,104.80 (6,815.20)
- 520.00 350,490.40
- 309,750.00
- 15,000.00
- 2,400.00
- 53,921.60
10,000.00 20,000.00
10,000.00 401,071.60 350,490.40 (50,581.20)

21,577.66 17,015.96
- 2,400.00 614,400.00
12,800.00 140,800.00
- 23,000.00
- 17,250.00
- 9,000.00
- 7,500.00
- 38,400.00
10,000.00 20,000.00
22,800.00 255,950.00 631,415.96 375,465.96
- 2,700.00 189,187.50
3,500.00 59,500.00
- 11,500.00
- 8,050.00
- 4,500.00
- 3,500.00
- 14,000.00
10,000.00 20,000.00
13,500.00 121,050.00 189,187.50 68,137.50
- 3,350.00 170,850.00
2,550.00 79,050.00
- 9,200.00
- 11,500.00
- 4,500.00
- 2,500.00
- 12,750.00
10,000.00 20,000.00
12,550.00 139,500.00 170,850.00 31,350.00
- 3,750.00 236,250.00
 3,150.00 129,150.00
- 11,500.00
- 17,250.00
- 4,500.00
- 2,500.00
- 15,750.00
10,000.00 20,000.00
13,150.00 200,650.00 236,250.00 35,600.00
- 4,650.00 288,300.00
3,100.00 145,700.00
- 13,800.00
- 23,000.00
- 4,500.00
- 2,500.00
- 15,500.00
10,000.00 20,000.00
13,100.00 225,000.00 288,300.00 63,300.00

133,500.00 107,667.75
357,662.00 288,464.40
600.00 8,400.00
250.00 49,500.00
200.00 9,900.00
- -
- 29,900.00
- 36,800.00
- 9,200.00
- 11,700.00
- 32,000.00
- 1,350.00
- 18,000.00
- 2,500.00
- 51,000.00
5,000.00 10,000.00
5,000.00 202,450.00
- -
- 8,450.00
- 14,490.00
- 3,450.00
- 5,200.00
- 7,200.00
- 1,350.00
- 4,500.00
- 500.00
- 25,000.00
5,000.00 10,000.00
5,000.00 80,140.00 -
- -
- 5,200.00
- 13,800.00
- 3,450.00
- 5,200.00
- 5,000.00
- 1,350.00
- 4,500.00
- 500.00
- 35,000.00
5,000.00 10,000.00
5,000.00 - 84,000.00 -
- -
- 6,760.00
- 20,700.00
- 5,750.00
- 7,800.00
- 8,600.00
- 1,350.00
 - 4,500.00
- 500.00
- 32,000.00
5,000.00 10,000.00
5,000.00 97,960.00 -
- -
- -
- -
- 24,800.00
- -
- -
- -
- -
- -
- -
- -
- 24,800.00 463,932.15
- 556,765.57 - 556,765.57
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
 - -
- -
- -
- -
- -
- -
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - 556,765.57 556,765.57

350.00 669,900.00
55,617.00 66,117.00
10,104.00 20,604.00
87,063.00 97,563.00
78,937.50 89,437.50
189,000.00 189,000.00
- 9,570.00
420,721.50 472,291.50 669,900.00 197,608.50
- 5,000.00 - 690,000.00
 - 158,700.00
- 64,400.00
- 96,600.00
- 9,000.00
22,246.80 26,446.80
21,525.60 25,725.60
34,825.20 39,025.20
10,390.20 14,590.20
54,000.00 54,000.00
- 55,200.00
841,443.00 543,687.80 690,000.00 146,312.20
- - -
- -
237.20 87,389.22
8,610.24 10,290.24
8,898.72 10,578.72
13,930.08 15,610.08
22,500.00 22,500.00
53,939.04 58,979.04 87,389.22 28,410.18
- 367.00 - 121,539.39
- -
12,915.36 15,435.36
5,240.16 7,760.16
2,424.96 4,944.96
20,895.12 23,415.12
64,800.00 64,800.00
106,275.60 116,355.60 121,539.39 5,183.79
- 13,694.69 - 2,725,243.31
- 860,675.00
- 350,000.00
- 112,500.00
- 13,500.00
30,000.00 30,000.00
 36,000.00 36,000.00
- 89,550.00
66,000.00 1,492,225.00 2,725,243.31 1,233,018.31
- 66.96 - 2,404,064.88
- 1,436,120.00
- 45,000.00
52,740.00 52,740.00
84,360.00 84,360.00
211,584.00 228,384.00
90,000.00 90,000.00
- 251,321.00
438,684.00 2,187,925.00 2,404,064.88 216,139.88
- 393,891.27 - 393,891.27
- 169,149.18 - 169,149.18

- 6,900.00
- 5,750.00
- 1,300.00
- 6,000.00
- 3,900.00
- 1,350.00
- -
- -
- -
- -
- -
- -
- -
- -
- -
- 32,400.00
- 33,000.00
- 7,800.00
 - -
- -
- 900.00
- -
- -
- 99,300.00 563,040.45 463,740.45

350.00 885,500.00
74,156.00 88,156.00
13,472.00 27,472.00
116,084.00 130,084.00
105,250.00 119,250.00
270,000.00 270,000.00
- 12,650.00
578,962.00 647,612.00 885,500.00 237,888.00
- 5,000.00 - 1,921,650.00
- 531,300.00
- 224,250.00
- 269,031.00
- 9,000.00
63,032.60 74,932.60
60,989.20 72,889.20
98,671.40 110,571.40
29,438.90 41,338.90
126,000.00 126,000.00
- 153,732.00
378,132.10 1,613,045.10 1,921,650.00 308,604.90
- 771.00 - 363,912.00
- -
- 408,280.00
- 700.00
- 8,700.00
- 2,000.00
 - 5,700.00
- 3,500.00
- 30,000.00
- 10,500.00
- 10,500.00
- 39,000.00
- 13,000.00
- 1,900.00
- 6,000.00
- 4,720.00
- 67,500.00 - 57,375.00
- 45,000.00
- 2,000.00
- 591,500.00 421,287.00 (170,213.00)

- 150,000.00 - 150,000.00
- - 150,000.00 150,000.00
5,491,162.04 - 19,445,205.19 24,663,991.93 5,218,786.74