2022 New Safety

ROAD WIDENING ON SPECIFIC LOCATIONS ALONG
SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD

(S00140MN), K1679+897.000 TO K1683+257.000, DAVAO
ORIENTAL
Php0.00
CY 2022 DPWH REGULAR INFRASTRUCTURE PROGRAM

Reference No. ______
November 26, 2022
CHECKLIST
(Program of Works / Approved Budget for the Contract)
Project : ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR

BDRY.- DAVAO OR. COASTAL ROAD (S00140MN), K1679+897.000 TO
K1683+257.000, DAVAO ORIENTAL
Location : DAVAO ORIENTAL
Annex A - Executive Summary

Annex B - Certificate of Reasonableness
Annex C - Approved Budget for the Contract
Annex D - Program of Works
Annex E - Detailed Unit Price Analysis
Annex F - Construction Drawing
TEOFILA U. TAN
Chief, Planning and Design Division
Reference No. ______
November 26, 2022
Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE REGIONAL DIRECTOR
Region XI, Davao City
EXECUTIVE SUMMARY
(Program of Works / Approved Budget for the Contract)
FOR : ALLAN S. BORROMEO,PhD.,CESO III

Regional Director
THRU : ARTURO P. LONGYAPON

Assistant Regional Director
1. Subject : ROAD WIDENING ON SPECIFIC LOCATIONS ALONG

(Project/Location) SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD
(S00140MN), K1679+897.000 TO K1683+257.000, DAVAO
ORIENTAL
2. Contract ID :
3. Implementing Office : DPWH Region XI ,Regional Office
4. Reviewing Office : Planning and Design Division
5. Mode of Contracting : Public Bidding
6. Source of Fund : FY 2021 Regular Infrastructure program
6. Allocation : Php0.00
7. Approved Budget for : Php98,393,454.04
the Contract (ABC)
8. Action Recommended : For Approval
9. Remarks : This Office after review found the proposed Program of Works
(POW) and Approved Budget for the Contract (ABC) reasonable as
corrected
Attached herewith are the following:
1. Construction Drawing prepared by DPWH Region XI ,Regional
Office and reviewed by this Office.
2. Detailed Unit Price Analysis submitted by the Implementing

Office which were reviewed based on quantity take off, outputs
and mark-ups.
TEOFILA U. TAN
CERTIFICATE OF REASONABLENESS OF COST ESTIMATE
Project : ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO
OR. COASTAL ROAD (S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
Location : DAVAO ORIENTAL

Station Limits : 0
0
Project Length : Net Length

Road 0
Duration : 280 C.D.
SCOPE OF WORK
AMOUNT PERCENT
ITEM NO. DESCRIPTION (TOTAL COST) WEIGHT
Part A FACILITIES FOR THE ENGINEER 380,176.36 #NAME?
Part B OTHER GENERAL REQUIREMENTS 2,839,241.90 #NAME?
Part C EARTHWORK 23,743,644.14 #NAME?
Part D SUBBASE AND BASE COURSE 12,698,259.08 #NAME?
Part E SURFACE COURSE 45,217,071.49 #NAME?
Part F DRAINGE CONSTRUCTION 2,736,930.48 #NAME?
Part G DRAINAGE AND SLOPE PROTECTION STRUCTURES 6,835,775.36 #NAME?
Part H MISCELLANEOUS STRUCTURE #NAME? #NAME?
Grand Total #NAME? #NAME?
Cost per kilometer of Concreting = 3.360 km

(excludes Part A & B ,)
#NAME?
Concreting = = #NAME?
3.360 km
TEOFILA U. TAN
98,393,454.04 #NAME?
3.412
Department of Public Works and Highways (DPWH)
PROGRAM OF WORK/BUDGET COST
ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO
OR. COASTAL ROAD (S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
Project Name : Net Length : (a) Road
Scope of Works : Widening (2 into 4 lanes), 280mm THK, PCCP (b) Bridge
Project ID : : Construction of manhholes, box culverts, concrete and CHB lined (c ) Others
canal, cross drains and other minor drainage structures
Location : DAVAO ORIENTAL Target Start Date :
: : Removal of guardrails Total Project Duration : 280 Calendar days
Station Limits (As
per RBIA) : Installation of chevron and warning signs No. of Pre-determined :
Unworkable Days
64 Calendar days
: Removal, Furnishing and transplanting of trees
: Application of reflectorized thermoplastic pavement markings No. of Working Days : 216 Calendar days
Appropriation : Php0.00
Source of Fund : CY 2022 DPWH REGULAR INFRASTRUCTURE PROGRAM : Installation of metal guardrails
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 PLS SEE FORM POW 0.40% 316,901.36 0.40% 316,901.36
B: OTHER GENERAL REQUIREMENTS 3.17% 2,521,377.78 3.17% 2,521,377.78
C: EARTHWORK 24.06% 19,163,554.59 24.06% 19,163,554.59
D: SUBBASE AND BASE COURSE 12.87% 10,248,796.67 12.87% 10,248,796.67
E: SURFACE COURSE 45.82% 36,494,811.53 45.82% 36,494,811.53
F: DRAINGE CONSTRUCTION 2.77% 2,208,983.43 2.77% 2,208,983.43
G: DRAINAGE AND SLOPE PROTECTION STRUCTURES 7.08% 5,643,285.56 7.08% 5,643,285.56
H: MISCELLANEOUS STRUCTURE 3.84% 3,055,770.61 3.84% 3,055,770.61
Total 100.00% 79,653,481.53 100.00% 79,653,481.53
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 5,360,863.45 5,360,863.45 A. Total Direct Cost 79,653,481.53 79,653,481.53
2. Materials 49,900,393.43 49,900,393.43 B. OCM and Profit 14,054,569.93 14,054,569.93
PLS SEE FORM POW 3. Rental of Equipment 24,357,863.73 24,357,863.73 C. Value Added Tax 4,683,684.53 4,683,684.53
4. Provisional Sum / Daywork D. Total Construction Cost 98,391,735.99 98,391,735.99
5. OCM and Profit 14,054,569.93 14,054,569.93 E. Eng'g & Administrative Overhead, 3.50% - -
6. Value Added Tax 4,683,684.53 4,683,684.53 F. RROW Acquisition - -
7. Eng'g & Administrative Overhead, 3.50% - - G. Physical Reserved (Contingency)
8. RROW Acquisition - -
9. Physical Reserved (Contingency)
10. TOTAL ESTIMATED COST 98,357,375.07 98,357,375.07 H. TOTAL ESTIMATED COST 98,391,735.99 98,391,735.99
Preparation and Submission: Evaluation: Approval
Prepared By: Checked/Submitted By: Reviewed as to Unit Cost: Recommending Approval: Approved:
JESSICA B. APOSTOL JUDY ANN T. BERNARDINO TEOFILA U. TAN ARTURO P. LONGYAPON REY PETER B. GILLE, DM
Engineer II Engineer IV Chief, Planning & Design Division Assistant Regional Director OIC - Regional Director
PROJECT COST
RROW
CIVIL WORKS -
Amount less OCM Amount less profit TOTAL

Total Amount 79,653,481.53 79,653,481.53
less: Part A 118,708.72
Part B 2,441,957.96 337,376.00
77,092,814.86 79,316,105.53
7,709,281.49 6,345,288.44 14,054,569.93
10% 8%
(34,360.92)
79,619,120.61
(98,391,735.987) 29,283,254.76 - - ###

(3.36)
(3,360.00)
ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD (S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
DAVAO ORIENTAL
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
TOTAL UNIT COST (DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
PART A FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer 1.00 1.00 ls 198,192.64 198,192.64 198,192.64 198,192.64 245,560.68 245,560.68
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 8.00 8.00 mo 118,708.72 118,708.72 14,838.59 14,838.59 16,826.96 16,826.96
TOTAL OF PART A 316,901.36 316,901.36
PART B OTHER GENERAL REQUIREMENTS
B.4(1) Construction survey and staking 3.36 3.36 km 70,491.46 70,491.46 20,979.60 20,979.60 25,993.72 25,993.72
B.5 Project Billboard / Signboard 2.00 2.00 each 8,928.37 8,928.37 4,464.18 4,464.18 5,531.12 5,531.12
B.7(2) Occupational Safety and Health Program 1.00 1.00 ls 1,193,412.98 1,193,412.98 1,193,412.98 1,193,412.98 1,353,330.32 1,353,330.32
B.8(2) Traffic Management 1.00 1.00 ls 911,168.98 911,168.98 911,168.98 911,168.98 1,033,265.62 1,033,265.62
B.9 Mobilization / Demobilization 1.00 1.00 ls 337,376.00 337,376.00 337,376.00 337,376.00 354,244.80 354,244.80
TOTAL OF PART B 2,521,377.78 2,521,377.78
PART C EARTHWORK
100(1) Clearing and Grubbing 0.24 0.24 ha 39,281.18 39,281.18 163,671.60 163,671.60 202,789.11 202,789.11
100(3)a3 Individual Removal of Trees, 501-750 mm dia. (Small) 1,680.00 1,680.00 each 12,593,764.81 12,593,764.81 7,496.29 7,496.29 9,287.90 9,287.90
101(1) Removal of Structures and Obstruction 1.00 1.00 ls 721,344.68 721,344.68 721,344.68 721,344.68 893,746.06 893,746.06
101(2) Removal of Actual Structures/Obstruction 28.00 28.00 each 72,092.66 72,092.66 2,574.74 2,574.74 3,190.10 3,190.10
11 of 3
ITEMIZED BREAKDOWN
Removal of Actual Structure/Obstruction, 0.23m thick PCCP

101(3)b3 989.30 989.30 sq m 116,139.81 116,139.81 117.40 117.40 145.45 145.45
(Unreinforced)
101(10) Removal of Existing Road Signs 20.00 20.00 each 19,548.12 19,548.12 977.41 977.41 1,211.01 1,211.01
102(2) Surplus Common Excavation 14,097.00 14,097.00 cu m 2,805,387.58 2,805,387.58 199.01 199.01 246.57 246.57
103(1)a Structure Excavation (Common soil) 383.60 383.60 cu m 90,125.19 90,125.19 234.95 234.95 291.10 291.10
103(3) Foundation Fill 39.10 39.10 cu m 50,545.22 50,545.22 1,292.72 1,292.72 1,601.68 1,601.68
103(6)a Pipe Culverts and Drain Excavation (Common soil) 194.30 194.30 cu m 45,649.96 45,649.96 234.95 234.95 291.10 291.10
104(1)a Embankment from Roadway Excavation (Common Soil) 8,916.00 8,916.00 cu m 2,078,400.09 2,078,400.09 233.11 233.11 288.82 288.82
105(1)a Subgrade Preparation (Common Material) 32,774.00 32,774.00 sq m 531,275.28 531,275.28 16.21 16.21 20.08 20.08
TOTAL OF PART C 19,163,554.59 19,163,554.59
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 10,668.00 10,668.00 cu m 10,248,796.67 10,248,796.67 960.70 960.70 1,190.31 1,190.31
TOTAL OF PART D 10,248,796.67 10,248,796.67
PART E SURFACE COURSE
300(1) Gravel Surface Course 2,157.00 2,157.00 cu m 2,729,585.57 2,729,585.57 1,265.45 1,265.45 1,567.90 1,567.90
Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick,

311(1)e1 22,517.26 22,517.26 sq m 33,765,225.96 33,765,225.96 1,499.53 1,499.53 1,857.91 1,857.91
14 days
TOTAL OF PART E 36,494,811.53 36,494,811.53
12 of 3
ITEMIZED BREAKDOWN
PART F DRAINGE CONSTRUCTION
404(1)a Reinforcing Steel , Grade 40 18,537.14 18,537.14 kg 963,953.42 963,953.42 52.00 52.00 64.43 64.43
405(1)a3 Structural Concrete, 20.68 MPa, Class "A", 28 days 192.10 192.10 cu m 1,245,030.01 1,245,030.01 6,481.16 6,481.16 8,030.15 8,030.15
TOTAL OF PART F 2,208,983.43 2,208,983.43
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)b3 Pipe Culverts, 910 mm dia. Class IV RCPC 63.00 63.00 ln m 404,418.65 404,418.65 6,419.34 6,419.34 7,953.57 7,953.57
500(1)b5 Pipe Culverts, 1220 mm dia. Class IV RCPC 6.00 6.00 ln m 62,409.85 62,409.85 10,401.64 10,401.64 12,887.63 12,887.63
505(2)a Grouted Riprap, Class A 1,650.80 1,650.80 cu m 4,862,135.02 4,862,135.02 2,945.32 2,945.32 3,649.25 3,649.25
506(1) Stone Masonry 47.80 47.80 cu m 176,957.14 176,957.14 3,702.03 3,702.03 4,586.82 4,586.82
508 (1) Hand Laid Rock Embankment 8.00 8.00 cu m 11,250.74 11,250.74 1,406.34 1,406.34 1,742.46 1,742.46
511(1)a3 Gabions,1m x 1m x 2m, Metallic Coated 44.00 44.00 cu m 118,476.47 118,476.47 2,692.65 2,692.65 3,336.19 3,336.19
511(3) Filter Cloth 39.30 39.30 sq m 7,637.70 7,637.70 194.34 194.34 240.79 240.79
TOTAL OF PART G 5,643,285.56 5,643,285.56
PART H MISCELLANEOUS STRUCTURE
603(3)a1 Metal Guardrails (Metal Beam) Including Post, Single (W-Beam) 190.50 190.50 ln m 563,130.93 563,130.93 2,956.07 2,956.07 3,662.57 3,662.57
603(4)b Metal Beam End Piece (Bull Nose) 18.00 18.00 each 403,044.86 403,044.86 22,391.38 22,391.38 27,742.92 27,742.92
Warning Signs, 750 mm, W2-6C, Intersection and Junction Signs

605(1)l3 1.00 1.00 each 6,052.43 6,052.43 6,052.43 6,052.43 7,498.96 7,498.96
Side Road Junction L or R
Warning Signs 450 x 700 mm, W4-2PA, Road Width Sign Road
605 (1)u4 Narrows 6.00 6.00 each 40,279.49 40,279.49 6,713.25 6,713.25 8,317.72 8,317.72
13 of 3
ITEMIZED BREAKDOWN
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and School

605(1)ai2 2.00 2.00 each 13,004.86 13,004.86 6,502.43 6,502.43 8,056.51 8,056.51
Signs Pedestrian Crossing Ahead

605(1)aj2 2.00 2.00 each 13,004.86 13,004.86 6,502.43 6,502.43 8,056.51 8,056.51
Signs Children Crossing
605(2)a3 Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop 1.00 1.00 each 6,502.43 6,502.43 6,502.43 6,502.43 8,056.51 8,056.51
Regulatory Signs, 750 mm, R6-8C, Miscellaneous Signs Pedestrian

605(2)ai3 2.00 2.00 each 12,104.86 12,104.86 6,052.43 6,052.43 7,498.96 7,498.96
Crossing
Regulatory Signs, 750 mm ,R6-9C, Miscellaneous Signs School

605(2)aj3 2.00 2.00 each 12,104.86 12,104.86 6,052.43 6,052.43 7,498.96 7,498.96
Children Crossing
605(6)e1 Hazard Markers, 450x600mm, Chevron Signs 18.00 18.00 each 176,759.55 176,759.55 9,819.98 9,819.98 12,166.95 12,166.95
611(1) Trees Furnishing and Transplanting 5,040.00 5,040.00 each 115,009.44 115,009.44 22.82 22.82 28.27 28.27
612(1) Reflectorized Thermoplastic Pavement Markings (White) 1,079.74 1,079.74 sq m 782,145.62 782,145.62 724.38 724.38 897.51 897.51
612(2) Reflectorized Thermoplastic Pavement Markings (Yellow) 1,008.24 1,008.24 sq m 737,085.25 737,085.25 731.06 731.06 905.78 905.78
622(2)c Cocologs/Fascine, CN300 128.40 128.40 ln m 73,284.79 73,284.79 570.75 570.75 707.16 707.16
622(3)b Vegetation, Vetiver Grass System 756.80 756.80 sq m 102,256.38 102,256.38 135.12 135.12 167.41 167.41
TOTAL OF PART H 3,055,770.61 3,055,770.61
GRAND TOTAL 79,653,481.53 79,653,481.53
79,653,481.53
-
14 of 3
245,560.68
134,615.69 380,176.36
87,338.91
11,062.25
1,353,330.32
1,033,265.62
354,244.80 2,839,241.90
48,669.39
15,603,674.59
893,746.06
89,322.81
15 of 3
143,897.23
24,220.12
3,475,875.21
111,665.11
62,625.53
56,560.30
2,575,137.72
658,250.07 23,743,644.14
12,698,259.08 12,698,259.08
3,381,956.52
41,835,114.97 45,217,071.49
16 of 3
-
1,194,338.29
1,542,592.19 2,736,930.48
501,074.70
77,325.80
6,024,185.29
219,249.89
13,939.67 6,835,775.36
146,792.34
9,463.10
697,719.22
499,372.58
7,498.96
49,906.29
17 of 3
16,113.02
16,113.02
8,056.51
14,997.92
14,997.92
219,005.09
142,496.70
969,078.43
913,248.62
90,799.86
126,695.66
#REF!
98,391,735.99
#REF!
18 of 3
APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 280 Calendar days
QTY UNIT TOTAL DIRECT TOTAL MARK-UP 5% VAT TOTAL INDIRECT
ITEM NO. DESCRIPTION TOTAL COST UNIT COST
COST % VALUE COST
AS EVALUATED 1.00 ls 198,192.64 18 35,674.67 11,693.37 47,368.04 245,560.68 245,560.68

A.1.1(3) Construction of Field Office for the Engineer
AS SUBMITTED 1.00 ls 198,192.64 18 35,674.67 11,693.37 47,368.04 245,560.68 245,560.68
AS EVALUATED 8.00 mo 118,708.72 8 9,496.70 6,410.27 15,906.97 134,615.69 16,826.96

A.1.1(16) Operation & Maintenance of Field Office for the Engineer
AS SUBMITTED 8.00 mo 118,708.72 8 9,496.70 6,410.27 15,906.97 134,615.69 16,826.96
AS EVALUATED 316,901.36 45,171.37 18,103.64 63,275.01 380,176.37

TOTAL OF PART A
AS SUBMITTED 316,901.36 45,171.37 18,103.64 63,275.01 380,176.37
AS EVALUATED 3.360 km 70,491.46 18 12,688.46 4,159.00 16,847.46 87,338.92 25,993.73

B.4(1) Construction survey and staking
AS SUBMITTED 3.360 km 70,491.46 18 12,688.46 4,159.00 16,847.46 87,338.92 25,993.73
AS EVALUATED 2.00 each 8,928.37 18 1,607.11 526.77 2,133.88 11,062.24 5,531.12

B.5 Project Billboard / Signboard
AS SUBMITTED 2.00 each 8,928.37 18 1,607.11 526.77 2,133.88 11,062.24 5,531.12
AS EVALUATED 1.00 ls 1,193,412.98 8 95,473.04 64,444.30 159,917.34 1,353,330.31 1,353,330.31

B.7(2) Occupational Safety and Health Program
AS SUBMITTED 1.00 ls 1,193,412.98 8 95,473.04 64,444.30 159,917.34 1,353,330.31 1,353,330.31
AS EVALUATED 1.00 ls 911,168.98 8 72,893.52 49,203.12 122,096.64 1,033,265.62 1,033,265.62

B.8(2) Traffic Management
AS SUBMITTED 1.00 ls 911,168.98 8 72,893.52 49,203.12 122,096.64 1,033,265.62 1,033,265.62
AS EVALUATED 1.00 ls 337,376.00 - 16,868.80 16,868.80 354,244.80 354,244.80

B.9 Mobilization / Demobilization
AS SUBMITTED 1.00 ls 337,376.00 - 16,868.80 16,868.80 354,244.80 354,244.80
AS EVALUATED 2,521,377.78 182,662.12 135,201.99 317,864.11 2,839,241.89

TOTAL OF PART B
AS SUBMITTED 2,521,377.78 182,662.12 135,201.99 317,864.11 2,839,241.89
PART C EARTHWORK
AS EVALUATED 0.24 ha 39,281.18 18 7,070.61 2,317.59 9,388.20 48,669.39 202,789.11

100(1) Clearing and Grubbing
AS SUBMITTED 0.24 ha 39,281.18 18 7,070.61 2,317.59 9,388.20 48,669.39 202,789.11
AS EVALUATED 1,680.00 each 12,593,764.81 18 2,266,877.67 743,032.12 3,009,909.79 15,603,674.59 9,287.90

100(3)a3 Individual Removal of Trees, 501-750 mm dia. (Small)
AS SUBMITTED 1,680.00 each 12,593,764.81 18 2,266,877.67 743,032.12 3,009,909.79 15,603,674.59 9,287.90
Page 19 OF 4
COST % VALUE COST
AS EVALUATED 1.00 ls 721,344.68 18 129,842.04 42,559.34 172,401.38 893,746.06 893,746.06

101(1) Removal of Structures and Obstruction
AS SUBMITTED 1.00 ls 721,344.68 18 129,842.04 42,559.34 172,401.38 893,746.06 893,746.06
AS EVALUATED 28.00 each 72,092.66 18 12,976.68 4,253.47 17,230.15 89,322.81 3,190.10

101(2) Removal of Actual Structures/Obstruction
AS SUBMITTED 28.00 each 72,092.66 18 12,976.68 4,253.47 17,230.15 89,322.81 3,190.10
AS EVALUATED 989.30 sq m 116,139.81 18 20,905.17 6,852.25 27,757.42 143,897.23 145.45

101(3)b3
(Unreinforced)
AS SUBMITTED 989.30 sq m 116,139.81 18 20,905.17 6,852.25 27,757.42 143,897.23 145.45

101(10) Removal of Existing Road Signs
AS EVALUATED 14,097.00 cu m 2,805,387.58 18 504,969.76 165,517.87 670,487.63 3,475,875.22 246.57

102(2) Surplus Common Excavation
AS SUBMITTED 14,097.00 cu m 2,805,387.58 18 504,969.76 165,517.87 670,487.63 3,475,875.22 246.57
AS EVALUATED 383.60 cu m 90,125.19 18 16,222.53 5,317.39 21,539.92 111,665.11 291.10

103(1)a Structure Excavation (Common soil)
AS SUBMITTED 383.60 cu m 90,125.19 18 16,222.53 5,317.39 21,539.92 111,665.11 291.10
AS EVALUATED 39.10 cu m 50,545.22 18 9,098.14 2,982.17 12,080.31 62,625.53 1,601.68

103(3) Foundation Fill
AS SUBMITTED 39.10 cu m 50,545.22 18 9,098.14 2,982.17 12,080.31 62,625.53 1,601.68
AS EVALUATED 194.30 cu m 45,649.96 18 8,216.99 2,693.35 10,910.34 56,560.30 291.10

103(6)a Pipe Culverts and Drain Excavation (Common soil)
AS SUBMITTED 194.30 cu m 45,649.96 18 8,216.99 2,693.35 10,910.34 56,560.30 291.10
AS EVALUATED 8,916.00 cu m 2,078,400.09 18 374,112.02 122,625.61 496,737.63 2,575,137.72 288.82

104(1)a Embankment from Roadway Excavation (Common Soil)
AS SUBMITTED 8,916.00 cu m 2,078,400.09 18 374,112.02 122,625.61 496,737.63 2,575,137.72 288.82
AS EVALUATED 32,774.00 sq m 531,275.28 18 95,629.55 31,345.24 126,974.79 658,250.07 20.08

105(1)a Subgrade Preparation (Common Material)
AS SUBMITTED 32,774.00 sq m 531,275.28 18 95,629.55 31,345.24 126,974.79 658,250.07 20.08
AS EVALUATED 19,163,554.59 3,449,439.83 1,130,649.74 4,580,089.57 23,743,644.16

TOTAL OF PART C
AS SUBMITTED 19,163,554.59 3,449,439.83 1,130,649.74 4,580,089.57 23,743,644.16
AS EVALUATED 10,668.00 cu m 10,248,796.67 18 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07 1,190.31

200(1) Aggregate Subbase Course
AS SUBMITTED 10,668.00 cu m 10,248,796.67 18 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07 1,190.31
AS EVALUATED 10,248,796.67 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07

TOTAL OF PART D
AS SUBMITTED 10,248,796.67 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07
Page 20 OF 4
COST % VALUE COST
AS EVALUATED 2,157.00 cu m 2,729,585.57 18 491,325.40 161,045.55 652,370.95 3,381,956.53 1,567.90

300(1) Gravel Surface Course
AS SUBMITTED 2,157.00 cu m 2,729,585.57 18 491,325.40 161,045.55 652,370.95 3,381,956.53 1,567.90
AS EVALUATED 22,517.26 sq m 33,765,225.96 18 6,077,740.67 1,992,148.33 8,069,889.00 41,835,114.97 1,857.91

Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick, 14
311(1)e1
days
AS SUBMITTED 22,517.26 sq m 33,765,225.96 18 6,077,740.67 1,992,148.33 8,069,889.00 41,835,114.97 1,857.91
AS EVALUATED 36,494,811.53 6,569,066.08 2,153,193.88 8,722,259.96 45,217,071.49

TOTAL OF PART E
AS SUBMITTED 36,494,811.53 6,569,066.08 2,153,193.88 8,722,259.96 45,217,071.49
PART F DRAINGE CONSTRUCTION
AS EVALUATED 18,537.14 kg 963,953.42 18 173,511.62 56,873.25 230,384.87 1,194,338.29 64.43

404(1)a Reinforcing Steel , Grade 40
AS SUBMITTED 18,537.14 kg 963,953.42 18 173,511.62 56,873.25 230,384.87 1,194,338.29 64.43
AS EVALUATED 192.10 cu m 1,245,030.01 18 224,105.40 73,456.77 297,562.17 1,542,592.19 8,030.15

405(1)a3 Structural Concrete, 20.68 MPa, Class "A", 28 days
AS SUBMITTED 192.10 cu m 1,245,030.01 18 224,105.40 73,456.77 297,562.17 1,542,592.19 8,030.15
AS EVALUATED 2,208,983.43 397,617.02 130,330.02 527,947.04 2,736,930.47

TOTAL OF PART F
AS SUBMITTED 2,208,983.43 397,617.02 130,330.02 527,947.04 2,736,930.47
AS EVALUATED 63.00 ln m 404,418.65 18 72,795.36 23,860.70 96,656.06 501,074.70 7,953.57

500(1)b3 Pipe Culverts, 910 mm dia. Class IV RCPC
AS SUBMITTED 63.00 ln m 404,418.65 18 72,795.36 23,860.70 96,656.06 501,074.70 7,953.57
AS EVALUATED 6.00 ln m 62,409.85 18 11,233.77 3,682.18 14,915.95 77,325.80 12,887.63

500(1)b5 Pipe Culverts, 1220 mm dia. Class IV RCPC
AS SUBMITTED 6.00 ln m 62,409.85 18 11,233.77 3,682.18 14,915.95 77,325.80 12,887.63
AS EVALUATED 1,650.80 cu m 4,862,135.02 18 875,184.30 286,865.97 1,162,050.27 6,024,185.29 3,649.25

505(2)a Grouted Riprap, Class A
AS SUBMITTED 1,650.80 cu m 4,862,135.02 18 875,184.30 286,865.97 1,162,050.27 6,024,185.29 3,649.25
AS EVALUATED 47.80 cu m 176,957.14 18 31,852.28 10,440.47 42,292.75 219,249.89 4,586.82

506(1) Stone Masonry
AS SUBMITTED 47.80 cu m 176,957.14 18 31,852.28 10,440.47 42,292.75 219,249.89 4,586.82
AS EVALUATED 8.00 cu m 11,250.74 18 2,025.13 663.79 2,688.92 13,939.66 1,742.46

508 (1) Hand Laid Rock Embankment
AS SUBMITTED 8.00 cu m 11,250.74 18 2,025.13 663.79 2,688.92 13,939.66 1,742.46
AS EVALUATED 44.00 cu m 118,476.47 18 21,325.76 6,990.11 28,315.87 146,792.34 3,336.19

511(1)a3 Gabions,1m x 1m x 2m, Metallic Coated
AS SUBMITTED 44.00 cu m 118,476.47 18 21,325.76 6,990.11 28,315.87 146,792.34 3,336.19
AS EVALUATED 39.30 sq m 7,637.70 18 1,374.79 450.62 1,825.41 9,463.10 240.79

511(3) Filter Cloth
AS SUBMITTED 39.30 sq m 7,637.70 18 1,374.79 450.62 1,825.41 9,463.10 240.79
Page 21 OF 4
COST % VALUE COST
AS EVALUATED 5,643,285.56 1,015,791.40 332,953.84 1,348,745.24 6,992,030.80

TOTAL OF PART G
AS SUBMITTED 5,643,285.56 1,015,791.40 332,953.84 1,348,745.24 6,992,030.80
AS EVALUATED 190.50 ln m 563,130.93 18 101,363.57 33,224.72 134,588.29 697,719.21 3,662.57

603(3)a1 Metal Guardrails (Metal Beam) Including Post, Single (W-Beam)
AS SUBMITTED 190.50 ln m 563,130.93 18 101,363.57 33,224.72 134,588.29 697,719.21 3,662.57
Page 22 OF 4
COST % VALUE COST

603(4)b Metal Beam End Piece (Bull Nose)

Warning Signs, 750 mm, W2-6C, Intersection and Junction Signs Side
605(1)l3
Road Junction L or R
Warning Signs 450 x 700 mm, W4-2PA, Road Width Sign Road AS EVALUATED 6.00 each 40,279.49 18 7,250.31 2,376.49 9,626.80 49,906.29 8,317.72
605 (1)u4 Narrows

605(1)ai2
Signs Pedestrian Crossing Ahead

605(1)aj2
Signs Children Crossing

605(2)a3 Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop

Regulatory Signs, 750 mm, R6-8C, Miscellaneous Signs Pedestrian
605(2)ai3
Crossing

Regulatory Signs, 750 mm ,R6-9C, Miscellaneous Signs School
605(2)aj3
Children Crossing

605(6)e1 Hazard Markers, 450x600mm, Chevron Signs
AS EVALUATED 5,040.00 each 115,009.44 18 20,701.70 6,785.56 27,487.26 142,496.70 28.27

611(1) Trees Furnishing and Transplanting
AS SUBMITTED 5,040.00 each 115,009.44 18 20,701.70 6,785.56 27,487.26 142,496.70 28.27
AS EVALUATED 1,079.74 sq m 782,145.62 18 140,786.21 46,146.59 186,932.80 969,078.43 897.51

612(1) Reflectorized Thermoplastic Pavement Markings (White)
AS SUBMITTED 1,079.74 sq m 782,145.62 18 140,786.21 46,146.59 186,932.80 969,078.43 897.51
AS EVALUATED 1,008.24 sq m 737,085.25 18 132,675.34 43,488.03 176,163.37 913,248.62 905.78

612(2) Reflectorized Thermoplastic Pavement Markings (Yellow)
AS SUBMITTED 1,008.24 sq m 737,085.25 18 132,675.34 43,488.03 176,163.37 913,248.62 905.78
AS EVALUATED 128.40 ln m 73,284.79 18 13,191.26 4,323.80 17,515.06 90,799.85 707.16

622(2)c Cocologs/Fascine, CN300
AS SUBMITTED 128.40 ln m 73,284.79 18 13,191.26 4,323.80 17,515.06 90,799.85 707.16
AS EVALUATED 756.80 sq m 102,256.38 18 18,406.15 6,033.13 24,439.28 126,695.66 167.41

622(3)b Vegetation, Vetiver Grass System
AS SUBMITTED 756.80 sq m 102,256.38 18 18,406.15 6,033.13 24,439.28 126,695.66 167.41
Page 23 OF 4
COST % VALUE COST
AS EVALUATED 3,055,770.61 550,038.71 180,290.47 730,329.18 3,786,099.79

TOTAL OF PART H
AS SUBMITTED 3,055,770.61 550,038.71 180,290.47 730,329.18 3,786,099.79
AS EVALUATED 79,653,481.53 14,054,569.93 4,685,402.58 18,739,972.51 98,393,454.04
AS SUBMITTED 79,653,481.53 14,054,569.93 4,685,402.58 18,739,972.51 98,393,454.04

79,653,481.53 14,054,569.93 4,683,684.53 18,738,254.46 98,391,735.99
- - 1,718.05 1,718.05 1,718.05
Preparation and Submission: Evaluation: Approval:
Prepared By: Reviewed as to Unit Cost: Recommending Approval:
JESSICA B. APOSTOL TEOFILA U TAN ARTURO P. LONGYAPON

Engineer II CHIEF, Planning and Design Division Assistant Regional Director
Checked/Submitted By: Approved:
JUDY ANN T. BERNARDINO REY PETER B. GILLE, DM

Engineer IV Regional Director
Page 24 OF 4
245,560.68
16,826.96
262,387.64
25,993.73
5,531.12
1,353,330.31
1,033,265.62
354,244.80
2,772,365.58
202,789.11
9,287.90
Page 25 OF 4
893,746.06
3,190.10
1,211.01
246.57
291.10
1,601.68
291.10
288.82
20.08
1,112,963.53
1,190.31
Page 26 OF 4
1,567.90
1,857.91
3,425.81
64.43
8,030.15
8,094.58
7,953.57
12,887.63
3,649.25
4,586.82
1,742.46
3,336.19
240.79
Page 27 OF 4
30,819.73
3,662.57
Page 28 OF 4
27,742.92
7,498.96
8,317.72
8,056.51
8,056.51
8,056.51
7,498.96
7,498.96
12,166.95
28.27
897.51
905.78
707.16
167.41
Page 29 OF 4
- 61,483.68
4,296,086.87 #NAME? #NAME?
98,391,735.99
- 79,653,481.53
- 14,054,569.93 1190
1,718.05 4,683,684.53
98,357,375.07
Page 30 OF 4
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 264 C.D.
TOTAL MARK-UP 5% VAT TOTAL INDIRECT
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST TOTAL COST
% VALUE COST
AS EVALUATED 316,901.36 18 45,171.37 18,103.64 63,275.01 380,176.37
AS SUBMITTED 316,901.36 18 45,171.37 18,103.64 63,275.01 380,176.37
AS EVALUATED 2,521,377.78 18 182,662.12 135,201.99 317,864.11 2,839,241.89
AS SUBMITTED 2,521,377.78 18 182,662.12 135,201.99 317,864.11 2,839,241.89
AS EVALUATED 19,163,554.59 18 3,449,439.83 1,130,649.74 4,580,089.57 23,743,644.16
PART C EARTHWORK
AS SUBMITTED 19,163,554.59 18 3,449,439.83 1,130,649.74 4,580,089.57 23,743,644.16
AS EVALUATED 10,248,796.67 18 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07
AS SUBMITTED 10,248,796.67 18 1,844,783.40 604,679.00 2,449,462.40 12,698,259.07
AS EVALUATED 36,494,811.53 18 6,569,066.08 2,153,193.88 8,722,259.96 45,217,071.49
AS SUBMITTED 36,494,811.53 18 6,569,066.08 2,153,193.88 8,722,259.96 45,217,071.49
AS EVALUATED 2,208,983.43 18 397,617.02 130,330.02 527,947.04 2,736,930.47
PART F DRAINAGE CONSTRUCTION
AS SUBMITTED 2,208,983.43 18 397,617.02 130,330.02 527,947.04 2,736,930.47
AS EVALUATED 5,643,285.56 18 1,015,791.40 332,953.84 1,348,745.24 6,992,030.80
AS SUBMITTED 5,643,285.56 18 1,015,791.40 332,953.84 1,348,745.24 6,992,030.80
AS EVALUATED 3,055,770.61 18 550,038.71 180,290.47 730,329.18 3,786,099.79
AS SUBMITTED 3,055,770.61 18 550,038.71 180,290.47 730,329.18 3,786,099.79
AS EVALUATED 79,653,481.53 14,054,569.93 4,685,402.54 18,739,972.47 98,393,454.00
GRAND TOTAL
AS SUBMITTED 79,653,481.53 14,054,569.93 4,685,402.54 18,739,972.47 98,393,454.00
79,653,481.53 14,054,569.93 4,685,402.58 18,739,972.51 98,393,454.04
- - - (0.04) (0.04) (0.04)
Preparation and Submission: Evaluation: Approval:
Prepared By: Reviewed as to Unit Cost: Recommending Approval:
JESSICA B. APOSTOL TEOFILA U TAN ARTURO P. LONGYAPON

Engineer II CHIEF, Planning and Design Division Assistant Regional Director
Checked/Submitted By: Approved:
JUDY ANN T. BERNARDINO REY PETER B. GILLE, D.M.

Engineer IV OIC - Regional Director
Summary of ABC
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
AS SUBMITTED 1.00 ls 152,455.88 45,736.76 - 198,192.64 18.00% 35,674.67 11,693.37 245,560.68

A.1.1(3) Construction of Field Office for the Engineer
AS EVALUATED 1.00 ls 152,455.88 45,736.76 - 198,192.64 18.00% 35,674.67 11,693.37 245,560.68
AS SUBMITTED 8.00 mo 41,092.72 77,616.00 - 118,708.72 8.00% 9,496.70 6,410.27 134,615.69

A.1.1(16) Operation & Maintenance of Field Office for the Engineer
AS EVALUATED 8.00 mo 41,092.72 77,616.00 118,708.72 8.00% 9,496.70 6,410.27 134,615.69
AS SUBMITTED 193,548.60 123,352.76 - 316,901.36 18.00% 45,171.37 18,103.64 380,176.36

TOTAL OF PART A
AS EVALUATED 193,548.60 123,352.76 - 316,901.36 18.00% 45,171.37 18,103.64 380,176.36
AS SUBMITTED - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 8.00% - - -
AS EVALUATED - - - - - - 8.00% - - -
AS EVALUATED - - - - - - 0.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART B
AS EVALUATED - - - - 18.00% - - -
PART C EARTHWORKS
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
32 of 218
AS EVALUATED - - - - - - 18.00% - - -
33 of 218
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART C
AS EVALUATED - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART D
AS EVALUATED - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART E
AS EVALUATED - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART F
34 of 218
TOTAL OF PART F
AS EVALUATED - - - - 18.00% - - -
35 of 218
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS EVALUATED - 0 - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART G
AS EVALUATED - - - - 18.00% - - -
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
36 of 218
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS EVALUATED - - - - - - 18.00% - - -
AS SUBMITTED - - - - 18.00% - - -
TOTAL OF PART H
AS EVALUATED - - - - 18.00% - - -
AS SUBMITTED 193,548.60 123,352.76 - 316,901.36 18.00% 45,171.37 18,103.63 380,176.35

GRAND TOTAL
AS EVALUATED 193,548.60 123,352.76 - 316,901.36 18.00% 45,171.37 18,103.63 380,176.35
37 of 218
ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD
(S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No. / Description : A.1.1(3) Construction of Field Office for the Engineer
Unit of Measurement : ls
Output per hour - As Submitted :
Output per hour - As Evaluated :
Quantity : 1.0 ls
Designation No. of Person/s No. of Hours/s Hourly Rate Amount (Php)
Labor
A.1
Labor 1 ls 45,736.76 45,736.76
Sub - Total for A.1 - As Submitted 45,736.76

Labor
Labor 1 ls 45,736.76 45,736.76
A.2
Sub - Total for A.2 - As Evaluated 45,736.76

Name and Capacity No. of Unit/s No. of Hours/s Hourly Rate Amount (Php)
B.1 Equipment
Sub - Total for B.1 - As Submitted

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1 + B.1) - As Submitted
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output per hour - As Submitted
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (Php)
Materials
STRUCTURAL / MASONRY / FORMWORKS ls 1.0 38,366.46 38,366.46
FLOORING / FLOOR FRAMING / STAIRS ls 1.0 26,770.38 26,770.38
F.1 PARTITION, SIDING, DOOR / WINDOWS ls 1.0 36,346.28 36,346.28
ROOFING AND ROOF FRAMING ls 1.0 31,885.26 31,885.26
ELECTRICAL ls 1.0 8,842.00 8,842.00
PLUMBING ls 1.0 10,245.50 10,245.50
Sub - Total for F.1 - As Submitted 152,455.88
Materials
STRUCTURAL / MASONRY / FORMWORKS ls 1.0 38,366.46 38,366.46
FLOORING / FLOOR FRAMING / STAIRS ls 1.0 26,770.38 26,770.38
PARTITION, SIDING, DOOR / WINDOWS ls 1.0 36,346.28 36,346.28
F.2 ROOFING AND ROOF FRAMING ls 1.0 31,885.26 31,885.26
ELECTRICAL ls 1.0 8,842.00 8,842.00
PLUMBING ls 1.0 10,245.50 10,245.50
Sub - Total for F.2 - As Evaluated 152,455.88

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 198,192.64
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 198,192.64
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 19,819.26
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10% 19,819.26
I.1 Contractor's Profit (CP) - As Submitted 8% 15,855.41
I.2 Contractor's Profit (CP) - As Evaluated 8% 15,855.41
J.1 Value Added Tax (VAT) - As Submitted 5% 11,693.37
J.2 Value Added Tax (VAT) - As Evaluated 5% 11,693.37
K.1 Total Unit Cost - As Submitted 245,560.68
K.2 Total Unit Cost - As Evaluated 245,560.68
Prepared by: Checked/Reviewed by:

JESSICA B. APOSTOL JUDY ANN T. BERNARDINO
Engineer II Engineer IV
Item No. / Description : A.1.1(16) Operation & Maintenance of Field Office for the Engineer
Unit of Measurement : mo
Quantity : 8.0 mo
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (Php)
Labor
A.1
Utility man 1 1 9,702.00 9,702.00

Labor
Utility man 1 1 9,702.00 9,702.00
A.2

Name and Capacity No. of Unit/s No. of Hours/s Hourly Rate Amount (Php)
B.1 Equipment

Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted 9,702.00
C.2 Total (A.2 + B.2) - As Evaluated 9,702.00
D.1 Output per hour - As Submitted 1
D.2 Output per hour - As Evaluated 1
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 9,702.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 9,702.00
Materials
Coupon Bond short ream 0.20 146.55 29.31
Coupon bond long ream 0.20 235.40 47.08
Envelope short dozen 0.20 27.00 5.40
Envelope long dozen 0.20 33.00 6.60
ballpen Assorted Color dozen 0.20 57.00 11.40
log book pc 0.20 42.75 8.55
Stapler no.35 pc 0.20 212.75 42.55
Staple wire no.35 box 0.20 27.75 5.55
Bulletin/cork board 2 x 3 pc 0.20 1,225.00 245.00
File tray in & out pc 0.20 299.75 59.95
F.1 fastener plastic coated box 0.20 28.75 5.75
mechanical pencil box 0.20 477.00 95.40
masking tape roll 0.20 39.00 7.80
paper clip plastic coated box 0.20 20.75 4.15
Folder long dozen 0.20 56.75 11.35
Stabilo Hi-liter Assorted color pc 0.20 29.75 5.95
Sign pen( G-Tech) pc 0.20 80.00 16.00
Ink printer( black,blue,red,yellow) set 0.20 2,644.00 528.80
Utilities
a. Water Bill mo 1 1,000.00 1,000.00
b. Electricity Bill mo 1 3,000.00 3,000.00

Materials
Coupon Bond short ream 0.20 146.55 29.31
Coupon bond long ream 0.20 235.40 47.08
Envelope short dozen 0.20 27.00 5.40
F.2 Envelope long dozen 0.20 33.00 6.60
ballpen Assorted Color dozen 0.20 57.00 11.40
log book pc 0.20 42.75 8.55
F.2
Stapler no.35 pc 0.20 212.75 42.55
Staple wire no.35 box 0.20 27.75 5.55

Bulletin/cork board 2 x 3 pc 0.20 1,225.00 245.00
File tray in & out pc 0.20 299.75 59.95
fastener plastic coated box 0.20 28.75 5.75
mechanical pencil box 0.20 477.00 95.40
masking tape roll 0.20 39.00 7.80
paper clip plastic coated box 0.20 20.75 4.15
Folder long dozen 0.20 56.75 11.35
Stabilo Hi-liter Assorted color pc 0.20 29.75 5.95
Sign pen( G-Tech) pc 0.20 80.00 16.00
Ink printer( black,blue,red,yellow) set 0.20 2,644.00 528.80
Utilities
a. Water Bill mo 1.00 1,000.00 1,000.00
b. Electricity Bill mo 1.00 3,000.00 3,000.00

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10%
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10%
J.1 Value Added Tax (VAT) - As Submitted 5% 801.28
J.2 Value Added Tax (VAT) - As Evaluated 5% 801.28386

LABOR MATERIAL EQUIPMENT
45,736.76
152,455.88
77,616.00
41,092.72
123,352.76 193,548.60 -
Item No. / Description : B.4(1) Construction survey and staking
Unit of Measurement : km
Quantity : 3.360 km
Designation No. of Person/s No. of days Hourly Rate Amount (Php)
Labor
Instrumentman 2 2 875.52 3,502.08
A.1
surveyman 4 2 875.52 7,004.16
laborer 3 2 488.56 2,931.36

Labor
Instrumentman 2 2 875.52 3,502.08
surveyman 4 2 875.52 7,004.16
A.2
laborer 3 2 488.56 2,931.36

Name and Capacity No. of Unit/s No. of mo Monthly Rate Amount (Php)
B.1 Equipment
-
Sub - Total for B.1 - As Submitted -
Equipment
B.2
Materials
2 x 2 x 8 coco lumber=70 pcs bd dt 300 12.00 3,600.00
F.1
paint gal 6 614.00 3,684.00
Field books pcs 6 43.00 258.00

Materials
2 x 2 x 8 coco lumber=70 pcs bd dt 300 12.00 3,600.00
paint gal 6 614.00 3,684.00
F.2
Field books pcs 6 43.00 258.00


Item No. / Description : B.5 Project Billboard / Signboard

Unit of Measurement : each
Quantity : 2.00 each
Designation No. of Person/s No. of days Daily Rate Amount (Php)
Labor
A.1 a. Construction Foreman 1 1 875.52 875.52
b. Skilled Labor 1 1 633.36 633.36
c. Unskilled Labor 1 1 488.56 488.56
Labor
a. Construction Foreman 1 1 875.52 875.52
A.2 b. Skilled Labor 1 1 633.36 633.36
Name and Capacity No. of Unit/s No. of mo Monthly Rate Amount (Php)
Equipment
B.1
Minor Tools (10% of Labor Cost) 199.74
Sub - Total for B.1 - As Submitted 199.74
Equipment
B.2 Minor Tools (10% of Labor Cost) 199.74
Sub - Total for B.2 - As Evaluated 199.74
Materials
Post 3-2"x3"x10' bd.ft 15 13.00 195.00
Diagonal bracing 3-2"x3"x10' bd.ft 15 13.00 195.00
Cross Bracing 2-2"x2"x10' bd.ft 10 13.00 130.00
F.1
Wooden Stake 1-2"x2"x10' bd.ft 4 13.00 52.00
1/2" thk x 4 x 8 Marine Plywood sht 1 710.00 710.00
Assorted C.W. Nails kg 1 61.00 61.00
Tarpaulin (1.2mx2.4m) sq ft 33 28.00 924.00
Materials
Post 3-2"x3"x10' bd.ft 15 13.00 195.00
Diagonal bracing 3-2"x3"x10' bd.ft 15 13.00 195.00
Cross Bracing 2-2"x2"x10' bd.ft 10 13.00 130.00
F.2 Wooden Stake 1-2"x2"x10' bd.ft 4 13.00 52.00
1/2" thk x 4 x 8 Marine Plywood sht 1 710.00 710.00
Assorted C.W. Nails kg 1 61.00 61.00
Tarpaulin (1.2mx2.4m) sq ft 33 28.00 924.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 10% 446.42
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 10% 446.42
I.1 Contractor's Profit (CP) - As Submitted 8% 357.13
I.2 Contractor's Profit (CP) - As Evaluated 8% 357.13


Item No. / Description : B.7(2) Occupational Safety and Health Program

Quantity : 1.00 ls
Labor
A.1 a. Safety Practitioner/Officer (Full time) 1 280 875.52 245,460.79
b. Health Personnel (Full time First Aider) 1 280 633.36 177,568.81
c. Sanitation aide 2 280 488.56 273,945.36
Labor
a. Safety Practitioner/Officer (Full time) 1 280 875.52 245,460.79
A.2 b. Health Personnel (Full time First Aider) 1 280 633.36 177,568.81
c. Sanitation aide 2 280 488.56 273,945.36
Name and Capacity No. of Unit/s No. of hrs Monthly Rate Amount (Php)
Equipment
a. Portable Mist-Based Sanitation Tent 1 2242.88 9.79 21,957.80
B.1 b. Thermal Scanner (w/ rechargeable battery) 2 2242.88 1.03 4,620.33
c. Power Sprayer with complete accessories 1 2242.88 3.47 7,782.79
Sub - Total for B.1 - As Submitted 34,360.92

Equipment
a. Portable Mist-Based Sanitation Tent 1 2242.88 9.79 21,957.80
B.2 b. Thermal Scanner (w/ rechargeable battery) 2 2242.88 1.03 4,620.33
c. Power Sprayer with complete accessories 1 2242.88 3.47 7,782.79
Sub - Total for B.2 - As Evaluated 34,360.92
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
Materials
a. Safety Helmet man days 4789.15 0.25 1,197.29
b. Safety Shoes man days 1712.37 2.77 4,743.26
c. Safety vest man days 4789.15 2.22 10,631.91
d. Working Gloves man days 4781.69 7.67 36,675.56
e. Rubber Boots man days 3076.78 1.39 4,276.72
f. Face Mask (Surgical/Cloth) man days 4789.15 10.00 47,891.50
g. Eye Googles man days 4789.15 5.00 23,945.75
Optional (if necessary)
F.1 Rain coats (30% of the duration) man days 1436.745 0.34 488.49
Department Order No. 39 s. 2020

Revised Construction Safety Guidelines for the Implementation of Infrastructure Projects During COVID-19 Public Health Crisis
COVID 19 Rapid Antibody Test
Antiseptics and Disinfectant
h. Sanitizing Solution lit 841 100.00 84,108.00
i. Ethyl Alcohol lit 280 185.00 51,866.60
j. Disinfectant Spray can 140 1000.00 140,180.00
k. Liquid Hand Soap lit 280 200.00 56,072.00
Materials
a. Safety Helmet man days 4789.15 0.25 1,197.29
b. Safety Shoes man days 1712.37 2.77 4,743.26
c. Safety vest man days 4789.15 2.22 10,631.91
d. Working Gloves man days 4781.69 7.67 36,675.56
e. Rubber Boots man days 3076.78 1.39 4,276.72
f. Face Mask (Surgical/Cloth) man days 4789.15 10.00 47,891.50
g. Eye Googles man days 4789.15 5.00 23,945.75
Optional (if necessary)
F.2
Rain coats (30% of the duration) man days 1436.745 0.34 488.49
COVID 19 Rapid Antibody Test

Antiseptics and Disinfectant
h. Sanitizing Solution lit 841 100.00 84,108.00
i. Ethyl Alcohol lit 280 185.00 51,866.60
j. Disinfectant Spray can 140 1000.00 140,180.00
k. Liquid Hand Soap lit 280 200.00 56,072.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,193,412.98
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,193,412.98
K.1 Total Unit Cost - As Submitted 1,353,330.32
K.2 Total Unit Cost - As Evaluated 1,353,330.32

Item No. / Description : B.8(2) Traffic Management
Quantity : 1.00 ls
Designation No. of Person/s No. of hrs Hourly Rate Amount (Php)

Labor
A.1 Traffic controller 2 8 61.07 273,945.36

Labor
Traffic controller 2 8 61.07 273,945.36

A.2

Name and Capacity No. of Unit/s No. of hrs Hourly Rate Amount (Php)
Equipment
Barricade Flasher light 8 8.00 0.65 11,662.98
(3 volts,battery operated,amber color wl lifespan
B.1 consideration of 6t month)
stake truck 1 2.00 712 399,232.64
B.1
tower light 1 1 905.75 57,968.00

Equipment
Barricade Flasher light 8 8.00 0.65 11,662.98
(3 volts,battery operated,amber color wl lifespan
consideration of 6t month)
B.2
stake truck 1 2.00 712 399,232.64
tower light 1 1.00 905.75 57,968.00

Materials
LAY OUT 5
Roadwork ahead(T1-1) ea 8 3285.00 26,280.00
Workmen Ahead(T1-5) ea 8 1692.00 13,536.00
Lane Status (T2-6-1) ea 8 2658.00 21,264.00
F.1
Temporary hazard Marker (chevron T5-5) ea 10 2403.00 24,030.00
Traffic Cones @ 5 meters span ea 150 555.00 83,250.00

Materials
Roadwork ahead(T1-1) ea 8 3285.00 26,280.00
Workmen Ahead(T1-5) ea 8 1692.00 13,536.00
Lane Status (T2-6-1) ea 8 2658.00 21,264.00
F.2 Temporary hazard Marker (chevron T5-5) ea 10 2403.00 24,030.00
Traffic Cones @ 5 meters span ea 150 555.00 83,250.00

K.1 Total Unit Cost - As Submitted 1,033,265.62
K.2 Total Unit Cost - As Evaluated 1,033,265.62

Item No. / Description : B.9 Mobilization / Demobilization

Quantity : 1.00 ls

A.1 Labor
-
Sub - Total for A.1 - As Submitted -
Labor
A.2
Sub - Total for A.2 - As Evaluated
Name and Capacity No. of Unit/s No. of hrs Monthly Rate Amount (Php)
Equipment 192.00 1189 228,288.00
a. Backhoe 4 32.00
b. Bulldozer w/ ripper 4 32.00
c. Backhoe w/ Pavement breaker 4 32.00
d. Grader 4 32.00
e. Road Roller 4 32.00
f. payloader 4 32.00
B.1 g. Transit mixer 4 32.00 1279 40,928.00
h. Dumptruck 6 48.00 1420 68,160.00
Mobilization 1% of Direct Cost

Direct Cost Amount 76,815,202.40
1%
Mobilization 1% of Direct Cost 768,152.02

Equipment 192.00 1189 228,288.00
a. Backhoe 4 32.00
b. Bulldozer w/ ripper 4 32.00
c. Backhoe w/ Pavement breaker 4 32.00
d. Grader 4 32.00
e. Road Roller 4 32.00
f. payloader 4 32.00
g. Transit mixer 4 32.00 1279 40,928.00
h. Dumptruck 6 48.00 1420 68,160.00
Mobilization 1% of Direct Cost

Direct Cost Amount 76,815,202.40
1%
Mobilization 1% of Direct Cost 768,152.02

F.1 Materials
-
Sub - Total for F.1 - As Submitted -
Materials
F.2
F.2
Sub - Total for F.2 - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted 8%
I.2 Contractor's Profit (CP) - As Evaluated 8%

45,150.34
25,341.12
3,994.88
399.49
4,534.00
696,974.96
462,077.10
273,945.36
300
(98,391,735.99)
468,863.62
29,283,254.76
168,360.00
29,283,254.76
337,376.00
1,020,065.54 660,312.22 806,639.10
ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD (S00140MN),
K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
Item No. / Description : 100(1) Clearing and Grubbing
Unit of Measurement : ha
Output per hour - As Submitted : 0.05
Output per hour - As Evaluated : 0.05
Quantity : 0.24 ha

Labor
b. Unskilled Labor 2 1 61.07 122.14
Sub - Total for A.1 - As Submitted 231.58

Labor
A.2 b. Unskilled Labor 2 1 61.07 122.14
Sub - Total for A.2 - As Evaluated 231.58

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (Php)
Equipment
a. Dump Truck (12 yd³) 2 1.00 1420.00 2,840.00
B.1
b. Payloader (1.50 m³) 1 1.00 1733.00 1,733.00
c. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3379.00 3,379.00

Equipment
a. Dump Truck (12 yd³) 2 1.00 1420.00 2,840.00
b. Payloader (1.50 m³) 1 1.00 1733.00 1,733.00
B.2
c. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3379.00 3,379.00

F.1 Materials
Sub - Total for F.1 - As Submitted

Materials
F.2

Item No. / Description : 100(3)a3 Individual Removal of Trees, 501-750 mm dia. (Small)

Output per hour - As Submitted : 1
Output per hour - As Evaluated : 1
Quantity : 1,680.00 each

Labor
a. Construction Foreman 1 3.33 109.44 364.44
A.1 b. Skilled laborer 1 3.33 79.17 263.64
c. Laborer 2 3.33 61.07 406.73

Labor
b. Skilled laborer 1 3.33 79.17 263.64
A.2
c. Laborer 2 3.33 61.07 406.73

Equipment
a. Backhoe (0.80 m³) 1 2.50 1,537.00 3,842.50
b. Dumptruck (12 yd³) 1 1.67 1,420.00 2,371.40
B.1
c. Chain saw 1 1.67 75.36 125.85

Equipment
a. Backhoe (0.80 m³) 1 2.50 1,537.00 3,842.50
b. Dumptruck (12 yd³) 1 1.67 1,420.00 2,371.40
B.2 c. Chain saw 1 1.67 75.36 125.85

Materials
F.1 a. Rope, 1"Ø - 5 uses m 20 3.50 70.00
Sub - Total for F.1 - As Submitted 70.00

Materials
a. Rope, 1"Ø - 5 uses m 20 3.50 70.00
F.2
Sub - Total for F.2 - As Evaluated 70.00


Item No. / Description : 101(1) Removal of Structures and Obstruction
Quantity : 1.00 ls

Labor
For Grouted Riprap and CHB Lined Canal
a. Construction Foreman 1 40 109.44 4,377.60
b. Unskilled Laborer 4 40 61.07 9,771.20
Removal of Street Lights

A.1
b. Skilled Laborer 4 120 79.17 38,001.60
Reinstallation of Street Lights


Labor

A.2


Equipment
a. Dump Truck (12 yd³) 1 40 1,420.00 56,800.00
b. Backhoe (0.80 m³) 1 30 1,537.00 46,110.00

a. Dump Truck (12 yd³) 1 30.00 1,420.00 42,600.00
B.1
d. Boom Truck 1 50.00 1,017.90 50,895.00

a. Dump Truck (12 yd³) 1 100.00 1,420.00 142,000.00
d. Boom Truck 1 100.00 1,017.90 101,790.00
Minor Tools (5% of Labor) 13,388.08

B.1

Equipment
a. Dump Truck (12 yd³) 1 40 1420.00 56,800.00
b. Backhoe (0.80 m³) 1 30 1537.00 46,110.00
B.2

a. Dump Truck (12 yd³) 1 30 1420 42,600.00
d. Boom Truck 1 50 1017.9 50,895.00
B.2

a. Dump Truck (12 yd³) 1 100 1420 142,000.00
d. Boom Truck 1 100 1017.9 101,790.00
Minor Tools (5% of Labor) 13,388.08

F.1 Materials

Materials
F.2 -
Sub - Total for F.2 - As Evaluated -
Prepared by: Checked/ Reviewed by:

Item No. / Description : 101(2) Removal of Actual Structures/Obstruction


Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Labor 2 1.00 61.07 122.14

Labor
A.2 b. Unskilled Labor 2 1.00 61.07 122.14

Equipment
a. Backhoe (0.80 cu m) 1 1.00 1537.00 1,537.00
B.1
b. Cargo Truck (5 T)) 1 1.00 783.00 783.00
Minor Tools (10% of Labor) 23.16

Equipment
a. Backhoe (0.80 cu m) 1 1.00 1537.00 1,537.00
b. Cargo Truck (5 T)) 1 1.00 783.00 783.00
B.2

F.1 Materials

Materials
F.2


Item No. / Description : 101(3)b3

Removal of Actual Structure/Obstruction, 0.23m thick PCCP (Unreinforced)
Unit of Measurement : sq m
Quantity : 989.30 sq m

Labor
b. Laborer 2 1 61.07 122.14

Labor
A.2 b. Laborer 2 1 61.07 122.14

Equipment
a. Backhoe w/ Pavement Breaker (0.80 m³) 1 1.00 1998.10 1,998.10
B.1 b. Payloader (1.50 m³), LX80-2C 1 1.00 1733.00 1,733.00
c. Dump Truck (12 yd³) 1 0.50 1420.00 710.00
Minor Tools(10% of Labor Cost) 23.16

Equipment
a. Backhoe w/ Pavement Breaker (0.80 m³) 1 1.00 1998.10 1,998.10
b. Payloader (1.50 m³), LX80-2C 1 1.00 1733.00 1,733.00
B.2 c. Dump Truck (12 yd³) 1 0.50 1420.00 710.00

E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 117.40
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 117.40
F.1 Materials
-
Materials
F.2 -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 117.40
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 117.40
K.1 Total Unit Cost - As Submitted 145.45
K.2 Total Unit Cost - As Evaluated 145.45

Item No. / Description : 101(10) Removal of Existing Road Signs


Labor
A.1

Labor

Equipment
a. Cargo Truck (10 T) 1 0.50 1212.00 606.00
B.1

Equipment
a. Cargo Truck (10 T) 1 0.50 1212.00 606.00
B.2 Minor Tools (5% of Labor) 17.69

C.1 Total (A.1 + B.1) - As Submitted 977.41
C.2 Total (A.2 + B.2) - As Evaluated 977.41
Materials
F.1

Materials
F.2

Item No. / Description : 102(2) Surplus Common Excavation
Unit of Measurement : cu m
Quantity : 14,097.00 cu m

Labor

Labor

Equipment
a. Bulldozer, D6H SERIES II PSDS/DD 1 1.00 3379.00 3,379.00
b. Payloader (1.50 m³) 1 1.00 1733.00 1,733.00
B.1 c. Payloader (1.50 m³) at disposal site 1 0.30 1733.00 519.90
d. Dump Truck (12 yd³) 3 2.00 1420.00 8,520.00
e. Backhoe ( 0.80 m³ ) 1 1.00 1537.00 1,537.00

Equipment
b. Payloader (1.50 m³) 1 1.00 1733.00 1,733.00
c. Payloader (1.50 m³) at disposal site 1 0.30 1733.00 519.90
B.2
d. Dump Truck (12 yd³) 3 2.00 1420.00 8,520.00
e. Backhoe ( 0.80 m³ ) 1 1.00 1537.00 1,537.00

F.1 Materials
-
Materials
F.2


Item No. / Description : 103(1)a Structure Excavation (Common soil)
Quantity : 383.60 cu m

Labor
b. Laborer 3 1 61.07 183.21

Labor
A.2 b. Laborer 3 1 61.07 183.21

Equipment
a. Dump Truck (12 yd³) 2 1.00 1420.00 2,840.00
B.1
b. Backhoe ( 0.80 m³ ) 1 1.00 1537.00 1,537.00

Equipment
a. Dump Truck (12 yd³) 2 1.00 1420.00 2,840.00
B.2 b. Backhoe ( 0.80 m³ ) 1 1.00 1537.00 1,537.00
F.1 Materials
-
Materials
F.2

Prepared by: Prepared by:

Item No. / Description : 103(3) Foundation Fill

Labor
A.1

Labor

Equipment
a. Plate Compactor (5 hp) 1 1.00 123.00 123.00
B.1 b. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50

Equipment
a. Plate Compactor (5 hp) 1 1.00 123.00 123.00
b. Water Truck/Pump (16000 L) 1 0.01 2,450.00 24.50
B.2

Materials
F.1 a. Filling Materials cu.m. 1.15 750.82 863.44

Materials
a. Filling Materials cu.m. 1.15 750.82 863.44
F.2



Item No. / Description : 103(6)a Pipe Culverts and Drain Excavation (Common soil)

Labor

Labor

Equipment
a. Dump Truck (12 yd³) 2 1.00 1,420.00 2,840.00
B.1
b. Backhoe (0.80 m³) 1 1.00 1,537.00 1,537.00

Equipment
a. Dump Truck (12 yd³) 2 1.00 1,420.00 2,840.00
b. Backhoe (0.80 m³) 1 1.00 1,537.00 1,537.00
B.2

F.1 Materials

Materials
F.2


Item No. / Description : 104(1)a Embankment from Roadway Excavation (Common Soil)

Labor
For Excavation Work:
A.1
Spreading and Compaction


Labor
A.2
Spreading and Compaction

Equipment
b. Payloader (1.50 m³) 1 0.83 1733.00 1,438.39
c. Dump Truck (12 yd³) 2 0.83 1420.00 2,357.20
B.1
Spreading and Compaction:

a. Motorized Road Grader, (140hp),G710A 1 1.00 2173.00 2,173.00
b. Vibratory Roller (10 m.t.), SD100DC 1 1.00 1846.00 1,846.00
c. Water Truck/Pump(16000 L) 1 0.25 2450.00 612.50

Equipment
b. Payloader (1.50 m³) 1 0.83 1733.00 1,438.39
B.2
c. Dump Truck (12 yd³) 2 0.83 1420.00 2,357.20
B.2
Spreading and Compaction:


F.1 Materials

Materials
F.2

Item No. / Description : 105(1)a Subgrade Preparation (Common Material)
Quantity : 32,774.00 sq m

Labor

Labor

Equipment
B.1

Equipment
B.2

F.1 Materials
F.1

Materials
F.2

1,111.58
38,169.60
1,738,459.80
10,737,705.01
117,600.00
-98391735.9871388
62.631
116.51
1 3
2 3
4 3
4
4
267,761.60
24.5 98
12.25
14.5
128
453,583.08
0.096
0.128
0.224
c 1.68
6,484.24
65,608.42
5,727.55
110,412.26
7,074.40
12,473.72
40,807.29
2,764,580.29
5,613.03
84,512.16
469.89
375.91
42.290235
11,064.36
5,720.24
33,760.62
2,843.09
42,806.86
75,570.48
2,002,829.61
-
25,299.34
505,975.94
-
2,187,816.78 151,360.62 16,824,377.19 19,163,554.59

LABOR MATERIAL EQUIPMENT 19,163,554.59
Item No. / Description : 200(1) Aggregate Subbase Course
Designation No. of Person/s No. of hour/s Hourly Rate Amount (Php)
Labor

Labor

Equipment
a. Motorized Road Grader (140 HP), G710A 1 1.00 2,173.00 2,173.00
B.1
b. Vibratory Roller (10 mt), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Equipment
a. Motorized Road Grader (140 HP), G710A 1 1.00 2,173.00 2,173.00
B.2
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

Materials
F.1
a. Aggregate Subbase Course( w/ 15% Shrinkage Factor) cu.m. 1.15 750.82 863.44

Materials
a. Aggregate Subbase Course( w/ 15% Shrinkage Factor) cu.m. 1.15 750.82 863.44
F.2


49,409.91
988,176.84
9,211,209.92
49,409.91 9,211,209.92 988,176.84 10,248,796.67
Item No. / Description : 300(1) Gravel Surface Course

Labor
A.1

Labor

Equipment
a. Motorized Road Grader (140 hp), G710A 1 1.00 2,173.00 2,173.00
B.1 b. Vibratory Roller (10 mt), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000L) 1 0.25 2,450.00 612.50

Equipment
a. Motorized Road Grader (140 hp), G710A 1 1.00 2,173.00 2,173.00
B.2
c. Water Truck/Pump (16000L) 1 0.25 2,450.00 612.50

Name and Specification Unit Qty Unit Cost Amount (Php)
Materials
a. Uncrushed Aggregate Surface Course cu.m. 1.15 1015.82 1,168.19
F.1
(w/ 15% Shrinkage Factor)

Materials
a. Uncrushed Aggregate Surface Course cu.m. 1.15 1015.82 1,168.19
F.2 (w/ 15% Shrinkage Factor)

Prepared by: Checked/ Reviewed by:

Item No. / Description : 311(1)e1 Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick, 14 days

Labor
A.1 b. Skilled Labor 4 1 79.17 316.68

Labor
b. Skilled Labor 4 1 79.17 316.68
A.2

Equipment
a. Transit Mixer (5 m³) 4 1.00 1,318.00 5,272.00
b. Concrete Vibrator 2 1.00 91.25 182.50
c. Concrete Batch Plant (30 m³) 1 1.00 1,759.50 1,759.50
d. Payloader (1.50 m³), LX80-2C 1 1.00 1,733.00 1,733.00
B.1 e. Concrete Screeder (5.5 hp) 1 1.00 545.00 545.00
f. Water Truck/Pump (16000L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.5 hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

Equipment
a. Transit Mixer (5 m³) 4 1 1,318.00 5,272.00
b. Concrete Vibrator 2 1 91.25 182.50
c. Concrete Batch Plant (30 m³) 1 1 1,759.50 1,759.50
d. Payloader (1.50 m³), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 hp) 1 1 545.00 545.00
B.2
f. Water Truck/Pump (16000L) 1 1 2,450.00 2,450.00
g. Concrete Saw (7.5 hp), 14" Blade Ø 1 1 32.63 32.63
h. Bar Cutter, Single Phase 1 0.1 219.75 21.98

Materials
a. Reinforcing Steel Bar kg 0.5 41.27 20.64
b. Curing Compound L 0.29 95.00 27.55
c. Asphalt Sealant L 0.17 47.00 7.99
d. Steel Forms (Rental) m 0.46 78.00 35.88
d. Sand m³ 0.154 985.82 151.82
F.1
e. Gravel m³ 0.28 1,095.82 306.83
f. Cement bag 2.79 255.90 714.73
F.1
g. Concrete Saw (Diamond Blade 14" Ø) pc 0.00015 8,000.00 1.20

h. Pipe Sleeve, 2" Ø m 0.0078 97.00 0.76
i. Grease/Tar L 0.0078 300.00 2.34
Materials
a. Reinforcing Steel Bar kg 0.50 41.27 20.64
b. Curing Compound L 0.29 95.00 27.55
c. Asphalt Sealant L 0.17 47.00 7.99
d. Steel Forms (Rental) m 0.46 78.00 35.88
F.2 d. Sand m³ 0.154 985.82 151.82
e. Gravel m³ 0.28 1095.82 306.83
f. Cement bag 2.79 255.90 714.73
g. Concrete Saw (Diamond Blade 14" Ø) pc 0.00015 8000.00 1.20
h. Pipe Sleeve, 2" Ø m 0.0078 97.00 0.76
i. Grease/Tar L 0.0078 300.00 2.34

Prepared by: .

9,990.36
199,802.91
2,519,792.30
453,853.98
4,720,617.46
28,590,754.52
463,844.34 31,110,546.82 4,920,420.37 36,494,811.53

ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD (S00140MN), K1679+897.000
TO K1683+257.000, DAVAO ORIENTAL
Item No. / Description : 404(1)a Reinforcing Steel , Grade 40

Unit of Measurement : kg
Quantity : 18,537.14 kg

Labor
A.1 b. Skilled Labor 2 1 79.17 158.34

Labor
A.2 b. Skilled Labor 2 1 79.17 158.34
Equipment
a. Bar Cutter 1 0.50 219.75 109.88
B.1 b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (9 - 10 mt) 1 0.15 1212.00 181.80

Equipment
a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75
B.2
c. Cargo Truck (9 - 10 mt) 1 0.15 1212.00 181.80

Materials
a. Tie Wire (2% of RSB) kg. 0.021 89.00 1.87
F.1 b. Reinforcing Steel Bar, Grade 40 kg. 1.05 41.27 43.33
(w/ 5% Wastage)

Materials
a. Tie Wire (2% of RSB) kg. 0.021 89.00 1.87
b. Reinforcing Steel Bar, Grade 40 kg. 1.05 41.27 43.33
F.2
(w/ 5% Wastage)



Item No. / Description : 405(1)a3 Structural Concrete, 20.68 MPa, Class "A", 28 days

Labor
b. Skilled Labor 4 1 79.17 316.68
A.1
Installation/Removal of Formworks
a. Skilled Labor 4 1 79.17 316.68

Labor
b. Skilled Labor 4 1 79.17 316.68
A.2
Installation/Removal of Formworks
a. Skilled Labor 4 1 79.17 316.68

Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00
B.1 b. Concrete Vibrator 1 1.00 91.25 91.25
c. Water Truck/Pump (16000 L) 1 0.10 2450.00 245.00

Equipment
b. Concrete Vibrator 1 1.00 91.25 91.25
B.2 c. Water Truck/Pump (16000 L) 1 0.10 2450.00 245.00

Materials
a. Lumber, Good - 4 uses bd.ft. 70.00 27.00 472.50
b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc. 1.60 705.00 282.00
F.1 c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 0.70 77.00 53.90
d. Cement bag 9.50 255.90 2,431.05
e. Sand cu.m 0.50 985.82 492.91
f. Gravel cu.m 1.00 1095.82 1,095.82
F.1

Materials
a. Lumber, Good - 4 uses bd.ft. 70.00 27.00 472.50
b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc. 1.60 705.00 282.00
F.2 c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. 0.70 77.00 53.90
d. Cement bag 9.50 255.90 2,431.05
e. Sand cu.m 0.50 985.82 492.91
f. Gravel cu.m 1.00 1095.82 1,095.82


77,891.00
48,137.35
837,925.07
235,997.59
81,539.04
927,493.38
313,888.60 1,765,418.45 129,676.39 2,208,983.43

Item No. / Description : 500(1)b3 Pipe Culverts, 910 mm dia. Class IV RCPC
Unit of Measurement : ln m
Quantity : 63.00 ln m
Labor
b. Skilled Labor 2 0.57 79.17 90.25
c. Unskilled Labor 4 0.57 61.07 139.24
Labor
A.2 b. Skilled Labor 2 0.57 79.17 90.25
Equipment
B.1 a. Backhoe (0.80 m³) 1 0.29 1537.00 445.73
b. Plate Compactor (5 hp) 1 0.29 123.00 35.67
Equipment
a. Backhoe (0.80 m³) 1 0.29 1537.00 445.73
B.2 b. Plate Compactor (5 hp) 1 0.29 123.00 35.67
Materials
a. Cement bag 1.08 255.90 276.37
F.1 b. Sand cu.m. 0.061 985.82 60.14
c. RC Pipes (910 mm Ø) pc 1 5154.19 5,154.19
d. Sand Bedding/Selected Sandy Soil cu.m. 0.128 985.82 126.18
Materials
a. Cement bag 1.08 255.90 276.37
b. Sand cu.m. 0.061 985.82 60.14
F.2
c. RC Pipes (910 mm Ø) pc 1 5154.19 5,154.19

Item No. / Description : 500(1)b5 Pipe Culverts, 1220 mm dia. Class IV RCPC
Labor
b. Skilled Laborer 2 0.8 79.17 126.67
c. Laborer 4 0.8 61.07 195.42
Labor
A.2 b. Skilled Laborer 2 0.8 79.17 126.67
c. Laborer 4 0.8 61.07 195.42
Equipment
B.1 a. Backhoe (0.80 m³) 1 0.40 1537.00 614.80
b. Plate Compactor (5 hp) 1 0.40 123.00 49.20
Equipment
a. Backhoe (0.80 m³) 1 0.40 1537.00 614.80
B.2 b. Plate Compactor (5 hp) 1 0.40 123.00 49.20
Materials
a. Cement bag 1.404 255.90 359.28
F.1 b. Sand cu.m. 0.08 985.82 78.87
c. RC Pipes (1220 mm Ø) pc 1 8681.29 8,681.29

Materials
a. Cement bag 1.404 255.90 359.28
b. Sand cu.m. 0.08 985.82 78.87
F.2 c. RC Pipes (1220 mm Ø) pc 1 8681.29 8,681.29


Item No. / Description : 505(2)a Grouted Riprap, Class A

Labor
b. Skilled Labor 2 1.00 79.17 158.34
Labor
A.2 b. Skilled Labor 2 1.00 79.17 158.34
Equipment
B.1 a. One Bagger Mixer 1 1.00 172.00 172.00
b. Water Truck/ Pump (16000 L) 1 0.05 2450.00 122.50
Equipment
B.2 b. Water Truck/ Pump (16000 L) 1 0.05 2450.00 122.50
Materials
a. Cement bag 3.00 255.90 767.70
b. Sand cu.m. 0.25 985.82 246.46
c. Gravel Fill cu.m. 0.015 1095.82 16.44
F.1 d. Weep Holes (PVC) m 0.30 144.67 43.40
e. Filter Cloth m² 0.015 175.00 2.63
f. Boulders (15 - 25 kg) cu.m. 0.90 1085.82 977.24
268 cum to be utilize from grouted riprap removal
Miscellaneous (1% of Materials Cost) 20.54
Materials
a. Cement bag 3.00 255.90 767.70
b. Sand cu.m. 0.25 985.82 246.46
c. Gravel Fill cu.m. 0.02 1095.82 16.44
d. Weep Holes (PVC) m 0.30 144.67 43.40
e. Filter Cloth m² 0.02 175.00 2.63
f. Boulders (15 - 25 kg) cu.m. 0.90 1085.82 977.24


Item No. / Description : 506(1) Stone Masonry

Labor
b. Skilled Labor 2 1.00 79.17 158.34
Labor
A.2 b. Skilled Labor 2 1.00 79.17 158.34
Equipment
B.1
b. Water Truck/Pump (16000 L) 1 0.05 2450.00 122.50
c. Backhoe (Wheel Type 0.28 m³) 1 0.10 922.00 92.20
Equipment
b. Water Truck/Pump (16000 L) 1 0.05 2450.00 122.50
B.2
c. Backhoe (Wheel Type 0.28 m³) 1 0.10 922.00 92.20
Materials
a. Cement bag 5.50 255.90 1,407.45
b. Sand cu.m 0.30 985.82 295.75
F.1 c. Gravel Fill cu.m 0.02 1095.82 21.92
d. Weep Holes (PVC) m 0.30 144.67 43.40
e. Filter Cloth sq.m 0.015 175.00 2.63
f. Boulders cu.m 1.05 1085.82 1,140.11
Materials
a. Cement bag 5.50 255.90 1,407.45
b. Sand cu.m 0.30 985.82 295.75
c. Gravel Fill cu.m 0.02 1095.82 21.92
d. Weep Holes (PVC) m 0.30 144.67 43.40
e. Filter Cloth sq.m 0.02 175.00 2.63
f. Boulders cu.m 1.05 1085.82 1,140.11

Item No. / Description : 508 (1) Hand Laid Rock Embankment

Labor
A.1
b. Skilled Labor 2 1.00 79.17 158.34

Labor
b. Skilled Labor 2 1.00 79.17 158.34
A.2

Equipment
B.1

Equipment
B.2

Materials
F.1
a. Boulders cu.m. 1.05 1085.82 1,140.11

Materials
a. Boulders cu.m. 1.05 1085.82 1,140.11
F.2


Item No. / Description : 511(1)a3 Gabions,1m x 1m x 2m, Metallic Coated
Labor
A.1 b. Skilled Laborer 2 1 79.17 158.34
c. Laborer 8 1 61.07 488.56

Labor
b. Skilled Laborer 2 1 79.17 158.34
A.2 c. Laborer 8 1 61.07 488.56

Equipment
B.1

Equipment
B.2

Materials
a. Gabion Wire Mesh (1m x 1m x 2m) pc 0.5 2500.00 1,250.00
F.1 w/ complete accessories)
b. Boulders cu.m 1.05 1085.82 1,140.11

Materials
a. Gabion Wire Mesh (1m x 1m x 2m) pc 0.5 2500.00 1,250.00
w/ complete accessories)
F.2 b. Boulders cu.m 1.05 1085.82 1,140.11


Item No. / Description : 511(3) Filter Cloth

Labor
A.1 b. Skilled Laborer 2 1 79.17 158.34
c. Laborer 8 1 61.07 488.56

Labor
b. Skilled Laborer 2 1 79.17 158.34
A.2 c. Laborer 8 1 61.07 488.56

Equipment
B.1 a. Cargo Truck (9 - 10 mt) 1 0.25 1212.00 303.00

Equipment
a. Cargo Truck (9 - 10 mt) 1 0.25 1212.00 303.00
B.2

Materials
a. Filter Cloth sq.m 1.05 175.00 183.75
F.1
Miscellaneous (5% of Materials Cost)

Materials
a. Filter Cloth sq.m 1.05 175.00 183.75
Miscellaneous (5% of Materials Cost)
F.2



18,388.07
32,167.01
353,863.56
2,457.89
4,229.79
55,722.17
998,852.86
438,871.12
3,424,411.04
22,595.66
13,812.23
140,549.25
1,936.23
193.62
9,120.89
13,311.58
105,164.88
297.24
119.08
7,221.38
1,057,839.53 4,096,053.17 489,392.85 5,643,285.56
Item No. / Description : 603(3)a1 Metal Guardrails (Metal Beam) Including Post, Single (W-Beam)
Labor

b. Skilled Labor 2 1.00 79.17 158.34

Labor
b. Skilled Labor 2 1.00 79.17 158.34
A.2 c. Unskilled Labor 4 1.00 61.07 244.28

Equipment
a. Cargo Truck (10 T) 1 0.25 1,212.00 303.00
B.1

Equipment
a. Cargo Truck (10 T) 1 0.25 1,212.00 303.00
B.2

Materials
F.1 a. Metal Guardrails (Metal Beam) Including Post m 1.00 2,755.91 2,755.91
and other accessories

Materials
a. Metal Guardrails (Metal Beam) Including Post m 1.00 2,755.91 2,755.91
F.2 and other accessories


Item No. / Description : 603(4)b Metal Beam End Piece (Bull Nose)

Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17

Labor
b. Skilled Labor 1 1.00 79.17 79.17
A.2

Equipment
a. Cargo Truck (9 - 10 mt) 1 1.00 1,212.00 1,212.00
B.1

Equipment
a. Cargo Truck (9 - 10 mt) 1 1.00 1,212.00 1,212.00
B.2

Materials
F.1 a. Metal Beam End Piece bull nose including accessories ea 1.00 22,135.00 22,135.00

Materials
a. Metal Beam End Piece bull nose including accessories ea 1.00 22,135.00 22,135.00
F.2



Warning Signs, 750 mm, W2-6C, Intersection and Junction Signs Side Road
605(1)l3
Item No. / Description : Junction L or R
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Minor Tools (10% of Labor Cost)
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
a. Portland Cement bag 0.48 255.9 122.83
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
d. Form Lumber, Good - 4 uses bd-ft 8.00 27.00 54.00
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3 mm thk Aluminum Sheet pc 1.00 3,750.00 3,750.00
i. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 77.00 6.16
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
h. Sign Face, 3 mm thk Aluminum Sheet pc 1.00 3750.00 3,750.00

Item No. / Description : 605 (1)u4 Warning Signs 450 x 700 mm, W4-2PA, Road Width Sign Road Narrows

Labor
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1095.82 54.79
F.1 d. Form Lumber, Good - 4 uses bd-ft 8.00 27.00 54.00
e. 3" Ø GI Pipe m 3.10 492.58 1,527.01
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
e. 3" Ø GI Pipe m 3.10 492.58 1,527.01
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00


Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and School Signs Pedestrian
Item No. / Description : 605(1)ai2 Crossing Ahead
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00


Warning Signs, 750mm x 750mm, W6-2C, Pedestrian and School Signs Children
Item No. / Description : 605(1)aj2 Crossing
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00


605(2)a3 Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop
Item No. / Description :
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00


605(2)ai3
Item No. / Description : Regulatory Signs, 750 mm, R6-8C, Miscellaneous Signs Pedestrian Crossing
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00


605(2)aj3
Item No. / Description : Regulatory Signs, 750 mm ,R6-9C, Miscellaneous Signs School Children Crossing
Labor
A.1
b. Skilled Labor 1 1.00 79.17 79.17
Labor
A.2 b. Skilled Labor 1 1.00 79.17 79.17
Equipment
B.1 a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75
B.2
Materials
b. Sand m³ 0.025 985.82 24.65
c. Gravel m³ 0.050 1,095.82 54.79
F.1
e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00
Materials
b. Sand m³ 0.03 985.82 24.65
c. Gravel m³ 0.05 1095.82 54.79
F.2 e. 3" Ø GI Pipe m 3.10 425.00 1,317.50
f. Plate kg 2.00 48.00 96.00
g. Bolts, 5 mm Ø pc 12.00 10.00 120.00

Item No. / Description : 605(6)e1 Hazard Markers, 450x600mm, Chevron Signs

Labor

A.1 b. Skilled labor 1 1.00 79.17 79.17

Labor

b. Skilled labor 1 1.00 79.17 79.17
A.2 c. Unskilled Labor 2 1.00 61.07 122.14

Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75

B.1

Equipment
a. Cargo Truck (2 - 5 mt) 1 0.25 783.00 195.75

B.2

Materials

b. Sand cu.m 0.025 985.82 24.65
c. Gravel cu.m 0.05 1,095.82 54.79
e. 75mm Ø GI Pipe m 3.25 492.58 1,600.90
F.1 f. GI Flat Bar, 1 1/2"x1/8" kg 5.00 48.00 240.00
g. GI Bolts w/ Nuts & Washer, 5 mm Ø pc 3.00 10.00 30.00
h. GI Bolts w/ Nuts & Washer, 2 mm Ø pc 12.00 10.00 120.00
i. Sign Face, 3 mm thk Aluminum Sheet pc 2.00 3,500.00 7,000.00
j. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 93.40 7.47
Miscellaneous (0.3% of Materials Cost) 27.76

Materials
b. Sand cu.m 0.025 985.82 24.65
c. Gravel cu.m 0.05 1,095.82 54.79
F.2 e. 75mm Ø GI Pipe m 3.25 492.58 1,600.90
f. GI Flat Bar, 1 1/2"x1/8" kg 5.00 48.00 240.00
g. GI Bolts w/ Nuts & Washer, 5 mm Ø pc 3.00 10.00 30.00
h. GI Bolts w/ Nuts & Washer, 2 mm Ø pc 12.00 10.00 120.00
i. Sign Face, 3 mm thk Aluminum Sheet pc 2.00 3,500.00 7,000.00
j. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.08 93.40 7.47
Miscellaneous (0.3% of Materials Cost) 27.76


Item No. / Description : 611(1) Trees Furnishing and Transplanting

Quantity : 5,040.00 each
Labor

Labor
A.2 c. Unskilled Labor 2 1 61.07 122.14

Equipment
B.1
a. Cargo Truck (9 - 10 mt) 1 0.25 1212.00 303.00

Equipment
a. Cargo Truck (9 - 10 mt) 1 0.25 1212.00 303.00
B.2

Materials
F.1
a. Trees (Delivered at Site) pc 1.00 5 5.00

Materials
a. Trees (Delivered at Site) pc 1.00 5 5.00
F.2


Item No. / Description : 612(1) Reflectorized Thermoplastic Pavement Markings (White)
Labor
b. Skilled laborer 2 1 79.17 158.34
c. Laborer 6 1 61.07 366.42
Labor
A.2 b. Skilled laborer 2 1 79.17 158.34
c. Laborer 6 1 61.07 366.42
Equipment
a. Cargo Truck/Delivery Truck (2 - 5 mt) 1 1.00 783.00 783.00
B.1
b. Applicator Machine 1 1.00 93.75 93.75
c. Kneading Machine 1 1.00 187.50 187.50
Equipment
B.2
Materials
a. Thermoplastic Paint (White) bag 0.325 1585.00 515.13
b. Glass Beads bag 0.033 2310.00 76.23
F.1 c. Primer L 0.120 72.00 8.64
d. LPG (50 kg) cyl 0.004 5000.00 20.00
e. LPG (12 kg) cyl 0.002 1200.00 2.40
f. Calsumine kg 0.125 3.00 0.38
Materials
a. Thermoplastic Paint (White) bag 0.325 1585.00 515.13
b. Glass Beads bag 0.033 2310.00 76.23
c. Primer L 0.120 72.00 8.64
d. LPG (50 kg) cyl 0.004 5000.00 20.00
e. LPG (12 kg) cyl 0.002 1200.00 2.40
f. Calsumine kg 0.125 3.00 0.38

Item No. / Description : 612(2) Reflectorized Thermoplastic Pavement Markings (Yellow)
Labor
b. Skilled laborer 2 1 79.17 158.34
c. Laborer 6 1 61.07 366.42
Labor
A.2 b. Skilled laborer 2 1 79.17 158.34
c. Laborer 6 1 61.07 366.42
Equipment
B.1
Equipment
B.2
Materials
a. Thermoplastic Paint (Yellow) bag 0.325 1585.00 515.13
b. Glass Beads bag 0.033 2310.00 76.23
F.1 c. Primer L 0.120 125.00 15.00
d. LPG (50 kg) cyl 0.004 5000.00 20.00
e. LPG (12 kg) cyl 0.002 1200.00 2.40
f. Calsumine kg 0.125 3.00 0.38
Materials
a. Thermoplastic Paint (Yellow) bag 0.325 1585.00 515.13
b. Glass Beads bag 0.033 2310.00 76.23
c. Primer L 0.120 125.00 15.00
d. LPG (50 kg) cyl 0.004 5000.00 20.00
e. LPG (12 kg) cyl 0.002 1200.00 2.40
f. Calsumine kg 0.125 3.00 0.38


Item No. / Description : 622(2)c Cocologs/Fascine, CN300

Labor
A.1

Labor

Equipment

Equipment
B.2
Materials
a. Coco Fiber Roll (CGR 300) ln m 1.05 501.81 526.90
F.1
(Price includes nylon ropes and live stakes)

Materials
a. Coco Fiber Roll (CGR 300) ln m 1.05 501.81 526.90
F.2 (Price includes nylon ropes and live stakes)


Item No. / Description : 622(3)b Vegetation, Vetiver Grass System

Labor
A.1

Labor

Equipment
Water Truck/Pump (16000 L) 1 0.50 2,450.00 1,225.00
B.1

Equipment
Water Truck/Pump (16000 L) 1 0.50 2,450.00 1,225.00

Materials
a. Vetiver Grass System sq m 1.05 77.45 81.32
F.1
(Price includes cocopeat fertilizer)

Materials
a. Vetiver Grass System sq m 1.05 77.45 81.32
F.2 (Price includes cocopeat fertilizer)


23,225.58
14,904.49
525,000.86
932.25
3,682.61
398,430.00
310.75
195.75
5,545.93
1,864.50
1,174.50
37,240.49
621.50
391.50
11,991.86
621.50
391.50
11,991.86
310.75
195.75
5,995.93
621.50
391.50
11,091.86
621.50
391.50
11,091.86
5,593.50
4,082.85
167,083.20
38,905.44
50,904.00
25,200.00
27,390.84
48,703.62
706,051.16
25,577.03
45,478.48
666,029.73
5,118.88
511.89
67,654.02
12,930.47
27,781.05
61,544.87
144,645.99 2,711,943.63 199,180.99 3,055,770.61

3,055,770.61
CALCULATION OF CYCLING TIME FOR HAULING EQUIPMENT
ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY
ROAD SURFACE DUMP TRUCK TRAVEL SPEED (KM / HR)

TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time
FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME
FORMULA : T = D ÷ R
Where: T = Time, Time of Travel (h)

D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)
COMPUTATION OF CYCLE TIME, T

Items = Sand, Gravel, Item 200, Item 300, Boulders
Quarry Site = Casauman/ baganga Quarry
Quantity = 8.00 cu m
Ave. Hauling Distance = 26 km (less 5 km free haul)
Terrain = Paved/Unpaved Flat/Rolling/Mountainous
Travel Speed Loaded = 25.00 km/hr
Travel Speed Empty = 35.00 km/hr
Loaded Travel Time = 63.36 min

Unload and Maneuver = 2.00 min
Return Empty = 45.26 min
Cycle Time = 110.62 min
Allowance for Delay = 11.06 min
Total Cycle Time = 121.68 min

= 2.03 hr
EQUIPMENT/LABOR
Designation No. of Units No. of Hours Rate/Hour Amount

Labor
61.07
a. Unskilled Labor 1 2.03 123.97
Name and Capacity No. of Units No. of Hours Rate/Hour Amount
Equipment
1,420.00
a. Dumptruck 1 2.03 2,882.60
TOTAL 3,006.57
COST OF HAULING : 375.82 / cu.m
MATERIALS from CCIS: 3rd Quarter 2019
DESCRIPTION CCIS HAULING COST TOTAL AMOUNT

Sand = 610.00 375.82 /cu m 985.82 /cu m
Gravel = 720.00 375.82 /cu m 1,095.82 /cu m
Item 200 = 375.00 375.82 /cu m 750.82 /cu m
Item 300 = 640.00 375.82 /cu m 1,015.82 /cu m
Boulders = 710.00 375.82 /cu m 1,085.82 /cu m

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25


Items = Cement
Quarry Site =
Quantity = 250.00 bags


= 1.84 hr
EQUIPMENT/LABOR

Labor
a. Unskilled Labor 1 1.84 61.07 112.37

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80
TOTAL 2,725.17
COST OF HAULING : 10.90 / bag


TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25

Cement = 245.00 10.90 / bag 255.90 / bag

Items = Reinforcing Bar
Quarry Site =
Quantity = 10,000.00 kg


= 1.84 hr
EQUIPMENT/LABOR

Labor

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80
TOTAL 2,725.17
COST OF HAULING : 0.27 / kg


TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25


Grade 40 = 41.00 0.27 / kg 41.27 / kg
Grade 60 = 51.00 0.27 / kg 51.27 / kg

Items = 910 mm Ø RCPC
Quarry Site =
Quantity = 6.00 pcs


= 1.84 hr
EQUIPMENT/LABOR

Labor

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80
TOTAL 2,725.17

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25

COST OF HAULING : 454.19 / pc

910 mm Ø RCPC = 4,700.00 454.19 / pc 5154.19 / pc
Items = 1220 mm Ø RCPC

Quarry Site =
Quantity = 4.00 lm


= 1.84 hr
EQUIPMENT/LABOR

Labor

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25

TOTAL 2,725.17
681.29 / lm

1220 mm Ø RCPC = 8,000.00 681.29 / lm 8,681.29 / lm

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25


Items = Surplus Common Excavation
Quarry Site =
Quantity = 10.00 cu m
Ave. Hauling Distance = 15.00 km (less 5 km free haul)


= 1.00 hr
EQUIPMENT/LABOR
Name and Capacity No. of Units No. of Hours

Equipment
a. Dumptruck 1 1.00

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25


Items = Coco log
District =
Quantity = 400.00 lm
Terrain =

Unload and manuever = 2.00 min

= 1.84 hr
EQUIPMENT/LABOR

Labor

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80
TOTAL 2,725.17

Coco log = 495.00 6.81 / pc 501.81 / pc

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25


Items = Vegetation
District =
Quantity = 500.00 lm
Terrain =

Unload and manuever = 2.00 min

= 1.84 hr
EQUIPMENT/LABOR

Labor

Equipment
a. Dumptruck 1 1.84 1,420.00 2,612.80
TOTAL 2,725.17


TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25

Vegetation = 72.00 5.45 / pc 77.45 / pc

ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL
ROAD (S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
DERIVATION OF PROJECT DURATION
Project Category / Level of Improvement: Widening

Reference : Department Order No. 44, series of 2012
Formula:
( Dh - Dl ) ( Ap - Al )
C.D. = + Dl
( Ah - Al )
where:
Dh = Reference Duration (Higher) = 225 C.D.
Dl = Reference Duration (Lower) = 198 C.D.
Ah = Reference Amount (Higher) = 150.000 Million
Al = Reference Amount (Lower) = 100.000 Million
Appropriation, amount to be programmed

Ap = = 134.000 Million
( 225 C.D. - 198 C.D. ) x ( 134.000 Million - 100.000 Million )

C.D. = + 198 C.D.
( 150.000 Million - 100.000 Million )
( 27 C.D. ) x ( 34.000 Million )
= + 198 C.D.
( 50.000 Million )
= 216 C.D. Working Days
MONTH JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC TOTAL
CALENDAR DAYS 31 29 31 30 31 30 31 31 30 6 280
SUNDAYS 4 5 4 4 5 4 4 5 4 4 43
RAINY DAYS 1 1 1 1 1 1 1 1 1 1 10
HOLIDAYS 2 1 0 3 1 1 1 2 11
NET WORKING DAYS 24 22 26 22 24 24 25 23 25 1 216
Pre-determined Unworkable Days
No. of Sundays = 43 C.D.

Rainy Days = 10 C.D.
Holidays = 11 C.D.
No. of pre-determined
unworkable days = 64 C.D.
=
PROJECT DURATIO = 280 C.D.

COMPUTATION
SECTION 2 New Road Opening SECTION 2 New Road Opening
Adjusted Total #REF! 125,000,000.00
Length 1 -km 5.17 1 -km
A. Reference/ 15,122,557.11 15,122,557.11
B. Reference duration ### ###
C. Duration reduction factor ### ###
D. Mobilization & Demobilization(### ###
E. Adjusted To #REF! 10,000,000,000.00
F. E / A ### 661
G. F x C ### ###
H. F + Mobilization & demobilizat### ###
SAY ### C.D 262 C.D
8.73
6
25
ITEM NO. DESCRIPTION UNIT Roadway Drainage QUANTITY REMARKS
A.1.1(3) Construction of Field Office for the Engineer ls 1.00
A.1.1(16) Operation & Maintenance of Field Office for the Engineer mo 8.00
B.4(1) Construction survey and staking km 3.360
B.5 Project Billboard / Signboard each 2.00
B.7(2) Occupational Safety and Health Program ls 1.00
B.8(2) Traffic Management ls 1.00
B.9 Mobilization / Demobilization ls 1.00
PART C EARTHWORK
100(1) Clearing and Grubbing ha 0.24 0.24
100(3)a3 Individual Removal of Trees, 501-750 mm dia. (Small) each 1,680.00 1,680.00
101(1) Removal Structures and Obstruction ls 1.00 1.00 Grouted riprap lined canal = 1225.06 cu.m.
101(2) Removal of Actual Structures/Obstruction each 28.00 28.00 headwall=22 each ; wingwall = 2 each
101(3)b3 sq m 989.30 989.30 Concrete Pavement
(Unreinforced)
101(10) Removal of Existing Road Signs each 20.00 20.00
102(2) Surplus Common Excavation cu m 14,097.00 14,097.00
103(1)a Structure Excavation (Common Soil) cu m 383.60 383.60 for RCBC and RCPC
103(3) Foundation Fill cu m 39.10 39.10 for RCBC and RCPC
103(6)a Pipe Culverts and Drain Excavation (Common soil) cu m 194.30 194.30 for RCBC, RCPC and Grouted Riprap Lined Canal
104(1)a Embankment from Roadway Excavation (Common Soil) cu m 8,916.00 8,916.00
105(1)a Subgrade Preparation (Common Material) sq m 32,774.00 32,774.00
200(1) Aggregate Subbase Course cu m 10,668.00 10,668.00
PART E SURFACE COURSES
300 (1) Gravel Surface Course cu m 2,157.00 2,157.00
Portland Cement Concrete Pavement (Unreinforced),0.28 m

311 (1) e1 sq m 22,517.26 22,517.26
thick,14 days
404 (1)a Reinforcing Steel, Grade 40 kg 18,537.14 18,537.14
405(1)a3 Structural Concrete, 20.68 MPa, Class "A", 28 days ln m 192.10 192.10
500(1)b3 Pipe Culverts, 910 mm dia. Class IV RCPC ln m 63.00 63.00
500(1)b5 Pipe Culverts, 1220 mm dia. Class IV RCPC ln m 6.00 6.00
505(2)a Grouted Riprap, Class A cu m 1,650.80 1,650.80
506(1) Stone Masonry cu m 47.80 47.80
508 (1) Hand Laid Rock Embankment cu m 8.00 8.00
511(1)a3 Gabions,1m x 1m x 2m, Metallic Coated cu m 44.00 44.00
511(3) Filter Cloth sq m 39.30 39.30
603(3)a1 Metal Guardrail (Metal Beam) Including Post, Single, W-Beam ln m 190.50 190.50
603(4)b Metal Beam End Piece (Bull Nose) each 18.00 18.00
Warning Signs, 750 mm, W2-6C, Intersection and Junction

605(1)l3 each 1.00 1.00
Signs Side Road Junction L or R
Warning Signs 450x700 mm, W4-2PA, Road Width Sign Road

605(1)u4 each 6.00 6.00
Narrows
Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and

605(1)ai2 each 2.00 2.00
School Signs Pedestrian Crossing Ahead
Warning Signs, 750mm x 750mm, W6-2C, Pedestrian and

605(1)aj2 each 2.00 2.00
School Signs Children Crossing
Regulatory Signs, 750mm x 750mm, R1-1C, Priority Signs Stop

605(2)a3 each 1.00 1.00
Regulatory Signs, 750 mm, R6-8C, Miscellaneous Signs

605(2)ai3 each 2.00 2.00
Pedestrian Crossing
Regulatory Signs, 750 mm ,R6-9C, Miscellaneous Signs
605(2)aj3 each 2.00 2.00
School Children Crossing
605(6)e1 Hazard Markers, 450x600mm, Chevron Signs each 18.00 18.00
611(1) Trees (Furnishing and Transplanting) each 5,040.00 5,040.00
612(1) Reflectorized Thermoplstic Pavement Markings (White) sq m 1,079.74 1,079.74
612(2) Reflectorized Thermoplstic Pavement Markings (Yellow) sq m 1,008.24 1,008.24
622(2)c Coco-Logs/ Fascine ln m 128.40 128.40
622(3)b Vegetation (Vetiver Grass System) sq m 756.80 756.80

Adjusted Cost Non-Civil Works Roadway Drainage
245,560.68 245,560.68
16,826.96 134,615.69
25,993.72 87,338.91
5,531.12 11,062.25
1,353,330.32 1,353,330.32
1,033,265.62 1,033,265.62
354,244.80 354,244.80
202,789.11 48,669.39 -
9,287.90 15,603,674.59 -
893,746.06 - 893,746.06
3,190.10 - 89,322.81
145.45 143,897.23 -
1,211.01 24,220.12 -
246.57 3,475,875.21 -
291.10 - 111,665.11
1,601.68 - 62,625.53
291.10 - 56,560.30
288.82 2,575,137.72 -
20.08 658,250.07 -
- -
- -
1,190.31 12,698,259.08 -
- -
- -
1,567.90 3,381,956.52 -
1,857.91 41,835,114.97 -
- -
- -
64.43 - 1,194,338.29
8,030.15 - 1,542,592.19
- -
- -
7,953.57 - 501,074.70
12,887.63 - 77,325.80
3,649.25 - 6,024,185.29
4,586.82 - 219,249.89
1,742.46 - 13,939.67
3,336.19 - 146,792.34
240.79 - 9,463.10
- -
- -
3,662.57 697,719.22 -
27,742.92 499,372.58 -
7,498.96 7,498.96 -
8,317.72 49,906.29 -
8,056.51 16,113.02 -
8,056.51 16,113.02 -
8,056.51 8,056.51 -
7,498.96 14,997.92 -
7,498.96 14,997.92 -
12,166.95 219,005.09 -
28.27 142,496.70 -
897.51 969,078.43 -
905.78 913,248.62 -
707.16 - 90,799.86
167.41 - 126,695.66
3,219,418.26 84,013,659.17 11,160,376.60
Total : 98,393,454.03
POW: 98,391,735.99
1,718.05
LABOR RATES (June 2019)
RESOURCE CODE BASIC WAGE
NO. DESCRIPTION LABOR COST FACTOR LEAVES 13 MONTH PAY
DAILY MONTHLY
1 Foreman 1.80 712.80 18,592.20 712.80 1,549.35
7 Skilled Laborer 1.30 514.80 13,427.70 514.80 1,118.98
9 Unskilled Laborer 1.00 396.00 10,329.00 396.00 860.75
EQUIPMENT RENTAL RATES (ROADS)

E1. List of equipment adopted in the standard DUPA with make, model and capacity
FLYWHEEL
HORSEPOWE RENTAL RATE
DESCRIPTION MODEL CAPACITY
R PER HOUR
1. Earthmoving Equipment
1.1 Bulldozer D6H SERIES II PSDS/DD 165.00 3,379.00
1.2 Bulldozer w/ Ripper D6H SERIES II PSDS/DD 165.00 3,885.85
1.3 Payloader LX80-2C 1.50 m³/1.95 yd³ 110.00 1,733.00
1.4 Motorized Road Grader G710A 140.00 2,173.00
1.5 Road Grader w/ Scarifier G710A 140.00 2,824.90
2. Compaction Equipment
2.1 Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10 mt 107.00 561.00
2.2 Vibratory Roller SD100DC 10 mt 125.00 1,846.00
2.3 Tandem Steel Roller CC421 10.10 mt 123.40 1,652.00
2.4 Plate Compactor 400-500 Gasoline Engine 5.00 123.00
3. Lifting Equipment
3.1 Crawler Crane All Models 36-40 mt 190.00 1,902.00
3.2 Truck Mounted Crane All Models 31-35 mt 238.00 1,861.00
3.3 Truck Mounted Crane All Models 41-45 mt 246.00 2,606.00
4. Excavating Equipment
4.1 Backhoe SE 130 LC-2 0.80 m³/1.04 yd³ 99.00 1,537.00
4.2 Backhoe w/ Breaker SE 130 LC-2 0.80 m³/1.04 yd³ 99.00 1,998.10
4.3 Backhoe, Wheel Mounted PW60N-1 0.28 m³/0.37 yd³ 50.00 922.00
5. Foundation Equipment
5.1 Vibro Hammer DPD600T Hydraulic Pile Driver 60 ton 201.00 2,123.00
6. Asphalting Equipment
6.1 Asphalt Distributor ROSCO/5 ton 3000 USG 100.00 936.00
6.2 Asphalt Paver NF220BIIVDM 80.00 1,833.00
7. Concreting Equipment
7.1 Concrete Screeder Wacker Truss Screed 5.50 545.00
7.2 Concrete Paver COMMANDER III, FOUR-TRACK 6,765.00
7.3 One Bagger Mixer 4-6 ft³/min 172.00
7.4 Transit Mixer All Models 5-6 yd³ 175.00 1,318.00
8. Hauling Equipment
8.1 Dumptruck All Models 12 yd³ 290.00 1,420.00
8.2 Cargo/Service Truck All Models 2-5 mt 160.00 783.00
8.3 Boom Truck All Models 2-5 mt 160.00 1,017.90
8.4 Cargo/Service Truck All Models 9-10 mt 270.00 1,212.00
8.5 Water Truck/Pump All Makes 16000 L 360.00 2,450.00
9. Air Equipment
9.1 Air Compressor All Models 356-450 cfm 130.00 965.00
9.4 Diamond Drill CP-8 201.25
9.5 Jackhammer 150.00
9.6 Pneumatic Drilling Machine 170.00
10. Pumping Equipment
10.1 Water Pump, 100 mm suction Ø 2,667.00 50.00 16.00 266.25
12. Shop Equipment

12.1 Welding Machine Gas/Diesel Driven 300.00 48.00 371.00
13. Special Support Equipment

13.1 Chainsaw HUSQVARNA 2100 CD with CR22, 7ft Reach, 9 in Standard Blade 75.36
14. Miscellaneous Equipment
14.1 Concrete Vibrator Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Drive Unit 91.25
14.2 Concrete Saw 14" Blade Ø with 4 3/4" Cutting Depth 7.50 32.63
14.3 Bar Cutter 25 mm Maximum Rebar Ø (Grade 40), Single Phase 219.75
14.4 Bar Bender 25 mm Maximum Rebar Ø, Three Phase 351.50
15. Plants
15.1 Asphalt Concrete Plant Complete with: Cold Freed System, bins, feeder and 4,286.63
collecting conveyors. Drying and Burner System, feed
conveyors drum and fully modulating burner. Fuel feed
system. Screening-Weighing-Mixing System, hot elevator,
vibrating screen, hot bins, weighing scale and twinshaft
pugmill mixer. Dust collection and filler feeding system,
bag filter and exhaust fan. Tehrmal Hot Oil System,
delivery pump and heater and Computerized Plant Control
System.
1,759.50
Complete with: cement silo and screw conveyor system.
Water and supply system. Aggregate storage bins with
vibrators and conveyors system. Weigh hopper with
electronic loadcell for aggregates, cement, water and
admixture. Central twinshaft mixer. Hydraulic System and
15.2 Concrete Batch Plant Computerized Plant Control System.
18. Others
18.1 Power Broom, Towed Type With Engine 2 m wide 6-30 km/h Sweeping Capacity 130.54
18.2 Hydroseeding Machine 952.00
18.3 Applicator Machine 93.75
18.4 Kneading Machine 187.50
18.5 Drop Hammer 200.00
18.6 Cutting Outfit 45.45
18.7 Steel Wheel w/ Nylon Rope 300.00
18.8 Improvised Bamboo w/ Bucket 200.00
18.9 Asphalt Kettle/Drum 10.00
MATERIALS PRICE DATA
2021 CCIS 1st QUARTER (Davao Oriental 1st Only)
DAVAO DEL DAVAO

MATERIAL DESCRIPTION COMVAL DAVAO CITY DEO NORTE DAVAO DEL SUR OCCIDENTAL
EMBANKMENT
300.00 340.00 310.00 410.00 345.00
COMMON BORROW
AGGREGATE SUBBASE COURSE

365.00 480.00 365.00 525.00 400.00
ITEM 200 AGGREGATE SUBBASE COURSE MATERIAL
AGGREGATE BASE COURSE

525.00 644.00 580.00 615.00 695.00
FILLER MATERIAL
AGGREGATE SURFACE COURSE
770.00 745.00 640.00 660.00 700.00

ITEM 300 UNCRUSHED GRADING A
PORTLAND CEMENT CONCRETE PAVEMENT

4,348.00 4,975.00 4,663.00 4,850.00
READY MIX CONCRETE 3500 PSI @ 7 DAYS
95.00 80.00 100.00 85.00 100.00
CURING COMPOUND
75.00 75.00 75.00 75.00 68.00
STEEL FORMS 28 CM WIDTH
PILING
STEEL SHEET PILES FY36 60.00 60.00 60.00 60.00 60.00
STEEL SHEET PILES FY50 61.00 64.00 64.00 64.00 60.00

21,323.00 20,958.00 21,124.00 21,126.00 21,303.00
STEEL CASING 10MM THICK @ 1200MM DIA.
WELDING ROD 105.00 100.00 110.00 114.00 125.00
REINFORCING STEEL
42.00 41.00 43.00 40.00
REINFORCING STEEL BARS DEFORMED GRADE 40
49.00 52.00 52.00 53.00
REINFORCING STEEL BARS DEFORMED GRADE 60
75.00 58.00 85.00 60.00
G.I TIE WIRE # 16
STRUCTURAL CONCRETE
63.00 61.00 65.00 62.00 64.00
COMMON NAILS ASSORTED
720.00 720.00 900.00 720.00
GRAVEL G1
455.00 520.00 750.00 750.00
FINE AGGREGATE
15.00 13.00 15.00 15.00
LUMBER COCO
34.00 45.00 36.00 35.00 40.00
LUMBER GOOD
340.00 350.00 370.00 387.50 350.00
PLYWOOD MARINE (0.00625M X 1.2M X 2.44M)
650.00 710.00 650.00 668.00 670.00
PLYWOOD MARINE (0.0125M X 1.2M X 2.44M)
541.00 530.00 545.00 650.00 535.00
PLYWOOD ORDINARY (0.0125M X 1.4M X 2.44M)
310.00 315.00 330.00 313.00 292.00
PLYWOOD ORDINARY (0.00625M X 1.4M X 2.44M)
PRESTRESSED CONCRETE STRUCTURES

27,612.00 27,117.00 27,364.00 27,468.00 27,859.00
PRESTRESSED CONCRETE AASHTO GIRDER TYPE IV (21-27
PIPE CULVERTS AND STORM DRAINS

4,700.00 4,700.00 4,700.00 4,700.00 4,700.00
REINFORCED CONCRETE PIPE CLASS IV DIA 36" (910MM)
8,000.00 8,000.00 8,000.00 8,000.00 8,000.00
11,000.00 11,000.00 11,000.00 11,000.00 11,000.00
MANHOLES, INLETS AND CATCH BASINS

24.00 24.00 28.00 28.00 28.00
CHB LOAD BEARING (150MM X 203MM X 406MM)
10.00 7.00 10.00 9.00 9.00
CHB ORDINARY (101MM X 203MM X 406MM)
GABIONS & MATTRESSES

2,500.00 2,500.00 2,500.00 2,500.00 2,500.00
GABIONS METALLIC COATED, 1M X 1M X 2M
2,700.00 2,700.00 2,700.00 2,700.00 2,700.00
GABIONS PVC COATED, 1M X 1M X 2M
4,550.00 4,550.00 4,550.00 4,550.00 4,550.00
MATTRESS METALLIC COATED 0.3M X 2M X 6M
4,995.00 4,995.00 4,995.00 4,995.00 4,995.00
MATTRESS PVC COATED 0.3M X 2M X 6M
175.00 175.00 175.00 175.00 175.00
FILTER CLOTH
GUARDRAIL
742.00 1,350.00 1,350.00 1,350.00 1,350.00
METAL BEAM END PIECE
PAVEMENT MARKINGS
2,310.00 2,310.00 2,310.00 2,310.00 2,310.00
GLASS BEADS (PRE-MIX)
125.00 188.00 125.00 213.00 125.00
PRIMER WHITE
122.00 229.00 122.00 255.00 122.00
PRIMER YELLOW
90.00 90.00 95.00 87.00 87.00
LPG CYLINDER
1,585.00 1,585.00 1,585.00 1,585.00 1,585.00
PAINT THERMOPLASTIC WHITE
1,800.00 1,800.00 1,800.00 1,800.00 1,800.00
PAINT THERMOPLASTIC YELLOW
BIO ENGINEERING SOLUTION

118.00 108.00 120.00 120.00 118.00
COCO - NET CGN 400
143.00 130.00 130.00 130.00 143.00
COCO - NET CGN 700
385.00 350.00 350.00 350.00 385.00
COCO - LOGS/FASCINE, CGR 200
495.00 450.00 450.00 450.00 495.00
COCO - LOGS/FASCINE, CGR 300
50.00 50.00 80.00 72.00 72.00
VEGETATION (VETIVER GRASS SYSTEM)
HYDRAULIC CEMENT
258.00 225.00 257.00 255.00 273.00
PORTLAND CEMENT
BITUMINOUS MATERIALS
ASPHALT CUT - BACK (RC70) 47,000.00 47,000.00 47,000.00 47,000.00 47,000.00

9,000.00 8,400.00 8,500.00 9,000.00 9,000.00
ASPHALT PLANT MIX HOT
PLUMBING AND FIXTURES

2,675.00 2,378.00 2,509.00 2,425.00 2,446.00
G.I PIPES (76MM D)
434.00 434.00 434.00 386.00 434.00
PVC PIPES (76MM D)
2019)
SOCIAL BENEFITS RATE PER
RATE PER DAY RATE PER HOUR
MONTH
SSS PHILHEALTH PAG-IBIG
1,510.00 255.64 100.00 22,719.99 871.05 109.44
1,090.00 184.63 100.00 16,436.11 630.14 79.17
850.00 142.02 100.00 12,677.77 486.05 61.07
y)
DAVAO ORIENTAL DAVAO ORIENTAL

1ST 2ND DAVAO CITY 2ND UNIT
320.00 285.00 300.00 CU M 326.25
375.00 350.00 365.00 CU M 403.13
540.00 525.00 620.00 CU M 593.00
640.00 650.00 745.00 CU M 693.75
5,172.00 5,172.00 4,640.00 CU M 4,831.43
95.00 95.00 80.00 L 91.25
78.00 75.00 75.00 LN M 74.50
KG 60.38
63.00 60.00 60.00
KG 63.50
67.00 64.00 64.00
21,680.00 21,415.00 21,084.00 LNM 21,251.63
115.00 120.00 100.00 KG
41.00 44.00 KG 50.20
49.00 KG 51.00
89.00 68.00 KG 72.50 35-45 kgs/roll
77.00 75.00 KGS 93.40
720.00 720.00 860.00 CU M 765.71
610.00 650.00 620.00 CU M 622.14
16.00 12.00 15.00 BDFT 12.63
27.00 30.00 40.00 BDFT 35.88
350.00 350.00 PC 416.25
705.00 650.00 665.00 PC 671.00
545.00 520.00 540.00 PC 550.75
330.00 320.00 315.00 PC 315.63
28,998.00 28,156.00 27,216.00 LNM 27,723.75

4,700.00 4,700.00 4,700.00 PC 4,700.00
8,000.00 8,000.00 8,000.00 PC 8,000.00
11,000.00 11,000.00 11,000.00 PC 11,000.00
29.00 28.00 28.00 PC 27.13
20.00 11.00 10.00 PC 10.75
2,500.00 2,500.00 2,500.00 PC 2,500.00
2,700.00 2,700.00 2,700.00 PC 2,700.00
4,550.00 4,550.00 4,550.00 PC 4,550.00
4,995.00 4,995.00 4,995.00 PC 4,995.00
175.00 175.00 175.00 SQ M 175.00
1,350.00 1,350.00 1,350.00 PC 1,274.00
2,310.00 2,310.00 2,310.00 BAG 2,310.00
125.00 255.00 125.00 LTR 160.13
128.00 281.00 122.00 LTR 172.63
100.00 100.00 90.00 KG 92.38

1,585.00 1,585.00 1,585.00 BAG 1,585.00
1,800.00 1,800.00 1,944.00 BAG 1,818.00
118.00 118.00 108.00 SQ M 116.00
143.00 143.00 130.00 SQ M 136.50
385.00 385.00 350.00 LN M 367.50
495.00 495.00 450.00 LN M 472.50
72.00 72.00 72.00 SQ M 67.50
245.00 278.00 259.00 BAG 256.25
47,000.00 47,000.00 47,000.00 MTON

9,884.00 9,000.00 8,500.00 MTON 8,910.50
2,550.00 2,750.00 PC 2,955.50
450.00 434.00 434.00 PC 430.00

FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT

Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Bulldozer, D6H SERIES II PSDS/DD 1 26
2 Bulldozer w/ Ripper, D6H SERIES II PSDS/DD 1 27
3 Payloader (1.50 m3), LX80-2C 1.50 m3 / 1.95 yd3 3 28
4 Motorized Road Grader (140 hp), G710A 1 29
5 Vibratory Roller (10 mt), SD100DC 10 mt 1 30
6 Plate Compactor (5 hp) 1 31
7 Backhoe (0.80 m3) 0.80 m3 / 1.04 yd3 1 32
8 Backhoe w/ Breaker (0.80 m3) 0.80 m3 / 1.04 yd3 1 33
9 Concrete Screeder 1 34
10 One Bagger Mixer 4-6 ft3 / min 1 35
11 Transit Mixer 5-6 yd3 4 36
12 Dump Truck (12 yd3) 12 yd3 6 37
13 Boom Truck (2 - 5 mt) 2-5 mt 1 38
14 Cargo/Service Truck 9-10 mt 1 39
15 Water Truck/Pump (16000 L) 16000L 1 40
16 Air Compressor (161 - 185 cfm) 1 41
17 Pneumatic Drilling Machine 2 42
18 Chainsaw 1 43
19 Concrete Vibrator 2 44
20 Concrete Saw (7.5 hp), 14" Blade Ø 1 45
21 Bar Cutter 1 46
22 Concrete Batch Plant (30 m 3) 1 47
23 Applicator Machine 1 48
24 Kneading Machine 1 49
25 50
26 51
27 52
28 53
29 54
30 55
31 56
32 57
33 58
34 59
35 60
36 61
37 62
38 63
SUB-TOTAL 36 SUB-TOTAL 0
TOTAL 36
DETAILED CALCULATIONS ON COST OF CONSTRUCTION SAFETY AND HEALTH
DUST/
OUTPUT NO. OF MAN- SAFETY SAFETY SAFETY WORKING EAR BODY RUBBER EYE
ITEM NO. / DESCRIPTION QUANTITY WORKERS DAYS RAIN COATS GAS LANYARD FACEMASK Medical kit
PER HOUR PERSONNEL DAYS HELMET SHOES VEST GLOVES MUFF HARNESS BOOTS GOGGLES
MASK
100(1) Foreman 1 0.6 0.6 0.6 0.6 0.6 0.6 0.18 0 0 0 0 0.6 0 0.6
0.24 0.05 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Clearing and Grubbing
Unskilled Laborer 2 0.6 1.2 1.2 1.2 1.2 1.2 0.36 0 0 0 0 1.2 0 1.2
100(3)a3 Foreman 1 210 210 210 210 210 210 63 0 0 0 0 210 0 210
Individual Removal of Trees, 501-750 1,680.00 1.00 Skilled Laborer 1 210 210 210 210 210 210 63 0 0 0 0 210 0 210
mm dia. (Small) Unskilled Laborer 2 210 420 420 420 420 420 126 0 0 0 0 420 0 420
101(1) Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039 0 0 0 0 0.13 0 0.13
Removal of Structures and 1.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Obstruction Unskilled Laborer 4 0.13 0.52 0.52 0.52 0.52 0.52 0.156 0 0 0 0 0.52 0 0.52
101(2) Foreman 1 3.5 3.5 3.5 3.5 3.5 3.5 1.05 0 0 0 0 3.5 0 3.5
Removal of Actual 28.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Structures/Obstruction Unskilled Laborer 2 3.5 7 7 7 7 7 2.1 0 0 0 0 7 0 7
101(3)b3 Foreman 1 3.09 3.09 3.09 3.09 3.09 3.09 0.927 0 0 0 0 3.09 0 3.09
Removal of Actual 989.30 40.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Structure/Obstruction, 0.23m thick
PCCP (Unreinforced) Unskilled Laborer 2 3.09 6.18 6.18 6.18 6.18 6.18 1.854 0 0 0 0 6.18 0 6.18
101(10) Foreman 1 2.5 2.5 2.5 2.5 2.5 2.5 0.75 0 0 0 0 2.5 0 2.5
20.00 1.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Removal of Existing Road Signs
Unskilled Laborer 4 2.5 10 10 10 10 10 3 0 0 0 0 10 0 10
102(2) Foreman 1 22.03 22.03 22.03 22.03 22.03 22.03 6.609 0 0 0 0 22.03 0 22.03
14,097.00 80.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Surplus Common Excavation
103(1)a Foreman 1 2.4 2.4 2.4 2.4 2.4 2.4 0.72 0 0 0 0 2.4 0 2.4
383.60 20.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Structure Excavation (Common soil)
103(3) Foreman 1 3.91 3.91 3.91 3.91 3.91 3.91 1.173 0 0 0 0 3.91 0 3.91
39.10 1.25 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Foundation Fill
103(6)a Foreman 1 1.21 1.21 1.21 1.21 1.21 1.21 0.363 0 0 0 0 1.21 0 1.21
Pipe Culverts and Drain Excavation 194.30 20.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

(Common soil) Unskilled Laborer 3 1.21 3.63 3.63 3.63 3.63 3.63 1.089 0 0 0 0 3.63 0 3.63
104(1)a Foreman 1 22.29 22.29 22.29 22.29 22.29 22.29 6.687 0 0 0 0 22.29 0 22.29
Embankment from Roadway 8,916.00 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Excavation (Common Soil) Unskilled Laborer 4 22.29 89.16 89.16 89.16 89.16 89.16 26.748 0 0 0 0 89.16 0 89.16
105(1)a Foreman 1 13.66 13.66 13.66 13.66 13.66 13.66 4.098 0 0 0 0 13.66 0 13.66
Subgrade Preparation (Common 32,774.00 300.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Material) Unskilled Laborer 2 13.66 27.32 27.32 27.32 27.32 27.32 8.196 0 0 0 0 27.32 0 27.32
200(1) Foreman 1 26.67 26.67 26.67 26.67 26.67 26.67 8.001 0 0 0 0 26.67 0 26.67
10,668.00 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Aggregate Subbase Course
300(1) Foreman 1 5.39 5.39 5.39 5.39 5.39 5.39 1.617 0 0 0 0 5.39 0 5.39
2,157.00 50.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Gravel Surface Course
311(1)e1 Foreman 1 48.95 48.95 48.95 0 48.95 48.95 14.685 0 0 0 0 48.95 48.95 48.95
Portland Cement Concrete Pavement 22,517.26 57.50 Skilled Laborer 4 48.95 195.8 195.8 0 195.8 195.8 58.74 0 0 0 0 195.8 195.8 195.8
(Unreinforced), 0.28 m thick, 14 days Unskilled Laborer 12 48.95 587.4 587.4 0 587.4 587.4 176.22 0 0 0 0 587.4 587.4 587.4
404(1)a Foreman 1 12.87 12.87 12.87 12.87 12.87 12.87 3.861 0 0 0 0 12.87 0 12.87
18,537.14 180.00 Skilled Laborer 2 12.87 25.74 25.74 25.74 25.74 25.74 7.722 0 0 0 0 25.74 0 25.74
Reinforcing Steel , Grade 40
DUST/
MASK
405(1)a3 Foreman 1 17.15 17.15 17.15 0 17.15 17.15 5.145 0 0 0 0 17.15 17.15 17.15
Structural Concrete, 20.68 MPa, 192.10 1.40 Skilled Laborer 8 17.15 137.2 137.2 0 137.2 137.2 41.16 0 0 0 0 137.2 137.2 137.2
Class "A", 28 days Unskilled Laborer 16 17.15 274.4 274.4 0 274.4 274.4 82.32 0 0 0 0 274.4 274.4 274.4
500(1)b3 Foreman 1 7.88 7.88 7.88 7.88 7.88 7.88 2.364 0 0 0 0 7.88 0 7.88
Pipe Culverts, 910 mm dia. Class IV 63.00 1.000 Skilled Laborer 2 7.88 15.76 15.76 15.76 15.76 15.76 4.728 0 0 0 0 15.76 0 15.76
RCPC Unskilled Laborer 4 7.88 31.52 31.52 31.52 31.52 31.52 9.456 0 0 0 0 31.52 0 31.52
500(1)b5 Foreman 1 0.02 0.02 0.02 0.02 0.02 0.02 0.006 0 0 0 0 0.02 0 0.02
Pipe Culverts, 1220 mm dia. Class IV 6.00 35.000 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

RCPC Unskilled Laborer 8 0.02 0.16 0.16 0.16 0.16 0.16 0.048 0 0 0 0 0.16 0 0.16
505(2)a Foreman 1 165.08 165.08 165.08 0 165.08 165.08 49.524 0 0 0 0 165.08 165.08 165.08
1,650.80 1.250 Skilled Laborer 2 165.08 330.16 330.16 0 330.16 330.16 99.048 0 0 0 0 330.16 330.16 330.16
Grouted Riprap, Class A
Unskilled Laborer 8 165.08 1320.64 1320.64 0 1320.64 1320.64 396.192 0 0 0 0 1320.64 1320.64 1320.64
506(1) Foreman 1 3.73 3.73 3.73 3.73 3.73 3.73 1.119 0 0 0 0 3.73 0 3.73
47.80 1.600 Skilled Laborer 2 3.73 7.46 7.46 7.46 7.46 2.238 0 0 0 0 7.46 0 7.46
Stone Masonry
508 (1) Foreman 1 0.32 0.32 0.32 0.32 0.32 0.32 0.096 0 0 0 0 0.32 0 0.32
8.00 3.125 Skilled Laborer 2 0.32 0.64 0.64 0.64 0.64 0.64 0.192 0 0 0 0 0.64 0 0.64
Hand Laid Rock Embankment
511(1)a3 Foreman 1 2.2 2.2 2.2 2.2 2.2 2.2 0.66 0 0 0 0 2.2 0 2.2
Gabions,1m x 1m x 2m, Metallic 44.00 2.500 Skilled Laborer 2 2.2 4.4 4.4 4.4 4.4 4.4 1.32 0 0 0 0 4.4 0 4.4
Coated Unskilled Laborer 8 2.2 17.6 17.6 17.6 17.6 17.6 5.28 0 0 0 0 17.6 0 17.6
511(3) Foreman 1 0.05 0.05 0.05 0.05 0.05 0.05 0.015 0 0 0 0 0.05 0 0.05
39.30 100.000 Skilled Laborer 2 0.05 0.1 0.1 0.1 0.1 0.1 0.03 0 0 0 0 0.1 0 0.1
Filter Cloth
603(3)a1 Foreman 1 5.67 5.67 5.67 5.67 5.67 5.67 1.701 0 0 0 0 5.67 0 5.67
Metal Guardrails (Metal Beam) 190.50 4.20 Skilled Laborer 2 5.67 11.34 11.34 11.34 11.34 11.34 3.402 0 0 0 0 11.34 0 11.34
Including Post, Single (W-Beam)
603(4)b Foreman 1 0.38 0.38 0.38 0.38 0.38 0.38 0.114 0 0 0 0 0.38 0 0.38
18.00 6.00 Skilled Laborer 1 0.38 0.38 0.38 0.38 0.38 0.38 0.114 0 0 0 0 0.38 0 0.38
Metal Beam End Piece (Bull Nose)
605(1)l3 Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039 0 0 0 0 0.13 0 0.13
Warning Signs, 750 mm, W2-6C, 1.00 1.00 Skilled Laborer 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039 0 0 0 0 0.13 0 0.13
Intersection and Junction Signs Side
Road Junction L or R Unskilled Laborer 2 0.13 0.26 0.26 0.26 0.26 0.26 0.078 0 0 0 0 0.26 0 0.26
605 (1)u4 Foreman 1 0.75 0.75 0.75 0.75 0.75 0.75 0.225 0 0 0 0 0.75 0 0.75
Warning Signs 450 x 700 mm, W4- 6.00 1.00 Skilled Laborer 1 0.75 0.75 0.75 0.75 0.75 0.75 0.225 0 0 0 0 0.75 0 0.75
2PA, Road Width Sign Road Narrows
605(1)ai2 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Warning Signs, 750mm x 750mm, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
W6-1C, Pedestrian and School Signs
Pedestrian Crossing Ahead Unskilled Laborer 2 0.25 0.5 0.5 0.5 0.5 0.5 0.15 0 0 0 0 0.5 0 0.5
605(1)aj2 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Warning Signs, 750mm x 750mm, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
W6-2C, Pedestrian and School Signs
Children Crossing Unskilled Laborer 2 0.25 0.5 0.5 0.5 0.5 0.5 0.15 0 0 0 0 0.5 0 0.5
605(2)a3 Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039 0 0 0 0 0.13 0 0.13
Regulatory Signs, 750mm x 750mm, 1.00 1.00 Skilled Laborer 1 0.13 0.13 0.13 0.13 0.13 0.13 0.039 0 0 0 0 0.13 0 0.13
R1-1C, Priority Signs Stop
605(2)ai3 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Regulatory Signs, 750 mm, R6-8C, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Miscellaneous Signs Pedestrian
Crossing Unskilled Laborer 2 0.25 0.5 0.5 0.5 0.5 0.5 0.15 0 0 0 0 0.5 0 0.5
DUST/
MASK
605(2)aj3 Foreman 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Regulatory Signs, 750 mm ,R6-9C, 2.00 1.00 Skilled Laborer 1 0.25 0.25 0.25 0.25 0.25 0.25 0.075 0 0 0 0 0.25 0 0.25
Miscellaneous Signs School Children
Crossing Unskilled Laborer 2 0.25 0.5 0.5 0.5 0.5 0.5 0.15 0 0 0 0 0.5 0 0.5
605(6)e1 Foreman 1 2.25 2.25 2.25 2.25 2.25 2.25 0.675 0 0 0 0 2.25 0 2.25
Hazard Markers, 450x600mm, 18.00 1.00 Skilled Laborer 1 2.25 2.25 2.25 2.25 2.25 2.25 0.675 0 0 0 0 2.25 0 2.25
Chevron Signs Unskilled Laborer 2 2.25 4.5 4.5 4.5 4.5 4.5 1.35 0 0 0 0 4.5 0 4.5
611(1) Foreman 1 21 21 21 21 21 21 6.3 0 0 0 0 21 0 21
5,040.00 30.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Trees Furnishing and Transplanting
Unskilled Laborer 2 21 42 42 42 42 42 12.6 0 0 0 0 42 0 42
612(1) Foreman 1 5.4 5.4 5.4 5.4 5.4 5.4 1.62 0 0 0 0 5.4 0 5.4
Reflectorized Thermoplastic 1,079.74 25.00 Skilled Laborer 2 5.4 10.8 10.8 10.8 10.8 10.8 3.24 0 0 0 0 10.8 0 10.8
Pavement Markings (White) Unskilled Laborer 6 5.4 32.4 32.4 32.4 32.4 32.4 9.72 0 0 0 0 32.4 0 32.4
612(2) Foreman 1 5.04 5.04 5.04 5.04 5.04 5.04 1.512 0 0 0 0 5.04 0 5.04
Reflectorized Thermoplastic 1,008.24 25.00 Skilled Laborer 2 5.04 10.08 10.08 10.08 10.08 10.08 3.024 0 0 0 0 10.08 0 10.08
Pavement Markings (Yellow) Unskilled Laborer 6 5.04 30.24 30.24 30.24 30.24 30.24 9.072 0 0 0 0 30.24 0 30.24
622(2)c Foreman 1 1.07 1.07 1.07 1.07 1.07 1.07 0.321 0 0 0 0 1.07 0 1.07
128.40 15.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cocologs/Fascine, CN300
622(3)b Foreman 1 2.7 2.7 2.7 2.7 2.7 2.7 0.81 0 0 0 0 2.7 0 2.7
756.80 35.00 Skilled Laborer 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Vegetation, Vetiver Grass System
A. TOTAL, PERSONNEL/MAN-DAYS 245 1731.3 4789.15 4789.15 1712.37 4789.15 4781.69 1436.745 0 0 0 0 4789.15 0 3076.78 4789.15
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 730 730 730 1 365 60
C. PURCHASE COST, PPh 180.55 1,012.00 400.00 23.00 245.00 63.25 602.60 1,263.85 1,083.30 5.00 506.00 300.00
D. UNIT COST / MAN-DAY (C ÷ B) 0.25 2.77 2.22 7.67 0.34 63.25 0.83 1.73 1.48 10.00 1.39 5.00
E. DIRECT COST FOR PPE's (D x A (Man-days)) 1,197.29 4,743.26 10,631.91 36,675.56 488.49 - - - - 47,891.50 4,276.72 23,945.75
F. SAFETY OFFICER/PRACTITIONER (PART TIME) @ P15,000.00/MONTH (AS PER D.O. 56, S2005, consider atleast 4 hours per week)
G. HEALTH PERSONNEL (FULL TIME) @ P8,400.00/MONTH (AS PER D.O. 56, S2005)
H. SANITATION AIDE
I. EQUIPMENT
J. Revised Construction Safety Guidelines for the Implementation of Infrastructure Projects During COVID-19 Public Health Crisis
H. TOTAL DIRECT COST (E + F + G + H + I + J)
I. OCM (9% OF H)
J. PROFIT (8% OF H)
K. VAT (5% OF H + I + J)
L. TOTAL COST (H + I + J + K)
AVAO OR. COASTAL ROAD (S00140MN), K1679+897.000 TO K1683+257.000, DAVAO ORIENTAL
OST OF CONSTRUCTION SAFETY AND HEALTH


129,850.50
245,460.79
177,568.81
273,945.36
34,360.92
332,226.60
1,193,412.98
-
95,473.04
64,444.30
1,353,330.32 1,353,330.32
1,353,330.32 -
1,353,330.32
Project : 6M. X 6M CAMPHOUSE
Location : FOR REGIONAL OFFICE PROJECTS
Subject : BILL OF MATERIALS
NO. ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
A. STRUCTURAL/MASONRY/FORMWORKS
1.00 CEMENT 44.00 BAG 255.90 11,259.60
2.00 SAND 3.00 CU M 985.82 2,957.46
3.00 GRAVEL 3.00 CU M 1,095.82 3,287.46
4.00 12MMø X 9.00M DEFORMED BARS 53.30 KG 41.27 2,199.69
7.00 #16 G.I. TIE WIRE 10.00 KG 89.00 890.00
9.00 4" CONCRETE HOLLOW BLOCKS 310.00 PC 28.00 8,680.00
10.00 1/2" THK. 4' X 8' PLYWOOD 1.00 SHT 705.00 705.00
11.00 ASSORTED NAILS CW NAILS 5.00 KG 77.00 385.00
TOTAL 38,366.46
B. FLOORING/FLOOR FRAMING/STAIRS
1.00 10 - 2" X 6" X 10' COCO LUMBER (RAFTER) 160.00 BD FT 16.00 2,560.00
2.00 6 - 2" X 4" X 10' COCO LUMBER (GIRTS) 70.00 BD FT 16.00 1,120.00
3.00 45 - 2" X 6" X 10' COCO LUMBER (GIRDER) 420.00 BD FT 16.00 6,720.00
2.00 14 - 2" X 4" X 10' COCO LUMBER (FLOOR JOIST/BLOCKS) 196.84 BD FT 16.00 3,149.38
3.00 1/2" X 2' X 4' MARINE PLYWOOD FLOORING 11.00 SHTS. 705.00 7,755.00
2.00 1 - 2" X 12" X 16' COCO LUMBER (STRINGER) 32.00 BD FT 16.00 512.00
6.00 4 - 2" X 12" X 10' COCO LUMBER (THREAD) 80.00 BD FT 16.00 1,280.00
7.00 6 - 1" X 10" X 10' COCO LUMBER (FASCIA) 50.00 BD FT 16.00 800.00
8.00 16MM Ø X 11" MACHINE BOLTS W/ NUTS & WASHERS 18.00 PC 100.00 1,800.00
9.00 1/4" THK. X 2" FLAT BAR (SCRAP) 1.00 PC 150.00 150.00
TOTAL 26,770.38
C. PARTITIONS/SIDINGS/CEILING/DOORS & WINDOWS

1.00 1/4" X 4' X 8' MARINE PLYWOOD 41.00 PC 350.00 14,350.00
2.00 123 - 2" X 3" X 10' COCO LUMBER (STUDS & NAILERS) 420.00 BD FT 16.00 6,720.00
3.00 60 - 2" X 2" X 8' COCO LUMBER (CEIL. FRAMES ) 311.39 BD FT 16.00 4,982.28
4.00 LOCKSETS 5.00 SET 1,550.00 7,750.00
5.00 3 1/2" X 3 1/2" BUTT HINGES 9.00 PAIR 100.00 900.00
6.00 2" X 2" BUTT HINGES 18.00 PAIR 40.00 720.00
TOTAL 36,346.28
D. ROOFING/ROOF FRAMING
1.00 6 - 4" X 4" X 10' COCO LUMBER (POST) 80.00 BD FT 16.00 1,280.00
2.00 7 - 4" X 4" X 12' COCO LUMBER (POST) 150.00 BD FT 16.00 2,400.00
3.00 6 - 2" X 6" X 10' COCO LUMBER (GIRTS) 60.00 BD FT 16.00 960.00
4.00 6 - 2" X 4" X 14' COCO LUMBER (RAFTER) 75.00 BD FT 16.00 1,200.00
5.00 24 - 2" X 3" X 14' COCO LUMBER (PURLINS) 180.39 BD FT 16.00 2,886.26
6.00 GA.26 CORRUGATED G.I. SHEET ROOFING 67.00 SQ M 300.00 20,100.00
7.00 GA. 26 36" X 8' PLAIN GI. SHEET (RIDGE ROLL) 8.00 L.M. 220.00 1,760.00
9.00 ROOF NAILS 5.00 KG 75.00 375.00
TOTAL 31,885.26
NO. ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
E. ELECTRICAL
1.00 8.0 SQ. MM. THHN WIRE 20.00 M 55.00 1,100.00
2.00 3.5 SQ. MM. THHN WIRE 50.00 M 26.00 1,300.00
3.00 2.0 SQ. MM. THHN WIRE 35.00 M 25.00 875.00
4.00 2X3 PVC RECEPTACLE 4.00 PC 35.00 140.00
5.00 4X4 PVC JUNCTION BOX 8.00 PC 48.00 384.00
6.00 2X4 PVC UTILITY BOX 8.00 PC 38.00 304.00
7.00 SWITCHES 5.00 PC 175.00 875.00
8.00 DOUBLE CONVENIENCE OUTLET 3.00 PC 86.00 258.00
9.00 SINGLE GANG PLATE 5.00 PC 54.00 270.00
10.00 20AT FUSE 1.00 PC 320.00 320.00
11.00 15 AT FUSE 1.00 PC 320.00 320.00
12.00 4-BRANCH PANEL BOARD 1.00 SET 850.00 850.00
13.00 18W COMPACT FLOURESCENT LAMP 4.00 PC 124.00 496.00
14.00 20W FLOURESCENT LAMP 4.00 SET 220.00 880.00
15.00 MOLDFLEX 40.00 M 10.00 400.00
16.00 ELECTRICAL TAPE 2.00 PC 35.00 70.00
TOTAL 8,842.00
F. PLUMBING
1.00 4"ø X 10' PVC PIPE S-1000 3.00 PC 620.00 1,860.00

2.00 2"ø X 10' PVC PIPE S-1000 1.00 PC 291.00 291.00
3.00 4"ø PVC WYE 4.00 PC 100.00 400.00
4.00 4"ø PVC CLEAN-OUT 4.00 PC 59.00 236.00
5.00 4"ø 90DEG.PVC ELBOW 2.00 PC 81.00 162.00
6.00 4"ø 45DEG.PVC ELBOW 2.00 PC 60.00 120.00
7.00 4"ø PVC P-TRAP 2.00 PC 95.00 190.00
8.00 2"ø PVC P-TRAP 2.00 PC 62.50 125.00
5.00 2"ø 90DEG.PVC ELBOW 2.00 PC 21.00 42.00
8.00 4" FLOOR DRAIN 2.00 PC 280.00 560.00
9.00 1/2"ø PE PIPE SDR-II 20.00 M 19.00 380.00
10.00 1/2 GI ELBOW 5.00 PC 21.50 107.50
11.00 1/2 GI TEE 2.00 PC 20.00 40.00
12.00 BRONZE FAUCET 3.00 PC 150.00 450.00
13.00 WATER CLOSET 2.00 SET 1,200.00 2,400.00
14.00 KITCHEN SINK 1.00 SET 900.00 900.00
15.00 1/2ø X 28" GI NIPPLE 1.00 PC. 52.00 52.00
16.00 1/2 X 4 GI NIPPLE 3.00 PC. 8.00 24.00
17.00 3/4 TEFLON TAPE 2.00 PC. 8.00 16.00
18.00 PVC SOLVENT 1.00 CAN 190.00 190.00
19.00 USED STEEL DRUMS 2.00 PC 850.00 1,700.00
TOTAL 10,245.50
TOTAL MATERIAL COST 152,455.88
TOTAL LABOR COST 45,736.76
GRAND TOTAL 198,192.64

(98,391,735.99)
152,455.88
0.00
Length= 791.45 ln m
(1 x 1m)
concrete Works
t L w/h #
slab 0.15 791.45 1.30 1.00 154.33
bracing 0.15 1.30 0.20 159.29 6.21
beam 0.10 791.45 0.15 2.00 23.74
column 0.20 1.00 0.20 318.58 12.74
. total 197.03
factor
cement 9 1773.286
sand 0.5 98.516
gravel 1 197.032
reinforcing bars
H/L # of bars # of units
slab 791.45 4 1 3165.80
bracing 1.30 2.00 159.29 414.15
beam 791.45 2.00 2.00 3165.80
column 1.00 4.00 318.58 1274.32
total 8020.07 8421.078
12mm dia. Def. bar x 6m 1559.46 pcs

say 1560.00
10mm dia. Def. bar x 6m

dowel 0.50 1.00 318.58 159.29 159.29
STIRRUPS (10mm dia. Def. bar x 6m)

bracing 0.2 5 159.29 159.29 159.00
beam 0.15 5,276.33 2 1582.9 1583.00
slab 1.3 2,639.00 1 3,430.70 3431.00
column 0.4 7 318.58 892.024 892.00
total 6224.29
10mm dia. Def. bar x 6m 1037.38 pc

say 1037.00
Masonry
L W # of units
791.45 0.8 2 1266.32
factor
6" CHB Load Bearing 12.5 15987.000
Cement 1.018 1289.114
Washed Sand 0.0844 106.877
0.016 20.261
Tie Wire 0.021 27.922
L # of bars # of units
actual hor. - 791.45 2 2 3,165.80 3166.00
actual vert. - 0.95 2,067.00 2 3,927.30 3927.00
total 7093.00

say 1314
Plastering
L W # of faces
791.45 0.9 2 1,424.61
factor
Cement 0.192 273.52512
Washed Sand 0.016 22.79376
791.45
FINAL
FACTOR
cement 3335.92 4.21
sand 248.45 0.31
gravel 197.03 0.25
reinforcing bars 17000.98 21.48
6" CHB Load Bea 15987.00 20.20
Length= 141.73 ln m
(1 x 1m- varies)
concrete Works
t L w/h #
slab 0.15 141.73 1.30 1.00 27.64
bracing 0.15 1.30 0.20 29.35 1.14
beam 0.10 141.73 0.15 3.00 6.38
column 0.20 1.00 0.20 58.69 2.35
. total 37.51
factor
cement 9 337.566
sand 0.5 18.754
gravel 1 37.507
reinforcing bars
slab 141.73 4 1 566.92
bracing 1.30 2.00 29.35 76.30
beam 141.73 2.00 3.00 850.38
column 1.20 4.00 58.69 281.72
total 1775.32 1864.087
12mm dia. Def. bar x 6m 345.20 pcs

say 346.00
10mm dia. Def. bar x 6m

dowel 0.50 1.00 58.69 29.35 29.35
STIRRUPS (10mm dia. Def. bar x 6m)

bracing 0.2 5 29.35 29.346 29.00
beam 0.15 944.87 3 425.19 425.00
slab 1.3 473.00 1 614.90 615.00
column 0.4 7 58.69 164.3376 164.00
total 1262.35

say 210.00
Masonry
L W # of units
141.73 0.8 2 226.768
factor
6" CHB Load Bearing 12.5 2863.000
Cement 1.018 230.850
Washed Sand 0.0844 19.139
0.016 3.628
Tie Wire 0.021 5.000
L # of bars # of units
actual hor. - 141.73 2 2 566.92 567.00
actual vert. - 0.95 377.00 2 716.30 716.00
total 1283.00

say 238
Plastering
L W # of faces
141.73 0.9 2 255.11
factor
Cement 0.192 48.981888
Washed Sand 0.016 4.081824
141.73
FINAL
FACTOR
cement 617.40 4.36
sand 45.60 0.32
gravel 37.51 0.26
reinforcing bars 3499.30 24.69
6" CHB Load Bea 2863.00 20.20
Average 933.18
FINAL
cement 4.29
sand 0.32
gravel 0.26
reinforcing bars 23.09
6" CHB Load Bea 20.20
8311.68 kg
0.8 0.15 5.33333333333333

791.45 0.15 5,276.33
3832.75 kg
13 159.00
4856.54 kg
1843.49 kg
0.8 0.15 5.33333333333333

141.73 0.15 944.87
776.16 kg
13 29.00
879.65 kg
2,067.00
377.00
500(3)b1 Lined Canal, Rectangular,Concrete
ITEM # DESCRIPTION
404(1)a REINFORCING STEEL, GRADE 40
405(1)a3 STRUCTURAL CONCRETE, CLASS A
ln m 211.00
UNIT QUANTITY
kgs 2,260.00
cu m 56.00
Cement 3.39
Sand 0.133
Gravel 0.265
RSB, grade40 10.71
Tie wire 0.214
Plywood 1.00
Coco Lumber 85.00
CWN 0.85
10.71 kgs
0.27 cu.m
PICK UP
Computation of Rental Rates
Fully-Maintained basis
Rfm = 1.15 x AC x CRF x ( 2 + 0.023478

U CRF
AC Acquistion Cost = 1,293,000.00 strada

CRF Capital Recovery Factor = 0.240360363 (7 Years Economic Life)
U Average Utilization = 2,000.00 hours / year
= 1.15 x 1,293,000.00 x 0.240360363 x ( 2 + 0.023478

2,000 0.240360363
= 1.15 x 155.39 x 2.0976783
Rfm = 374.859 per hour

= 2,998.87 per day
= 74,971.83 per month
Computation of Rental Rates
FULLY-OPERATED BASIS
Rfo = Rfm + Fuel cost+ Lube cost + Vat
Fuel cost = 2.7 liter/hrs x 44 118.800 /hr ###
Lube cost = 20% 23.760 /hr ###
Operator Wage = Err:509 /hr Err:509
Rfm = 374.859 /hr ###

Err:509
vat(12%)
Err:509 /hr
Err:509 /day
Err:509 /month
0.023478 )
CRF
1,270,000.00
0.023478 )
0.240360363
6.25 ###

2022 New Safety

Uploaded by

Document Information

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

2022 New Safety

Uploaded by

Copyright:

Available Formats

ROAD WIDENING ON SPECIFIC LOCATIONS ALONG

SURIGAO DEL SUR BDRY.- DAVAO OR. COASTAL ROAD

CY 2022 DPWH REGULAR INFRASTRUCTURE PROGRAM

Project : ROAD WIDENING ON SPECIFIC LOCATIONS ALONG SURIGAO DEL SUR

Location : DAVAO ORIENTAL

Annex A - Executive Summary

FOR : ALLAN S. BORROMEO,PhD.,CESO III

THRU : ARTURO P. LONGYAPON

1. Subject : ROAD WIDENING ON SPECIFIC LOCATIONS ALONG

2. Detailed Unit Price Analysis submitted by the Implementing

Location : DAVAO ORIENTAL

Project Length : Net Length

Duration : 280 C.D.

Part A FACILITIES FOR THE ENGINEER 380,176.36 #NAME?

Part B OTHER GENERAL REQUIREMENTS 2,839,241.90 #NAME?

Part C EARTHWORK 23,743,644.14 #NAME?

Part D SUBBASE AND BASE COURSE 12,698,259.08 #NAME?

Part E SURFACE COURSE 45,217,071.49 #NAME?

Part F DRAINGE CONSTRUCTION 2,736,930.48 #NAME?

Part G DRAINAGE AND SLOPE PROTECTION STRUCTURES 6,835,775.36 #NAME?

Part H MISCELLANEOUS STRUCTURE #NAME? #NAME?

Grand Total #NAME? #NAME?

Cost per kilometer of Concreting = 3.360 km

PROGRAM OF WORK/BUDGET COST

Total 100.00% 79,653,481.53 100.00% 79,653,481.53

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Preparation and Submission: Evaluation: Approval

Amount less OCM Amount less profit TOTAL

(98,391,735.987) 29,283,254.76 - - ###

PART A FACILITIES FOR THE ENGINEER

TOTAL OF PART A 316,901.36 316,901.36

PART B OTHER GENERAL REQUIREMENTS

TOTAL OF PART B 2,521,377.78 2,521,377.78

Removal of Actual Structure/Obstruction, 0.23m thick PCCP

TOTAL OF PART C 19,163,554.59 19,163,554.59

PART D SUBBASE AND BASE COURSE

TOTAL OF PART D 10,248,796.67 10,248,796.67

PART E SURFACE COURSE

Portland Cement Concrete Pavement (Unreinforced), 0.28 m thick,

TOTAL OF PART E 36,494,811.53 36,494,811.53

PART F DRAINGE CONSTRUCTION

TOTAL OF PART F 2,208,983.43 2,208,983.43

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

TOTAL OF PART G 5,643,285.56 5,643,285.56

PART H MISCELLANEOUS STRUCTURE

Warning Signs, 750 mm, W2-6C, Intersection and Junction Signs

Warning Signs, 750mm x 750mm, W6-1C, Pedestrian and School

Warning Signs, 750mm x 750mm, W6-2C, Pedestrian and School

Regulatory Signs, 750 mm, R6-8C, Miscellaneous Signs Pedestrian

Regulatory Signs, 750 mm ,R6-9C, Miscellaneous Signs School

TOTAL OF PART H 3,055,770.61 3,055,770.61

GRAND TOTAL 79,653,481.53 79,653,481.53

APPROVED BUDGET FOR THE CONTRACT

PART A FACILITIES FOR THE ENGINEER

AS EVALUATED 1.00 ls 198,192.64 18 35,674.67 11,693.37 47,368.04 245,560.68 245,560.68

AS EVALUATED 8.00 mo 118,708.72 8 9,496.70 6,410.27 15,906.97 134,615.69 16,826.96

AS EVALUATED 316,901.36 45,171.37 18,103.64 63,275.01 380,176.37

PART B OTHER GENERAL REQUIREMENTS

AS EVALUATED 3.360 km 70,491.46 18 12,688.46 4,159.00 16,847.46 87,338.92 25,993.73

AS EVALUATED 2.00 each 8,928.37 18 1,607.11 526.77 2,133.88 11,062.24 5,531.12

AS EVALUATED 1.00 ls 1,193,412.98 8 95,473.04 64,444.30 159,917.34 1,353,330.31 1,353,330.31

AS EVALUATED 1.00 ls 911,168.98 8 72,893.52 49,203.12 122,096.64 1,033,265.62 1,033,265.62

AS EVALUATED 1.00 ls 337,376.00 - 16,868.80 16,868.80 354,244.80 354,244.80

AS EVALUATED 2,521,377.78 182,662.12 135,201.99 317,864.11 2,839,241.89