Mangga Concreting - 3

ESTIMATED QUANTITIES
Construction of Triple-Barrel Box Culvert

Quezon, Isabela
At Intlet Transition
Class "A"Concrete
Ihead wall = 10.20 x 3.00 x 0.30 = 9.18 cu.m.
Icut-off wall = 16.80 x 1.00 x 0.20 = 3.36 cu.m.
Iflooring = 17.40 + 10.80 x 4.60 x 0.15 = 9.73 cu.m.

2.00
Iside wall = 2.38 + 0.60 x 3.40 x 0.30

2.00
= 1.52 x 2.00 = 3.04 cu.m.
Ifillet = 0.15 x 0.15 x 10.20 = 0.11 cu.m.

2.00
Subtotal = 22.06 cu.m.

At Outlet Transition
Class "A"Concrete
Ohead wall = 10.20 x 3.00 x 0.30 = 9.18 cu.m.
Ocut-off wall = 16.80 x 1.00 x 0.20 = 3.36 cu.m.
Oflooring = 17.40 + 10.80 x 4.60 x 0.15 = 9.73 cu.m.

2.00
Oside wall = 2.38 + 0.60 x 3.40 x 0.30

2.00
= 1.52 x 2.00 = 3.04 cu.m.
Ofillet = 0.15 x 0.15 x 10.20 = 0.11 cu.m.

2.00

At Barrel
Class "A"Concrete
Barrel = 10.20 x 2.70 x 10.10 = 88.07 cu.m.
+ 2x 0.15 + 0.25 x 0.20 x 10.10
2.00
- 3.00 x 2.10 x 10.10 x 3.00

Total Class"A" concrete = 132.20 cu.m.
Reinforcing Steel Bar (RSB)

W1 = 132.20 x 104.13 = 13,765.85 kgs
Total = 13,765.90 kgs
Lean Concrete
V = 8.08 x 10.20 x 0.05 = 23.02 cu.m.
+ 2x 8.68 + 17.40 x 3.60 x 0.05
2.00
Total = 23.10 cu.m.
Common Earth Excavation

V = 3.60 x 8.08 x 0.50 x 2.00 = 29.09 cu.m.
Total = 29.10 cu.m.
Side Borrow
V = 3.60 x 16.80 x 2.38 x 2.00 = 74.71 cu.m.
- 2x 8.08 + 16.80 x 3.60 x 2.38
2.00 Total = 74.80 cu.m.
S U M M A R Y
Common Earth Excavation = 29.10 cu.m.

Class "A" Conc., 211 kgsc = 132.20 cu.m.
Reinforcing Steel Bars
a. Furnishing & Stockfilling = 13,765.90 kg
b. Cutting, Bending &Placing = 13,765.90 kg
Lean Concrete = 23.10 cu.m.
Side Borrow = 74.80 cu.m.
Prepared by : Checked & Submitted by:
Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Draftsman II Municipal Engineer
DESCRIPTION/MATERIAL UNIT RENTAL RATE/PRICE
LABOR RATES
Construction Foreman hourly 102.38
Leadman hourly 93.50
Heavy Equipment Operator hourly 84.94
Highly Skilled Operator hourly 84.94
Light Skilled Operator hourly 79.30
Driver hourly 73.66
Skilled Laborer hourly 73.96
Semi Skilled Laborer hourly 68.02
Unskilled Laborer hourly 56.97
PPE, Safety and Health
1. Labor:
Part Time Safety Officer hourly 56.97
First Aider hourly -
Safety Practitioner/ Officer (Part Time) man-days 500.00
Health Personnel (Full Time) man-days 280.00
Traffic Controllers hourly 56.97
2. Materials:
First Aid Kit l.s. 1,000.00
Safety Helmet man-days 0.25
Safety Shoes man-days 2.77
Safety Gloves man-days 7.67
Vest man-days 2.22
Rain Coats man-days 0.34
Dust Mask man-days 15.00
Eye Googles man-days 2.82
Ear Muff man-days 0.83
Body Harness & Lanyard man-days 3.21
Rubber Boots man-days 1.39
GI pipe barricades 4.5 m x 1.2 m daily rate 21.93
GI pipe barricades 9.5 m x 1.2 m daily rate 49.59
PPE Signage (4' x 8') set 776.47
Safety First (4' x 4') set 218.82
Warning Signs (2' x 3') set 324.71
Caution Tape, 1000ft roll 800.00
Safety Net (1/8" x 2.7m x 90m) roll 3,500.00
EQUIPMENT RENTAL RATES
1. Earthmoving Equipment
Bulldozer 3,379.00
Bulldozer with Ripper 3,885.85
Payloader 1,733.00
Motorized Road Grader 2,173.00
Road Grader w/ Scarifier 2,824.90
2. Compaction Equipment
Pneumatic Tire Roller 561.00
Vibratory Roller 1,846.00
Tandem Steel Roller 1,652.00
Plate Compactor 123.00
3. Lifting Equipment
Crawler Crane 1,902.00
Truck Mounted Crane 1,861.00
Truck Mounted Crane 2,606.00
4. Excavating Equipment
Backhoe 1,537.00
Backhoe w/ Breaker 1,998.10
Backhoe, Wheel Mounted 922.00
5. Foundation Equipment
Vibro Hammer 2,123.00
6. Asphalting Equipment
Asphalt Distributor 936.00
Asphalt Paver 1,833.00
7. Concreting Equipment
Concrete Screeder 545.00
Concrete Paver 6,765.00
One Bagger Mixer 172.00
Transit Mixer 1,318.00
8. Hauling Equipment
Dump Truck 1,420.00 1,420.00
Cargo/Service Truck 783.00 783.00
Boom Truck 1,017.90 1,017.90
Cargo / Service Truck 1,212.00 1,212.00
Water Truck/Pump 2,450.00 2,450.00
9. Air Equipment
Air Compressor 965.00 965.00
Diamond Drill 201.25 201.25
Jackhammer 150.00 150.00
Pneumatic Drilling Machine 170.00 170.00
10. Pumping Equipment
Water Pump, 100 mm suction diameter 266.25 266.25
11. Power Generating Equipment
Generator Set 872.87 872.87
Generator Set 2,147.27 2,147.27
12. Shop Equipment
Welding Machine 371.00 371.00
13. Special Support Equipment
Chainsaw 75.36 75.36
14. Miscellaneous Equipment
Concrete Vibrator 91.25 91.25
Concrete Saw 32.63 32.63
Bar Cutter 219.75 219.75
Bar Bender 351.50 351.50
14. Plants
Asphalt Concrete Plant 4,286.63 4,286.63
Concrete Batch Plant 1,759.50 1,759.50
14. Others
Power Broom, Towed Type 130.54 130.54
Hydroseeding Machine 952.00 952.00
Applicator Machine 93.75 93.75
Kneading Machine 187.50 187.50
Drop Hammer 200.00 200.00
Cutting Outfit 45.45 45.45
Steel Wheel w/ Nylon Rope 300.00 300.00
Improvised Bamboo w/ Bucket 200.00 200.00
Asphalt Kettle/Drum 10.00 10.00
Price as Per CMPD (3rd
Material Unit
Quarter 2019)
Signage/Boards
8' X 8' Tarpaulin pc 20.00 2,000.00
4' X 8' Tarpaulin pc 20.00 1,300.00
Coco Lumber bdft 16.00 22.00
Good Lumber bdft 38.44 55.00
Concrete Nail kg 80.00 125.00
Assorted Common Wire Nails kg 57.22 100.00
Marine Plywood (12mm thk. x 4' x 8') pc 660.00 680.00
Ordinary Plywood pc 290.00 330.00
Ordinary Plywood pc 579.38 330.00
12mm thk. Ordinary Plywood pc - 620.00
1/2" x 4' x 8' Plywood pc - 620.00
6mm thk. Ordinary Plywood pc - 330.00
2-12 x 300mm Fiber Cement Board m 145.00 243.75
12mm x 300 x 2400 Fascia Board pc - 243.75
0.019 x 1.2 x 2.4 Phenolic Board pcs - 1,450.00
Phenolic Board pcs 1,450.00 1,450.00
Embankment Materials
Common Borrow m3 200.00
Selected Borrow m3 300.00
Mixed Sand And Gravel m3 600.00
Rock m3 500.00
Aggregate Subbase Course, FILL
Aggregate Subbase Course m3 580.00
Aggregate Base Course
Crushed Grading A m3 525.00
Uncrushed Grading A m3 470.00
Crushed Grading B m3 450.00
Uncrushed Grading B m3 420.00
Blended Weathered Limestone and Crushed Stone m3 600.00
Filler Material m3 400.00
Crushed Aggregate Base Course
Lime Stabilized Road Mix Base Course
Lime Stabilized Mix Soil Aggregate Base Course Crushed
Grading A m3 750.00
Lime Stabilized Mix Soil Aggregate Base Course Crushed
Grading B m3 650.00
Lime Stabilized Mix Soil Aggregate Base Course UnCrushed
Grading B m3 730.00
Lime Stabilized Mix Soil Aggregate Base Course UnCrushed
Grading B m3 650.00
Aggregate Surface Course
Crushed Grading C m3 650.00
Crushed Grading D m3 630.00
UnCrushed Grading A m3 720.00
UnCrushed Grading B m3 670.00
UnCrushed Grading C m3 620.00
UnCrushed Grading D m3 600.00
Bituminous Surface Treatment
Crushed Stone Grading A m3 750.00
Crushed Stone Grading B m3 700.00
Crushed Stone Grading C m3 680.00
Crushed Slag Grading A m3 750.00
Crushed Slag Grading B m3 700.00
Crushed Slag Grading C m3 680.00
Crushed Gravel Grading A m3 750.00
Crushed Gravel Grading B m3 700.00
Crushed Gravel Grading C m3 680.00
Portland Cement Concrete Pavement
Ready Mix Concrete 3000PSI @28 Days m3 3,900.00
Concrete Saw (diamond blade 14") pc 8,000.00
Grease/Tar lit. 112.00
Asphalt Sealant lit. 44.00
Curing Compound L 54.00
Polyethylene Sheet LnM 40.00
Steel Forms 15cm Width LnM 45.00
Piling
Precast Concrete Piles 350mmx350mm LnM 1,840.00
Prestressed Concrete Piles 350mmx350mm LnM 2,294.00
Steel Sheet Piles FY36 kg 52.00
Steel Sheet Piles FY50 kg 55.00
Precast Concrete Sheet Piles 200mmx400mm LnM 2,127.00
Steel Shell Piles 400mm kg 3,100.00
Steel Shell Piles 500mm kg 3,800.00
Steel Pipe/Tubular Piles FY 36 kg 54.00
Steel Pipe/Tubular Piles FY 50 kg 57.00
Pile Shoes kg 70.00
Steel Splice Can kg 70.00
Steel Casing 10mm thick @600mm dia. LnM 8,138.00
Steel Casing 10mm thick @ 2000mm dia. LnM 27,127.00
Steel Casing kg 70.00
Acetylene kg 55.00
Bentonite bags 210.00
Concrete Epoxy (A and B) Gal/Set 2,082.00
Oxygen kg 55.00
Silica Sand kg 45.00
Super Mud kg 20.00
Tendon High Tensile Wire Strand 12mm kg 70.00
Welding Rod kg 105.00
Timber Structures
Bolts with Nuts & Washers kg 95.00
Yakal bdft 70.00
Guijo bdft 70.00
Tanguile bdft 45.00
Apitong bdft 45.00
Red or White Lauan bdft 45.00
Metal Structures
Milled Steel Plates Checkered FY36 kg 55.00
Milled Steel Plates Plain FY36 kg 56.00
Steel Sheet Stainless kg 120.00
Bridge Rollers and Rockers pc 4,500.00
Pins and Pinholes FY60 kg 80.00
Sliding Bearings pc 5,000.00
Structural Steel Angular Bar (A36) kg 70.00
Structural Steel Channel Bar (A36) kg 70.00
Structural Steel Square Bar (A36) kg 70.00
Structural Steel I-Beam (A36) kg 70.00
Structural Steel Wide Flange (A36) kg 70.00
Rivets High Tension kg 70.00
Washer High Tension kg 70.00
Cork Expansion Joint Filler (0.19m x 1.2m x 2.44m) pc 690.00
Bolts High Tension kg 140.00
Reinforcing Steel
Reinforcing Steel Bars Plain Grade 40 kg 47.00
Reinforcing Steel Bars Plain Grade 60 kg 49.00
Reinforcing Steel Bars Deformed Grade 40 kg 51.00
Reinforcing Steel Bars Deformed Grade 60 kg 53.00
GI Tie Wire #12 kg 73.00
GI Tie Wire #16 kg 71.00
Rust Converter/Remover kg 480.00
Structural Concrete
Concrete Nails Assorted kg 125.00
Common Nails Assorted kg 100.00
GI Sheet Gauge 16x8' (1.613 mm thick) pc 1,250.00
GI Sheet Gauge 20x8' (1.006 mm thick) pc 1,100.00
GI Sheet Gauge 26x8' (0.551 mm thick) pc 580.00
Gravel G1 cu.m 600.00
Gravel G1-1/2 cu.m 540.00
Gravel G2 cu.m 500.00
Gravel G2-1/2 cu.m 485.00
Gravel G3/4 cu.m 570.00
Fine Aggregate cu.m 600.00
Natural Gravel cu.m 420.00
Lumber Coco bdft 22.00
Lumber Good bdft 55.00
Formed Oil L 20.00
Plyboard (0.019m x 1.2m x 2.44m) pc 892.00
Plyboard (0.025m x 1.2m x 2.44m) pc 1,020.00
Plywood Marine (0.00625m x 1.2m x 2.44m) pc 365.00
Plywood Marine (0.0125m x 1.2m x 2.44m) pc 680.00
Plywood Marine (0.019m x 1.2m x 2.44m) pc 1,190.00
Plywood Ordinary (0.00625m x 1.2m x 2.44m) pc 330.00
Plywood Ordinary (0.0125m x 1.2m x 2.44m) pc 620.00
Plywood Ordinary (0.019m x 1.2m x 2.44m) pc 1,100.00
Steel Deck pc 850.00
Prestressed Concrete Structures
Prestressed Concrete AASHTO Girder Type I (9-10M) LnM 9,950.00
Prestressed Concrete AASHTO Girder Type II (11-15M) LnM 12,950.00
Prestressed Concrete AASHTO Girder Type III (15-21M) LnM 17,750.00
Prestressed Concrete AASHTO Girder Type IV (21-27M) LnM 25,742.00
Prestressed Concrete AASHTO Girder Type IVA (27-30M) LnM 28,586.00
Prestressed Concrete AASHTO Girder Type IVB (30-33M) LnM 30,068.00

Prestressed Concrete AASHTO Girder Type V (30-36M) LnM 34,584.00
Prestressed Concrete AASHTO Girder Type VI (33-42M) LnM 38,644.00
Prestressed Concrete Anchorage Assembly set 3,300.00
Prestressed Concrete Wire Strand 12.7MM kg 60.00
Duct Tube Galvanized Metal 50mm LnM 250.00
Rubber Hose 12.7mm LnM 36.00
Packaging Tape 50mm (Industrial tape) pc 140.00
Concrete Structures
Premolded Expansion Joint Filler 12MM sqm 680.00
Elastomeric Bearing Pad
Elastomeric Plain Bearing Pad pc 6,000.00
Elastomeric Bearing Pad 1-pc-1-Metal pc 10,100.00
Elastomeric Bearing Pad 1-pc 2-Metal pc 15,000.00
Joint Fillers For Paving and Structural Construction
Preformed Sponge Rubber pc 540.00
Preformed Cork Rubber pc 655.00
Pipe Culverts and Storm Drains
Reinforced Concrete Pipe Class II Dia 12'' (300mm) pc 550.00
Reinforced Concrete Pipe Class II Dia 18'' (460mm) pc 680.00
Reinforced Concrete Pipe Class II Dia 24'' (610mm) pc 1,100.00
Reinforced Concrete Pipe Class IV Dia 12'' (300mm) pc 650.00
Reinforced Concrete Pipe Class IV Dia 18'' (460mm) pc 900.00
Reinforced Concrete Pipe Class IV Dia 24'' (610mm) pc 1,600.00
Underdrains
Concrete Pipe Perforated Dia 6'' (150mm) pc 410.00
Manholes, Inlets and Catch Basin
CHB Load Bearing (101mm x 203mm x 406mm) pc 23.00
CHB Load Bearing (150mm x 203mm x 406mm) pc 24.00
CHB Ordinary (101mm x 203mm x 406mm) pc 13.00
CHB Ordinary (150mm x 203mm x 406mm) pc 15.00
Metal Grating kg 80.00
Riprap and Grouted Riprap
Riprap Class A cu.m 650.00
Riprap Class B cu.m 600.00
Riprap Class C cu.m 580.00
Riprap Class D cu.m 565.00
Grouted Riprap Class A cu.m 682.00
Grouted Riprap Class B cu.m 630.00
Grouted Riprap Class C cu.m 609.00
Grouted Riprap Class D cu.m 593.00
Stone Masonry
Stone Masonry cu.m 682.00
Hand Laid Rock Embankment
Hand Laid Rock Embankment (0.015 CBM/PC) cu.m 600.00
Gabions and Mattresses
Gabions Metallic Coated (0.5mx1mx3m) pc 1,900.00
Gabions Metallic Coated (0.5mx1mx4m) pc 2,350.00
Gabions Metallic Coated (1mx1mx2m) pc 2,150.00
Gabions PVC Coated (0.5mx1mx3m) pc 2,150.00
Gabions PVC Coated (0.5mx1mx4m) pc 2,450.00
Gabions PVC Coated (1mx1mx2m) pc 2,750.00
Mattress Metallic Coated (0.3mx2mx6m) pc 3,900.00
Mattress PVC Coated (0.3mx2mx6m) pc 4,300.00
Filter Cloth sq.m. 168.00
Curb and/Or Gutter
Precast Concrete Curb (3000PSI) LnM 275.00
Precast Concrete Gutter (3000PSI) LnM 300.00
Precast Concrete Curb and Gutter (3000PSI) LnM 500.00
Monuments, Markers and Guide Post
Concrete Maintenance Marker Post pc 500.00
Concrete Guide Post pc 600.00
Right of Way Monument Post pc 1,000.00
GI Pipe Schedule 40 dia (19mm) pc 450.00
GI Pipe Schedule 40 dia (25.4mm) pc 700.00
GI Pipe Schedule 40 dia (38mm) pc 1,100.00
GI Pipe Schedule 40 dia (50.8mm) pc 1,650.00
Concrete Kilometer Post pc 1,400.00
Drainage Marker pc 525.00
Concrete Guide Post pc 600.00
Road Right of Way Marker pc 1,000.00
Guardrail
Guardrail Post Precast Concrete pc 800.00
Guardrail Post GI Pipe (102mm dia x 16.4m) pc 1,500.00
Guardrail Timber Good Lumber (152mm x 152mm) LnM 600.00
Guardrail Timber Yakal or Equiv. (152mm x 152mm) LnM 750.00
Wire Rope or Cable Dia. (12.5mm) LnM 95.00
Wire Rope or Cable Dia. (19mm) LnM 225.00
Wire Rope or Cable Dia. (25.4mm) LnM 345.00
Guardrail Metal Beam (254mm) width LnM 1,300.00
Metal Beam End Piece pc 1,950.00
Metal Flex Beam Guardrail Class A, 2.67mm thk coated at 1.80
ounces/sq.ft LnM 1,100.00
Guardrail Bolt Nut and Washer (16mm dia. X 25.4mm) pc 11.00
Guardrail Bolt Nut and Washer (16mm dia. X 152mm) pc 67.00
Guardrail Bolt Nut and Washer (16mm dia. X 229mm) pc 101.00
Fencing
Barbed Wire Galvanized 2 Strands GA 12.5 LnM 11.00
Barbed Wire Galvanized 3 Strands GA 12.5 LnM 18.00
Cyclone Wire Galvanized 3' Gauge 10 LnM 125.00
Chain Link Fence Fabric LnM 75.00
Road Sign
Danger/Warning Sign 3mm Thk Aluminum Sheet 60cm Triangle pc 7,500.00
Danger/Warning Sign 3mm Thk Aluminum Sheet 90cm Triangle pc 7,880.00
Regulatory Sign, 3mm Thk Aluminum Sheet 60cm Triangle pc 3,350.00
Regulatory Sign, 3mm Thk Aluminum Sheet 90cm Triangle pc 7,880.00
Regulatory Sign, 3mm Thk Aluminum Sheet 60cm Octagon pc 3,350.00
Regulatory Sign, 3mm Thk Aluminum Sheet 90cm Octagon pc 7,880.00

Prohibitary/Restrictive Sign 3mm Thk Aluminum Sheet 60cm
Triangle pc 3,350.00
Triangle pc 7,880.00
Circle pc 3,350.00
Circle pc 7,800.00
Informative Sign 3mm Thk Aluminum Sheet (304mm x 620mm) pc 3,000.00

Informative Sign 3mm Thk Aluminum Sheet (1219mm x
1828mm) pc 20,900.00
Chevron Directional Sign, 3mm Thk Aluminum Sheet (457mm x
610mm) pc 4,500.00
Chevron Directional Sign, 3mm Thk Aluminum Sheet (610mm x
914mm) pc 5,230.00
Chevron Directional Sign, 3mm Thk Aluminum Sheet (1219mm
x 1828mm) pc 20,900.00
Pavement Markings
Glass Beads (Premix) Bags 840.00
Primer White L 157.00
Primer Yellow L 180.00
LPG Cylinder kg
Paint Rollers (152mm) pc 90.00
Paint Thermoplastic White Bags 1,800.00
Paint Thermoplastic Yellow Bags 2,055.00
Reflectorized Traffic Paint White L 472.00
Reflectorized Traffic Paint Yellow L 525.00
Reflective Pavement Studs
Reflective Stud Catch'eye Flush Surface 180mm x 140mm pc 500.00
Reflective Stud Catch'eye Flush Surface 100mm x 100mm pc 500.00
Raised Reflective Pavement Stud (RPSI A2R Trapezoidal Type) pc 500.00
Raised Reflective Pavement Stud (RPS2 AIR Trapezoidal Type) pc 500.00

Raised Reflective Pavement Stud (RPS3 ABS Rectangular
Type) pc 500.00
Raised Reflective Pavement Stud (RPS4 A2R Rectangular
Type) pc 500.00
Raised Reflective Pavement Stud (RPS4 AIR Rectangular Type) pc 500.00

Raised Reflective Pavement Stud (RPS20 A2R Rectangular
Type) pc 500.00
Raised Reflective Pavement Stud (RPS20 AIR Rectangular
Type) pc 500.00
Raised Reflective Pavement Stud (RPS21 ABS Square Type) pc 500.00
Raised Reflective Pavement Stud (RPS22 A2R Square Type) pc 500.00
Raised Reflective Pavement Stud (RPS22 AIR Square Type) pc 500.00

Raised Reflective Pavement Stud (RPS23 AIR Optical
Condensing) pc 500.00

Raised Reflective Pavement Stud (RPS27 RSE Hardman Cats
eye Square type) pc 500.00
Topsoil
Top Soil (Garden Soil) cu.m 260.00
Sodding
Sodding Sqm 110.00
Tree Planting
Tree Eucalyptus pc 50.00
Tree Mahogany pc 45.00
Tree Narra pc 70.00
Tree Pine pc 150.00
Fertilizer Organic Bags 850.00
Fertilizer Non Organic Bags 1,200.00
Fungicide Ltr 75.00
Herbicide Ltr 300.00
Insecticide Ltr 250.00
Bamboo pc 8.00
Bio Engineerng Solution
Coco Net CGN 400 Sqm 115.00
Coco Net CGN 700 Sqm 240.00
Coco Logs/Fascine, CGR 200 LnM 410.00
Coco Logs/Fascine, CGR 300 LnM 600.00
Vegetation (Hydroseeding) Sqm 150.00
Vegetation (Vetiter Grass System) Sqm 70.00
Grass Carabao Sqm 45.00
Hydraulic Cement
Hydraulic Cement bags 245.00
Portland Cement bags 250.00
Pozzolan Cement bags 195.00
Bituminous Material
Asphalt Cement Penetration grade 40-50 Mton 65,000.00
Asphalt Cut-Back (RC70) Mton 46,000.00
Asphalt Cut-Back (MC30) Mton 43,000.00
Asphalt Emulsified Anionic Mton 42,000.00
Aspahlt Emulsified Cationic CRS-1 Mton 52,000.00
Aspahlt Emulsified Cationic CRS-2 Mton 54,000.00
Aspahlt Emulsified Cationic SS1 Mton 55,250.00
Asphalt Plant Mix Cold Mton 7,000.00
Asphalt Plant Mix Hot Mton 6,500.00
Joint Materials
Rubber Gasket Dia (19mm) pc 80.00
Rubber Gasket Dia (25.4mm) pc 95.00
Concrete Curing Materials And Admixtures
Concrete Admixtures Accelerating L 50.00
Concrete Admixtures Accelerating Bags 150.00
Concrete Admixtures Retarding L 50.00
Concrete Admixtures Retarding Bags 150.00
Concrete Admixtures Water-Reducing L 58.00
Concrete Admixtures Water-Reducing Bags 174.00
Concrete Admixtures Water-Reducing and Accelerating L 73.00
Concrete Admixtures Water-Reducing and Accelerating Bags 219.00
Concrete Admixtures Water-Reducing High Range L 58.00
Concrete Admixtures Water-Reducing High Range Bags 148.00
Concrete Admixtures Water-Reducing and Retarding L 53.00
Concrete Admixtures Water-Reducing and Retarding Bags 160.00
Concrete Admixtures Water-Reducing, High Range and L
Retarding 78.00
Concrete Admixtures Water-Reducing, High Range and Bags
Retarding 173.00
Water Proffing Cement (Sahara or Equivalent) Bags 48.00
Paints
Paint Tinting Color L 120.00
Paint Aluminum Gal 550.00
Paint Enamel Gal 600.00
Paint Latex Gloss Gal 600.00
Paint Latex Semi Gloss Gal 590.00
Paint Red Lead Gal 420.00
Thinner Paint Gal 240.00
Thinner Lacquer Gal 210.00
Paint Metal Epoxy Gal 600.00
Paint Primer Solvent Gal 145.00
Brush Paint (101mm) pc 65.00
Brush Roller (152mm) pc 94.00
Brush Steel (101mm) pc 20.00
Oil Paint L 115.00
Spar Varnish L 340.00
Lacquer Putty Kg 130.00
Treated and Untreated Timber
Timber Piles Treated Coco Logs bdft 60.00
Timber Piles Untreated Coco Logs bdft 55.00
Timber Piles Treated Guijo bdft 110.00
Timber Piles Untreated Guijo bdft 105.00
Timber Piles Treated Tanguili bdft 100.00
Timber Piles Untreated Tanguili bdft 95.00
Timber Piles Treated Yakal bdft 140.00
Timber Piles Untreated Yakal bdft 135.00
Water
Water l 1.00
Chemicals and termite Control Pesticide
Concrete Neutralizer L 100.00
Fuel Gasoline Premium L 69.00
Fuel Gasoline Regular L 67.00
Fuel Gasoline Unleaded L 67.00
Fuel Diesel L 79.00
Fuel Kerosene L
Fuel, Liquefied Petroleum Gas Kg
Lubricants L 200.00
Diesel Gear Oil L 200.00
Greasing L 210.00
Break Fluid L 220.00
Motor Oil Special L 190.00
Motor Oil Regular L 126.00
Pesticide (Soil Poisoning) L 348.00
Solignum (Termite Control) L 260.00
Plumbing and Fixtures
Water Closet Including Fittings and Acc. (Elongated) Set 6,850.00
Water Closet Including Fittings and Acc. (Rounded) Set 4,500.00
Lavatory Including Fittings and Acc Set 6,500.00
Urinal Including Fittings and Acc Set 4,800.00
Bronze Faucets pc 170.00
GI Pipes (12.7mm D) pc 355.00
GI Pipes (19mm D) pc 450.00
GI Pipes (25.4mm D) pc 630.00
GI Pipes (38mm D) pc 1,080.00
GI Coupling Elbow (12.7mm D) pc 13.00
GI Coupling Elbow (19mm D) pc 18.00
GI Coupling Elbow (25.4mm D) pc 23.00
GI Tee Branded (12.7mm D) pc 23.00
GI Tee Branded (19mm D) pc 24.00
GI Tee Branded (25.4mm D) pc 25.00
GI Caps Branded (12.7mm D) pc 15.00
GI Caps Branded (19mm D) pc 17.00
GI Caps Branded (25.4mm D) pc 45.00
GI Plugs (12.7mm D) pc 20.00
GI Plugs (19mm D) pc 25.00
GI Plugs (25.4mm D) pc 27.00
GI Unions, Flat Seat (12.7mm D) pc 36.00
GI Unions, Flat Seat (19mm D) pc 40.00
GI Unions, Flat Seat (25.4mm D) pc 79.00
GI Reducer (12.7mm D) pc 20.00
GI Reducer (19mm D) pc 22.00
GI Reducer (25.4mm D) pc 26.00
PVC Pipes (12.7mm D) pc 80.00
PVC Pipes (19mm D) pc 93.00
PVC Pipes (25.4mm D) pc 105.00
PVC Coupling (12.7mm D) pc 10.00
PVC Coupling (19mm D) pc 12.00
PVC Coupling (25.4mm D) pc 15.00
PVC Tee (12.7mm D) pc 7.00
PVC Tee (19mm D) pc 9.00
PVC Tee (25.4mm D) pc 13.00
PVC Reducer (19mm x 12.7mm) pc 6.00
PVC Reducer (25.4mm x 19mm) pc 9.00
PVC Reducer (25.4mm x 12.7mm) pc 19.00
PVC Reducer (38mm x 19mm) pc 36.00
PVC 45 deg. (3mm Bend x 50mm) pc 22.00
PVC 45 deg. (3mm Bend x76mm) pc 39.00
PVC 45 deg. (3mm Bend x101mm) pc 62.00
PVC 45 deg. Single Branch WYE (50mm x 50mm) pc 81.00
PVC 87.5 deg. Single Barnach WYE (50mm x 50mm) pc 40.00
PVC Double Branch Tee (50mm) pc 75.00
PVC Ptrap W/ Plug and Sealing Ring (50mm) pc 115.00
PVC Clean Out W/ Plug and Sealing Ring (50mm) pc 25.00
PVC Concentic Bushing Reducer (76mm x 50mm) pc 34.00
PVC Male Threaded Adaptor (12.7mm) pc 6.00
PVC Male Threaded Adaptor (19mm) pc 7.00
PVC Male Threaded Adaptor (25.4mm) pc 12.00
PVC 87.5 deg Sanitary Tap Tee with Seal Ring (50mm x pc
25.4mm) 88.00
pc
PVC 87.5 deg Sanitary Tap Tee with Seal Ring (50mm x 38mm) 90.00
Shower Head with Valve set 1,940.00
Soap Holder set 350.00
Cylindrical Water Tank set 16,500.00
Stainless Ladder Rung kg 167.00
Kitchen Sink set 5,000.00
Floor Drain pc 282.00
Paper Holder set 263.00
Mirror sqft 60.00
Gate Valve 25mm Dia pc 390.00
Union Patentee 13mm Dia pc 36.00
Water Meter pc 1,600.00
Solvent can 120.00
Tefflon Tape roll 10.00
GI Nipple 13mm Dia pc 283.00
Hardware
Anchor Bolts with Nuts and Washer Kg 36.00
Machine Bolts with Nuts and Washer Kg 105.00
Tension Rod (38mm D) LnFt 57.00
Tension Buckles (12.7mm D) pc 162.00
Tension Buckles (16mm D) pc 186.00
Tension Buckles (19mm D) pc 233.00
WI Strap kg 61.00
Hinge (50mm x 101mm) pr 70.00
Sand Paper set 1,600.00
Door Locks set 1,550.00
Automatic Door Closer set 1,800.00
Tar Paint gal 455.00
Steel Cable kg 125.00
Steel Grating Frame kg 90.00
Wooden Doors and Windows
Flush Hollow Core Door sqm 900.00
Flush Type Solid Core Door sqm 1,700.00
Narra Paneled Door sqm 5,200.00
Tanguile Paneled Door sqm 4,500.00
Aluminum Glass Door sqm 6,500.00
Glass Transom On Wood sqm 1,900.00
Accordion Type Door sqm 2,100.00
Varifold Type Door sqm 3,000.00
Awning Type Steel Casement Windows sqm 1,800.00
Swing Type Steel Casement Windows sqm 1,900.00
Glass Jalousie Window sqm 680.00
Fixed Glass Window on Metal Frame sqm 450.00
Fixed Louvered Steel Window sqm 577.00
Aluminum Cement Window sqm 4,800.00
Sliding Aluminum window sqm 5,500.00
Metal Roofing
Corrugated Roofing Gauge 26 sqm 260.00
Pre Painted Metal Roofing Sheet Ga 26 Long Span sqm 425.00
Pre Painted Metal Roofing Sheet Ga 26x 2.44m sqm 420.00
Pre Painted gutter Ga 24 lnm 160.00
Ordinary Gutter lnm 105.00
Pre Painted Flashing lnm 160.00
Ordinary Flashing lnm 105.00
Pre Painted Ridge Roll GA 24 lnm 160.00
Ordinary Ridge Roll GA 24 lnm 105.00
Roof Ventilators set 1,300.00
Ceramic Tiles
Ceramic Glazed tiles sqm 760.00
Ceramic Unglazed Tiles sqm 750.00
Wood Tiles
Narra Wood Tile sqm 1,500.00
Tanguile Wood Tile sqm 780.00
Vinyl Floor Tile
Vinyl Tiles, 1/16'' Thickness sqm 300.00
Conduits, Boxes, and Fittings
Electrical Rigid Steel Conduit (12.7mm D) lght 365.00
Electrical Rigid Steel Conduit (19mm D) lght 520.00
Electrical Rigid Steel Conduit (25.4mm D) lght 730.00
Bushing and Locknut (12.7mm D) pr 6.00
Bushing and Locknut (19mm D) pr 9.00
Bushing and Locknut (25.4mm D) pr 13.00
Elbow 90 deg Rigid Steel pc 195.00
PVC Conduit Pipe (3m x 12.7mm D) pc 70.00
PVC Conduit Pipe (3m x 19mm D) pc 94.00
PVC Conduit Pipe (3m x 25.4mm D) pc 120.00
PVC Conduit Elbow 90 Deg pc 19.00
PVC Adapter with Locknut (12.7mm D) pc 8.00
PVC Adapter with Locknut (19mm D) pc 14.00
PVC Adapter with Locknut (25.4mm D) pc 16.00
RS Conduit Coupling (12.7mm D) pc 21.00
RS Conduit Coupling (25.4mm D) pc 30.00
PVC Conduit Coupling (12.7mm D) pc 4.00
PVC Conduit Coupling (19mm D) pc 5.00
PVC Conduit Coupling (25.4mm D) pc 8.00
Octagonal Junction Box pc 32.00
Utility Box Gauge pc 31.00
Square Box (101mm x 53mm) pc 40.00
Square Box (101mm x 63mm) pc 38.00
Metal Pull Box (152mm x 152mm x 101mm) pc 350.00
Metal Pull Box (304mm x 304mm x 101mm) pc 750.00
Telephone Cabinet (304mm x 457mm x 127mm) set 1,650.00
Telephone Cabinet (304mm x 610mm x 152mm) set 1,850.00
Condulet Type F 12.7mm pc 66.00
Condulet Type F 19mm pc 101.00
Service Entrance Cap (12.7mm D) pc 62.00
Service Entrance Cap (19mm D) pc 95.00
Service Entrance Cap (25.4mm D) pc 192.00
Mica Tubing pc 25.00
Electric Wires THWN/THHN 2 sq mm m 16.00
Electric Wires THWN/THHN 3.5 sq mm m 24.00
Electric Wires THWN/THHN 5.5 sq mm m 38.00
Telephone Jacketed wire Cat set 29.00
Single Gang Switch set 65.00
Two Gang Switch set 105.00
Three Gang Switch set 135.00
Two Way Switch set 152.00
Duplex Convenience Outlet set 128.00
Heavy Duty Outlet set 365.00
Polarized 3-Prongs (ACU Outlet) set 455.00
set
Enclosed Air Circuit Breaker 100Af, 3P, 220V, 70AT NEMA1 1,350.00
set
Enclosed Air Circuit Breaker 50Af, 3P, 220V, 40AT NEMA 1 1,250.00
set
Enclosed Air Circuit Breaker 50Af, 2P, 220V, 70AT NEMA1 550.00
Electrical Tape 3/4'' 20 Yards pc 35.00
Panel Boards and Cabinets (30 AMP, 2PST) set 1,220.00
Panel Boards and Cabinets (60 AMP, 2PST) set 1,500.00
1 x 20 W Box Type FLF set 300.00
1 x 20 Industrial Type FLF set 680.00
2 x 40 Industrial Type FLF set 830.00
1 x 40 W Troffer Type Aluminum Louver Recess set 1,000.00
2 x 40 W Troffer Type Aluminum Louver Recess set 1,250.00
1 x 40 W Troffer Type Aluminum Louver Surface set 1,000.00
2 x 40 W Troffer Type Aluminum Louver Surface set 1,250.00
6 '' D Pinlight with 18 W 220 V CFL set 300.00
Equipment for Fire Alarm Station - Manual set 1,250.00
Equipment for Fire Alarm Bell set 1,500.00
Equipment for Fire Alarm, Annunciator set 4,500.00
Equipment for Fire Alarm, Control Panel set 3,200.00
Equipment for Fire Alarm, Smoke Detector set 1,300.00
Floor Outlet Pop Up set 3,600.00
Telephone Outlet set 200.00
Other Construction Materials
NIPA Single Class I sqm 22.00
NIPA Single Calss II sqm 35.00
Sawali 2m x 2m With Skin sqm 52.00
Sawali 2m x 2m Skinless sqm 58.00
Mechanical Equipments
Generator 220v 100kw Capacity unit 400,000.00
Air Conditioner Window Type, 1 HP 220V unit 18,500.00
Air Conditioner Window Type, 1,5 HP 220V unit 23,000.00
Air Conditioner Window Type, 2 HP 220V unit 26,000.00
Reinforcing Steel Bar (Grade 60)
Reinforcing Steel Bar (Grade 40)
Tie wire
Curing Compound
Asphalt Sealant
Forms (Rental)-200mm
Ready Mix Concrete
Polyethylene sheet
RMX
Fine aggregates
Fine aggregates (sand bedding)
Coarse aggregates
Gravel fill
Selected borrow matls
Agg. Subbase course matls
Garden soil
Portland cement
Concrete Saw (Diamond Blade -14"Ø)
Pipe sleeve
Protection Matls (double lane) or boulders
Grease tar
Concrete Admix
Good lumber
Good lumber (coco)
Plywood (1/2' x 4' x 8')
Project Sign (Tarpaulin)
Plywood 4.5mm
Assorted CWN
RC Pipe 24 Ø
RC Pipe 30 Ø
RC Pipe 36 Ø
Weephole PVC
Filter cloth
Boulders
Rope, 1"Ø
Readymix concrete class A w/ pumpcrete 7 days
Readymix concrete class A 7 days
Soil poisoning
50mmØ PVC Pipe Series 600
Gypsum board
Metal furring
Carrying channel
Hanger bars/rod
Channel clip
Wall angle
Rivets
Metal screw
Hollow core flush door
Wooden panel door
Corrugated roofing sheet
Tekscrew w/ j bolt with washers
Ridge roll 0.60mm
Hip roll 0.60mm
Valley roll 0.60mm
Counter flashing 0.60mm
Blind rivets
Gutter 0.60mm
12" x 1" Plain GI strap
Prepainted metal sheets (Corr.)
Cement based waterproofing
Primer coat
Liquid waterproofing
Asphalt primer
Preformed membrane
50mm -100mmØ Roof drain, canopy drain/ gutter drain
with strainer
Glazed tiles
Tile grout
Tile adhesive (25kg)
Unglazed tiles/granite/synthetic granite tiles
1/2" TO 2" x 3M PVC PIPE BLUE
PVC ORANGE S1000 2"-4" Ø
PVC ORANGE S1000 4"-8" Ø
Fixtures
STAINLESS WATERTANK(8000 LIT) WITH STEEL
FRAMING
2 HOLES PANEL BOARD WITH BREAKER
1.6mm² - 5.5mm WIRES THW/THHN/THWN
8.0mm² - 22mm WIRES THW/THHN/THWN
PVC ORANGE 15mmØ-32mmØ
UTILITY & JUNCTION BOX(PVC)
SWITCH PLATES WITH ELEMENTS
CONV. OUTLET PLATES W/ ELEMENT
LIGHTING -18WATTS LED BULBS INCLUDING
RECEPTACLES
LAMP POST WITH LED BULB
STREETLIGHTS WITH LED BULBS
ELECTRICAL TRASNFORMER 37.5KVA
Double-Throw Switch
KHW METER
Mega-Spotlight (4-branches)
1.0mm THK. X 0.465m Steel Deck
0.8mm THK. X 0.465m Steel Deck
Concrete neutralizer
Concrete sealer/primer
Patching compound
Semi gloss latex
Glazing putty
Flat wall enamel
Enamel quick dry
Paint thinner
Tinting color
Red oxide primer
Enamel paint
Panel Door Set
Ployethylene sheets 6 mils
Reflective insulation
Stainless door and frames
PVC door and frames
100mm CHB
Structural steel roof framing matls
Acetylene
Oxygen
Welding rod
Structural steel purlins
Anchor bolt
Sagrods with nuts and bolts
Turnbuckle
Cross bracing
Steel plates
15mm - 32mmØ PVC (electl pipe)
Conduit fittings
Junction/utility/pull square box
1.6mm² - 5.5mm² Electric Wire (TW/THHN/TWHN)
8mm² - 22mm² Electric Wire (TW/THHN/TWHN)
Switches
Single convenience outlet
Duplex convenience outlet
Rope, 1" 0- 5 uses
Developing
Safety Helmet
Safety Shoes
Safety Vest
Working Gloves
Rain Coats (30% of the Duration)
Rubber Boots
Eye Goggles
Face Mask (Surgical/Cloth)
Pop up convenience outlet
EQUIPMENT RENTAL
simplicity RATES
in computation, the operated rental rates are preferred over the bare rental rates as the former includes ope
maintenance.
E.1 List of Equipment adopted in the

standard DUPA with make, model and
capacity.
DESCRIPTION MODEL
Bulldozer D6H SERIESS II PSDS/DD
Bulldozer w/ Ripper D6H SERIESS II PSDS/DD
Payloader LX80-2C
Motorized Road Grader G710A
Motorized Road Grader w/ Scarifier G710A
Compaction Equipment
Pneumatic Tire Roller 9-SWHL, 9.00X20,4PR
Vibratory Roller SD100DC
Tandem Steel Roller CC421
Plate Compactor 400-500 Gasoline Engine
Lifting Equipment
Crawler Crane All models
Truck Mounted Crane (31-35mt) All models
Truck Mounted Crane (41-45mt) All models
Low bed trailer
Excavating Equipment
Backhoe SE 130 LC-2
Backhoe w/ Breaker SE 130 LC-3
Backhoe w/ Chipping Hammer added by HTD
Backhoe, Wheel Mounted PW60N-1
Foundation Equipment
Vibro Hammer DPD600T Hydraulic Pile Driver
Asphalting Equipment
Asphalt Distributor ROSCO/5 ton
Asphalt Paver NF220BIIVDM
Concreting Equipment
Concrete Screeder Wacker Truss Screed
Concrete Paver COMMANDER III, FOUR TRACK
One Bagger Mixer
Transit Mixer All models
Hauling Equipment
Dump Truck All models
Cargo/Service Truck (160HP) All models
Boom Truck All models
Cargo/Service Truck (270HP) All models
Water Truck/Pump All models
Water Truck/Pump (2) All models
Air Equipment
Air Compressor (356-450cfm) All models
Air Compressor (161-185cfm) All models
Air Compressor (15-35 cfm) All models
Diamond Drill CP-8
Jackhammer
Pneumatic Drilling Machine
Pumping Equipment
Water Pump 100mmØ suction 2667 liters/min
Shop Equipment
Welding Machine (Electric Driven)
Welding Machine (Gas/Diesel Driven)
Special Support Equipment
Chainsaw
Truck mounted, Scissors Lift

Miscellaneous Equipment
Concrete Vibrator Flexible Shaft Type 2" Head Ø with 5Amperes Gasoline Driven Unit
Concrete Saw (7.5hp -14"Blade Ø)
Bar Cutter, Single Phase
Bar Bender 25mmØ Maximum Rebar, Three Phase
Asphalt Concrete Plant
Concrete Batch Plant
Pumpcrete
Others
Power Broom, Towed type
Hydroseeding Machine
Kneading Machine
Drop Hammer
Cutting Outfit
Steel Wheel with Nylon Rope
Improvised Bamboo with Bucket
Portable Mist-Based Sanitation Tent
Thermal Scanner (w/ rechargeable
battery)
Power Sprayer w/ complete accessories

Asphalt Kettle/Drum
labor factor cost

Construction Foreman 1.80
Skilled laborer 1.30
Unskilled laborer 1.00
unskilled 1.00
Govt suggested
unitcost Current Unit Cost
Kg 48.00 1.06 51.02 52.80
kgs 47.75 1.06 50.76 52.53
kgs 75.00 1.06 79.73 82.50
L 52.00 1.06 55.28
L 56.55 1.06 60.11
m 55.00 1.06 58.47
cu. m 4,585.00 1.06 4,873.86
sq. m 15.00 1.06 15.95
1.06 -
cu. M 800.00 1.06 850.40
cu. M 500.00 1.06 531.50
cu. M 800.00 1.06 850.40
cu. M 800.00 1.06 850.40
cu. M 300.00 1.06 318.90
cu. M 500.00 1.06 531.50
1.06 -
bag 250.00 1.06 265.75 275.00
pc 8,000.00 1.06 8,504.00
m 126.67 1.06 134.65
cu. m 1.06 -
L 220.00 1.06 233.86
L 55.00 1.06 58.47
bd. Ft 50.00 1.06 53.15
25.00 1.06 26.58
pcs 300.00 1.06 318.90
sq.ft. 40.00 1.06 42.52
pcs 300.00 1.06 318.90
kgs 75.00 1.06 79.73
pc 2,400.00 1.06 2,551.20
pc 3,000.00 1.06 3,189.00
pc 3,600.00 1.06 3,826.80
lm 150.00 1.06 159.45
sq. m 275.00 1.06 292.33
cu. m 1,100.00 1.06 1,169.30
m 75.00 1.06 79.73
cu. m 9,000.00 1.06 9,567.00
cu. m 8,000.00 1.06 8,504.00
cu. m 7,000.00 1.06 7,441.00
cu. m 5,500.00 1.06 5,846.50
cu. m 5,000.00 1.06 5,315.00
cu. m 4,600.00 1.06 4,889.80
L 1,000.00 1.06 1,063.00
pc 250.00 1.06 265.75
pc 275.00 1.06 292.33
1.06 -
1.06 -
pc 300.00 1.06 318.90
pc 150.00 1.06 159.45
pc 250.00 1.06 265.75
pc 30.00 1.06 31.89
pc 35.00 1.06 37.21
pc 25.00 1.06 26.58
pc 10.00 1.06 10.63
pc 2.00 1.06 2.13
sq. m 900.00 1.06 956.70
sq. m 1,500.00 1.06 1,594.50
sq. m 250.00 1.06 265.75
pc 5.00 1.06 5.32
m 255.00 1.06 271.07
m 250.00 1.06 265.75
m 245.00 1.06 260.44
m 230.00 1.06 244.49
pc 2.00 1.06 2.13
m 265.00 1.06 281.70
pc 15.00 1.06 15.95
sq. m 450.00 1.06 478.35
sq. m 400.00 1.06 425.20
gal 500.00 1.06 531.50
gal 575.00 1.06 611.23
pails 2,600.00 1.06 2,763.80
sq. m 300.00 1.06 318.90
set 250.00 1.06 265.75

sq. m 250.00 1.06 265.75
bags 55.00 1.06 58.47
bags 250.00 1.06 265.75
sq. m 166.67 1.06 177.17
pc 118.15 1.06 125.59
pc 852.00 1.06 905.68
pc 1,237.50 1.06 1,315.46
pc 1,290.00 1.06 1,371.27
SET 200,000.00 1.06 212,600.00

SET 1,107.00 1.06 1,176.74
SET 3,000.00 1.06 3,189.00
SET 6,000.00 1.06 6,378.00
ln.m. 18.51 1.06 19.68
ln.m. 37.25 1.06 39.60
ln.m. 16.03 1.06 17.04
PC 30.00 1.06 31.89
PC 150.00 1.06 159.45
PC 150.00 1.06 159.45
PC 350.00 1.06 372.05

UNIT 2,000.00 1.06 2,126.00
UNIT 15,000.00 1.06 15,945.00
SET 80,000.00 1.06 85,040.01
set 5,000.00 1.06 5,315.00
set 2,500.00 1.06 2,657.50
set 150,000.00 1.06 159,531.26
ln.m. 360.00 1.06 382.68
ln.m. 315.00 1.06 335.02
gal 350.00 1.06 372.05
gal 485.00 1.06 515.82
gal 275.00 1.06 292.33
gal 565.00 1.06 600.90
gal 515.00 1.06 547.45
gal 518.00 1.06 550.91
gal 575.00 1.06 611.23
L 60.00 1.06 63.81
pint 157.00 1.06 166.89
gal 450.00 1.06 478.59
gal 465.00 1.06 494.30
set 8,250.00 1.06 8,774.22
sq.m 15.00 1.06 15.95
sq.m 75.00 1.06 79.77
sq.m 4,000.00 1.06 4,252.00
sq.m 1,500.00 1.06 1,595.31
pc 11.00 1.06 11.69
kgs 55.00 1.06 58.49
kgs 50.00 1.06 53.15
kgs 25.00 1.06 26.59
kgs 75.00 1.06 79.73
kgs 900.00 1.06 957.19
pc 125.00 1.06 132.88
pc 50.00 1.06 53.18
pc 135.00 1.06 143.51
kgs 55.00 1.06 58.49
kgs 50.00 1.06 53.15
m 55.00 1.06 58.49
pc 10.00 1.06 10.63
pc 35.00 1.06 37.22
m 25.00 1.06 26.58
m 35.00 1.06 37.22
m 45.00 1.06 47.84
m 60.00 1.06 63.81
pc 25.00 1.06 26.58
set 125.00 1.06 132.94
set 175.00 1.06 186.03
lin.m. 40.00 1.06 42.52
each 15.00 1.06 15.95
m-day 0.34 1.06 0.36
m-day 4.11 1.06 4.37
m-day 2.22 1.06 2.36
m-day 7.67 1.06 8.15
m-day 0.34 1.06 0.36
m-day 1.39 1.06 1.48
m-day 5.00 1.06 5.32
m-day 5.00 1.06 5.32
set 200.00 1.06 212.71
ental rates as the former includes operator's wages, fringe benefits, fuel, oil, lubricants and equipment
maintenance.
FLYWHEEL ADJUSTED
CAPACITY HORSEPOWER 2014 Rental Rate RENTAL RATE Rental Rate per day
165 3,379.00 3,492.53 27,940.24
165 3,885.85 31,086.80
1.5 cu.m/1.95 cu. Yd 110 1,733.00 1,810.96 14,487.68
140 2,173.00 2,260.48 18,083.84
140 2,824.00 22,592.00
-
10 mt 107 561.00 4,488.00
10 mt 125 1,846.00 1,916.40 15,331.20
10.10 mt 123.4 1,652.00 13,216.00
5 123.00 123.00 984.00
-
36-40mt 190 1,522.00 1,902.00 15,216.00
31-35 mt 238 1,861.00 1,861.00 14,888.00
41-45 mt 246 2,151.00 2,606.00 20,848.00
3,750.00 30,000.00
-
0.80 cu.m/1.04 cu yd 99 1,537.00 1,537.00 12,296.00
0.80 cu.m/1.04 cu yd 99 2,074.95 1,998.00 15,984.00
99 1,998.00 15,984.00
0.28 cu m/0.37 cu yd 50 922.00 922.00 7,376.00
-
60 ton 201 2,123.00 16,984.00
-
3000 USG 100 936.00 7,488.00
80 1,833.00 14,664.00
-
5.5 545.00 545.00 4,360.00
6,765.00 6,765.00 54,120.00
4-6 cu ft/min 172.00 172.00 1,376.00
5-6 cu yd 1,318.00 1,386.99 11,095.92
-
12 cu yd 290 1,420.00 1,420.00 11,360.00
2-5 mt 160 783.00 783.00 6,264.00
2-5 mt 160 1,017.90 1,017.00 8,136.00
9-10 mt 270 1,212.00 1,212.00 9,696.00
16000 L 360 2,450.00 2,543.42 20,347.36
1000L 360 1,420.00 2,543.42
-
356-450 cfm 130 965.00 965.00 7,720.00
161-185 cfm 69 502.00 502.00 4,016.00
15-35 cfm 20 205.00 205.00 1,640.00
201.25 201.00 1,608.00
150.00 150.00 1,200.00
170.00 170.00 1,360.00
-
50 16 266.25 266.25 2,130.00
-
500Ampere 391.00 391.00 3,128.00
300Ampere 371.00 371.00 2,968.00
-
75.36 75.36 602.88
-
1,386.00 1,386.00 11,088.00
-
with 5Amperes Gasoline Driven Unit 91.25 91.25 730.00
32.63 32.63 261.04
219.75 219.75 1,758.00
um Rebar, Three Phase 351.50 351.50 2,812.00
4,286.63 4,286.63 34,293.04
1,759.50 1,759.50 14,076.00
6,900.00
130.54 130.54 1,044.32
952.00 952.00 7,616.00
93.75 93.75 750.00
187.50 187.50 1,500.00
200.00 200.00 1,600.00
45.45 45.45 363.60
300.00 300.00 2,400.00
200.00 200.00 1,600.00
ls 9.79 1.06 9.79
ls 1.03 1.06 1.03
ls 3.47 1.06 3.47

10.00 10.00 80.00
basic daily basic monthly leaves 13th month sss

666.00 17,369.28 666.00 1,447.44 1,517.50
481.00 12,544.48 481.00 1,045.37 1,072.50
370.00 9,649.60 370.00 804.13 817.50
596.77 15,563.76 596.77 1,296.98 817.50
0.1
47.88
4583.3333333
G40 10 0.616 6
G60 12 0.888
G60 16 1.578 6
G60 20 2.466 7.5
G60 20 2.466 9
G60 25 3.853 9
list all diameter of this series specify length
list all diameter of this series specify length
philhealth pag-ibig wage monthly wage daily wage hourly
260.57 100.00 21,360.79 819.05 102.38
188.19 100.00 15,431.54 591.70 73.96
144.76 100.00 11,885.99 455.75 56.97
144.76 100.00 18,519.77 710.11 88.76
3.696 176.5 47.754329004
9.468 458.4 48.415716096

18.495 904.1 48.883482022
22.194 1084.8 48.878075155
34.677 1684.92 48.588978285
194.76625156
48.69156289
96.445891894
48.222945947
ITEM NO. DESCRIPTION QUANTITY OUTPUT/ HR.
Structure Excavation 3,182.40 20.00
Gravel Fill 327.90 50.00
Reinforcing Steel (Line Canal) 70,963.20 180.00
Structural Concrete (Line Canal) 1,123.20 1.40
Pipe Culverts (610mm) Class II, RCPC 1.00 1.00
Curb and Gutter, Cast in Place 864.00 10.30

A
WORKERS NO. OF PERSONNEL DAYS
Construction Foreman 1 19.89
Skilled Worker 0 0
Unskilled Worker 4 19.89
Skilled Worker 0 0.82
TOTAL, PERSONNEL/ MANDAYS 52 522.81
MANDAYS SAFETY HELMET SAFETY SHOES SAFETY VEST
19.89 19.89 19.89 19.89
0 0 0 0
79.56 79.56 79.56 79.56
0.82 0.82 0 0.82
0 0 0 0
1.64 1.64 0 1.64
49.28 49.28 49.28 49.28
98.56 98.56 98.56 98.56
394.24 394.24 394.24 394.24
100.29 100.29 0 100.29
401.16 401.16 0 401.16
802.32 802.32 0 802.32
0.13 0.13 0 0.13
0.26 0.26 0 0.26
0.52 0.52 0 0.52
10.49 10.49 10.49 10.49
41.96 41.96 41.96 41.96
83.92 83.92 83.92 83.92
2085.04 2085.04 777.9 2085.04
WORKING GLOVES RIANCOATS RUBBER BOOTS
19.89 5.97
0 0
79.56 23.87
0.82 0.25 0.82
0 0 0
1.64 0.49 1.64
49.28 14.78
98.56 29.57
394.24 118.27
100.29 30.09 100.29
401.16 120.35 401.16
802.32 240.7 802.32
0.13 0.04 0.13
0.26 0.08 0.26
0.52 0.16 0.52
10.49 3.15
41.96 12.59
83.92 25.18
2085.04 625.54 1307.14
Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
Office of the Municipal Engineer
PROJECT : PROPOSED ROAD CONCRETING FOR BARANGAY MANGGA

OWNER : LGU - QUEZON, ISABELA
LOCATION : MANGGA, QUEZON, ISABELA
STATION : STA. 0+000 - STA. 0+562
BILL OF QUANTITIES/BILL OF MATERIALS

SUMMARY
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
I. GENERAL REQUIREMENTS
Provision of Progress Photographs each 120.00 23.98 2,877.44
Project Billboard / Signboard each 1.00 11,108.04 11,108.04
Occupational Safety and Health Program l.s. 1.00 68,095.68 68,095.68
Mobilization/Demobilization l.s. 1.00 47,226.81 47,226.81
II. EARTHWORKS
Clearing and Grubbing sq.m. 394.00 20.98 8,264.64
Surplus Common Excavation cu.m 197.00 135.61 26,716.11
Embankment from roadway excavation (Common Soil) cu.m 79.00 254.72 20,123.12
Subgrade Preparation (Common Material) sq.m. 3,934.00 20.75 81,625.27
III. SUBBASE COURSE
Aggregate Subbase Course cum 591.00 981.20 579,887.94
IV. BASE COURSE
Aggregate Base Course `cu.m. 394.00 818.77 322,596.12
V. SURFACE COURSE
Portland Cement Concrete Pavement (Unreinforced) - 0.23
sq.m. 2,810.00 1,515.77 4,259,307.20
m thick, 14 days
VI. CONCRETE DEMOLITION
Removal of Structure and Obstruction cu.m. 3.00 439.83 1,319.50
VII. CONCRETE STRUCTURES (ROAD CROSSING DRAINAGE)
Structure excavation (common soil) cu.m 7.00 209.14 1,463.97
Embankment from Structure Excavation cu.m. 3.00 255.84 767.51
Pipe Culverts (610mm) Class II, RCPC ln.m. 6.00 3,345.09 20,070.54
Structural Concrete(Headwall, Cut-off wall) cu.m. 3.00 6,422.93 19,268.79
Reinforcing Steel (Headwall, Cut-off wall) kgs. 135.00 76.90 10,381.30
TOTAL ESTIMATED DIRECT COST 5,481,100.00
APPROVED BUDGET FOR THE CONTRACT 5,481,100.00
5,481,100.00
Prepared by: (0.00)
ENGR. ERNESTO G. LOPEZ JR.

DRAFTSMAN-II
Recommended by: Approved by:
PHOEBE L. NARAG HON. JIMMY S. GAMAZON JR.

MUNICIPAL ENGINEER - 1 MUNICIPAL MAYOR
Address: Samonte, Quezon, Isabela│Email add: lguquezonisabela@gmail.com │Website: https://quezonisabela.gov.ph

Province of Isabela
--oOOo--
OFFICE OF THE MUNICIPAL ENGINEER
DERIVATION OF UNIT COST

CONSTRUCTION SURVEY
PROPOSED ROAD CONCRETING FOR BARANGAY MANGGA
I. Daily Rates to be used.

Basic ACA/ 12% GSIS TOTAL
DESIGNATION Philhealth Pag-Ibig Fund SG
Rate PERA Gov't. Share
1 Engineer 1,047.45 90.91 13.07 125.69 4.55 1,281.67 /day 14
2 Engineering Asst. A 784.31 90.91 9.66 94.12 4.55 983.55 /day 10
3 Driver 631.36 90.91 7.39 75.76 4.55 809.97 /day 7
4 Survey Aide A 587.31 90.91 6.82 70.48 4.55 760.07 /day 6
5 Utility Worker 409.09 90.91 5.11 49.09 4.55 558.75 /day 1
II. Equipment Rental
EQUIPMENT RENTAL FUEL CONSUMPTION

1 Pick-Up 4x4 313.95 /hr. 8.00 lit/hr.
note: Cost of Fuel = 41 /liter
*Assumptions:
1. Establishment of Vertical & Horizontal Control is a one-time activity.
2. The Conduct of Profile and Cross Section Survey shall be at least once a month which shall serve as a
basis in the preparation of Monthly Statistical Report/Status Report as a requisite for Contract Billing, Monthly
Progress Report and other similar report which survey results maybe needed. Profile & Cross Section Survey
may be conducted as often as needed depending on the needed data to be gathered.
3. For presentation, profile & cross section survey shall be conducted on (1) Stake-Out Surveys (2) Once a month
in a year.
No. of Surveys = 1 Profile & Cross-Section Surveys
PROGRAMMED LENGTH OF ROAD : 2.00 km.
A. ESTABLISHMENT OF VERTICAL & HORIZONTAL CONTROL
Length of Canal : 2.10 km.
Capability : 5 km./day
Cycle Time:
2.10 km.
No. of Days = = 0.42 days
5 km./day
25 km x 1 day
Travel Time = = 0.13 days
25 kph x 8 hr
Total Number of Days = 0.55 days
say 0.50 days
or in Hours = 4.00 hours
1. Labor
1- Engineer x 1,281.67 /day x 0.50 days = 640.84
1- Instrumentation x 983.55 /day x 0.50 days = 491.78
1- Survey Aide x 760.07 /day x 0.50 days = 380.04
1- Driver x 809.97 /day x 0.50 days 404.99
5- Utility Worker x 558.75 /day x 0.50 days = 1,396.88
Total Labor Cost = 3,314.51
2. Equipment Utilization
utilized = Pick-Up 4x4
rental = 313.95 /hr.
Page 34
Fuel = 8.00 lit/hr x 41.00 /lit. 4.00 hrs. = 1,312.00
Spare Parts = 313.95 /hr. x 4.00 hrs. = 1,255.80
SUMMARY
a. Labor = 3,314.50
b. Spare Parts = 1,255.80
c. Fuel = 1,312.00
UNIT COST = 5,882.30
B. PROFILE SURVEY
Cycle Time:
2.00 km.
2 km./day
25 km x 1 day
25 kph x 8 hr
say 1.50 days
1. Labor
1- Engineer x 1,281.67 /day x 1.50 days = 1,922.51
1- Instrumentation x 983.55 /day x 1.50 days = 1,475.33
1- Survey Aide x 760.07 /day x 1.50 days = 1,140.11
1- Driver x 809.97 /day x 1.50 days 1,214.96
Fuel = 8.00 lit/hr x 41.00 /lit. x 12.00 hrs. = 3,936.00
SUMMARY
a. Labor = 9,943.52
c. Fuel = 3,936.00
UNIT COST = 17,646.92
C. CROSS SECTION SURVEY

Capability : 0.4 km./day
Cycle Time:
2.00 km.
0.4 km./day
25 km x 1 day
25 kph x 8 hr
say 5.50 days
1. Labor
1- Engineer x 1,281.67 /day x 5.50 days = 7,049.19
1- Instrumentation x 983.55 /day x 5.50 days = 5,409.53
1- Survey Aide x 760.07 /day x 5.50 days = 4,180.39
1- Driver x 809.97 /day x 5.50 days 4,454.84
Page 35
Page 36
Fuel = 8.00 lit/hr x 41.00 /lit. x 44.00 hrs. = 14,432.00
SUMMARY
a. Labor = 36,459.56
c. Fuel = 14,432.00
UNIT COST = 64,705.36
D. PLOTTING AND COMPUTATION
1. Profile
1. Materials/Office Supplies
Cross Section Paper = 150.00 /km. x 2.00 km. = 300.00
Data Book = 50.00 /km. x 2.00 km. = 100.00
Miscellaneous = 45.00 /km. x 2.00 km. = 90.00
Total Materials Cost 490.00
2. Labor
Cycle Time:
2.00 km.
8 km./day
say 0.50 day
1- Engineering Asst. A x 1,281.67 /day x 0.50 days = 640.84
Sub-Total = 640.84
SUMMARY
a. Materials Cos = 490.00
b. Labor Cost = 640.84
2. Cross-Section
1. Materials/Office Supplies
Cross Section Paper = 350.00 /km. x 2.00 km. = 700.00
Data Book = 75.00 /km. x 2.00 km. = 150.00
Miscellaneous = 55.00 /km. x 2.00 km. = 110.00
Total Materials Cost 960.00
2. Labor
Capability : 0.4 km./day
Cycle Time:
2.00 km.
0.4 km./day
say 5.00 day
1- Engineering Asst. A x 1,281.67 /day x 5.00 days = 6,408.35
Sub-Total = 6,408.35
SUMMARY
a. Materials Cos = 960.00
b. Labor Cost = 6,408.35
Page 37
SUMMARY FOR PROFILE AND CROSS-SECTION SURVEY
Materials/Office
a. = 1,450.00 /survey x 1 surveys = 1,450.00
Supplies
b. Labor = 53,452.26 /survey x 1 surveys = 53,452.30
c. Spare Parts = 17,581.20 /survey x 1 surveys = 17,581.20
d. Fuel = 18,368.00 /survey x 1 surveys = 18,368.00
UNIT COST = 90,851.50
RECAPITULATION (inclusive of item "A")

Materials/
a. Office = 1,450.00
Supplies
b. Labor = 56,766.80
d. Spare Parts = 18,837.00
e. Fuel = 19,680.00
UNIT COST = 96,733.80
Prepared by: Checked and Submitted by:

Engineer A Acting Municipal Engineer
Page 38
Province of Isabela
--oOOo--
PROGRAM OF WORK/BUDGET COST
Project : PROPOSED ROAD CONCRETING FOR BARANGAY MANGGA

Location :
Station Limits : STA. 0+000 - STA. 2+000
Appropriation :
Source of Fund :
DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

A. OTHER GENERAL REQUIREMENTS 1.00 L.S. 325,547.89 325,547.89
B. EARTHWORKS 1.00 L.S. 462,428.36 462,428.36
C. SUBBASE AND BASE COURSE 1.00 L.S. 1,129,646.78 1,129,646.78
D. SURFACE COURSE 1.00 L.S. 26,343,975.29 26,343,975.29
E. CHB CANAL LINING 1.00 L.S. 2,782,155.15 2,782,155.15
TOTAL CIVIL WORKS COST 31,043,753.47
BREAKDOWN OF EXPENDITURES
AS SUBMITTED AS SUBMITTED
1. Labor 6,929,659.54 A. Total Direct Cost Err:509
2. Materials 15,010,035.48 B. OCM & Profit Err:509
3. Rental of Equipment Err:509 C. Value Added Tax Err:509
4. Provisional Sum D. Total Construction Cost
5. OCM & Profit Err:509 E. Eng'g & Admin. Overhead, %
6. Value Added Tax Err:509 F. RROW Acquisition
7. EAO, % G. Contingency 2,372,253.88
8. RROW Acquisition
9. Contingency 2,372,253.88
10. TOTAL ESTIMATED COST Err:509 H. TOTAL ESTIMATED COST Err:509
Prepared by: Recommending Approval:

Engineer Acting Municipal Engineer
Approved by:
Hon. JIMMY S. GAMAZON JR.

Municipal Mayor
Province of Isabela
--oOOo--
APPROVED BUDGET FOR THE CONTRACT

DESCRIPTION QTY UNIT ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. OTHER GENERAL REQUIREMENTS 1.00 L.S.
371,262.40 49,445.20 2,472.30 51,917.50 423,179.90
B. EARTHWORKS 1.00 L.S.
366,307.64 74,489.44 21,631.28 96,120.72 462,428.36
C. SUBBASE AND BASE COURSE 1.00 L.S.
896,515.16 179,280.87 53,850.74 233,131.62 1,129,646.78
D. SURFACE COURSE 1.00 L.S.
21,431,227.93 4,286,357.99 626,389.37 4,912,747.36 26,343,975.29
E. CHB CANAL LINING 1.00 L.S.
Err:509 Err:509 Err:509 Err:509 Err:509
TOTAL Err:509 Err:509 Err:509 Err:509 Err:509

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--
APPROVED BUDGET FOR THE CONTRACT

DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. OTHER GENERAL REQUIREMENTS
A.1.4(1) Provision of Progress Photographs 1.00 ea. 16.74 16.74 - 16.74
B.5 Project Billboard / Signboard 1.00 L.S. 4,244.64 4,244.64 848.93 254.68 1,103.61 5,348.25
B.7(2) Occupational Safety and Health Program 1.00 L.S. 242,050.00 242,050.00 48,410.00 2,420.50 50,830.50 292,880.50
A.4. Mobilization and Demobilization 1.00 L.S. 27,302.40 27,302.40 - - - 27,302.40
TOTAL OF PART A 273,613.78 51,934.11 325,547.89
B. EARTHWORKS
B.1. Clearing and Grubbing 394.00 sq.m. 15.40 6,067.60 3.10 1.00 1,615.40 7,683.00
B.2. Common Excavation 197.00 cu.m. 116.50 22,950.50 23.30 7.00 5,969.10 28,919.60
B.4. Foundation Fill 79.00 cu.m. 462.40 36,529.60 106.30 19.60 9,946.10 46,475.70
B.5. Disposal of excess materials 1,239.30 cu.m. 193.80 240,176.34 38.80 11.60 62,460.72 302,637.06
TOTAL OF PART B 366,307.64 96,120.72 462,428.36
D. SURFACE COURSE
D.1. Portland Cement Concrete Pavement, 0.23m. THK. 2,810.00 cu.m. 7,604.30 21,368,083.00 1,520.90 222.50 4,898,954.00 26,267,037.00
D.1. RSB Furnishing and Stockpilling 895.67 cu.m. 58.60 52,486.43 11.70 0.60 11,016.78 63,503.20
D.1. RSB Cut, Bend & Place 895.67 cu.m. 11.90 10,658.51 2.40 0.70 2,776.59 13,435.09
TOTAL OF PART D 21,431,227.93 4,912,747.36 26,343,975.29
E. TRIPLE-BARREL BOX CULVERT
E.1. Structure Excavation 29.10 cu.m. 87.40 2,543.34 17.50 5.30 663.48 3,206.82
E.2. Class "A" Concrete 132.20 cu.m. 9,130.30 1,207,013.79 1,826.10 214.20 269,725.01 1,476,738.80
E.3. RSB Furnishing and Stockpilling 13,765.90 cu.m. 58.60 806,681.74 11.70 0.60 169,320.57 976,002.31
E.4. RSB Cut, Bend & Place 13,765.90 cu.m. 11.90 163,814.21 2.40 0.70 42,674.29 206,488.50
E.5. Lean Concrete 23.10 cu.m. 1,532.60 35,403.06 306.50 19.30 7,525.98 42,929.04
E.6. Structural Backfill 74.80 cu.m. 841.20 62,921.76 168.20 17.20 13,867.92 76,789.68
TOTAL OF PART E 2,278,377.90 503,777.25 2,782,155.15
GRAND TOTAL 25,246,042.42 5,797,711.05 31,043,753.47

Draftsman II Municipal Engineer
Approved by:

Municipal Mayor
Province of Isabela
--oOOo--
Base Data of Hauling Distances of Construction Materials
Hauling Distances (km.)

Type I Type II Type III Type IV Type V
Base Cost/ Good Poorly
Item Description Source Location Unit Good Poorly
Quarry Fee Maintained Maintained Manual Total
Maintained Maintained
Concrete/ Concrete/ Gravel Road Gravel Road Hauling Distance
Asphalt Asphalt
1 Cement Roxas, Isabela 276.00 bag 22.00 - - 1.00 23.00
2 Form Lumber Roxas, Isabela 55.00 bd. Ft. 22.00 - - 1.00 23.00
3 1/2" Marine Plywood Roxas, Isabela 850.00 pc. 22.00 - - 1.00 23.00
4 Reinforcing Steel Bar Roxas, Isabela 55.00 kg.
5 Common Wire Nail Roxas, Isabela 90.00 kg. 22.00 - - 1.00 23.00
6 Tie Wire Roxas, Isabela 100.00 kg.
7 Plain GI Sheet Roxas, Isabela 65.00 lin.m. 22.00 - - 1.00 23.00
2 Sand & Gravel Pinukpok, Kalinga Quarry 120.00 cu.m. 51.00 - - 2.00 53.00
9 Boulder Pinukpok, Kalinga Quarry 150.00 cu.m. 53.00 - - 5.00 58.00
10 Concrete Hollow Blocks
10 a. 4" THK Roxas, Isabela 12.00 pc. 22.00 - - 1.00 23.00
12 b. 5" THK Tuguegarao City 15.00 pc. 22.00 - - 4.00 0.30 26.30
13 GI Pipes, 2" Diameter Tuguegarao City 55.00 lin.m.
22.00 - - 4.00 0.30 26.30
14 PVC Pipe, 2" Diameter Tuguegarao City 42.00 lin.m.
15 Gabion (1m x 1m x 2m) Manila 2,500.00 pc.
550.00 - - 4.00 0.30 554.30
16 Mattress (.3m x 2m x 6m) Manila 2,800.00 pc.
17 Coconet CGN 400 Manila 85.00 sq.m.
550.00 - - 4.00 0.30 554.30
18 Vetiber Grass Manila 75.00 sq.m.
11 Steel Paving Forms 4"x10"x10'x1/8" Roxas, Isabela 780.00 pc. 22.00 - - 1.00 23.00
11 Road Form Stakes Roxas, Isabela 780.00 pc. 22.00 - - 1.00 23.00
Prepared by: Approved by:

Province of Isabela
--oOOo--

(FORCE ACCOUNT WORKS)
II. Equipment Rental

"Schedule "B" of the Revised Rental Rates"
EQUIPMENT RENTAL FUEL CONSUMPTION
1 160 HP DOZER 1,303.34 /hr. 17.00 lit/hr.
2 LOADER 1.0 m3 734.09 /hr. 9.00 lit/hr.
3 6X6 CARGO TRUCK 304.23 /hr. 15.00 lit/hr.
4 1 BAGGER MIXER 99.14 /hr. 1.26 lit/hr.
note: Cost of Fuel = 41 /liter
III. Hauling of Construction Materials
1. Cement
Hauling from Source to Dumpsite
AHD = 23.00 kms. Speed (kph)
with Load w/o Load
Type of Road : Type I = 22.00 kms. 35.00 45.00
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
: Type V (Manual Hauling) = - kms. 2.00 5.00
Utilized : 6x6 Cargo Truck with five (5) Laborers
truck rental = 304.23 /hr.
Labor per day = 5 - Laborers x /day = - /day
Base Cost = 276.00 /bag
Capacity of Truck = 150 bags/trip
Capability of five (5) Laborers
Loading = 300 bags/hr
Unloading = 300 bags/hr
a. Hauling from Source To Dump Site
Cycle Time
with load = 22.00 kms. / 35.00 km./hr. = 0.63 hrs./trip
T-I
without load = 22.00 kms. / 45.00 km./hr. = 0.49 hrs./trip
with load = - kms. / 25.00 km./hr. = - hrs./trip
T-II
without load = - kms. / 35.00 km./hr. = - hrs./trip
T-III
T-IV
Loading = 150 bags/trip / 300 bags/hr = 0.50 hrs./trip
Unloading = 150 bags/trip / 300 bags/hr = 0.50 hrs./trip
total time = 2.21 hrs./trip
EQUIPMENT:
41.00 lit/hr x 1.21 hrs/trip x 41 /liter
Fuel = = 13.53 /bag
150 bags/trip
304.23 /hr. x 2.21 hrs/trip
Spare Parts = = 4.48 /bag
150 bags/trip
note: Time for Loading & Unloading and Manual Hauling were excluded from the fuel consumption.
Manual Hauling from Dump Site to Job Site
Utilize : 1 Laborer @ 558.75 /day
Capability : 1 bag/trip
Cycle Time
T-V
total time = - hrs./trip
SUMMARY:
Fuel Cost = 13.53 /bag
Spare Parts = 4.48 /bag
TOTAL = 294.01 /bag
6. Sand and Gravel
a. Quarrying
Utilized : 160 HP Dozer
Production : 65 cu. m./hr.
Rental : 1,303.34 /hr. (incl. Fuel & operator)
EQUIPMENT:
17.00 lit/hr x 41 /liter
Fuel = = 10.72 /cu.m.
65 cu. m./hr.
1,303.34 /hr.
Spare Parts = = 20.05 /cu.m.
65 cu. m./hr.
b. Loading
Utilized : 1.0 cu.m. Loader
Rental : 734.09 /hr. (incl. Fuel & operator)
EQUIPMENT:
9.00 lit/hr x 41 /liter
Fuel = = 6.71 /cu.m.
55 cu. m./hr.
734.09 /hr.
55 cu. m./hr.
c. Hauling
c.1. Hauling from Quarry Site to Dumpsite
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 2.00 kms. 20.00 25.00
Labor per day = 5 - Laborers x /day = - /day
Base Cost = 120.00 /cu.m.
Capacity of Truck = 4 cu.m./trip
Cycle Time
T-I
T-II
T-III
T-IV
Loading, Unloading, Maneuvering, delays, etc. = 0.12 hrs./trip
EQUIPMENT:
15.00 lit/hr x 2.77 hrs/trip x 41 /liter
Fuel = = 425.96 /cu.m.
4 cu.m./trip
304.23 /hr. x 2.89 hrs/trip
4 cu.m./trip
SUMMARY:
SAND GRAVEL
Base Cost = 120.00 /cu.m. = 120.00 /cu.m.
Fuel Cost = 425.96 /cu.m. = 425.96 /cu.m.
Spare Parts = 219.59 /cu.m. = 219.59 /cu.m.
TOTAL = 765.55 /cu.m. = 765.55 /cu.m.
SUMMARY
Base Hauling Cost

Materials
Cost Labor Depreciation Spare Part Fuel Total
1 Cement 276.00 - - 4.48 13.53 294.01
2 Sand 120.00 - - 219.59 425.96 765.55
3 Gravel 120.00 - - 219.59 425.96 765.55
IV. Items of Works
A. CONCRETING WORKS
1. Class "A" Reinforced Concrete (Road concreting, Brgy Road)
a. Materials
Materials
Description Base Cost Labor Depreciation Spare Parts Fuel
per cubic meter
Cement 9.50 2,622.00 - - 42.53 128.55
Sand 0.45 54.00 - - 98.81 191.68
Gravel 0.90 108.00 - - 197.63 383.36
TOTAL 2,784.00 - - 338.98 703.60
c. Equipment
utilize : 1 - bagger concrete mixer
rental = 99.14 /hr.
9.50 bag/cu.m. x 10 min./bag
Time of Mixer/cu.m. = = 1.583 hr./cu.m.
60 min./hr.
Fuel = 1.26 lit./hr. x 1.5833 hr./cu.m. x 41 /liter = 81.80 /cu.m.
Spare Parts = 99.14 /hr. x 1.5833 hr./cu.m. x = 156.97 /cu.m.
SUMMARY
a. Materials = 2,784.00 /cu.m.
c. Depreciation = - /cu.m.
d. Spare Parts = 495.95 /cu.m.
e. Fuel = 785.39 /cu.m.
UNIT COST = 4,065.34 /cu.m.

(ABC/EPC/UCD)
I. DAILY RATES TO BE USED
DESIGNATION DAILY RATE

1. Foreman 700.00 /day
2. Carpenter 550.00 /day
3. Mason 550.00 /day
4. Steelman 550.00 /day
5. Licensed Blaster 650.00 /day
6. Heavy Equipment Operator 650.00 /day
7. Light Equipment Operator 500.00 /day
8. Driver 500.00 /day
9. Safety Officer 850.00 /day
10. First Aider 550.00 /day
11. Laborer 400.00 /day
II. LIST OF EQUIPMENT TO BE UTILIZED

Note: Rental Rates used are based on Operated Hour of the ACEL Rates (includes cost of operation).
OPERATED
EQUIPMENT RENTAL MODEL/MAKE BARE MONTH RENTAL
RENTAL RATE
1 160 HP DOZER 2,257.00 KOMATSU D65E-8 3,233.00 /hr. 293,436.00 /month
2 BACKHOE 1.0 m3 2,886.00 KOMATSU PC-220-5A 3,494.00 /hr. 375,232.00 /month
3 LOADER 1.0 m3 1,746.00 CAT 908 1,746.00 /hr. 226,980.00 /month
4 GRADER, 100-125 HP 1,658.00 KOMATSU GD510-R 1,658.00 /hr. 215,501.00 /month
5 VIB. COMPACTOR, 8 TONS 1,616.00 DYNAPAC CA152D 1,616.00 /hr. 210,067.00 /month
6 CRANE, 25 TONS 1,384.00 ALL MODELS 1,384.00 /hr. 179,894.00 /month
7 PILE HAMMER (SINGLE ACTING) 1,608.00 DELMAG D46-13 (W/O CRANE) 1,608.00 /hr. 209,040.00 /month
7 PILE DRIVING HYDRAULIC 1,800.00 AKP300 HYDRAULIC TYPE 1,800.00 /hr. 233,948.00 /month
4 DUMP TRUCK, 4 m3 877.00 ALL MODELS 1,087.00 /hr. 114,036.00 /month
10 WATER TRUCK, 5000 LIT CAP. 1,672.00 3000 - 5000 LIT. ALL MODELS 1,672.00 /hr. 217,360.00 /month
5 6X6 CARGO TRUCK 920.00 6-8 TONS CAP. ALL MODEL 920.00 /hr. 119,652.00 /month
6 LOW BED TRUCK 1,620.00 ALL MODELS 1,620.00 /hr. 210,636.00 /month
12 TRANSIT MIXER, 4.0 cu.m. 1,151.00 3.5 - 4.5 CU.M. ALL MODELS 1,151.00 /hr. 149,604.00 /month
13 601 cfm COMPRESSOR 1,367.00 ALL MODELS 1,367.00 /hr. 177,749.00 /month
14 ROCK DRILL MACHINE 243.00 ALL MODELS 243.00 /hr. 31,603.00 /month
7 4" Æ CENTRIFUGAL PUMP 466.00 ALL MODELS 466.00 /hr. 44,730.00 /month
8 1 BAGGER MIXER 172.00 ALL MODELS 172.00 /hr. 22,308.00 /month
III. HAULING OF COSTRUCTION MATERIALS

A. Cement
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Labor per day = 5 - Laborers x 400.00 /day = 2,000.00 /day
Capacity of Truck = 150 bags/trip
Loading = 300 bags/hr
Unloading = 300 bags/hr
Cycle Time
with load = 22.00 kms. / / 35.00 km./hr. = 0.63 hrs./trip
T-I
without load = 22.00 kms. / / 45.00 km./hr. = 0.49 hrs./trip
with load = - kms. / / 25.00 km./hr. = - hrs./trip
T-II
without load = - kms. / / 35.00 km./hr. = - hrs./trip
Page 47
T-III
T-IV
Loading = 150 bags/trip / / 300 bags/hr = 0.50 hrs./trip
Unloading = 150 bags/trip / / 300 bags/hr = 0.50 hrs./trip
920.00 /hr. x 2.21 hrs./trip

Equipment Cost = = 13.54 /bag
150 bags/trip
2,000.00 /day x 2.21 hrs./trip
Labor Cost = = 3.68 /bag
8 hr/day x 150 bags/trip
b. Manual Hauling from Dump Site to Job Site
Capability : 1 bag/trip
Cycle Time
with load = 0 km. / / 2.00 km./hr. = - hrs./trip
without load = 0 km. / / 5.00 km./hr. = - hrs./trip
400.00 /day x - hrs./trip
Labor Cost = = - /bag
8 hr/day x 1 bag/trip
SUMMARY
1 Base Cost = 235.00 /bag
2 Hauling
a. Equipment Cost = 13.54 /bag
b. Labor Cost = 3.68 /bag
Total Hauling Cost = 17.22 /bag
5% VAT for Hauling Cost = 0.86 /bag
TOTAL COST = 253.08 /bag
say 253.10 /bag
B. Lumber
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 58.00 /bd.ft.
Capacity of Truck = 4,000 bd.ft./trip
Loading = 4,000 bd.ft./trip
Unloading = 4,000 bd.ft./trip
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 4000 bd.ft./trip / / 4000 bd.ft./trip = 1.00 hrs./trip
Unloading = 4000 bd.ft./trip / / 4000 bd.ft./trip = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 0.74 /bd.ft.
4000 bd.ft./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 0.20 /bd.ft.
8 hr/day x 4000 bd.ft./trip
Page 48
Capability : 25 bd.ft./trip
Cycle Time
Labor Cost = = - /bd.ft.
8 hr/day x 25 bd.ft./trip
SUMMARY
1 Base Cost = 58.00 /bd.ft.
2 Hauling
a. Equipment Cost = 0.74 /bd.ft.
b. Labor Cost = 0.20 /bd.ft.
Total Hauling Cost = 0.94 /bd.ft.
5% VAT for Hauling Cost = 0.05 /bd.ft.
TOTAL COST = 58.99 /bd.ft.
say 59.00 /bd.ft.
C. 1/2" Marine Plywood
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 820.00 /pc.
Capacity of Truck = 250 pc./trip
Loading = 250 pc./hr
Unloading = 250 pc./hr
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 250 pc./trip / / 250 pc./hr = 1.00 hrs./trip
Unloading = 250 pc./trip / / 250 pc./hr = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 11.80 /pc.
250 pc./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 3.21 /pc.
8 hr/day x 250 pc./trip
Capability : 1 pc./trip
Cycle Time
Labor Cost = = - /pc.
Page 49
SUMMARY
1 Base Cost = 820.00 /pc.

2 Hauling
a. Equipment Cost = 11.80 /pc.
b. Labor Cost = 3.21 /pc.
Total Hauling Cost = 15.01 /pc.
5% VAT for Hauling Cost = 0.75 /pc.
TOTAL COST = 835.76 /pc.
say 835.80 /pc.
D. RSB, CWN & Tie Wire

with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost :
RSB = 58.00 /kg.
CWN = 100.00 /kg.
Tie Wire = 100.00 /kg.
Capacity of Truck = 6,000 kg./trip
Loading = 6,000 kg./trip
Unloading = 7,000 kg./trip
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 6000 kg./trip / / 6000 kg./trip = 1.00 hrs./trip
Unloading = 6000 kg./trip / / 7000 kg./trip = 0.86 hrs./trip
920.00 /hr. x 3.06 hrs./trip
Equipment Cost = = 0.47 /kg.
6000 kg./trip
2,000.00 /day x 3.06 hrs./trip
Labor Cost = = 0.13 /kg.
8 hr/day x 6000 kg./trip
Capability : 30 kg./trip
Cycle Time
Labor Cost = = - /kg.
8 hr/day x 30 kg./trip
Page 50
SUMMARY
RSB CWN Tie Wire

1 Base Cost = 58.00 100.00 100.00 /kg.
2 Hauling
a. Equipment Cost = 0.47 0.47 0.5 /kg.
b. Labor Cost = 0.13 0.13 0.1 /kg.
Total Hauling Cost = 0.60 0.60 0.6 /kg.
5% VAT for Hauling Cost = 0.03 0.03 0.0 /kg.
TOTAL COST = 58.63 100.63 100.63 /kg.
say 58.60 100.60 100.60 /kg.
E. Plain GISheet
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00

Base Cost : 70.00 /lin.m.
Capacity of Truck = 6,000 lin.m./trip
Loading = 6,000 lin.m./trip
Unloading = 6,000 lin.m./trip

Cycle Time
T-I
T-II
T-III
T-IV
Loading = 6000 lin.m./trip / / 6000 lin.m./trip = 1.00 hrs./trip
Unloading = 6000 lin.m./trip / / 6000 lin.m./trip = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 0.49 /lin.m.
6000 lin.m./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 0.13 /lin.m.
8 hr/day x 6000 lin.m./trip
Capability : 25 lin.m./trip
Cycle Time
Labor Cost = = - /lin.m.
SUMMARY
1 Base Cost = 70.00 /lin.m.

2 Hauling
a. Equipment Cost = 0.49 /lin.m.
b. Labor Cost = 0.13 /lin.m.
Total Hauling Cost = 0.63 /lin.m.
5% VAT for Hauling Cost = 0.03 /lin.m.
TOTAL COST = 70.66 /lin.m.
Page 51
say 70.70 /lin.m.
F. Sand and Gravel

1 Quarrying
Equipment
3,233.00 /hr
Cost = = 49.74 /cu. m
65 /cu. m./hr.
2 Loading
Equipment
1,746.00 /hr
Cost = = 31.75 /cu. m
55 /cu. m./hr.
3 Hauling
AHD = 53.00 kms. (TABUK CITY, KALINGA QUARRY) Speed (kph)
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 2.00 kms. 20.00 25.00
Utilize Dump Truck (6W)
Capacity : 4.00 cu.m./trip
truck rental = 1,087.00 /hr.
Quarry Pit Fee : 120.00 /cu.m.

Cycle Time
T-I
T-II
T-III
T-IV
1,087.00 /hr. x 2.89 hrs./trip
Equipment Cost = = 784.58 /cu.m.
4 Dump Truck (6W)
Capability : 0.027 cu.m./trip
Cycle Time
with load = - km. / / 2.00 km./hr. = - hrs./trip
without load = - km. / / 5.00 km./hr. = - hrs./trip
Labor Cost = = - /cu.m.
8 hr/day x 0.027 cu.m./trip
4 Screening of Aggregates
Capability
Sand = 6.00 cu. m./day
Gravel = 4.00 cu. m./day
1 -Laborers @ 400.00 /day
400.00 / day
Sand = = 66.67 /m3
6.00 m3/day
400.00 / day
Gravel = = 100.00 /m3
4.00 m3/day
Page 52
SUMMARY
SAND GRAVEL
1 Quarry Pit Fee = 120.00 /m3 = 120.00 /m3
2 Quarrying = 49.74 /m3 = 49.74 /m3
3 Loading = 31.75 /m3 = 31.75 /m3
4 Hauling = 784.58 /m3 = 784.58 /m3
5 Screening = 66.67 /m3 = 100.00 /m3
Total = 1,052.73 /m3 1,086.06 /m3
Plus: 5% VAT = 52.64 /m3 54.30 /m3
2% Excise Tax = 21.05 /m3 21.72 /m3
TOTAL COST = 1,126.42 /m3 = 1,162.09 /m3
say 1,126.40 /m3 say 1,162.10 /m3
G. 4" CHB
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 11.00 /pc.
Capacity of Truck = 600 pc./trip

Loading = 600 pc./hr
Unloading = 600 pc./hr
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 600 pc./trip / / 600 pc./hr = 1.00 hrs./trip
Unloading = 600 pc./trip / / 600 pc./hr = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
600 pc./trip
2,000.00 /day x 3.21 hrs./trip
Capability : 4 pc./trip
Cycle Time
SUMMARY
2 Hauling
say 17.60 /pc.
Page 53
H. Steel Paving Forms 4"x10"x10'x1/8"
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00

Base Cost : 260.00 /lin.m.
Capacity of Truck = 6,000 lin.m./trip
Loading = 6,000 lin.m./trip
Unloading = 6,000 lin.m./trip

Cycle Time
T-I
T-II
T-III
T-IV
Loading = 6000 lin.m./trip / / 6000 lin.m./trip = 1.00 hrs./trip
Unloading = 6000 lin.m./trip / / 6000 lin.m./trip = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 0.49 /lin.m.
6000 lin.m./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 0.13 /lin.m.
Capability : 25 lin.m./trip
Cycle Time
Labor Cost = = - /lin.m.
SUMMARY
1 Base Cost = 260.00 /lin.m.

2 Hauling
a. Equipment Cost = 0.49 /lin.m.
b. Labor Cost = 0.13 /lin.m.
Total Hauling Cost = 0.63 /lin.m.
5% VAT for Hauling Cost = 0.03 /lin.m.
TOTAL COST = 260.66 /lin.m.
say 260.70 /lin.m.
I. Road Form Stakes

with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Page 54
Base Cost : 150.00 /pc.
Capacity of Truck = 8,000 pcs./trip
Loading = 8,000 pcs./trip
Unloading = 8,000 pcs./trip

Cycle Time
T-I
T-II
T-III
T-IV
Loading = 8000 pcs./trip / / 8000 pcs./trip = 1.00 hrs./trip
Unloading = 8000 pcs./trip / / 8000 pcs./trip = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
8000 pcs./trip
2,000.00 /day x 3.21 hrs./trip
8 hr/day x 8000 pcs./trip
Capability : 25 pcs./trip
Cycle Time
8 hr/day x 25 pcs./trip
SUMMARY

2 Hauling
say 150.50 /pc.
RECAPITULATION
DESCRIPTION UNIT UNIT PRICE
1. Cement P/bag 253.10
2. Sand P/cu. m. 1,126.40
3. Gravel P/cu. m. 1,162.10
4. Reinforcing Steel Bar P /kg. 58.60
5. 1/2 " THK. Plywood P /pc. 835.80
6. Form Lumber P/bd. ft. 59.00
7. CWN P/kg. 100.60
8. Tie Wire P/kg. 100.60
9. 4' THK CHB P /pc. 17.60
10. Plain GI Sheet P/lin.m. 70.70
11. Steel Paving Forms 4"x10"x10'x1/8" P/lin.m. 260.70
11. Road Form Stakes P/pc. 150.50
INDIRECT COST (%) 20%
Page 55
IV. ITEM OF WORK
A. CONCRETING WORKS
2. Class "A" Reinforced Concrete (211 kscm for Road Conreting)
a. Materials
Cement = 9.50 bags /m3 x 253.10 / bag = 2,404.45 /m3
Sand = 0.45 m3 /m3 x 1,126.40 /m3 = 506.88 /m3
Gravel = 0.90 m3 /m3 x 1,162.10 /m3 = 1,045.89 /m3
S.Paving Form = 1.60 lin.m./cu.m. x 260.70 P/lin.m. = 417.12 /m3
R. Form Stake = 2.00 pcs./cu.m. x 150.50 P/pc. = 301.00 /m3
Material Cost . . . . . = 4,675.34 /m3
b. Labor
b.1 Fabrication, Placing & Dismantling of Forms
Capability = 3.50 cu. m./day
2 -Carpenters @ 550.00 /day = 1,100.00 /day
4 -Laborers @ 400.00 /day = 1,600.00 /day
2,700.00 /day
2,700.00 / day
Cost = = 771.43 /m3
3.50 m3/day
b.2 Concreting and Curing

1 -Foreman @ 700.00 /day = 700.00 /day
2 -Mason @ 550.00 /day = 1,100.00 /day
8 -Laborers @ 400.00 /day = 3,200.00 /day
5,000.00 /day
5,000.00 / day
Cost = = 1,428.57 /m3
3.50 m3/day
c. Equipment Utilization
Utilized : 1 - Transit Mixer
Rental = 1,151.00 /hr. (incl. fuel & operator)
9.50 bags /m3 x 4.00 min./bag
Time of Mixer/day = = 0.63 hrs./m3
60.00 min./hr.
Cost = 1,151.00 /hr. x 0.63 hrs./m3 = 728.97 /m3
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 4,675.30 - 4,675.30 /m3
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 2,200.00 110.00 2,310.00 /m3
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = 729.00 36.45 765.45 /m3
TOTAL DIRECT COST = 7,604.30 146.50 7,750.80 /m3
Plus: 20% OCM & Profit = 1,520.90 76.00 1,596.90 /m3
UNIT COST = 9,125.20 222.50 9,347.70 /m3
say 9,347.70 /m3
1. Class "A" Reinforced Concrete (211 kscm for Siphon/Box Culvert & Other Structures)
a. Materials
Cement = 9.00 bags /m3 x 253.10 / bag = 2,277.90 /m3
Sand = 0.45 m3 /m3 x 1,126.40 /m3 = 506.88 /m3
Gravel = 0.90 m3 /m3 x 1,162.10 /m3 = 1,045.89 /m3
F. Lumber = 25.00 bd. ft./m3 x 59.00 /bd. ft. = 1,475.00 /m3
Plywood = 1.25 pc./m3 x 835.80 /pc. = 1,044.75 /m3
Tie Wire = 1.20 kgs. /m2 x 100.60 /kg. = 120.72 /m2
CWN = 2.00 kgs. /m3 x 100.60 /kg. = 201.20 /m3
Material Cost . . . . . = 6,672.34 /m3
Page 56
b. Labor
b.1 Fabrication, Placing & Dismantling of Forms
2 -Carpenters @ 550.00 /day = 1,100.00 /day
4 -Laborers @ 400.00 /day = 1,600.00 /day
2,700.00 /day
2,700.00 / day
Cost = = 771.43 /m3
3.50 m3/day
b.2 Concreting and Curing

1 -Foreman @ 700.00 /day = 700.00 /day
2 -Mason @ 550.00 /day = 1,100.00 /day
8 -Laborers @ 400.00 /day = 3,200.00 /day
5,000.00 /day
5,000.00 / day
Cost = = 1,428.57 /m3
3.50 m3/day
c. Equipment Utilization
Utilized : 1 - Bagger Mixer
Rental = 172.00 /hr. (incl. fuel & operator)
9.00 bags /m3 x 10.00 min./bag
Time of Mixer/day = = 1.50 hrs./m3
60.00 min./hr.
Cost = 172.00 /hr. x 1.50 hrs./m3 = 258.00 /m3
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 6,672.30 - 6,672.30 /m3
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 2,200.00 110.00 2,310.00 /m3
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = 258.00 12.90 270.90 /m3
Plus: 20% OCM & Profit = 1,826.10 91.30 1,917.40 /m3
UNIT COST = 10,956.40 214.20 11,170.60 /m3
say 11,170.60 /m3
B. REINFORCING STEEL BARS

1. Furnishing & Stockpiling
Furnishing Cost = 58.60 /kg. (VAT inclusive)
Plus: 20% OCM & Profit = 11.70 /kg.
5% VAT (OCM & Profit) = 0.60 /kg.
UNIT COST = 70.90 /kg.
say 70.90 /kg.
2. Cut, Bend & Placing of RSB

Capability = 80.00 kgs./day
1 -Steelman @ 550.00 /day = 550.00 /day
1 -Laborer @ 400.00 /day = 400.00 /day
950.00 /day
950.00 /day
Cost = = 11.90 /kg.
80.00 kgs./day kgs./day
Plus: 20% OCM & Profit = 2.40 /kg.
5% VAT (Labor) = 0.60 /kg.
5% VAT (OCM & Profit) = 0.10 /kg.
UNIT COST = 15.00 /kg.
say 15.00 /kg.
D. GRAVEL BLANKET
1. Materials
Gravel = 0.80 cu.m./cu.m. x 1,162.10 /cu.m. = 929.68 /m3
Sand = 0.45 cu.m./cu.m. x 1,162.10 /cu.m. = 522.95 /m3
Page 57
Material Cost . . . . . = 1,452.63 /m3
2. Labor
1 -Laborers @ 400.00 /day = 400.00 /day
400.00 /day
400.00 / day
Cost = = 80.00 /m3
5.00 m3/day
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 1,452.60 - 1,452.60 /m3
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 80.00 4.00 84.00 /m3
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = - - - /m3
Plus: 20% OCM & Profit = 306.50 15.30 321.80 /m3
UNIT COST = 1,839.10 19.30 1,858.40 /m3
say 1,858.40 /m3
E. 4" THK CHB Lining

a. Materials (Laying & Plastering of One Side)
Cement = 0.76 bags /m2 x 253.10 / bag = 191.09 /m2
Sand = 0.063 m3 /m2 x 1,126.40 /m3 = 70.96 /m2
RSB = 3.080 kg. /m2 x 58.60 /kg. = 180.49 /m2
Tie Wire = 0.030 kg. /m2 x 100.60 /kg. = 3.02 /m2
4" CHB = 12.50 pcs. /m2 x 17.60 /m3 = 220.00 /m2
Material Cost . . . . . = 665.56 /m2
b. Labor
b.1 Laying
Capability = 14.00 sq. m./day
1 -Mason @ 550.00 /day = 550.00 /day
2 -Laborers @ 400.00 /day = 800.00 /day
1,350.00 /day
1,350.00 / day 96.43 /m2

Cost = =
14.00 m3/day
b.2 Plastering
Capability = 12.00 sq. m./day
1 -Mason @ 550.00 /day = 550.00 /day
1 -Laborers @ 400.00 /day = 400.00 /day
950.00 /day
950.00 / day 79.17 /m2

Cost = =
12.00 m3/day
Page 58
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 665.60 - 665.60 /m2
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 175.60 8.78 184.38 /m2
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = - - - /m2
TOTAL DIRECT COST = 841.20 8.80 850.00 /m2
Plus: 20% OCM & Profit = 168.20 8.40 176.60 /m2
UNIT COST = 1,009.40 17.20 1,026.60 /m2
say 1,026.60 /m2
Prepared by: Checked & Submitted by:

Page 59
(ABC/EPC/UCD)
I. DAILY RATES TO BE USED
DESIGNATION DAILY RATE

1. Foreman 700.00 /day
2. Carpenter 550.00 /day
3. Mason 550.00 /day
4. Steelman 550.00 /day
6. Heavy Equipment Operator 650.00 /day
7. Light Equipment Operator 500.00 /day
8. Driver 500.00 /day
9. Safety Officer 850.00 /day
10 . First Aider 550.00 /day
11 . Laborer 400.00 /day
II. LIST OF EQUIPMENT TO BE UTILIZED

Note: Rental Rates used are based on Operated Hour of the ACEL Rates (includes cost of operation).
OPERATED RENTAL
EQUIPMENT RENTAL MODEL/MAKE BARE MONTH RENTAL
RATE
1 165 HP DOZER 2,257.00 KOMATSU D65P-11 3,233.00 /hr. 293,436.00 /month
2 BACKHOE 1.0 m3 2,886.00 KOMATSU PC-220-6 3,494.00 /hr. 375,232.00 /month
3 LOADER 1.0 m3 1,746.00 CAT 908 1,746.00 /hr. 226,980.00 /month
4 GRADER, 100-125 HP 1,658.00 KOMATSU GD510-R 1,658.00 /hr. 215,501.00 /month
5 VIB. COMPACTOR, 8 TONS 1,616.00 DYNAPAC CA152D 1,616.00 /hr. 210,067.00 /month
6 CRANE, 25 TONS 1,384.00 ALL MODELS 1,384.00 /hr. 179,894.00 /month
7 PILE HAMMER (SINGLE ACTING) 1,608.00 DELMAG D46-13 (W/O CRANE) 1,608.00 /hr. 209,040.00 /month
7 PILE DRIVING HYDRAULIC 1,800.00 AKP300 HYDRAULIC TYPE 1,800.00 /hr. 233,948.00 /month
4 DUMP TRUCK, 6 m3 877.00 ALL MODELS 1,087.00 /hr. 114,036.00 /month
10 WATER TRUCK, 5000 LIT CAP. 1,672.00 3000 - 5000 LIT. ALL MODELS 1,672.00 /hr. 217,360.00 /month
5 6X6 CARGO TRUCK 920.00 6-8 TONS CAP. ALL MODEL 920.00 /hr. 119,652.00 /month
6 LOW BED TRUCK 1,620.00 ALL MODELS 1,620.00 /hr. 210,636.00 /month
12 TRANSIT MIXER, 4.0 cu.m. 1,151.00 3.5 - 4.5 CU.M. ALL MODELS 1,151.00 /hr. 149,604.00 /month
13 601 cfm COMPRESSOR 1,367.00 ALL MODELS 1,367.00 /hr. 177,749.00 /month
14 ROCK DRILL MACHINE 243.00 ALL MODELS 243.00 /hr. 31,603.00 /month
7 4" Ø CENTRIFUGAL PUMP 466.00 ALL MODELS 466.00 /hr. 44,730.00 /month
8 1 BAGGER MIXER 172.00 ALL MODELS 172.00 /hr. 22,308.00 /month
INDIRECT COST (%) 20%
III. ITEM OF WORK

A. TEMPORARY WORKS, MOB. AND DEMOB., CAMP FACILITIES & CONST. PLANT
1. Mobilization and Demobilization
a. Equipments to be Mobilized
2 -Backhoe
1- Loader
1- Dozer
1- Vibratory Roller
1- Grader
Page 60
Utilized: Truck - Tractor with Trailer/Lowbed
Rental 1,620.00 /hr. (incl. fuel, oil and operator)
AHD 13.00 kms. (Samonte, Quezon, Isabela To Project Site)
No. of Trips : Heavy Equipment : 6 trips
Cycle Time:
13 kms. 13 kms
Travel Time = + = 0.81 hrs./trip
25 kph 45 kph
Loading & Unloading = 1.50 hrs./trip
Delay, etc = 0.50 hrs./trip
Total Time = 2.81 hrs./trip
Rental = 1,620.00 /hr. x 2.81 hrs/trip = 4,550.40
*for one (1) trip only.
Total Mob. & Demob Cost = 4,550.40 /trip x 6 trips = 27,302.40
3. Project Billboard
WORK TO BE DONE
ACTIVITY
unit Quantity Unit Cost Estimated Cost
1. EARTHWORKS
a. Common Structure Excavation (Manual) cu.m 1.00 200.00 200.00
2. CARPENTRY WORKS
a. Wood Frame (2"x2") bd.ft 25.00 75.00 1,875.00
b. CWN kg. 2.00 100.60 201.20
Sub-total 2,076.20
3. TARPAULIN
a. Tarpaulin l.s. 1.00 2,500.00 2,500.00
3. LABOR
a. Laborer (Half-day) unit 2.00 200.00 400.00
Sub-total 400.00
TOTAL AMOUNT 5,176.20
=
TOTAL DIRECT COST 5,176.20
Plus: 20% OCM & Profit = 1,035.20

5% VAT (OCM & Profit) = 51.80
TOTAL = 6,263.20 lump.sum
B. Safety and Health Program
A. PERSONAL PROTECTIVE
EQUIPMENT (PPPE) UNIT QUANTITY UNIT COST TOTAL COST
Safety Helmet pcs. 20.00 64.60 1,292.00

Safety Vest pcs. 20.00 125.00 2,500.00
Face Mask pcs. 2,536.00 3.00 7,608.00
Sub-total A 11,400.00
Page 61
QUANTITY
B. MEDICAL TEAM/ SAFETY DAILY RATE TOTAL COST
OFFICER
No. of PersonnelNo. of Days (Prop.
Proj. Duration)
Safety Officer 1.00 150.00 850.00 127,500.00

First Aider 1.00 150.00 550.00 82,500.00
Sub-total B 210,000.00
C. SAFETY SIGNAGES UNIT QUANTITY UNIT COST TOTAL COST
PPE Signage (4'x8') set 2.00 800.00 1,600.00

Safety First (4'x4') set 4.00 400.00 1,600.00
Safety First (2'x3') set 4.00 150.00 600.00
Warning Signs (2'x3') set 12.00 150.00 1,800.00
Caution Tape, 1000ft roll 1.00 800.00 800.00
Wood Frame and Studs (2"x2") bd.ft. 190.00 75.00 14,250.00
Sub-total C 20,650.00
=
TOTAL DIRECT COST 242,050.00
Plus: 20% OCM & Profit = 48,410.00

5% VAT (OCM & Profit) = 2,420.50
TOTAL = 292,880.50 lump.sum
C. CLEARING & GRUBBING
a. Using Dozer
Production : 210 sq. m./hr.
3,233.00 /hr.
Cost = = 15.40 /m2
210 m2/hr
Plus: 20% OCM & Profit = 3.10 /m2
5% VAT (Equipment) = 0.80 /m2
5% VAT (OCM & Profit) = 0.20 /m2
UNIT COST = 19.50 /m2
say 19.50 /m2
C. STRUCTURE EXCAVATION
1. Common Materials
a. Using Dozer
3,233.00 /hr.
Cost = = 129.30 /m3
25 m3/hr
12% VAT (OCM & Profit) = 3.10 /m3
Page 62
say 173.80 /m3
a. Using Backhoe
Utilized : 1.0 cu.m. Backhoe
3,494.00 /hr.
Cost = = 116.50 /m3
30 m3/hr
say 146.80 /m3
c. Manual
Utilized : 1 - Laborer
Production : 2.00 cu. m./day
Daily Rate : 400.00 /day
400.00 /day
Cost = = 200.00 /m3
2 m3/day
5% VAT (Labor) = 10.00 /m4
say 252.00 /m3
D. CANAL EXCAVATION
1. Common Materials
a. Using Backhoe
Utilized : 1.0 cu.m. Backhoe
3,494.00 /hr.
Cost = = 87.40 /m3
40 m3/hr
say 110.20 /m3
I. EMBANKMENT CONSTRUCTION AND COMPACTION

a. Haul Borrow
1 Quarrying
3,233.00 /hr
Cost = = 53.88 /cu. m
60 /cu. m./hr.
2 Loading
Page 63
1,746.00 /hr
Cost = = 34.92 /cu. m
50 /cu. m./hr.
3 Hauling
use : 4.0 cu. m. Dump Truck
rental = 1,087.00 /hr.
AHD = 6 kms.
Shrinkage Factor = 15%
Type of Road : Poorly Maintained Road
speed of dump truck with load = 20 km./hr.
without load = 25 km./hr.
Cycle Time
travel time
with load = 6 kms. / 20 km./hr. = 0.30 hrs./trip
without load = 6 kms. / 25 km./hr. = 0.24 hrs./trip
1,087.00 /hr. x 0.66 hrs./trip
Cost = = 209.94 /cu. m
4 cu.m./trip x 85% s.f.
4 Spreading
3,233.00 /hr
Cost = = 29.39 /cu. m
110 /cu. m./hr.
5 Watering
Utilized : 5000 lit. Water Truck
1,672.00 /hr
Cost = = 23.89 /cu. m
70 /cu. m./hr.
6 Compaction
Utilized : 8 Tons Vibratory Roller
1,616.00 /hr
Cost = = 40.40 /cu. m
40 /cu. m./hr.
SUMMARY
Direct Cost 5%VAT TOTAL
1 Quarry Pit Fee = 70.00 - 70.00 /m3
2 Quarrying = 53.88 2.69 56.58 /m3
3 Loading = 34.92 1.75 36.67 /m3
4 Hauling = 209.94 10.50 220.44 /m3
5 Spreading = 29.39 1.47 30.86 /m3
6 Watering = 23.89 1.19 25.08 /m3
7 Compaction = 40.40 2.02 42.42 /m3
2% Excise Tax = 9.20 - 9.20 /m3
Plus: 20% OCM & Profit = 92.50 4.60 97.10 /m3
UNIT COST = 564.10 24.20 588.30 /m3
say 588.30 /m3
Page 64
E. STRUCTURE BACKFILL W/ COMPACTION (Side Borrow)
1. Manual
a. Backfilling
400.00 /day
Cost = = 133.33 /m3
3 m3/day
b. Compaction
400.00 /day
Cost = = 80.00 /m3
5 m3/day
SUMMARY
a. Backfilling = 133.33 /m3
b. Compaction = 80.00 /m3
TOTAL DIRECT COST 213.30 /m3
5% VAT (Labor) = 10.70 /m4
say 268.80 /m3
K. DISPOSAL OF EXCESS EXCAVATED MATERIALS (OVERHAUL)

1 Loading
1,746.00 /hr
Cost = = 34.92 /cu. m
50 /cu. m./hr.
2 Hauling
rental = 1,087.00 /hr.
AHD = 4 kms.
Cycle Time
travel time
1,087.00 /hr. x 0.48 hrs./trip
Cost = = 129.53 /cu. m
4 cu.m./trip
4 Spreading
3,233.00 /hr
Cost = = 29.39 /cu. m
Page 65
Cost = = 29.39 /cu. m
110 /cu. m./hr.
SUMMARY
1 Loading = 34.92 1.75 36.67 /m3
2 Hauling = 129.53 6.48 136.01 /m3
3 Spreading = 29.39 1.47 30.86 /m3
Plus: 20% OCM & Profit = 38.80 1.90 40.70 /m3
UNIT COST = 232.60 11.60 244.20 /m3
say 244.20 /m3
M. Road Metalling
1 Quarrying
Equipment
3,233.00 /hr
Cost = = 49.74 /cu. m
65 /cu. m./hr.
2 Loading
Equipment
1,746.00 /hr
Cost = = 31.75 /cu. m
55 /cu. m./hr.
3 Hauling
rental = 1,087.00 /hr.
AHD = 25 kms.
Shrinkage Factor = 5%
Cycle Time
travel time
1,087.00 /hr. x 2.37 hrs./trip
Cost = = 676.99 /cu. m
4 cu.m./trip x 95% s.f.
4 Spreading
Utilized : 110 HP Grader
1,658.00 /hr
Cost = = 23.69 /cu. m
70 /cu. m./hr.
5 Compaction
Utilized : 8 Tons Vibratory Roller
1,616.00 /hr
Cost = = 26.93 /cu. m
60 /cu. m./hr.
Page 66
SUMMARY
1 Quarrying = 49.74 2.49 52.23 /m3
2 Loading = 31.75 1.59 33.33 /m3
3 Hauling = 676.99 33.85 710.84 /m3
4 Spreading = 23.69 1.18 24.87 /m3
5 Compaction = 26.93 1.35 28.28 /m3
Plus: 20% OCM & Profit = 161.80 8.10 169.90 /m3
UNIT COST = 970.90 48.60 1,019.50 /m3
say 1,019.50 /m3
Prepared by: Checked & Submitted by:
ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Muicipal Engineer
Page 67
Farm to Market Road Barucoc - San Juan
Quezon, Isabela
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : B.5 Project Billboard / Signboard

Quantity : 2
Unit of Measurement : each
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :
Designation No. of Person/s No. of Hours Hourly Rate Amount (PhP)

Labor
Construction Foreman 1 1.00 101.96 101.96
A.1 Unskilled Laborer 2 1.00 56.74 113.48
Sub - Total for A.1 - As Submitted 215.44

Labor
A.2
Sub - Total for A.2 - As Evaluated -
Name and Capacity No of Unit/s No. of Hours Monthly Rate Amount (PhP)
Equipment
B.1
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 215.44
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated -
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 215.44
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
Marine Plywood (12mm thk. x 4' x 8') pc 1.00 660.00 660.00

8' X 8' Tarpaulin sqft 32.000 25.00 800.00
F.1
Good Lumber bdft 50.00 55.00 2,750.00
Assorted Common Wire Nails kg 1.00 75.00 75.00
Sub - Total for F.1 - As Submitted 4,285.00

Materials
F.2
Sub - Total for F.2 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 4,500.44
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 12% of G.1 540.05
H.2 Overhead, Contingencies and Miscellaneous - As Evaluated 12% of G.2 -
I.1 Contractor's Profit - As Submitted 8% of G.1 360.04
I.2 Contractor's Profit - As Evaluated 8% of G.2 -
J.1 Value Added Tax - As Submitted 5% of (G.1 + H.1 + I.1) 270.03
J.2 Value Added Tax - As Evaluated 5% of (G.2 + H.2 + I.2) -
K.1 Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 5,670.55
K.2 Unit Cost- As Evaluated G.2 + H.2 + I.2 + J.2 -
Prepared by: Checked/Reviewed by:

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

Quantity : All
Unit of Measurement : Lump Sum

Labor
Safety Practitioner/ Officer (Part Time) 1 600.00 62.50 37,500.00

A.1
Health Personnel (Full Time) 1 1200.00 35.00 42,000.00
Sub - Total for A.1 - As Submitted 79,500.00

Labor
A.2
Equipment
B.1
Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted 79,500.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 79,500.00
Materials
. man-day 436.35 #N/A #N/A

Safety Shoes man-day 238.540 2.77 660.76
Safety Gloves man-day 436.35 7.67 3,346.80
F.1
Vest man-day 436.35 2.22 968.70
Rubber Boots man-day 197.81 1.39 274.96
Rain coats man-day 130.91 0.34 44.51
Sub - Total for F.1 - As Submitted #N/A

Materials
F.2
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #N/A
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 0% of G.1 #N/A
I.1 Contractor's Profit - As Submitted 8% of G.1 #N/A
J.1 Value Added Tax - As Submitted 5% of (G.1 + H.1 + I.1) #N/A
K.1 Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 #N/A
Engineer II Engineer II
Quezon, Isabela
Item No./Description : B.8 (2) Traffic Management

Quantity : All

Labor
A.1 Traffic Controllers 2 1200.00 56.74 136,176.00

Labor
A.2
Equipment
Two Way Radio 2 1200.00 2.60 6,240.00

B.1
Barricade Flasher 29 1200.00 0.65 22,620.00
Sub - Total for B.1 - As Submitted 28,860.00

Equipment
B.2
Materials
Speed Restrictions (R4-1) each 636 4.73 3,008.28

Roadwork Ahead (T1-1) each 636 10.95 6,964.20
End Roadwork (T2-16) each 636 10.95 6,964.20
End Speed Restriction(R4-2) each 636 4.73 3,008.28
Workmen Ahead (T1-5) each 636 5.64 3,587.04
Prepare to Stop (T1-18) each 318 5.64 1,793.52
F.1 Temporary Hazard Marker (Chevron, T5-5) each 159 5.76 915.84
Temporary Bollards(@ 5 meters apart) each 2,544 1.64 4,172.16
Plastic Safety Barriers each 25,440 2.74 69,705.60
Safety Vest each 318 2.22 705.96
Hard Hat each 318 0.25 79.50
Safety Shoes each 318 2.70 858.60

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 0% of G.1 -
I.1 Contractor's Profit - As Submitted 8% of G.1 21,343.93
J.1 Value Added Tax - As Submitted 5% of (G.1 + H.1 + I.1) 14,407.16
K.1 Value Added Tax - As Submitted G.1 + H.1 + I.1 + J.1 302,550.27
K.2 Value Added Tax - As Evaluated G.2 + H.2 + I.2 + J.2 -
MENCHIE C. MAGNO CRISPIN B. GARCIA JR.

Quezon, Isabela
Item No./Description : B.9 Mobilization/Demobilization

Quantity : All

Labor
A.1
Sub - Total for A.1 - As Submitted -

Labor
A.2
Equipment
1% of Direct Cost CW 74,171.70
B.1

Equipment
B.2
Materials
F.1
Sub - Total for F.1 - As Submitted -

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 0% of G.1 -
I.1 Contractor's Profit - As Submitted 0% of G.1 -

Quezon, Isabela
Item No./Description : Embankment from Borrow

Quantity : 1200
Unit of Measurement : cu.m
Labor
Construction Foreman 1 1 101.96 101.96

Unskilled Laborer 2 1.00 56.74 113.48
A.1

Labor
A.2
Equipment
Motorized Road Grader 1 1.00 2,173.00 2,173.00

B.1
Vibratory Roller 1 1.00 1,846.00 1,846.00
Water Truck/Pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
Materials (w/ 25% Shrinkage Factor) cu.m. 1.25 504.27 630.34
F.1
Sub - Total for F.1 - As Submitted 632.34

Materials
F.2
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 729.28
K.1 Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 918.89
Quezon, Isabela
Item No./Description : Embankment from Borrow (Granular Coarse Material)

Quantity : 1700

Labor

A.1

Labor
A.2
Equipment

B.1
Water Truck/Pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
Granular Materials (w/ 25% Shrinkage Factor) cu.m. 1.25 504.27 630.34
F.1

Materials
F.2
Quezon, Isabela
Item No./Description : 200 (1) Aggregate Subbase Course

Quantity : 1400

Labor

A.1
Unskilled Laborer 2 1 56.74 113.48

Labor
A.2
Equipment

B.1 Vibratory Roller 1 1.00 1,846.00 1,846.00
Water Truck/Pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
F.1 Aggregate Subbase Course cu.m 1.15 578.81 665.63

Materials
F.2
Quezon, Isabela
Item No./Description : Portland Cement Concrete Pavement (Unreinforced - 0.20m Thk)

Quantity : 3500
Unit of Measurement : sqm

Labor

A.1 Skilled Laborer 4 1 73.66 294.64

Labor
A.2
Equipment
Transit Mixer 4 1.00 1,318.00 5,272.00

Concrete Vibrator 2 1.00 91.25 182.50
Concrete Batch Plant 1 1.00 1,759.50 1,759.50
Payloader 1 1.00 1,733.00 1,733.00
Concrete Screeder 1 1.00 545.00 545.00
B.1
Water Truck/Pump 1 1.00 2,450.00 2,450.00
Concrete Saw 1 1.00 32.63 32.63
Bar Cutter 1 0.10 219.75 21.98
Mechanized Joint Sealer Equipment/Machine 1 1.00 56.38 56.38
Minor Tools (5% of LC) 53.87

Equipment
B.2
Materials
Reinforcing Steel Bars

kg 0.39 42.00 16.38
Deformed Grade 40
Curing Compound L 0.29 52.00 15.08
Asphalt Sealant L 0.12 55.55 6.67
Steel Forms 20cm Width lnm 0.46 95.00 43.70
Sand cum 0.110 628.50 69.14
F.1 Gravel cum 0.20 653.34 130.67
Portland Cement bags 1.90 260.00 494.00
Concrete Saw Blade pc 0.00015 8,000.00 1.20
Pipe Sleeve lnm 0.0086 126.67 1.09
Grease/Tar L 0.0056 220.00 1.23

Materials
F.2
Quezon, Isabela
Item No./Description : Reinforcing Steel (Box Culvert)

Quantity : 3756.8
Unit of Measurement : kg

Labor


Labor
A.2
Equipment
Bar Cutter 1 0.50 219.75 109.88

Bar Bender 1 0.50 351.50 175.75
B.1
Cargo / Service Truck 1 0.15 1,212.00 181.80
Sub - Total for B.1 - As Submitted 467.43

Equipment
B.2
Materials
GI Tie Wire #16 kg 0.021 75.00 1.58

F.1
Reinforcing Steel Bars Deformed Grade 40 kg 1.05 45.00 47.25

Materials
F.2
Quezon, Isabela
Item No./Description : Structural Concrete Class A (Box Culvert)

Quantity : 47.24

Labor

Skilled Laborer 4 1 73.66 294.64
A.1
Installaion/Removal of Formworks

Labor
A.2
Equipment
One Bagger Mixer 1 1.00 172.00 172.00

Concrete Vibrator 1 1.00 91.25 91.25
B.1
Water Truck/Pump 1 0.10 2,450.00 245.00

Equipment
B.2
Materials
Good Lumber bdft 45.000 55.00 2,475.00

Marine Plywood (12mm thk. x 4' x 8') pc 1.60 660.00 1,056.00
F.1
Portland Cement bags 9.50 260.00 2,470.00
Sand cu.m 0.50 628.50 314.25
Gravel cu.m 1.00 653.34 653.34

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 12% of G.1 1,030.01
Quezon, Isabela
Item No./Description : Stone Masonry

Quantity : 181.44

Labor


Labor
A.2
Equipment
Backhoe, Wheel Mounted 1 0.10 922.00 92.20

Water Truck/Pump 1 0.05 2,450.00 122.50
B.1
One Bagger Mixer 1 1.00 172.00 172.00

Equipment
B.2
Materials
Portland Cement bags 5.500 260.00 1,430.00

Sand cu.m 0.300 628.50 188.55
Filter Cloth sq.n 0.0150 160.00 2.40
PVC Pipes (101mm D) m 0.300 100.00 30.00
F.1
Boulders cu.m 1.050 1,235.07 1,296.83
Gravel Fill cu.m 0.020 653.34 13.07
Miscellaneous (1% of MC) 29.61

Materials
F.2
Quezon, Isabela
Item No./Description : Structural Backfill

Quantity : 30

Labor

A.1

Labor
A.2
Equipment
Plate Compactor 1 1.00 123.00 123.00

B.1 Water Truck/Pump 1 0.01 2,450.00 24.50

Equipment
B.2
Materials
-
-
F.1 -
-

Materials
F.2
Quezon, Isabela
Item No./Description : Structure Excavation

Quantity : 90.72

Labor

A.1

Labor
A.2
Equipment
Backhoe 1 1.00 1,537.00 1,537.00

B.1 Dumptruck 2 1.00 1,420.00 2,840.00

Equipment
B.2
Materials
-
-
F.1 -

Materials
F.2
DETAILED UNIT COST ANALYSIS
Item No./Description: Mobilization and Demobilization

Quantity 1.00
Unit of Measurement: l.s.
Labor output per hour: 1.000
Duration 1.00 hours
Description No. of men No. of hours Hourly rate Amount Factor
A. Labor
a. Construction Foreman 0 1.00 102.38 - 1.00

b. Skilled laborer 0 1.00 73.96 - 1.00
c. Unskilled laborer 0 1.00 56.97 - 1.00
Subtotal A -
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
Backhoe 1
Dumptruck 1
Payloader 1
Bulldozer 1
Road Grader 1
Vibratory Roller 1
Water truck 37,481.60
Subtotal B 37,481.60
Name and specifications Unit Quantity Unit Cost Amount Factor

C. Materials
0.13
0.23
2.19
0.00
0.01
Subtotal C -
SUMMARY
A. Labor -
B. Equipment 37,481.60
C. Materials -
D. Total Estimated Direct Cost 37,481.60
E. Direct Unit Cost 37,481.60
F. OCM 0.12 4,497.79
G. Profit 0.08 2,998.53
H. Mineral Tax
I. Excise Tax
J. Contractor's Tax 0
K. VAT 0.05 2,248.90
L. Unit Cost 47,226.81
Item No./Description: B.5 Project Billboard / Signboard

Quantity 1.00
Unit of Measurement: each
Duration 1.00 hours
A. Labor
a. Construction Foreman 1 1.00 102.38 102.38 1.00

b. Skilled laborer 1 1.00 73.96 73.96 1.00
c. Unskilled laborer 2 1.00 56.97 113.94 1.00
Subtotal A 290.28
B. Equipment
Dump Truck 0 1.00 1,420.00 - 1.00
Payloader 0 1.00 1,810.96 - 1.00
Bulldozer 0 1.00 3,492.53 - 1.00
Subtotal B -

C. Materials
Plywood (1/2' x 4' x 8') pc 1.00 318.90 318.90
Good lumber bd.ft. 41.00 53.15 2,179.15
Project Sign (Tarpaulin) sq.ft. 32.00 42.52 1,360.64
Assorted CWN kgs. 1.00 79.73 79.73
Consumables (5% of matls cost) 15.95
Subtotal C 3,954.36
SUMMARY
A. Labor 290.28
B. Equipment -
C. Materials 3,954.36
F. OCM 0.12 509.36
G. Profit 0.08 339.57
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 254.68
Item No./Description: B.9 Mobilization / Demobilization

Quantity 1.00
Unit of Measurement: ls
Duration 1.00 hours
A. Labor
a. Construction Foreman 0 1.00 102.38 - 1.00

c. Unskilled laborer 0 1.00 56.97 - 1.00
Subtotal A -
B. Equipment
Low bed trailer 2 1.00 3,750.00 7,500.00 1.00
Payloader 1 1.00 1,810.96 1,810.96 1.00
Bulldozer 1 1.00 3,492.53 3,492.53 1.00
Backhoe 1 1.00 1,537.00 1,537.00 1.00
Dump truck 2 1.00 1,420.00 2,840.00 1.00
Motorized Road Grader 1 1.00 2,260.48 2,260.48 1.00
Vibratory Roller 1 1.00 1,916.40 1,916.40 1.00
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Plate Compactor 1 1.00 123.00 123.00 1.00
Dump truck 1 1.00 1,420.00 1,420.00 1.00

C. Materials
A. Labor -
C. Materials -
F. OCM 0.12 3,053.25
G. Profit 0.08 2,035.50
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 1,526.63
Item No./Description: 800(1) Clearing and Grubbing

Quantity 500.00
Unit of Measurement: sq.m.
Duration 1.00 hours
A. Labor

Subtotal A 216.32
B. Equipment
Dump Truck 2 1.00 1,420.00 2,840.00 1.00
Payloader 1 1.00 1,810.96 1,810.96 1.00
Bulldozer 1 1.00 3,492.53 3,492.53 1.00
Subtotal B 8,143.49

C. Materials
Consumables (5% of matls cost) -

Subtotal C -
SUMMARY
A. Labor 216.32
C. Materials -
E. Direct Unit Cost 16.72
F. OCM 0.12 1,003.18
G. Profit 0.08 668.78
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 501.59
L. Unit Cost 21.07
Item No./Description: 102(2) Roadway Excavation (Surplus Common) including disposal

Quantity 60.00
Unit of Measurement: pcs
Duration 1.00 hours
A. Labor

b. Unskilled Laborer 2 1.00 56.97 113.94 1.00
Subtotal A 216.32
B. Equipment
Backhoe 2 1.00 1,537.00 3,074.00 1.00
Payloader 1 1.00 1,810.96 1,810.96 1.00
Payloader 1 0.25 1,810.96 452.74 1.00
Dump truck 2 1.00 1,420.00 2,840.00 1.00
Minor Tools (10% of Labor Cost) 21.63
Subtotal B 8,199.33

C. Materials
Subtotal C -
SUMMARY
A. Labor 216.32
C. Materials -
F. OCM 0.12 1,009.88
G. Profit 0.08 673.25
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 504.94
L. Unit Cost 176.73
Item No./Description: 104(1)a Embankment from Roadway Excavation (Common Soil)

Quantity 50.00
Unit of Measurement: cu.m.
Duration 1.00 hours
A. Labor

b. Unskilled Laborer 2 0.83 56.97 94.57 1.00
c. Construction Foreman 1 1.00 102.38 102.38 1.00
c. Unskilled Laborer 2 1.00 56.97 113.94 1.00
Subtotal A 395.86
B. Equipment
Backhoe 2 1.00 1,537.00 3,074.00 1.00
Dump Truck 1 1.00 1,420.00 1,420.00 1.00
PayLoader 1 1.00 1,810.96 1,810.96 1.00
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Minor Tools (10% of Labor Cost) -

C. Materials

Subtotal C -
SUMMARY
A. Labor 395.86
C. Materials -
F. OCM 0.12 1,881.79
G. Profit 0.08 1,254.53
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 940.90
L. Unit Cost 395.18
Item No./Description: 804(1)b Embankment from Common Borrow by Equipment

Quantity 9.84
Duration 1.00 hours
A. Labor

Subtotal A 273.29
B. Equipment
Backhoe 2 1.00 2,689.75 5,379.50 1.00
Plate Compactor 1 1.00 215.25 215.25 1.00
Minor Tools (10% of Labor Cost) 27.33 1.00
Subtotal B 5,622.08

C. Materials
Subtotal C -
SUMMARY
A. Labor 273.29
C. Materials -
F. OCM 0.12 707.44
G. Profit 0.08 471.63
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 353.72
L. Unit Cost 754.89
Item No./Description: 105(1)a Subgrade Preparation (Common Material)

Quantity 300.00
Duration 1.00 hours
A. Labor

Subtotal A 216.32
B. Equipment
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Subtotal B 6,720.30

C. Materials
Subtotal C -
SUMMARY
A. Labor 216.32
C. Materials -
F. OCM 0.12 832.39
G. Profit 0.08 554.93
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 416.20
L. Unit Cost 29.13
Item No./Description: 200(1) Aggregate Subbase Course

Quantity 50.00
Unit of Measurement: cu.m.
Duration 1.00 hours
A. Labor

Subtotal A 216.32
B. Equipment
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Subtotal B 6,720.30

C. Materials
Agg. Subbase course matls cu.m. 25.00 531.50 13,287.50
Consumables (5% of matls cost) 664.38
Subtotal C 13,951.88
SUMMARY
A. Labor 216.32
F. OCM 0.12 2,506.62
G. Profit 0.08 1,671.08
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 1,253.31
L. Unit Cost 526.39
Portland Cement Concrete Pavement (Unreinforced) - 0.23

Item No./Description: 311(1)c1 m thick, 14 days
Quantity 70.00
Duration 1.00 hours
A. Labor

Subtotal A 1,081.86
B. Equipment
Concrete Vibrator 2 1.00 91.25 182.50 1.00
Concrete Screeder 1 1.00 545.00 545.00 1.00
Concrete Saw (7.5hp -14"Blade Ø) 1 1.00 32.63 32.63 1.00
Bar Cutter, Single Phase 1 1.00 219.75 219.75 1.00
Subtotal B 1,033.97

C. Materials
Reinforcing Steel Bar (Grade 40) 30.10 50.76 1,527.82 0.43
Curing Compound 20.30 55.28 1,122.10 0.29
Asphalt Sealant 8.40 60.11 504.95 0.12
Forms (Rental)-200mm 32.20 58.47 1,882.57 0.46
Fine aggregates 8.86 850.40 7,530.29 0.13
Coarse aggregates 16.10 850.40 13,691.44 0.23
Portland cement 153.30 265.75 40,739.48 2.19
Concrete Saw (Diamond Blade -14"Ø) 0.01 8,504.00 89.29 0.00
Grease tar 0.55 233.86 128.34 0.01
Subtotal C 67,216.29
SUMMARY
A. Labor 1,081.86
F. OCM 0.12 8,319.85
G. Profit 0.08 5,546.57
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 4,159.93
Item No./Description: 801(1) Removal of Structure and Obstruction

Quantity 1.00
Unit of Measurement: l.s.
Duration 1.00 hours
A. Labor

Subtotal A 478.18
B. Equipment
Backhoe 1 1.00 1,537.00 1,537.00 1.00
Dump truck 1 1.00 1,420.00 1,420.00 1.00
Jackhammer 2 1.00 150.00 300.00 1.00
Subtotal B 3,280.91

C. Materials
Subtotal C -
SUMMARY
A. Labor 478.18
C. Materials -
F. OCM 0.12 451.09
G. Profit 0.08 300.73
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 225.55
Province of Isabela
Office of the Municipal Engineer

ESTIMATED QUANTITIES
Road Construction
Width per lane : 2.50 m
No. of Lanes : 2.00
Width of Shoulder : 1.00 m
Thickness of surface road : 0.23 m
Length of Road : 562.00 m
Thickness of PCC : 0.23 m
2. Earthworks
Clearing and Grubbing Area (sq.m.) Volume (cu.m.)
Station Remarks
Width Area Fill Cut Fill Cut
0+000 7.00 0.14 0.35
0+020 7.00 14.00 0.14 0.35 2.80 7.00
0+040 7.00 14.00 0.14 0.35 2.80 7.00
0+060 7.00 14.00 0.14 0.35 2.80 7.00
0+080 7.00 14.00 0.14 0.35 2.80 7.00
0+100 7.00 14.00 0.14 0.35 2.80 7.00
0+120 7.00 14.00 0.14 0.35 2.80 7.00
0+140 7.00 14.00 0.14 0.35 2.80 7.00
0+160 7.00 14.00 0.14 0.35 2.80 7.00
0+180 7.00 14.00 0.14 0.35 2.80 7.00
0+200 7.00 14.00 0.14 0.35 2.80 7.00
0+220 7.00 14.00 0.14 0.35 2.80 7.00
0+240 7.00 14.00 0.14 0.35 2.80 7.00
0+260 7.00 14.00 0.14 0.35 2.80 7.00
0+280 7.00 14.00 0.14 0.35 2.80 7.00
0+300 7.00 14.00 0.14 0.35 2.80 7.00
0+320 7.00 14.00 0.14 0.35 2.80 7.00
0+340 7.00 14.00 0.14 0.35 2.80 7.00
0+360 7.00 14.00 0.14 0.35 2.80 7.00
0+380 7.00 14.00 0.14 0.35 2.80 7.00
0+400 7.00 14.00 0.14 0.35 2.80 7.00
0+420 7.00 14.00 0.14 0.35 2.80 7.00
0+440 7.00 14.00 0.14 0.35 2.80 7.00
0+460 7.00 14.00 0.14 0.35 2.80 7.00
0+480 7.00 14.00 0.14 0.35 2.80 7.00
0+500 7.00 14.00 0.14 0.35 2.80 7.00
0+520 7.00 14.00 0.14 0.35 2.80 7.00
0+540 7.00 14.00 0.14 0.35 2.80 7.00
0+560 7.00 14.00 0.14 0.35 2.80 7.00
0+562 7.00 1.40 0.14 0.35 0.28 0.70
TOTAL 393.40 10.15 78.68 196.70
Clearing and Grubbing = 394.00 sq.m.

Road Excavation = 197.00 cu.m.
Road Backfill = 79.00 cu.m.
Subgrade Preparation (Common Mater 80% of excav. = 158.00 cu.m.
1.PCC
Vc = Length x Width x Thickness
Vc = 562.00 x 5.00
Vc = 2,810.00 sq.m.
2. Subgrade Preparation
V = Length x Width
V = 562.00 x 7.00
V = 3,934.00 sq.m.
3. Aggregate Base Course

V = Length x Width x Thickness
V = 562.00 x 5.00 x 0.10
+ 562.00 x 2.00 x 0.10
V = 394.00 cu.m.
4. Aggregate Subbase Course

V = Length x Width x Thickness
V = 562.00 x 5.00 x 0.15
+ 562.00 x 2.00 x 0.15
V = 591.00 cu.m.
Prepared by: Recommended by:
ERNESTO G. LOPEZ JR. PHOEBE L. NARAG

DRAFTSMAN - II MUNICIPAL ENGINEER - I
Approved by:
HON. JIMMY S. GAMAZON JR.

MUNICIPAL MAYOR
Address: Samonte, Quezon, Isabela│Email add: lguquezonisabela@gmail.com │Website: https://quezonisabela.gov.ph

Quezon, Isabela
Item No./Description : A.1.4(1) Provision of Progress Photographs

Quantity : 90

Labor
A.1
Labor
A.2
Equipment
B.1
Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted -
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
Materials
Photos (Printing in 5R) pc 1.00 12.00 12.00

F.1
Photo Album pc 0.025 350.00 8.75

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted of G.1 -
H.2 Overhead, Contingencies and Miscellaneous - As Evaluated of G.2 -
K.1 Total Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 23.98
K.2 Total Unit Cost - As Evaluated G.2 + H.2 + I.2 + J.2 -

Quezon, Isabela
Item No./Description : B.5 Project Billboard / Signboard

Quantity : 2

Labor
Construction Foreman 1 4.00 102.38 409.52
A.1 Skilled Laborer 1 4.00 73.96 295.85
Labor
A.2
Equipment
Minor Tools, 10% of Labor 116.11
B.1
Equipment
B.2
Materials
Marine Plywood (12mm thk. x 4' x 8') pc 3.00 680.00 2,040.00

8' X 8' Tarpaulin pc. 1.000 2,000.00 2,000.00
F.1 4' X 8' Tarpaulin pc. 1.000 1,300.00 1,300.00
Good Lumber bdft 30.00 55.00 1,650.00

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 12% of G.1 1,038.13
K.1 Total Unit Cost - As Submitted G.1 + H.1 + I.1 + J.1 11,108.04

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

Quantity : All

Labor
Safety Practitioner/ Officer (Part Time) 96.00 62.50 -

A.1
Health Personnel (Full Time) 1 960.00 35.00 33,600.00

Labor
A.2
Equipment
B.1
Equipment
B.2
Materials
Safety Helmet man-day 2,085.04 0.25 521.26

Safety Shoes man-day 777.900 2.77 2,154.78
Safety Gloves man-day 2,085.04 7.67 15,992.26
F.1
Vest man-day 2,085.04 2.22 4,628.79
Rubber Boots man-day 1,307.14 1.39 1,816.92
Rain coats man-day 625.54 0.34 212.68

Materials
F.2
I.1 Contractor's Profit - As Submitted 8% of G.1 4,714.14

Quezon, Isabela
Item No./Description : B.9 Mobilization/Demobilization

Quantity : All

Labor
A.1

Labor
A.2
Equipment
1% of Direct Cost CW 44,137.21
B.1

Equipment
B.2
Materials
F.1

Materials
F.2
I.1 Contractor's Profit - As Submitted of G.1 -
I.2 Contractor's Profit - As Evaluated of G.2 -

Quezon, Isabela
Item No./Description : 800(2) Clearing and Grubbing

Quantity : 500.00
Unit of Measurement : sq.m.

Labor

A.1

Labor
A.2
Equipment
Bulldozer 1 1.00 3,379.00 3,379.00

Payloader 1 1.00 1,733.00 1,733.00
B.1 Dump truck 2 1.00 1,420.00 2,840.00

Equipment
B.2
Materials
F.1
Materials
F.2

Quezon, Isabela
Item No./Description : 102(2) Surplus Common Excavation

Quantity : 60.00

Labor

A.1

Labor
A.2
Equipment
Backhoe 1 1.00 1,537.00 1,537.00

Payloader 1 1.00 1,733.00 1,733.00
B.1 Dump truck 2 1.00 1,420.00 2,840.00

Equipment
B.2
Materials
F.1
Materials
F.2

Quezon, Isabela
Item No./Description : 104(1)a Embankment from roadway excavation (Common Soil)

Quantity : 50

Labor

A.1

Labor
A.2
Equipment
Backhoe 1 0.83 1,537.00 1,275.71

Payloader 1 0.83 1,733.00 1,438.39
Dump truck 2 0.83 1,420.00 2,357.20
B.1
Water Truck/Pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
F.1
Sub - Total for F.1 - As Submitted
Materials
F.2

Quezon, Isabela
Item No./Description : 105(1)a Subgrade Preparation (Common Material)

Quantity : 300

Labor

A.1 Unskilled Laborer 2 1 56.97 113.94

Labor
A.2
Equipment

B.1 Vibratory Roller 1 1.00 1,846.00 1,846.00
Water truck/pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
F.1

Materials
F.2

Quezon, Isabela
Item No./Description : 200(1) Aggregate Subbase Course

Quantity : 50
Unit of Measurement : cum

Labor


Labor
A.2
Equipment

B.1
Water truck/pump 1 0.25 2,450.00 612.50

Equipment
B.2
Sub - Total for B.2 - As Evaluated
Materials
Aggregate Subbase Course cu.m. 1.15 580.00 667.00
F.1

Materials
F.2

Quezon, Isabela
Item No./Description : 200(1) Aggregate Base Course

Quantity : 50
Unit of Measurement : cum

Labor


Labor
A.2
Equipment

B.1
Water truck/pump 1 0.25 2,450.00 612.50

Equipment
B.2
Materials
Uncrushed Grading A cu.m. 1.15 470.00 540.50
F.1

Materials
F.2

Item No./Description : 311(1)c1 Portland Cement Concrete Pavement (Unreinforced) - 0.23 m thick, 14 days
Quantity : 70

Labor

A.1
Labor
A.2
Equipment
Concrete Vibrator 2 1 91.25 182.50
Concrete Screeder 1 1 545.00 545.00
Concrete Saw 1 1 32.63 32.63
Bar cutter 1 0.1 219.75 21.98
B.1
Transit Mixer 1 1 1,318.00 1,318.00
Payloader 1 1 1,733.00 1,733.00

Equipment
B.2
Materials
Reinforcing Steel Bars Deformed Grade 40 kgs. 0.43 51.00 21.93

Curing Compound lit. 0.29 54.00 15.66
Asphalt Sealant lit. 0.12 44.00 5.28
F.1 Steel Forms 23cm Width ln.m. 0.46 65.00 29.90
Ready Mix Concrete 3500PSI @14 Days cu.m. 0.23 4,500.00 1,035.00
Concrete Saw pc 0.00015 32.63 0.01
Grease/Tar lit. 0.0087 112.00 0.97

Materials
F.2
Sub - Total for F.2 - As Evaluated

Item No./Description : 101(6) Removal of Structure and Obstruction

Quantity : 10
Unit of Measurement : cu.m.

Labor

A.1

Labor
A.2
Equipment
Backhoe w/ breaker 0.5 1 1,998.10 999.05
Backhoe 0.5 1 1,537.00 768.50
B.1 Dump truck 1 1 1,420.00 1,420.00

Equipment
B.2
Materials
F.1

Materials
F.2
Sub - Total for F.2 - As Evaluated

0
Item No./Description : 800(3)1a Structure excavation (common soil)

Quantity : 20

Labor

Labor
A.2
Equipment
Backhoe 1 1.00 1,537.00 1,537.00
Dump truck 1 1.00 1,420.00 1,420.00
B.1
Minor Tools (10% of labor) 27.33
Equipment
B.2
Materials
F.1

Materials
F.2

Item No./Description : 804(1)a Embankment from Structure Excavation

Quantity : 10.3

Labor


Labor
A.2
Equipment
Plate Compactor 1 1.00 123.00 123.00

Backhoe 1 1.00 1,537.00 1,537.00
B.1
Minor Tools (10% of labor) 27.33

Equipment
B.2
Materials
F.1
Materials
F.2

Item No./Description : 500 (1)a1 Pipe Culverts (610mm) Class II, RCPC
Quantity : 1
Unit of Measurement : ln.m.

Labor


Labor
A.2
Equipment
Backhoe 1 0.22 1,537.00 338.14
Plate Compactor 1 0.22 123.00 27.06
B.1 Minor Tools (10% of labor) 47.82

Equipment
B.2
Materials
Fine Aggregate cum 0.060 600.00 36.00
Reinforced Concrete Pipe
pc 1.00 1,100.00 1,100.00
Class II Dia 24'' (610mm)
F.1 Portland Cement bags 2.00 250.00 500.00
Mixed Sand and Gravel cum 0.13 600.00 78.00

Materials
F.2

0
Item No./Description : 900(1 )c2 Structural Concrete(Headwall, Cut-off wall)

Quantity : 0.357

Labor


Labor
A.2
Equipment
One bagger mixer 1 1.00 172.00 172.00

B.1 Minor Tools (10% of labor) 40.42

Equipment
B.2
Materials
Fine Aggregate cum 0.500 600.00 300.00
Gravel G1 cum 1.00 600.00 600.00
F.1 Portland Cement bags 9.50 250.00 2,375.00

Materials
F.2

0
Item No./Description : 902(1) Reinforcing Steel (Headwall, Cut-off wall)

Quantity : 143.438
Unit of Measurement : kg

Labor


Labor
A.2
Equipment
Bar Cutter 1 0.50 219.75 109.88
Bar Bender 1 0.50 351.50 175.75
B.1
Minor Tools (10% of Labor Cost 42.12

Equipment
B.2
Materials
GI Tie Wire #16 kg 2.152 71.00 152.76

F.1 Reinforcing Steel Bars Deformed Grade 40 kg 143.44 51.00 7,315.34
Consumables(5% material
373.41
cost)

Materials
F.2

Province of Isabela
--oOOo--
MINIMUM EQUIPMENT REQUIREMENT

Equipment Description Capacity No. of Equipments
1. Backhoe (SE 130 LC-2) 1.00 m³ 2.00
2. Bulldozer (D6H SERIES II PSDS/DD) 160 HP 1.00
3. Motorized Road Grader (G710A) 100-125 HP 1.00
4. Vibratory Roller (SD100DC) 8 tons 1.00
5. Transit Mixer (All Models) 4.00 m³ 1.00
6. Cargo/Service Truck(All Models) 9-10mt 1.00
7. Payloader (LX9-2C) 1.00 m³ 1.00

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--
DETAILED UNIT PRICE ANALYSIS

Provision of Progress Photographs
Name and Capacity No. of units No. of Hours Hourly Rate Amount
A. LABOR
A.1. Laborer
A.1.1 Earthworks 1.00 0.50 400.00 200.00
A.1.2 Wood Frame & Tarpaulin 2.00 0.50 400.00 400.00
A.2. Materials No. of units Unit Unit cost Amount
A.1.1 Wood Frame (2"x2") 25.00 bd.ft 75.00 1,875.00
A.1.1 CWN 2.00 kg. 100.60 201.20
A.1.1 Tarpaulin 1.00 l.s. 2,500.00 2,500.00
Total Unit Cost 5,176.20

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

Structure Excavation
A. EQUIPMENT
A.1. Bulldozer (D6H SERIES II PSDS/DD) 1.00 7.88 1,303.34 10,270.32
A.1.1 Fuel Consumption 1.00 7.88 697.00 5,492.36
Total Unit Cost 15,762.68

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

Class "A" Concrete
A. EQUIPMENT
A.1. Transit Mixer (All Models) 1.00 118.43 99.14 11,741.48
A.2. Bulldozer (D6H SERIES II PSDS/DD) 1.00 1.55 1,303.34 2,024.79
A.3. Payloader (LX9-2C) 1.00 1.84 734.09 1,347.79
A.3.1 Fuel Consumption 1.00 1.84 369.00 677.48
A.4. Cargo/Service Truck(All Models) 1.00 - 5,508.83 304.23 - 1,675,949.92
A.4.1 Fuel Consumption 1.00 - 5,508.83 615.00 - 3,387,927.56
B. MATERIALS
A.1. Cement 26,695.00 276.00 7,367,820.00
A.2. Sand 1,264.50 120.00 151,740.00
A.3. Gravel 2,529.00 120.00 303,480.00
Total Unit Cost 2,782,155.15

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

STA. 0+000 - STA. 2+000
SUMMARY OF QUANTITES
DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. EARTHWORKS
A.1. Clearing and Grubbing Err:509 sq.m. 9.53 Err:509 Err:509
A.2. Common Excavation Err:509 cu.m. 80.01 Err:509 Err:509
TOTAL OF PART A Err:509 Err:509
B. ROAD CONSTRUCTION
B.1. Class "A" Concrete 2810.00 cu.m. 4065.34 11,423,610.96 11,423,610.96
TOTAL OF PART B 11,423,610.96 11,423,610.96
TOTAL Err:509 Err:509

Approved by:

Municipal Mayor

Mangga Concreting - 3

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Mangga Concreting - 3

Uploaded by

Copyright:

Available Formats

ESTIMATED QUANTITIES

Construction of Triple-Barrel Box Culvert

Icut-off wall = 16.80 x 1.00 x 0.20 = 3.36 cu.m.

Iflooring = 17.40 + 10.80 x 4.60 x 0.15 = 9.73 cu.m.

Iside wall = 2.38 + 0.60 x 3.40 x 0.30

Ifillet = 0.15 x 0.15 x 10.20 = 0.11 cu.m.

Subtotal = 22.06 cu.m.

Ocut-off wall = 16.80 x 1.00 x 0.20 = 3.36 cu.m.

Oflooring = 17.40 + 10.80 x 4.60 x 0.15 = 9.73 cu.m.

Oside wall = 2.38 + 0.60 x 3.40 x 0.30

Ofillet = 0.15 x 0.15 x 10.20 = 0.11 cu.m.

Subtotal = 22.06 cu.m.

Subtotal = 88.07 cu.m.

Reinforcing Steel Bar (RSB)

Common Earth Excavation

Common Earth Excavation = 29.10 cu.m.

Prepared by : Checked & Submitted by:

Engr. ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Prestressed Concrete AASHTO Girder Type IVA (27-30M) LnM 28,586.00

Prestressed Concrete AASHTO Girder Type IVB (30-33M) LnM 30,068.00

Danger/Warning Sign 3mm Thk Aluminum Sheet 60cm Triangle pc 7,500.00

Danger/Warning Sign 3mm Thk Aluminum Sheet 90cm Triangle pc 7,880.00

Regulatory Sign, 3mm Thk Aluminum Sheet 60cm Triangle pc 3,350.00

Regulatory Sign, 3mm Thk Aluminum Sheet 90cm Triangle pc 7,880.00

Regulatory Sign, 3mm Thk Aluminum Sheet 60cm Octagon pc 3,350.00

Regulatory Sign, 3mm Thk Aluminum Sheet 90cm Octagon pc 7,880.00

Informative Sign 3mm Thk Aluminum Sheet (304mm x 620mm) pc 3,000.00

Informative Sign 3mm Thk Aluminum Sheet (304mm x 1219mm) pc 3,150.00

Informative Sign 3mm Thk Aluminum Sheet (457mm x 610mm) pc 6,000.00

Informative Sign 3mm Thk Aluminum Sheet (457mm x 1219mm) pc 7,150.00

Informative Sign 3mm Thk Aluminum Sheet (610mm x 1219mm) pc 7,360.00

Informative Sign 3mm Thk Aluminum Sheet (610mm x 1828mm) pc 10,450.00

Informative Sign 3mm Thk Aluminum Sheet (914mm x 1828mm) pc 13,100.00

Reflective Stud Catch'eye Flush Surface 180mm x 140mm pc 500.00

Reflective Stud Catch'eye Flush Surface 100mm x 100mm pc 500.00

Raised Reflective Pavement Stud (RPSI A2R Trapezoidal Type) pc 500.00

Raised Reflective Pavement Stud (RPS2 AIR Trapezoidal Type) pc 500.00

Raised Reflective Pavement Stud (RPS4 AIR Rectangular Type) pc 500.00

Raised Reflective Pavement Stud (RPS21 ABS Square Type) pc 500.00

Raised Reflective Pavement Stud (RPS22 A2R Square Type) pc 500.00

Raised Reflective Pavement Stud (RPS22 AIR Square Type) pc 500.00

Raised Reflective Pavement Stud (RPS25 ABS Square Type) pc 500.00

Raised Reflective Pavement Stud (RPS26 ABS Square Type) pc 500.00

E.1 List of Equipment adopted in the

Truck mounted, Scissors Lift

Power Sprayer w/ complete accessories

labor factor cost

set 250.00 1.06 265.75

SET 200,000.00 1.06 212,600.00

PC 350.00 1.06 372.05

ls 1.03 1.06 1.03

ls 3.47 1.06 3.47

basic daily basic monthly leaves 13th month sss

9.468 458.4 48.415716096

Structure Excavation 3,182.40 20.00

Gravel Fill 327.90 50.00

Reinforcing Steel (Line Canal) 70,963.20 180.00

Structural Concrete (Line Canal) 1,123.20 1.40

Pipe Culverts (610mm) Class II, RCPC 1.00 1.00

Curb and Gutter, Cast in Place 864.00 10.30

PROJECT : PROPOSED ROAD CONCRETING FOR BARANGAY MANGGA

BILL OF QUANTITIES/BILL OF MATERIALS

ENGR. ERNESTO G. LOPEZ JR.