22LG0010 Final Pow Rockfall10-19-2021

Republic of the Philippines
Department of Public Works and Highways

DAVAO ORIENTAL
2nd DISTRICT ENGINEERING OFFICE
REGION XI
Matiao, City of Mati
Contract ID: 22LG0010

Contract Name : Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-
way - K1774 + 396 - K1775 + 000
Location of the Contract: Banaybanay, Davao Oriental
BILL OF QUANTITIES
Part No. __________________________ Part Description: ________________________________________
(Columns ( 1 ), ( 2 ), ( 3 ), and ( 4 ) are to be filled up by the Procuring Entity (Columns ( 5 ) and ( 6 ) are to be filled up by the Bidder)
Pay Item No. Description Unit Quantity Unit Price (Pesos) Amount (Pesos)
(1) (2) (3) (4) (5) (6)
PART A FACILITIES FOR THE ENGINEER
In Words: Pesos In figures: Php
A.1.1(8) Provision of Field Office for the Engineer mos 10.73

(Rental Basis)
In figures: Php
A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle mos. 10.73

for the Engineer on Bare Rental Basis
In figures: Php
PART B OTHER GENERAL REQUIREMENTS

B.4(1) km 0.60
Construction Survey and Staking
In figures: Php
B.5 Project Billboard/Signboard each 2.00
In figures: Php
B.7(2) Occupational Safety & Health Program l.s 1.00
In figures: Php
B.8(1) Traffic Management mos. 10.73
In figures: Php
In Words: Pesos
Sub-Total for this Page
In figures: Php
Submitted by:
Name of the Representative of the Bidder Date
Position
DAVAO ORIENTAL
REGION XI

way - K1774 + 396 - K1775 + 000
BILL OF QUANTITIES
(1) (2) (3) (4) (5) (6)
Name of the Bidder

DAVAO ORIENTAL
REGION XI

way - K1774 + 396 - K1775 + 000
BILL OF QUANTITIES
(1) (2) (3) (4) (5) (6)
B.9 Mobilization / Demobilization l.s. 1.00
In figures: Php
B.13 Additional Geotechnical Investigation ls 1.00
In figures: Php
PART C EARTHWORKS
101(1) ls 1.00
Removal of Structures/Obstruction
In figures: Php
103(1) cu.m. 231.00

Structure Excavation
In figures: Php
PART E SURFACE COURSE

311 (1)b1 sq.m. 90.00

PCC Pavement (Unreinforced), 0.20m. Thk.
In figures: Php
In Words: Pesos
In figures: Php
Submitted by:
Position
DAVAO ORIENTAL
REGION XI

way - K1774 + 396 - K1775 + 000
BILL OF QUANTITIES
(1) (2) (3) (4) (5) (6)
PART G DRAINAGE AND SLOPE PROTECTION WORKS
507(1) cu.m. 1,384.00

Rubble Concrete
In figures: Php
522a(1) Active Protection System (inc. Permanent sq.m. 4,201.80

Ground Anchor & Hydroseeding)
In figures: Php
PART H OTHER MISCELLANEOUS STRUCTURE

607(3)b Internally Illuminated (Solar) Pavement each 559.00

Levelled Marker/Stud Flush Type (Bi-
directional) In figures: Php
In Words: Pesos
In figures: Php
In Words: Pesos
GRAND TOTAL FOR
THIS PROJECT
In figures: Php
Submitted by:
Position
Name of the Bidder

DAVAO ORIENTAL
2 nd
DISTRICT ENGINEERING OFFICE
REGION XI

Contract Name : Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal
Natl Hi-way - K1774 + 396 - K1775 + 000
SUMMARY OF BID PRICES

(All Parts of Bill of Quantities)
Instruction for completing the Summary of Bid Prices:

1. Part No. – Enter the “Part No.” for each section of the BOQ where unit prices are entered.
2. Part Description – Enter the “Part Description” corresponding to the “Part No.”
3. Total Amount – Enter the “Total Amount” in Pesos for all pages having the same “Part Description.
Contract ID:
Part No. Part Description Total Amount
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on
A.1.2(2) Bare Rental Basis
B.4(1) Construction Survey and Staking
B.5 Project Billboard/Signboard
B.7(2) Occupational Safety & Health Program
B.8(1) Traffic Management
B.9 Mobilization / Demobilization
B.13 Additional Geotechnical Investigation
PART C EARTHWORKS
101(1) Removal of Structures/Obstruction
103(1) Structure Excavation
311 (1)b1 PCC Pavement (Unreinforced), 0.20m. Thk.
507(1) Rubble Concrete
Active Protection System (inc. Permanent Ground Anchor &
522a(1)
Hydroseeding)
Internally Illuminated (Solar) Pavement Levelled Marker/Stud
607(3)b
Flush Type (Bi-directional)
Total of Amounts
Total of All Amounts in words
Pesos
and
Name: ________________________________ in the capacity of ________________________
Signed: _______________________________ Date: ____________________________________
Duly Authorized to sign the Bid for an on behalf of ________________________________________
DPWH-INFR-18-2016 Page 5 of 205

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
DAVAO ORIENTAL
2ND DISTRICT ENGINEERING OFFICE
Region XI
FORM POW-2015-01-00
PROGRAM OF WORK/BUDGET COST
Date
Project Name : Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 + 396 - K1775 + 000 Net Length (a) Road 604.000 ln. m.
5999.900 sq.m.
Contract ID : 22LG0010
Project ID : P00601501MN Target Start Date : Upon Approval
Project Component ID : P00601501
CW1 (Construction of Road Slope Protection Structure) Total Project Duration : 322 CD
Project Location : Banaybanay, Davao Oriental No. of Pre-determined : 79 CD
Work Location : Banaybanay, Davao Oriental Unworkable Days
Appropriation : Php 100,000,000.00
CW1 : 96,500,000.00
EAO : 3,500,000.00
Source of Fund : FY 2022 REGULAR INFRASTRACTURE PROGRAM
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART A FACILITIES FOR THE ENGINEER 1.71% 1,334,550.47 1.71% 1,334,550.47
PART B OTHER GENERAL REQUIREMENTS 1.16% 906,129.61 1.16% 906,129.61
PART C EARTHWORKS 0.07% 114,622.25 0.07% 114,622.25
PART E EARTHWORKS 0.13% 98,894.38 0.13% 98,894.38
PART G DRAINAGE AND SLOPE PROTECTION WORKS 92.04% 71,865,168.22 92.04% 71,865,168.22
PART H OTHER MISCELLANEOUS STRUCTURE 4.82% 3,761,205.23 4.82% 3,761,205.23
Total 99.92% 78,080,570.16 99.92% 78,080,570.16
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 2,997,314.34 2,997,314.34 A. Total Direct Cost 78,080,570.16 78,080,570.16
2. Materials 62,027,608.52 62,027,608.52 B. OCM & Profit 13,824,191.75 13,824,191.75
3. Rental of Equipment 13,055,647.29 13,055,647.29 C. Value Added Tax 4,595,238.10 4,595,238.10
4. Provisional Sum - - D. Total Construction Cost 96,500,000.00 96,500,000.00
5. Daywork - - E. Eng'g & Administrative Overhead, 3.50% 3,500,000.00 3,500,000.00
(PLS. SEE FORM POW-2015-01B-00) 6. OCM and Profit 13,824,191.75 13,824,191.75 F. RROW Acquisition - -
7. Value Added Tax 4,595,238.10 4,595,238.10 G. Physical Reserved (Contingency) - -
8. Eng'g & Administrative Overhead, 3.50% 3,500,000.00 3,500,000.00
9. RROW Acquisition -
10. Physical Reserved (Contingency) -
11. TOTAL ESTIMATED COST 100,000,000.00 100,000,000.00 H. TOTAL ESTIMATED COST 100,000,000.00 100,000,000.00
Preparation and Submission: Approval:
Prepared by: Evaluated/Checked by: Submitted by: Recommending Approval: Approved:
QUEENIE G. ONDON TESSIE I. ARANJUEZ BEVERLY M. MAGLANGIT FIDELA M. BISEN JANE D. CAINGHOG
Engineer II Engineer II Chief, Planning & Design Section Asst. District Engineer District Engineer
Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 + 396 - K1775 + 000
Banaybanay, Davao Oriental

FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
ITEM NO. DESCRIPTION UNIT
TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS EVALUATED
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 10.73 10.73 mos 279,066.67 279,066.67 26,000.00 26,000.00 29,484.00 29,484.00 0.36%
Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental
A.1.2(2) 10.73 10.73 mos. 1,055,483.80 1,055,483.80 98,337.00 98,337.00 111,514.16 111,514.16 1.35%
Basis
TOTAL OF PART A 1,334,550.47 1,334,550.47 1.71%
B.4(1) Construction Survey and Staking 0.60 0.60 km 2,530.76 2,530.76 4,190.00 4,190.00 4,751.46 4,751.46 0.00%
B.5 Project Billboard/Signboard 2.00 2.00 each 11,304.85 11,304.85 5,652.42 5,652.42 7,003.35 7,003.35 0.01%
B.7(2) Occupational Safety & Health Program 1.00 1.00 l.s 5,214.09 5,214.09 5,214.09 5,214.09 5,912.78 5,912.78 0.01%
B.8(1) Traffic Management 10.73 10.73 mos. 51,175.46 51,175.46 4,767.90 4,767.90 5,406.80 5,406.80 0.07%
B.9 Mobilization / Demobilization 1.00 1.00 l.s. 505,354.45 505,354.45 505,354.45 505,354.45 530,622.17 530,622.17 0.65%
B.13 Additional Geotechnical Investigation 1.00 1.00 ls 330,550.00 330,550.00 330,550.00 330,550.00 409,551.45 409,551.45 0.42%
TOTAL OF PARTB 906,129.61 906,129.61 1.16%
PART C EARTHWORKS
101(1) Removal of Structures/Obstruction 1.00 1.00 ls 59,336.45 59,336.45 59,336.45 59,336.45 73,517.86 73,517.86 0.08%
103(1) Structure Excavation 231.00 231.00 cu.m. 55,285.81 55,285.81 239.33 239.33 296.53 296.53 0.07%
TOTAL OF PART C 114,622.25 114,622.25 0.07%
311 (1)b1 PCC Pavement (Unreinforced), 0.20m. Thk. 90.00 90.00 sq.m. 98,894.38 98,894.38 1,098.83 1,098.83 1,361.45 1,361.45 0.13%
TOTAL OF PART C 98,894.38 98,894.38 0.13%
507(1) Rubble Concrete 1,384.00 1,384.00 cu.m. 5,416,088.94 5,416,088.94 3,913.36 3,913.36 4,848.65 4,848.65 6.94%
522a(1) Active Protection System (inc. Permanent Ground Anchor & Hydroseeding) 4,201.80 4,201.80 sq.m. 66,449,079.28 66,449,079.28 15,814.43 15,814.43 19,594.08 19,594.08 85.10%
TOTAL OF PART G 71,865,168.22 71,865,168.22 92.04%

Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush Type (Bi-
607(3)b 559.00 559.00 each 3,761,205.23 3,761,205.23 6,728.45 6,728.45 8,336.55 - 4.82%
directional)
TOTAL OF PART G 3,761,205.23 3,761,205.23 4.82%
GRAND TOTAL 78,080,570.16 78,080,570.16 100%
itemized breakdown Page 7 of 205

-
ESTIMATED COST OF PROPOSED WORK
ITEM % OF DIRECT COST ADJUSTED

NO. DESCRIPTION TOTAL UNIT QUANTITY TOTAL UNIT UNIT
COST COST
PART B.OTHER GENERAL REQUIREMENT
B.4 (5) Bridge Survey and Staking #REF! each 1.00 31,382.51 31,382.51 35,587.77
B.4(1) Construction Survey and Staking km 0.40 8,625.44 21,563.60 24,453.12
B.5 Project Billboard / Signboard #REF! each 4.00 10,833.12 2,708.28 3,071.19
B.7(1) Occupational Safety and Health Program #REF! mo 6.90 51,479.38 7,460.78 8,460.52
B.8(1) Traffic Management #REF! mo 6.90 #REF! #REF! #REF!
B.9 Mobilization / Demobilization #REF! L.s. 1.00 84,554.52 84,554.52 88,782.25
Sub-total #REF! #REF!
PART C. EARTHWORKS
102(2) Surplus Common Excavation #REF! cu.m. 24,376.00 2,557,005.84 104.90 132.17
103(2)a Bridge Excavation (Common Soil) #REF! cu.m. 111.24 25,097.72 225.63 284.29
104(1)a Embankment from Roadway Excavation (Common Soil) #REF! cu.m. 2,423.00 453,299.94 187.08 235.72
105(1)a Subgrade Preparation (Common Material) #REF! sq.m 2,680.00 39,924.50 14.90 18.77
Sub-total #REF! 3,075,328.00
PART D. SUB-BASE & BASE COURSE
200 (1) Aggregate Subbase Course #REF! cu.m. 1,440.00 923,587.20 641.38 808.14
Sub-total #REF! 923,587.20
PART E. SURFACE COURSES
311(1)e1 PCC Pavement (Unreinforced), 0.28m THK., 3500 psi @ 14day

concrete #REF! sq.m. 2,680.00 #REF! #REF! #REF!
PART F. BRIDGE CONSTRUCTION
400 (20) Pile Shoes #REF! each 10.00 #REF! #REF! #REF!
401(2) a Concrete Railing (Standard) #REF! m 61.40 130,181.51 2,120.22 2,671.48
404A(1) a Epoxy-Coated Reinforcing Steel Bar (Grade 40) #REF! kg. 10,205.00 #REF! #REF! #REF!
404A(1) b Epoxy-Coated Reinforcing Steel Bar (Grade 60) #REF! kg. 12,384.10 #REF! #REF! #REF!
405(1)b2 Structural Concrete (Class "A", 27.58 MPA @ 14days) #REF! cu m 132.20 #REF! #REF! #REF!
400(4) a2 Precast Concrete Piles, furnished (450mmx 450mm) #REF! L.m. 150.00 805,155.00 5,367.70 6,763.30
400 (14) Precast Concrete Piles, driven (450mm x 450 mm) #REF! L.m. 150.00 487,578.00 3,250.52 4,095.65
400 (16) b Test Piles, furnished and driven (450mm x 450 mm) #REF! l.m. 150.00 800,065.50 5,333.77 6,720.55
400 (25) Splicing of R.C. Piles with Epoxy Each (450mm x 450mm) #REF! each 10.00 #REF! #REF! #REF!
PART G. DRAINAGE AND SLOPE PROTECTION STRUCTURES
506 (1) Stone Masonry #REF! cu.m. 66.30 #REF! #REF! #REF!
512 (1) e Erosion Control Mat Err:509 sq.m. Err:509 Err:509 2,744.19 3,457.68
GRAND TOTAL #REF! #REF!
R11.8.1/17LB0166 Page 8 of 205

DETAILED UNIT PRICE ANALYSIS
PROJECT NAME : REHABILITATION/RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED ROAD OF FATIMA-MALABOG

ROAD
LOCATION : DAVAO CITY

PART A. FACILITIES FOR THE ENGINEER
Item No./Description : A.1.2 (2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
Output per hour : Quantity: 7.80
unit: mo.
No. of
Designation No. of Month Monthly rate Amount
Person
A. Labor
Sub - Total for A 0.00
Name and Capacity No of Units No. of Month Monthly rate Amount
B. Equipment
Fully operated basis:

Service Vehicle (based on DO 3 series 2010) 1 1.00 119,682.37 119,682.37
4 x 4 single cabin Panoramic w/ dual Aircon
5 speed manual, 2.7 liters diesel engine,power
steering with CD player stereo
Note: 9 months x 127,191.12 = 1,144,720.08
Sub - Total for B 119,682.37

C. Total (A + B) 119,682.37
D. Output per hour =
E. Direct Unit Cost (C ÷ D) 119,682.37
Name and Specification
Unit Quantity Unit Cost Amount
F. Materials
Fuel cost = 6.875 li/hr = 6.875 x 8 x 30= 1650 li 1650 42.00

Lube cost 20% of Fuel
Barge Fare: 3 x week = 6x 4 = 24 trips/month trip/mo 24 270.00
9 months x 250,828.84 =2,257,459.56

Plus: 9 months x 6,480 = 58,320
2,315,779.60
Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 119,682.37
H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G
I. Contractor's Profit (CP) 0% of G
Page 9 of 205
J. Value Added Tax (VAT) 5% of (G + H + I) 5,984.12
K. Total Unit Cost (G + H + I + J) 125,666.48
PROJECT NAME : REHABILITATION/RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED ROAD OF FATIMA-
MALABOG ROAD

Item No./Description : A.1.1 (8) Provision of Field Office for the Engineers (Rental Basis)
Unit: mo.
No. of
Designation No. of Hours Hourly Rate Amount
Person
A. Labor

Name and Capacity No of Units No. of Month Mounthly Rate Amount
B. Equipment
Sub - Total for B 0.00

C. Total (A + B) 0.00
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Provision of Field Office for mo. 1 5,000.00 5,000.00

the Engineers (Rental Basis)
Sub - Total for F 5,000.00

H. Overhead, Contingencies & Miscellaneous (OCM) 0.000% of G 0.00
I. Contractor's Profit (CP) 8% of G 400.00
J. Value Added Tax (VAT) 5% of (G + H + I) 270.00
Page 10 of 205

ROAD
LOCATION : Davao City

Item No./Description : B.4(1) Construction Survey and Staking
Unit of Measurement : km
Output per hour : 1.00 Quantity: 3.353
Unit: km
No. of
Designation No. of Days Hourly Rate Amount
Person
A. Labor
a. Instrumentman 2 3.00 695.12 4,170.72

b. Surveyman 4 3.00 503.28 6,039.36
c. Laborer 4 3.00 348.96 4,187.52
Sub - Total for A 14,397.60
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

C. Total (A + B) 14,397.60
D. Output per hour = 1.00 km.
F. Materials
a. 2x2x8 Coco Lumber bd.ft. 291.00 18.00 5,238.00

b. Paint gal. 3.00 614.00 1,842.00
c. Field Books pcs. 2.00 43.00 86.00

I. Contractor's Profit (CP) 8% of G 1,725.09
Page 11 of 205
Page 12 of 205

ROAD

Item No./Description : B.5 Project Billboard / Signboard
unit: each
No. of
Designation unit Rate Amount
Billboard
A. Labor
labor 1 each 1,004.27 1,004.27
B. Equipment

C. Total (A + B) 1,004.27
E. Direct Unit Cost (C ÷ D)
F. Materials
Post 4-2x3x10" bd.ft 40 13.00 520.00

Extended Nailer 3-2x2x8" bd.ft 8 13.00 104.00
Diagonal bracing 2 - 2 x 2 x 8' bd.ft 40 13.00 520.00
Cross Bracing 3-2x2x10" bd.ft 10.7 13.00 138.58
1/2" thk x 4 x 8 Marine Plywood sht 1.50 710.00 1,065.00
Assorted C.W. Nails kgs 1 40.00 40.00
Tarpaulin Printing sq.ft. 48 20.000 960.00

H. Overhead, Contingencies & Miscellaneous (OCM) of G
Page 13 of 205
Page 14 of 205

ROAD

Item No./Description : B.7 Occupational Safety and Health Program
Unit: mo
No. of
Person
A. Labor
First Aider 1 0.27 12,582.60 3,355.36

Part time safety officer 1 0.03 17,389.50 463.72
B. Equipment

C. Total (A + B) 3,819.08
F. Materials
Safety Helmet mo 1.00 7.50 7.50

Safety Shoes mo 1.00 83.10 83.10
Gloves mo 1.00 230.10 230.10
Medical kit mo 1.00 2,205.90 2,205.90

Page 15 of 205
Page 16 of 205

ROAD

Item No./Description : B.8 Traffic Management
unit: mo.
No. of
Warning
A. Labor
labor 15,726.93
B. Equipment

C. Total (A + B) 15,726.93
F. Materials
I. SIGNS FOR ADVANCE WARNING

Roadwork Ahead Sign(1.8M X 0.6M) each 16 676.29 10,820.64
2.Road machinery Ahead Sign(1.2M X 0.6M) (qty every 1 set) 16 667.71 10,683.36
II. INFORMATORY SIGN (qty every 1 set) 16 676.29 10,820.64
III. BOLLARD pcs 500 92.62 46,310.00

(see attached Traffic Management Details)

Page 17 of 205
Page 18 of 205

ROAD

Item No./Description : B.9 Mobilization / Demobilization
unit: L.s.
No. of
Person
A. Labor
B. Equipment
Stake cargo 43.77 1,906.00 83,421.75

a. Trailer with Truck 2 21.88
Backhoe (0.80 cu.m.)
Motorized Road Grader, G710A
Vibratory Roller (10 m.t.), SP56
b. Stake Truck 1 21.88 1,189.00 26,020.06
c. Dump Truck (5.0 cu.m) 2 21.88 1,420.00 62,150.52

C. Total (A + B) 171,592.33
F. Materials

I. Contractor's Profit (CP) of G
Page 19 of 205

ROAD

PART C. EARTHWORKS
Item No./Description : 101(3)b2 Removal of Actual Structures/Obstruction (Existing PC Concrete Pavement, Unreinforced,
thk. = 0.20m )
Unit of Measurement : sq.m. Quantity: 15,552.00
Output per hour : 50.00 Unit: sq.m.
No. of
Person
A. Labor
a. Construction Foreman 1 1 86.89 86.89

b. Laborer 2 1 48.51 97.02
B. Equipment
a. Motorized Road Grader w/ Scarifier, G710A 1 1.00 2,173.00 2,173.00

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.50 1,420.00 710.00
Minor Tools (10% of Labor) 18.39

C. Total (A + B) 4,818.30
D. Output per hour = 50.0000 cu.m.
F. Materials

G. Direct Unit Cost (E + F) 96.37
Page 20 of 205
K. Total Unit Cost (G + H + I + J) 121.42
Page 21 of 205

ROAD

PART C. EARTHWORKS
Item No./Description : 102(2) Surplus Common Excavation
Unit of Measurement : cu.m. Quantity: 139,045.00
Output per hour : 50.00 Unit: cu.m.
No. of
Person
A. Labor

b. Laborer 2 1 48.51 97.02
B. Equipment
a. Payloader (1.50 cu.m.) - at disposal area 1 0.30 1,733.00 519.90

b. Dump Truck (12 cu.yd) 3 1 1,420.00 4,260.00
c. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 6,500.81
F. Materials

Page 22 of 205

ROAD

PART C. EARTHWORKS
Item No./Description : 104(1)a Embankment from Roadway Excavation
No. of
Person
A. Labor
For Excavation Work:

a. Construction Foreman 1 0.83 86.89 72.12
b. Laborer 2 0.83 62.91 104.43
Spreading and Compaction:

b. Laborer 2 1 62.91 125.82
B. Equipment

a. Backhoe 1 0.83 1,537.00 1,275.71
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20
Spreading and Compaction

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 9,406.81
F. Materials

Page 23 of 205
Page 24 of 205

ROAD

PART C. EARTHWORKS
Item No./Description : 105(1)a Subgrade Preparation (Common Material)
Unit of Measurement : sq.m. Quantity: 39,827.00
Output per hour : 300.00 Unit: sq.m.
No. of
Person
A. Labor

b. Skilled Laborer 1 1 62.91 62.91
c. Laborer 2 1 48.51 97.02
B. Equipment

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 4,193.07
F. Materials

Page 25 of 205
Page 26 of 205

ROAD

Item No./Description : 200(1) Aggregate Subbase Course
Unit of Measurement : cu.m.
Output per hour : 50.00 Quantity: 16,362.00
Unit: cu.m.
No. of
Person
A. Labor

b. Laborers 2 1 48.51 97.02
B. Equipment

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 4,130.16
F. Materials
a. Aggregate Subbase Course cu.m. 1.15 480.00 552.00

(w/ 15% Shrinkage Factor)

Page 27 of 205
Page 28 of 205

ROAD

Item No./Description : 311(1) e1 PCC Pavement (Unreinforced), 0.28m THK., 3500 psi @ 14 day concrete
Output per hour : sq.m. Quantity: 22,465.10
57.50 Unit: sq.m.
No. of
Person
A. Labor

c. Laborer 12 1 48.51 582.12
B. Equipment
a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

C. Total (A + B) 11,120.83
F. Materials
a. Reinforcing Steel Bar kg. 0.50 49.40 24.70

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms (Rental) l.m. 0.46 75.00 34.50
e. Sand cu.m. 0.154 1,124.00 173.10
f. Gravel cu.m. 0.28 1,154.00 323.12
g. Cement bag 2.66 285.00 758.10
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
j. Grease/Tar lit. 0.0078 300.00 2.34

Page 29 of 205
DETAILED UNIT PRICE ANALYSIS (DUPA)
REHABILITATION/RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED ROAD OF FATIMA-MALABOG

PROJECT NAME :
ROAD

Item No./Description : 511(1) Gabions
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 600.79
D. Output per hour =2.5000 cu.m.
F. Materials
a. Gabion Wire Mesh (1 x 1 x 2) pc. 1.00 3,500.00 3,500.00

(w/ complete accessories)
b. Boulders cu.m. 1.05 1,214.00 1,274.70

H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 601.80
Page 30 of 205

ROAD

Item No./Description : 511(3) Filter Cloth
Unit of Measurement : sq.m.
Unit: sq.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment
a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

C. Total (A + B) 876.29
F. Materials
a. Filter Cloth sq.m. 1.05 175.00 183.75

Miscellaneous (5% of Materials) 9.19

Page 31 of 205

ROAD
PART H. MISCELLANEOUS STR
Item No./Description : 612(1) Reflectorized Thermoplastic Pavement Markings (White)
Output per hour : 25.00 sq.m. Quantity: 887.30
Unit: sq.m.
No. of
Person
A. Labor

c. Laborer 6 1 48.51 291.06
B. Equipment
a. Cargo Truck/Delivery Truck (5 T) 1 1 712.00 712.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 50.38 50.38

C. Total (A + B) 1,547.40
D. Output per hour = 161.00 sq.m.
F. Materials
a. Thermoplastic Paint (White) bag 0.33 1,585.00 515.13

b. Glass Beads bag 0.03 2,310.00 76.23
c. Primer liter 0.12 122.00 14.64
d. LPG (50 kg.) cyl. 0.0040 4,500.00 18.00
e. LPG (12 kg.) cyl. 0.0020 1,080.00 2.16
f. Calsumine kg. 0.13 3.00 0.38
657.86
J. Value Added Tax (VAT) 5.0% of (G + H + I) 43.19
Page 32 of 205
PhP -
DETAILED UNIT PRICE ANALYSIS (DUPA) FORM-POW-2015-01D-00
Item No. / Description : B.4 (5) Bridge Survey and Staking
Unit of Measurement : each Quantity: 1.00

Output per hour - As Submitted :
Output per hour - As Evaluated :
Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)
Labor
A.1 a. Instrumentman 2 7.00 579.44 8,112.16
b. Surveyman 2 7.00 67.61 946.54
c. Semi-skilled Laborer 4 7.00 464.24 12,998.72
Sub - Total for A.1 - As Submitted 22,057.42
Labor
a. Instrumentman 2 7.00 579.44 8,112.16
A.2 b. Surveyman 2 7.00 67.61 946.54
c. Semi-skilled Laborer 4 7.00 464.24 12,998.72
Sub - Total for A.2 - As Evaluated 22,057.42
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
Sub - Total for B.1 - As Submitted

Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1 + B.1) - As Submitted 22,057.42
C.2 Total (A.2 + B.2) - As Evaluated 22,057.42
D.1 Output per hour - As Submitted 1
D.2 Output per hour - As Evaluated 1
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 22,057.42
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 22,057.42
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
b. Paint gal. 3.00 614.00 1,842.00
F.1
c. Field Books pcs. 2.00 50.00 100.00
Sub - Total for F.1 - As Submitted 5,725.00

Materials
b. Paint gal. 3.00 614.00 1,842.00
c. Field Books pcs. 2.00 50.00 100.00
F.2
Sub - Total for F.2 - As Evaluated 5,725.00

G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 27,782.42
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 27,782.42
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% 0.00
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% 0.00
I.1 Contractor's Profit (CP) - As Submitted 8% 2,222.59
I.2 Contractor's Profit (CP) - As Evaluated 8% 2,222.59
J.1 Value Added Tax (VAT) - As Submitted 5% 1,500.25
J.2 Value Added Tax (VAT) - As Evaluated 5% 1,500.25
K.1 Total Unit Cost - As Submitted 31,505.26
K.2 Total Unit Cost - As Evaluated 31,505.26
Prepared by: Checked/Reviewed by:

PhP -

EFREN U. ALINSUGAY, JR. LILIBETH M. SARMIENTO
Engineer II Engineer II
DPWH-Davao City DEO DPWH-Davao City DEO
Item No. / Description : B.5 Project Billboard / Signboard

Labor
A.1
Laborer 1 1.00 1004.27 1,004.27

Labor
Laborer 1 1.00 1004.27 1,004.27
A.2
B.1 Equipment

Equipment
B.2
Materials
Post 4-2x3x10" bd.ft 40 13.00 520.00
F.1 Diagonal bracing 2 - 2 x 2 x 8' bd.ft 40 13.00 520.00
Cross Bracing 3-2x2x10" bd.ft 11 13.00 138.58
1/2" thk x 4 x 8 Marine Plywood sht 2 710.00 1,065.00
Materials
Post 4-2x3x10" bd.ft 40 13.00 520.00
F.2 Cross Bracing 3-2x2x10" bd.ft 11 13.00 138.58
1/2" thk x 4 x 8 Marine Plywood sht 2 710.00 1,065.00
I.1 Contractor's Profit (CP) - As Submitted 8% 348.15
I.2 Contractor's Profit (CP) - As Evaluated 8% 348.15
J.1 Value Added Tax (VAT) - As Submitted 5% 235.00
J.2 Value Added Tax (VAT) - As Evaluated 5% 235.00
PhP -

Item No. / Description : B.7(1) Occupational Safety and Health Program
Unit of Measurement : mo Quantity: 6.90

Designation No. of Person/s Total Man-days Unit Rate Amount (PhP)
Labor
Safety Practitioner (Part Time) 1 2.00 537.76 1,075.52
A.1 Health Officer (Full Time) 1 27.25 496.32 13,524.72

Labor
Safety Practitioner (Part Time) 1 2.00 537.76 1,075.52
Health Officer (Full Time) 1 27.25 496.32 13,524.72
A.2
Equipment
B.1

Equipment
B.2
Materials
Safety Helmet man-day 130.00 0.25 32.50
Safety Shoes man-day 34.00 2.77 94.18
F.1 Safety Vest man-day 130.00 2.22 288.60
Rubber Boots man-day 130.00 7.67 997.10
Working Gloves man-day 85.00 1.39 118.15

Materials
Safety Helmet man-day 130.00 0.25 32.50
Safety Shoes man-day 34.00 2.77 94.18
Safety Vest man-day 130.00 2.22 288.60
F.2 Rubber Boots man-day 130.00 7.67 997.10
Working Gloves man-day 85.00 1.39 118.15

PhP -

PhP -
Item No. / Description : B.8(1) Traffic Management
Unit of Measurement : month Quantity: 6.90

Designation No. of Person/s Total Hours Unit Rate Amount (PhP)
Labor
A.1 Traffic Controller (Flagman) 6 24.00 67.22 9,679.68

Labor
Traffic Controller (Flagman) 6 24.00 67.22 9,679.68
A.2
Equipment
B.1
Two-way Radio 2 24.00 2.60 124.80
Barricade Flasher Light 28 24.00 0.65 436.80
Sub - Total for B.1 - As Submitted 561.60
Equipment
Two-way Radio 2 24.00 2.60 124.80
B.2
Barricade Flasher Light 28 24.00 0.65 436.80
Sub - Total for B.2 - As Evaluated 561.60
Materials
Roadwork Ahead Sign(1.8M X 0.6M) each 4.00 22.54 90.17
Workmen Ahead Sign(1.2M X 0.6M) (qty every 1 set) each 4.00 22.26 89.03
F.1
End of Roadwork sign each 4.00 22.54 90.17
End of Speed restriction each 4.00 22.54 90.17
Temporary Bollard each 20.00 #REF! #REF!
Plastic Safety Barriers each 160.00 2.74 438.40
Sub - Total for F.1 - As Submitted #REF!
Materials
Roadwork Ahead Sign(1.8M X 0.6M) each 4.00 22.54 90.17
Workmen Ahead Sign(1.2M X 0.6M) (qty every 1 set) each 4.00 22.26 89.03
End of Roadwork sign each 4.00 22.54 90.17
F.2
End of Speed restriction each 4.00 22.54 90.17
Temporary Bollard each 20.00 #REF! #REF!
Plastic Safety Barriers each 160.00 2.74 438.40
Sub - Total for F.2 - As Evaluated #REF!
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted #REF!
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated #REF!
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% #REF!
I.1 Contractor's Profit (CP) - As Submitted 8% #REF!
I.2 Contractor's Profit (CP) - As Evaluated 8% #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

PhP -

Item No. / Description : 101(1) Removal of Structures and Obstruction (Existing Bridge)
Unit of Measurement : L.s. Quantity: 1.00

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
Labor
A.1 a. Construction Foreman 1.00 32.00 86.89 2,780.48
b. Unskilled Laborer 4.00 32.00 48.51 6,209.28

Labor
a. Construction Foreman 1.00 32.00 86.89 2,780.48
A.2 b. Unskilled Laborer 4.00 32.00 48.51 6,209.28
8,989.76
Sub - Total for A.2 - As Evaluated
Equipment
B.1 a. Backhoe with Pavement Breaker 2.00 32.00 1,998.10 127,878.40
b. Payloader (1.50 cu.m.) 2.00 32.00 1,733.00 110,912.00
c. Dump Truck (10 cu.m.) 2.00 20.01 1,420.00 56,837.01
Sub - Total for B.1 - As Submitted 295,627.41
Equipment
a. Backhoe with Pavement Breaker 2.00 32.00 1,998.10 127,878.40
b. Payloader (1.50 cu.m.) 2.00 32.00 1,733.00 110,912.00
B.2 c. Dump Truck (10 cu.m.) 2.00 20.01 1,420.00 56,837.01

D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
F.1 Materials
Sub - Total for F.1 - As Submitted 0.00

Materials
F.2
Sub - Total for F.2 - As Evaluated 0.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% 36,554.06
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 12% 36,554.06
PhP -


Item No. / Description : 103(2)a Bridge Excavation (Common Soil)
Unit of Measurement : cu.m. Quantity: 111.24

Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00
Labor
a. Construction Foreman 1.00 1.00 86.89 86.89
A.1
b. Skilled Laborer 1.00 1.00 62.91 62.91
c. Unskilled Laborer 2.00 1.00 48.51 97.02
Sub - Total for A.1 - As Submitted 246.82

Labor
A.2
246.82
Equipment
B.1 a. Backhoe (0.80 cu.m.) 1.00 1.00 1,537.00 1,537.00
b. Dump Truck (10 cu.m.) 2.00 1.00 1,420.00 2,840.00
Equipment
a. Backhoe (0.80 cu.m.) 1.00 1.00 1,537.00 1,537.00
B.2 b. Dump Truck (10 cu.m.) 2.00 1.00 1,420.00 2,840.00
Sub - Total for B.2 - As Evaluated 4,401.68
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 232.43
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 232.43
F.1 Materials
Sub - Total for F.1 - As Submitted

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 232.43
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 232.43
K.1 Total Unit Cost - As Submitted 292.86
K.2 Total Unit Cost - As Evaluated 292.86
PhP -

Item No. / Description : 400 (20) Pile Shoes

Labor
A.1

Labor
A.2
Sub - Total for A.2 - As Evaluated 600.79
Equipment
a. Welding Machine(500A) Electric Driven 1.00 1.00 391.00 391.00
B.1
b. Bar Cutter 1.00 0.25 219.75 54.94
c. Bar Bender 1.00 0.25 351.50 87.88

Equipment
a. Welding Machine(500A) Electric Driven 1.00 1.00 391.00 391.00
b. Bar Cutter 1.00 0.25 219.75 54.94
B.2
c. Bar Bender 1.00 0.25 351.50 87.88

Materials
a. Reinforcing Steel Bar, Grade 40 bag 23.86 #REF! #REF!
b. Steel Plate (100 + 100) x 300mm, 12mm thk. cu.m. 6.00 #REF! #REF!
F.1 c. Welding Rod ( 1kg/2000 kg of Steel) kg 0.02 100.00 1.50

Materials
a. Reinforcing Steel Bar, Grade 40 bag 23.86 #REF! #REF!
b. Steel Plate (100 + 100) x 300mm, 12mm thk. cu.m. 6.00 #REF! #REF!
c. Welding Rod ( 1kg/2000 kg of Steel) kg 0.02 100.00 1.50
F.2

PhP -

Item No. / Description : 401(2) a Reinforced Concrete Railing (Standard, Double)
Unit of Measurement : m Quantity: 30.70


Labor
A.1 b. Skilled Laborer 4.00 1.00 62.91 251.64

Labor
A.2

Equipment
a. Concrete Vibrator 1.00 0.10 91.25 9.13
B.1 b. Bar Cutter 1.00 0.10 219.75 21.98
c. Bar Bender 1.00 0.10 351.50 35.15
d. Cutting Outfit 1.00 0.10 45.45 4.55
Equipment
a. Concrete Vibrator 1.00 0.10 91.25 9.13
b. Bar Cutter 1.00 0.10 219.75 21.98
B.2 c. Bar Bender 1.00 0.10 351.50 35.15
d. Cutting Outfit 1.00 0.10 45.45 4.55
C.1 Total (A.1 + B.1) - As Submitted 833.74
C.2 Total (A.2 + B.2) - As Evaluated 833.74
Materials
a. Ready Mix Concrete cu.m. 0.117 4,263.00 498.77
b. Reinforcing Steel Bar kg. 30.434 #REF! #REF!
F.1 c. Plywood 1/2" x 4' x 8' - 3 uses pc 0.725 315.00 228.38
d. Lumber - 3 uses bd.ft. 20.600 13.00 267.80
e. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.206 61.00 12.57
f. Tie Wire (2% of RSB) kg 0.609 58.00 35.32
g. Oxy/Acetylene ( 1 set/5000 kg of Steel) set 0.006 800.00 4.80
Materials
a. Ready Mix Concrete cu.m. 0.117 4,263.00 498.77
c. Plywood 1/2" x 4' x 8' - 3 uses pc 0.725 315.00 228.38
F.2 d. Lumber - 3 uses bd.ft. 20.600 13.00 267.80
e. Assorted CWN (1 kg/100 bd-ft of Lumber) kg 0.206 61.00 12.57
f. Tie Wire (2% of RSB) kg 0.609 58.00 35.32
g. Oxy/Acetylene ( 1 set/5000 kg of Steel) set 0.006 800.00 4.80
PhP -


Item No. / Description : 404(1) a Reinforcing Steel (Grade 40)
Unit of Measurement : kg Quantity: 10,205.00


Labor

Labor
A.2

Equipment
a. Service Crane (21-25 mt) 1.00 0.15 1,522.00 228.30
B.1 b. Cargo Truck (9-10 mt) 1.00 0.15 1,212.00 181.80
c. Bar Cutter 1.00 0.50 219.75 109.88
d. Bar Bender 1.00 0.50 351.50 175.75

Equipment
b. Cargo Truck (9-10 mt) 1.00 0.15 1,212.00 181.80
B.2 c. Bar Cutter 1.00 0.50 219.75 109.88
d. Bar Bender 1.00 0.50 351.50 175.75

Materials
a. Tie wire (2% of RSB) cu.m. 0.021 58.00 1.22
F.1 (w/ 5% Wastage)

Materials
(w/ 5% Wastage)
F.2

PhP -


Item No. / Description : 404(1) b Reinforcing Steel (Grade 60)
Unit of Measurement : kg Quantity: 12,384.10


Labor

Labor
A.2

Equipment
B.1 b. Cargo Truck (9-10 mt) 1.00 0.15 1,212.00 181.80
c. Bar Cutter 1.00 0.50 219.75 109.88
d. Bar Bender 1.00 0.50 351.50 175.75

Equipment
b. Cargo Truck (9-10 mt) 1.00 0.15 1,212.00 181.80
B.2 c. Bar Cutter 1.00 0.50 219.75 109.88
d. Bar Bender 1.00 0.50 351.50 175.75

Materials
F.1 (w/ 5% Wastage)

Materials
(w/ 5% Wastage)
F.2

PhP -


Item No. / Description : 405(1)b2 Structural Concrete (Class "A", 27.58 MPA @ 14days)

Labor
A.1 c. Unskilled Laborer 8.00 1.00 48.51 388.08
Installation and Removal of Formworks/Falseworks
b. Skilled Laborer 2.00 20.00 62.91 2,516.40
c. Unskilled Laborer 8.00 20.00 48.51 7,761.60
Labor
A.2 Installation and Removal of Formworks/Falseworks
c. Unskilled Laborer 8.00 20.00 48.51 7,761.60
Equipment
a. Transit Mixer (5 cu.m.) 2.00 1.00 1,318.00 2,636.00
b. Concrete Vibrator 2.00 1.00 91.25 182.50
B.1
c. Batching Plant (30 cu.m.) 1.00 0.50 1,759.50 879.75
d. Payloader (1.50 cu.m.), LX80-2C 1.00 0.50 1,733.00 866.50
e. Water Truck/Pump (16000L) 1.00 0.25 2,450.00 612.50
f. Crawler Crane w/ Bucket (36-40 mt) 1.00 0.50 1,902.00 951.00
Equipment
a. Transit Mixer (5 cu.m.) 2.00 1.00 1,318.00 2,636.00
c. Batching Plant (30 cu.m.) 1.00 0.50 1,759.50 879.75
B.2
e. Water Truck/Pump (16000L) 1.00 0.25 2,450.00 612.50
f. Crawler Crane w/ Bucket (36-40 mt) 1.00 0.50 1,902.00 951.00
Materials
a. Lumber, Good - 4 uses bd-ft 100.00 45.00 4,500.00
b. Plywood (1/2" x 4' x 8' ) - 4 uses pc 1.50 315.00 472.50
F.1
c. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg. 1.00 61.00 61.00
d. Cement bag 10.50 #REF! #REF!
e. Sand cu.m. 0.50 #REF! #REF!
f. Gravel cu.m. 1.00 #REF! #REF!
g. Curing Compound L 1.00 80.00 80.00
Materials
a. Lumber, Good - 4 uses bd-ft 100.00 45.00 4,500.00
b. Plywood (1/2" x 4' x 8' ) - 4 uses pc 1.50 315.00 472.50
c. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg. 1.00 61.00 61.00
F.2 d. Cement bag 10.50 #REF! #REF!
g. Curing Compound L 1.00 80.00 80.00
PhP -


Item No. / Description : 400(4) a1 Precast Concrete Piles, furnished (400mmx 400mm)

Labor
A.1 a. Construction Foreman 1.00 1.00 86.89 86.89
Labor
Equipment
B.1
c. Plate Compactor (5 Hp) for Casting Bed 1.00 0.28 123.00 34.44
d. Bar Bender 1.00 0.28 351.50 351.50
e. Bar Cutter 1.00 0.28 219.75 219.75
Minor Tools (10% of Labor Cost) 72.66 72.66
Equipment
c. Plate Compactor (5 Hp) for Casting Bed 1.00 0.28 123.00 34.44
B.2
d. Bar Bender 1.00 0.28 351.50 351.50
e. Bar Cutter 1.00 0.28 219.75 219.75
Materials
a. Ready Mix Concrete, Class "AA" - 27.60 Mpa cu.m. 0.168 4,405.00 740.04
b. Reinforcing Steel Bar kg 40.45 #REF! #REF!
c. #16 GI Tie Wire (2% of RSB) kg 0.809 58.00 46.92
d. Good Lumber - 4 uses bd-ft 15.33 144.67 2,218.23
F.1 e. Marine Plywood. 1/2" x 4' x 8' - 4 uses pc 0.268 175.00 46.90
f. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg. 0.163 61.00 9.94
Casting Bed
a. Ready Mix Concrete, Class "B" cu.m. 0.030 4,405.00 132.15
b. Good Lumber - 4 uses bd-ft 1.00 45.00 45.00
c. Base Course cu.m. 0.06 550.00 33.00
Materials
a. Ready Mix Concrete, Class "AA" - 27.60 Mpa cu.m. 0.168 4,405.00 740.04
b. Reinforcing Steel Bar kg 40.45 #REF! #REF!
c. #16 GI Tie Wire (2% of RSB) kg 0.809 58.00 46.92
d. Good Lumber - 4 uses bd-ft 15.33 144.67 2,218.23
e. Marine Plywood. 1/2" x 4' x 8' - 4 uses pc 0.268 175.00 46.90
F.2
f. Assorted CWN (1 kg/100 bd.ft. of Lumber) kg. 0.163 61.00 9.94
Casting Bed
a. Ready Mix Concrete, Class "B" cu.m. 0.030 4,405.00 132.15
b. Good Lumber - 4 uses bd-ft 1.00 45.00 45.00
c. Base Course cu.m. 0.06 550.00 33.00
F.2
PhP -


Item No. / Description : 400 (14) Precast Concrete Piles, driven (400mm x 40 mm)

Labor
A.1

Labor
A.2

Equipment
a. Truck Mounted Crane (41-45 mt) 1.00 0.53 2,606.00 1,381.18
b. Diesel Hammer (K25 or equivalent) 1.00 0.27 1,286.00 347.22
c. Drop Hammer 1.00 0.13 200.00 26.00
B.1
d. Cutting Outfit 1.00 0.20 45.45 9.09
d. Jack Hammer 1.00 0.20 150.00 30.00
d. Air Compressor (356 - 450 cfm) 1.00 0.20 965.00 193.00
Equipment
c. Drop Hammer 1.00 0.13 200.00 26.00
B.2 d. Cutting Outfit 1.00 0.20 45.45 9.09
d. Jack Hammer 1.00 0.20 150.00 30.00
Materials
a. Coco Log - 2 uses m 1.00 350.00 350.00
F.1 b. Good Lumber (Falsework) - 4 uses bd-ft 16.00 45.00 720.00
c. Nail/Spike ( 1 kg/100 bd-ft of Lumber) kg 0.16 61.00 9.76
d. Oxygen/Acetylene set 0.01 2,200.00 22.00
Miscellaneous (1% of Materials Cost) 11.02
Materials
PhP -

a. Coco Log - 2 uses m 1.00 350.00 350.00
b. Good Lumber (Falsework) - 4 uses bd-ft 16.00 45.00 720.00
F.2 c. Nail/Spike ( 1 kg/100 bd-ft of Lumber) kg 0.16 61.00 9.76
Miscellaneous (1% of Materials Cost) 11.02

Item No. / Description : 400 (16) a Test Piles, furnished and driven (400mm x 400 mm)

Labor
A.1

Labor
A.2

Equipment
c. Drop Hammer 1.00 0.11 200.00 22.00
B.1
d. Cutting Outfit 1.00 0.16 45.45 7.27
d. Jack Hammer 1.00 0.16 150.00 24.00
Equipment
c. Drop Hammer 1.00 0.11 200.00 22.00
B.2 d. Cutting Outfit 1.00 0.16 45.45 7.27
d. Jack Hammer 1.00 0.16 150.00 24.00
Materials
a. Coco Log - 2 uses m 1.00 350.00 350.00
F.1 b. Good Lumber (Falsework) - 4 uses bd-ft 16.00 45.00 720.00
c. Nail/Spike ( 1 kg/100 bd-ft of Lumber) kg 0.16 61.00 9.76
e. Fabricated RC Pile (Delivered at site) m 1 3,255.00 3,255.00
PhP -
F.1

Materials
a. Coco Log - 2 uses m 1.00 350.00 350.00
b. Good Lumber (Falsework) - 4 uses bd-ft 16.00 45.00 720.00
F.2 c. Nail/Spike ( 1 kg/100 bd-ft of Lumber) kg 0.16 61.00 9.76
e. Fabricated RC Pile (Delivered at site) m 1 3,255.00 3,255.00

Item No. / Description : 400 (25) Splicing of R.C. Piles with Epoxy (40mm x 400mm)

Labor
A.1

Labor
A.2

Equipment
B.1

Equipment
B.2

Materials
a. Reinforcing Steel Bar ( 36mm dia x 1.50m) kg 51.83 #REF! #REF!
F.1 b. Concrete Epoxy for RC Piles (Part A & B) set 0.70 250.00 175.00
c. Silica Sand gal 1.40 40.00 56.00
PhP -
F.1
d. Pipe Sleeve, 50mm dia GI m 3.00 566.33 1,699.00
Miscellaneous (2% of Materials Cost) #REF!
Materials
a. Reinforcing Steel Bar ( 36mm dia x 1.50m) kg 51.83 #REF! #REF!
b. Concrete Epoxy for RC Piles (Part A & B) set 0.70 250.00 175.00
F.2 c. Silica Sand gal 1.40 40.00 56.00
d. Pipe Sleeve, 50mm dia GI m 3.00 566.33 1,699.00

Item No. / Description : 412(1) Elastomeric Bearing Pads

Labor
A.1
b. Unskilled Laborer 2.00 0.25 48.51 24.26

Labor
b. Unskilled Laborer 2.00 0.25 48.51 24.26
A.2

Equipment
a. Wood/Steel Ladder 1.00 1.00 100.00 100.00
B.1

Equipment
B.2

Materials
a. Elastomeric Bearing Pad ea 1.00 6,000.00 6,000.00
F.1
PhP -
F.1 Miscellaneous (10% of Labor Cost) 4.60

Materials
a. Elastomeric Bearing Pad ea 1.00 6,000.00 6,000.00
Miscellaneous (10% of Labor Cost) 4.60
F.2


Item No. / Description : 418(1) Bridge Steel Deck
Unit of Measurement : sq.m. Quantity: 146.40

Labor
A.1

Labor
A.2

Equipment
b. Welding Machine 1.00 1.00 391.00 391.00
B.1

Equipment
b. Welding Machine 1.00 1.00 391.00 391.00
B.2

PhP -

Materials
a. Metal Deck Panel sq.m. 1.00 900.00 900.00
F.1 Miscellaneous (10% of Labor Cost) 19.83

Materials
a. Metal Deck Panel sq.m. 1.00 900.00 900.00
Miscellaneous (10% of Labor Cost) 19.83
F.2


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

Labor
A.1
c. Laborer 8.00 1.00 48.51 388.08

Labor
A.2
c. Laborer 8.00 1.00 48.51 388.08
Equipment
a. One Bagger Mixer 1.00 1.00 172.00 172.00
B.1
b. Backhoe (Wheel Type, 0.28 cu.m.) 1.00 0.10 922.00 92.20
c. Water Truck / Pump (16000L) 1.00 0.05 2,450.00 122.50
d. Minor Tools (10% of Labor Cost) 60.08 60.08
Equipment
B.2
Materials
a. Cement bag 5.50 #REF! #REF!
F.1
PhP -

b. Sand cu.m. 0.30 #REF! #REF!
F.1 c. Gravel Fill cu.m. 0.02 #REF! #REF!
d. Weep Holes (PVC) m 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.02 175.00 2.63
f. Boulders cu.m. 1.05 #REF! #REF!
Materials
c. Gravel Fill cu.m. 0.02 #REF! #REF!
F.2 d. Weep Holes (PVC) m 0.30 144.67 43.40

Item No. / Description : 507 Rubble Concrete
Unit of Measurement : cu.m. Quantity: #REF!

Labor
A.1
c. Laborer 8.00 1.00 48.51 388.08

Labor
A.2
c. Laborer 8.00 1.00 48.51 388.08
Equipment
B.1
Equipment
B.2

PhP -

Materials
F.1
d. Weep Holes (PVC) m 0.30 144.67 43.40
g. Gravel cu.m. 0.53 #REF! #REF!
Materials
d. Weep Holes (PVC) m 0.300 144.67 43.40
F.2
g. Gravel cu.m. 0.525 #REF! #REF!

Item No. / Description : 511 (1) b3 Gabions (1m x 1m x 2m, PVC Coated)

Labor
A.1

Labor
Equipment
B.1

Equipment
B.2

PhP -

Materials
F.1 a. Gabion Wire Mesh (1m x 1m x 2m) pc 0.5 2,700.00 1,350.00
with complete Accessories
b. Boulders cu.m. 1.05 #REF! #REF!
Materials
a. Gabion Wire Mesh (1m x 1m x 2m) pc 0.5 2,700.00 1,350.00
F.2 with complete Accessories
b. Boulders cu.m. 1.05 #REF! #REF!

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

Labor
A.1

Labor
Equipment
B.1 a. Cargo Truck (9-10 mt.) 1.00 0.25 1,212.00 303.00

Equipment
a. Cargo Truck (9-10 mt.) 1.00 0.25 1,212.00 303.00
B.2
PhP -
B.2
Materials
F.1 a. Filter Cloth sq.m. 1.05 175.00 183.75
Miscellaneous (5% of Material Cost) 9.19

Materials
F.2 Miscellaneous (5% of Material Cost) 9.19


Item No. / Description : 512 (1) e Erosion Control Mat
Unit of Measurement : sq.m. Quantity: #REF!

Labor
A.1

Labor
Equipment
B.1 Boom Truck 1.00 1.00 1,017.90 1,017.90
Winch / Crane 15 - 25 tonner 1.00 0.50 1,861.00 930.50
Minor Tools (10%Labor)
Equipment
Boom Truck 1.00 1.00 1,017.90 1,017.90
B.2
PhP -

B.2 Winch / Crane 15 - 25 tonner 1.00 0.50 1,861.00 930.50
Materials
F.1 a. Erosion Mat Type 5 sq.m. 1.05 447.30 469.67
b. SJ Pins Epoxy Coated (12mmØ x 1m Grade 40 @ 1m O.C.) pc 3 550.00 1,650.00

Materials
a. Erosion Mat Type 5 sq.m. 1.05 447.30 469.67
F.2 b. SJ Pins Epoxy Coated (12mmØ x 1m Grade 40 @ 1m O.C.) pc 3 550.00 1,650.00


Item No. / Description : 605 (2) ag3 Regulatory Signs, 600 mm dia. (Miscellaneous Signs Load and Dimension Restriction Signs, R6-4)


Labor
A.1 a. Construction Foreman 1.00 1.00 86.89 86.89
Labor
Equipment
a. Cargo Truck (9-10 mt) 1.00 0.25 1,212.00 303.00
B.1 Minor Tools (10 % of Labor) 24.68 24.68

Equipment
a. Cargo Truck (9-10 mt) 1.00 0.25 1,212.00 303.00
B.2
PhP -
B.2 Banaybanay, Davao Oriental

Materials
c. Gravel cu.m. 0.05 #REF! #REF!
d. Form Lumber - 4 uses bd.ft. 8.00 13.00 104.00
e. 3" dia G.I. Pipe m 3.10 396.33 1,228.63
F.1
f. Plate kg. 2.00 54.00 108.00
g. Bolts, 5mm dia pc. 12.00 13.00 156.00
h. Sign Face, 3mm thk Aluminum Sheet pc. 1.00 3,500.00 3,500.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 61.00 4.88

Materials
c. Gravel cu.m. 0.05 #REF! #REF!
d. Form Lumber - 4 uses bd.ft. 8.00 13.00 104.00
e. 3" dia G.I. Pipe m 3.10 396.33 1,228.63
F.2 f. Plate kg. 2.00 54.00 108.00
g. Bolts, 5mm dia pc. 12.00 13.00 156.00
h. Sign Face, 3mm thk Aluminum Sheet pc. 1.00 3,500.00 3,500.00


FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
AS EVALUATED 0.33% 10.73 mos 279,066.67 - - 279,066.67 8% 22,325.33 15,069.60 316,461.60
AS SUBMITTED 0.33% 10.73 mos 279,066.67 - - 279,066.67 8% 22,325.33 15,069.60 316,461.60
AS EVALUATED 1.24% 10.73 mos. - - 1,055,483.80 1,055,483.80 8% 84,438.70 56,996.13 1,196,918.63
A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
AS SUBMITTED 1.24% 10.73 mos. - - 1,055,483.80 1,055,483.80 8% 84,438.70 56,996.13 1,196,918.63
AS EVALUATED 1.57% 279,066.67 - 1,055,483.80 1,334,550.47 106,764.04 72,065.73 1,513,380.23
TOTAL OF PART B
AS SUBMITTED 1.57% 279,066.67 - 1,055,483.80 1,334,550.47 106,764.04 72,065.73 1,513,380.23
AS EVALUATED 0.00% 0.60 km 2,530.76 - - 2,530.76 8% 202.46 136.66 2,869.88
AS SUBMITTED 0.00% 0.60 km 2,530.76 - - 2,530.76 8% 202.46 136.66 2,869.88
AS EVALUATED 0.01% 2.00 each 5,858.00 4,951.68 495.17 11,304.85 18% 2,034.87 666.99 14,006.71
AS SUBMITTED 0.01% 2.00 each 5,858.00 4,951.68 495.17 11,304.85 18% 2,034.87 666.99 14,006.71
AS EVALUATED 0.01% 1.00 l.s 1,667.87 3,546.22 - 5,214.09 8% 417.13 281.56 5,912.78
AS SUBMITTED 0.01% 1.00 l.s 1,667.87 3,546.22 - 5,214.09 8% 417.13 281.56 5,912.78
AS EVALUATED 0.06% 10.73 mos. 51,175.46 - - 51,175.46 8% 4,094.04 2,763.47 58,032.97
AS SUBMITTED 0.06% 10.73 mos. 51,175.46 - - 51,175.46 8% 4,094.04 2,763.47 58,032.97
AS EVALUATED 0.55% 1.00 l.s - - 505,354.45 505,354.45 0% - 25,267.72 530,622.17
AS SUBMITTED 0.55% 1.00 l.s - - 505,354.45 505,354.45 0% - 25,267.72 530,622.17
AS EVALUATED 0.42% 1.00 ls - 330,550.00 - 330,550.00 18% 59,499.00 19,502.45 409,551.45
AS SUBMITTED 0.42% 1.00 ls - 330,550.00 - 330,550.00 18% 59,499.00 19,502.45 409,551.45
AS EVALUATED 1.06% 61,232.09 339,047.90 505,849.62 906,129.61 66,247.50 48,618.86 1,020,995.96
TOTAL OF PART B
AS SUBMITTED 1.06% 61,232.09 339,047.90 505,849.62 906,129.61 66,247.50 48,618.86 1,020,995.96
PART C EARTHWORKS
AS EVALUATED 0.08% 1.00 ls - 53,255.57 6,080.88 59,336.45 18% 10,680.56 3,500.85 73,517.86
AS SUBMITTED 0.08% 1.00 ls - 53,255.57 6,080.88 59,336.45 18% 10,680.56 3,500.85 73,517.86
AS EVALUATED 0.07% 231.00 cu.m. - 3,380.11 51,905.70 55,285.81 18% 9,951.45 3,261.86 68,499.12
AS SUBMITTED 0.07% 231.00 cu.m. - 3,380.11 51,905.70 55,285.81 18% 9,951.45 3,261.86 68,499.12
AS EVALUATED 0.15% - 56,635.67 57,986.58 114,622.25 20,632.01 6,762.71 142,016.97
TOTAL OF PART G
AS SUBMITTED 0.15% - 56,635.67 57,986.58 114,622.25 20,632.01 6,762.71 142,016.97
AS EVALUATED 0.13% 90.00 sq.m. 84,100.70 1,295.73 13,497.95 98,894.38 18% 17,800.99 5,834.77 122,530.14
AS SUBMITTED 0.13% 90.00 sq.m. 84,100.70 1,295.73 13,497.95 98,894.38 18% 17,800.99 5,834.77 122,530.14
AS EVALUATED 0.13% 84,100.70 1,295.73 13,497.95 98,894.38 17,800.99 5,834.77 122,530.14
TOTAL OF PART G
AS SUBMITTED 0.13% 84,100.70 1,295.73 13,497.95 98,894.38 17,800.99 5,834.77 122,530.14
AS EVALUATED 6.95% 1,384.00 cu.m. 4,191,137.72 1,040,035.99 184,915.23 5,416,088.94 18% 974,896.01 319,549.25 6,710,534.19
AS SUBMITTED 6.95% 1,384.00 cu.m. 4,191,137.72 1,040,035.99 184,915.23 5,416,088.94 18% 974,896.01 319,549.25 6,710,534.19
AS EVALUATED 85.32% 4,201.80 sq.m. 52,644,754.87 1,856,107.20 11,948,217.21 66,449,079.28 18% 11,960,834.27 3,920,495.68 82,330,409.23
522a(1) Active Protection System (inc. Permanent Ground Anchor & Hydroseeding)
AS SUBMITTED 85.32% 4,201.80 sq.m. 52,644,754.87 1,856,107.20 11,948,217.21 66,449,079.28 18% 11,960,834.27 3,920,495.68 82,330,409.23
AS EVALUATED 92.27% 56,835,892.60 2,896,143.18 12,133,132.44 71,865,168.22 12,935,730.28 4,240,044.92 89,040,943.42
TOTAL OF PART G
AS SUBMITTED 92.27% 56,835,892.60 2,896,143.18 12,133,132.44 71,865,168.22 12,935,730.28 4,240,044.92 89,040,943.42
AS EVALUATED 4.83% 559.00 each 3,711,832.67 34,741.85 14,630.71 3,761,205.23 18% 677,016.94 221,911.11 4,660,133.28
607(3)b Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush Type (Bi-directional)
AS SUBMITTED 4.83% 559.00 each 3,711,832.67 34,741.85 14,630.71 3,761,205.23 18% 677,016.94 221,911.11 4,660,133.28
AS EVALUATED 4.83% 3,711,832.67 34,741.85 14,630.71 3,761,205.23 677,016.94 221,911.11 4,660,133.28
TOTAL OF PART G
AS SUBMITTED 4.83% 3,711,832.67 34,741.85 14,630.71 3,761,205.23 677,016.94 221,911.11 4,660,133.28
AS EVALUATED 93% 60,972,124.72 3,327,864.34 13,780,581.09 78,080,570.16 13,824,191.75 4,595,238.10 96,500,000.00

GRAND TOTAL
detailed breakdown Page 58 of 205

FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
GRAND TOTAL
AS SUBMITTED 93% 60,972,124.72 3,327,864.34 13,780,581.09 78,080,570.16 13,824,191.75 4,595,238.10 96,500,000.00
#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF!
detailed breakdown Page 59 of 205

DAVAO ORIENTAL
Region XI
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 322
TOTAL DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT 5% VAT TOTAL COST UNIT COST
COST % VALUE COST

AS EVALUATED 10.733 mos 279,066.67 8% 22,325.33 15,069.60 37,394.93 316,461.60 29,484.00
AS SUBMITTED 10.733 mos 279,066.67 8% 22,325.33 15,069.60 37,394.93 316,461.60 29,484.00
AS EVALUATED 10.733 mos. 1,055,483.80 8% 84,438.70 56,996.13 141,434.83 1,196,918.63 111,514.16
A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare
AS SUBMITTED 10.733 mos. 1,055,483.80 8% 84,438.70 56,996.13 141,434.83 1,196,918.63 111,514.16
AS EVALUATED 1,334,550.47 106,764.04 72,065.73 178,829.76 1,513,380.23
TOTAL OF PART B
AS SUBMITTED 1,334,550.47 106,764.04 72,065.73 178,829.76 1,513,380.23
AS EVALUATED 0.604 km 2,530.76 8% 202.46 136.66 339.12 2,869.88 4,751.46
AS SUBMITTED 0.604 km 2,530.76 8% 202.46 136.66 339.12 2,869.88 4,751.46
AS EVALUATED 2.000 each 11,304.85 18% 2,034.87 666.99 2,701.86 14,006.71 7,003.35
AS SUBMITTED 2.000 each 11,304.85 18% 2,034.87 666.99 2,701.86 14,006.71 7,003.35
AS EVALUATED 1.000 l.s 5,214.09 8% 417.13 281.56 698.69 5,912.78 5,912.78
AS SUBMITTED 1.000 l.s 5,214.09 8% 417.13 281.56 698.69 5,912.78 5,912.78
AS EVALUATED 10.733 mos. 51,175.46 8% 4,094.04 2,763.47 6,857.51 58,032.97 5,406.80
AS SUBMITTED 10.733 mos. 51,175.46 8% 4,094.04 2,763.47 6,857.51 58,032.97 5,406.80
AS EVALUATED 1.000 l.s 505,354.45 0% - 25,267.72 25,267.72 530,622.17 530,622.17
AS SUBMITTED 1.000 l.s 505,354.45 0% - 25,267.72 25,267.72 530,622.17 530,622.17
AS EVALUATED 1.000 ls 330,550.00 18% 59,499.00 19,502.45 79,001.45 409,551.45 409,551.45
AS SUBMITTED 1.000 ls 330,550.00 18% 59,499.00 19,502.45 79,001.45 409,551.45 409,551.45
AS EVALUATED 906,129.61 66,247.50 48,618.86 114,866.35 1,020,995.96
TOTAL OF PART B
AS SUBMITTED 906,129.61 66,247.50 48,618.86 114,866.35 1,020,995.96
PART C EARTHWORKS
AS EVALUATED 1.000 ls 59,336.45 18% 10,680.56 3,500.85 14,181.41 73,517.86 73,517.86
AS SUBMITTED 1.000 ls 59,336.45 18% 10,680.56 3,500.85 14,181.41 73,517.86 73,517.86
AS EVALUATED 231.000 cu.m. 55,285.81 18% 9,951.45 3,261.86 13,213.31 68,499.12 296.53
AS SUBMITTED 231.000 cu.m. 55,285.81 18% 9,951.45 3,261.86 13,213.31 68,499.12 296.53
AS EVALUATED 114,622.25 20,632.01 6,762.71 27,394.72 142,016.97
TOTAL OF PART C
AS SUBMITTED 114,622.25 20,632.01 6,762.71 27,394.72 142,016.97
AS EVALUATED 90.000 sq.m. 98,894.38 18% 17,800.99 5,834.77 23,635.76 122,530.14 1,361.45
ABC breakdown Page 60 of 205
DAVAO ORIENTAL
Region XI
FORM ABC-2015-02A-00

ITEM NO. DESCRIPTION QTY UNIT 5% VAT TOTAL COST UNIT COST
COST % VALUE COST
AS SUBMITTED 90.000 sq.m. 98,894.38 18% 17,800.99 5,834.77 23,635.76 122,530.14 1,361.45
AS EVALUATED 98,894.38 17,800.99 5,834.77 23,635.76 122,530.14
TOTAL OF PART C
AS SUBMITTED 98,894.38 17,800.99 5,834.77 23,635.76 122,530.14
AS EVALUATED 1,384.000 cu.m. 5,416,088.94 18% 974,896.01 319,549.25 1,294,445.26 6,710,534.19 4,848.65
AS SUBMITTED 1,384.000 cu.m. 5,416,088.94 18% 974,896.01 319,549.25 1,294,445.26 6,710,534.19 4,848.65
Active Protection System (inc. Permanent Ground Anchor & AS EVALUATED 4,201.800 sq.m. 66,449,079.28 18% 11,960,834.27 3,920,495.68 15,881,329.95 82,330,409.23 19,594.08
522a(1)
Hydroseeding) AS SUBMITTED 4,201.800 sq.m. 66,449,079.28 18% 11,960,834.27 3,920,495.68 15,881,329.95 82,330,409.23 19,594.08
AS EVALUATED 71,865,168.22 12,935,730.28 4,240,044.92 17,175,775.20 89,040,943.42
TOTAL OF PART G
AS SUBMITTED 71,865,168.22 12,935,730.28 4,240,044.92 17,175,775.20 89,040,943.42
PART G OTHER MISCELLANEOUS STRUCTURE
Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush AS EVALUATED 559.000 each 3,761,205.23 18% 677,016.94 221,911.11 898,928.05 4,660,133.28 8,336.55
607(3)b
Type (Bi-directional) AS SUBMITTED 559.000 each 3,761,205.23 18% 677,016.94 221,911.11 898,928.05 4,660,133.28 8,336.55
AS EVALUATED 3,761,205.23 677,016.94 221,911.11 898,928.05 4,660,133.28
TOTAL OF PART G
AS SUBMITTED 3,761,205.23 677,016.94 221,911.11 898,928.05 4,660,133.28
AS EVALUATED 78,080,570.16 13,824,191.75 4,595,238.10 18,419,429.84 96,500,000.00

GRAND TOTAL ABC
AS SUBMITTED 78,080,570.16 13,824,191.75 4,595,238.10 18,419,429.84 96,500,000.00
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by:
QUEENIE G. ONDON BEVERLY M. MAGLANGIT

Engineer II Chief, Planning & Design Section
0 0
ABC breakdown Page 61 of 205

DAVAO ORIENTAL
Region XI
FORM ABC-2015-02-00
DAVAO CITY
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

ITEM NO. DESCRIPTION 5% VAT TOTAL COST
COST % VALUE COST
PART A FACILITIES FOR THE ENGINEER AS EVALUATED 1,334,550.47 106,764.04 72,065.73 178,829.76 1,513,380.23
AS SUBMITTED 1,334,550.47 106,764.04 72,065.73 178,829.76 1,513,380.23
PART B OTHER GENERAL REQUIREMENTS AS EVALUATED 906,129.61 66,247.50 48,618.86 114,866.35 1,020,995.96
AS SUBMITTED 906,129.61 66,247.50 48,618.86 114,866.35 1,020,995.96
PART C EARTHWORKS AS EVALUATED 114,622.25 20,632.01 6,762.71 27,394.72 142,016.97
AS SUBMITTED 114,622.25 20,632.01 6,762.71 27,394.72 142,016.97
PART E SURFACE COURSE AS EVALUATED 98,894.38 17,800.99 5,834.77 23,635.76 122,530.14
AS SUBMITTED 98,894.38 17,800.99 5,834.77 23,635.76 122,530.14
PART G DRAINAGE AND SLOPE PROTECTION WORKS AS EVALUATED 71,865,168.22 12,935,730.28 4,240,044.92 17,175,775.20 89,040,943.42
AS SUBMITTED 71,865,168.22 12,935,730.28 4,240,044.92 17,175,775.20 89,040,943.42
PART H OTHER MISCELLANEOUS STRUCTURE AS EVALUATED 3,761,205.23 677,016.94 221,911.11 898,928.05 4,660,133.28
AS SUBMITTED 3,761,205.23 677,016.94 221,911.11 898,928.05 4,660,133.28
AS EVALUATED 78,080,570.16 13,824,191.75 4,595,238.10 18,419,429.84 96,500,000.00
GRAND TOTAL
AS SUBMITTED 78,080,570.16 13,824,191.75 4,595,238.10 18,419,429.84 96,500,000.00
Preparation and Submission: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
QUEENIE G. ONDON TESSIE I. ARANJUEZ BEVERLY M. MAGLANGIT FIDELA M. BISEN JANE D. CAINGHOG
Engineer II Engineer II Chief, Planning & Design Section Asst. District Engineer District Engineer
DPWH-Davao Oriental 2nd DEO DPWH-Davao Oriental 2nd DEO DPWH-Davao Oriental 2nd DEO DPWH-Davao Oriental 2nd DEO DPWH-Davao Oriental 2nd DEO
ABC summary Page 62 of 205

Item No. / Description : A.1.1(8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : mos Quantity: 10.73

Labor
A.1

Labor
A.2
Equipment
B.1
Minor Tools (5% of labor) 0.00

Equipment
B.2

Materials
Rental for 1Unit 40 footer container van with ACU, furnitures, ls 1.00 26,000.00 26,000.00
F.1
and maintenance

Materials
Rental for 1Unit 40 footer container van with ACU, furnitures, ls 1.00 26,000.00 26,000.00
and maintenance
F.2

Prepared by: Evaluated/Checked by:
GLECY MAE R. ROSOS TESSIE I. ARANJUEZ

Page 63 of 205
Item No. / Description : A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer on Bare Rental Basis
Unit of Measurement : mos. Quantity: 10.73

Labor
A.1

Labor
A.2
Equipment
Panoramic with dual aircon; 5-speed manual; 1 1 98,337.00 98,337.00

2.7 liter diesel engine; power steering;
B.1
with CD Player Stereo;
car-like panel instrument
Vehicle for the Engineer(Based on D.O. 03 S-2011, Fully Operated)

Equipment
Panoramic with dual aircon; 5-speed manual; 1 1 98,337.00 98,337.00
2.7 liter diesel engine; power steering;
with CD Player Stereo;
B.2 car-like panel instrument
Vehicle for the Engineer(Based on D.O. 03 S-2011, Fully Operated)

Materials
F.1

Materials
F.2

Page 64 of 205

Item No. / Description : B.4(1) Construction Survey and Staking
Unit of Measurement : km Quantity: 0.60

Labor
A.1

Labor
A.2
Equipment
B.1

Equipment
B.2
Materials
b. Paint gal. 1.00 655.00 655.00
F.1
c. Field Books pcs. 1.00 43.00 43.00

Materials
b. Paint gal. 1.00 655.00 655.00
c. Field Books pcs. 1.00 43.00 43.00
F.2


Page 65 of 205
Item No. / Description : B.5 Project Billboard/Signboard

Labor
Foreman 1 8.00 108.99 871.92
A.1
Skilled 1 8.00 78.85 630.80
Unskilled 2 8.00 60.82 973.12

Labor
Foreman 1 8.00 108.99 871.92
Skilled 1 8.00 78.85 630.80
A.2
Unskilled 2 8.00 60.82 973.12
Equipment
B.1
Minor tools (10% of labor) 247.58

Equipment
Minor tools (10% of labor) 247.58
B.2

Page 66 of 205
Materials
a. Post 6-2x3x10" bd.ft. 42.00 12.00 504.00
b. Extended Nailer 6-2x2x8" 0.00
c. Diagonal bracing 4 - 2 x 3 x 10' 0.00
F.1 d.Cross Bracing 4-2x2x10" 0.00
e. Staking 0.00
f. 1/2" thk x 4 x 8 Marine Plywood sheet 1 650.00 650.00
g. Assorted C.W. Nails kgs. 1 75.00 75.00
h. Tarpaulin lot 1 1,700.00 1,700.00

Materials
a. Post 6-2x3x10" bd.ft. 42.00 12.00 504.00
b. Extended Nailer 6-2x2x8" 0.00
c. Diagonal bracing 4 - 2 x 3 x 10' 0.00
d.Cross Bracing 4-2x2x10" 0.00
F.2 e. Staking 0.00
f. 1/2" thk x 4 x 8 Marine Plywood sheet 1.00 650.00 650.00
g. Assorted C.W. Nails kgs. 1.00 75.00 75.00
h. Tarpaulin lot 1.00 1,700.00 1,700.00


Page 67 of 205
Item No. / Description : B.7(2) Occupational Safety & Health Program
Unit of Measurement : l.s Quantity: 1.00

Labor
A.1 First Aider 1 0.77 582.11 446.28
Part time safety officer 1 4.92 630.14 3,099.94

Labor
First Aider 1 0.77 582.11 446.28
A.2 Part time safety officer 1 4.92 630.14 3,099.94
B.1 Equipment

Equipment
B.2

Materials
a. Safety Helmet man-day 121 0.25 30.19
b. Safety Shoes man-day 121 2.77 334.53
F.1 c. Gloves man-day 121 7.67 926.30
d.Reflectorized Vest man-day 121 2.22 268.11
e. Rubber Boots man-day 78 1.39 108.73

Materials
a. Safety Helmet man-day 121 0.25 30.19
b. Safety Shoes man-day 121 2.77 334.53
c. Gloves man-day 121 7.67 926.30
F.2
d.Reflectorized Vest man-day 121 2.22 268.11
e. Rubber Boots man-day 78 1.39 108.73


Page 68 of 205
Item No. / Description : B.8(1) Traffic Management
Unit of Measurement : mos. Quantity: 10.73

A.1 Labor

Labor
A.2
Equipment
Barricade Flasher Light
(3 volts, battery operated, amber color w/ lifespan 2 0.00 357.50
consideration of 6.93 months)
B.1
Note: (case to case base)

Tower Light = assume pouring of concrete twice a 1 0.00 905.75
week in 8 hrs./pouring

Equipment
B.2
Materials
a. Speed Restriction(R4-1) each 0 4.73 0.00
b. Roadwork Ahead(T1-1) each 2 10.95 657.00
c. End Roadwork(T2-16 each 1 10.95 328.50
d. End Speed Restriction(R4-2) each 0 4.73 0.00
e. Workmen Ahead(T1-5) each 2 5.64 338.40
F.1
f. Prepare to Stop(T1-18) each 0 5.64 0.00
g. Temporary Hazard Marker(Chevron, T5-5) each 0 5.76 0.00
h. Temporary Bollard(@ 5 meters apart) each 70 1.64 3,444.00
i. Plastic Safety Barriers each 0 2.50 0.00
NOTE: Unit costs are base on Rental rates.
Page 69 of 205
Materials
a. Speed Restriction(R4-1) each 0 4.73 0.00
b. Roadwork Ahead(T1-1) each 2 10.95 657.00
c. End Roadwork(T2-16 each 1 10.95 328.50
d. End Speed Restriction(R4-2) each 0 4.73 0.00
e. Workmen Ahead(T1-5) each 2 5.64 338.40
f. Prepare to Stop(T1-18) each 0 5.64 0.00
F.2
g. Temporary Hazard Marker(Chevron, T5-5) each 0 5.76 0.00
h. Temporary Bollard(@ 5 meters apart) each 70 1.64 3,444.00
i. Plastic Safety Barriers each 0 2.50 0.00
NOTE: Unit costs are base on Rental rates.


GLECY MAE R. ROSOS EDWIN A. MATIAS, JR.

Page 70 of 205
ItemPrepared by:
No. / Description : B.9 Mobilization / Demobilization Evaluated/Checked by:

Unit of Measurement : l.s. Quantity: 1.00
A.1 Labor

Labor
A.2
Equipment
Stake cargo 197.20 1,212.00 239,004.78

a. Backhoe 1 65.73
b. Backhoe w/ Breaker 1 65.73
B.1
c.Payloader 1 65.73
Dumptruck (10 cu.m. cap.) 2 65.73 1,420.00 186,681.40
Stake cargo 65.73 1,212.00 79,668.26

(Hauling for Hardware Materials)

Equipment
Stake cargo 197.20 1,212.00 239,004.78
a. Backhoe 1 65.73
b. Backhoe w/ Breaker 1 65.73
c.Payloader 1 65.73
Dumptruck (10 cu.m. cap.) 1 65.73
B.2
Dumptruck (10 cu.m. cap.) 2 65.73 1,420.00 186,681.40
Stake cargo 65.73 1,212.00 79,668.26

(Hauling for Hardware Materials)

Page 71 of 205
F.1 Materials

Materials
F.2


Page 72 of 205
Item No. / Description : B.13 Additional Geotechnical Investigation
Unit of Measurement : ls Quantity: 1.00

Labor
A.1

Labor
A.2
Equipment for 5 holes

DRILLING AND SAMPLING
Drilling thru ordinary soil 75.00 m 1,600.00 120,000.00
Standard Penetration Test 55 tests 50.00 2,750.00

Soil Classification 55 samples 50.00 2,750.00
Undisturbed thin-walled sampling 10 samples 850.00 8,500.00
Corebox 5 box 1,000.00 5,000.00
LABORATORY TESTS
For 5 hole
B.1
Moisture Content Determination 55 tests 60.00 3,300.00
Grading Analysis 55 tests 200.00 11,000.00
Atterberg Limits 55 tests 240.00 13,200.00
Unconfined Compression Test 10 tests 360.00 3,600.00
Technical Report
Technical report including Professional Fee 5 set 20,000.00 100,000.00
Mobiliazation/Demobilization
Mob/Demob 1 ls 50,000.00 50,000.00
Hole to hole Transfer

Hole to hole Transfer 5 transfer 2,090.00 10,450.00

Equipment
Drilling thru ordinary soil 75.00 m 1,600.00 120,000.00
Standard Penetration Test 55.00 tests 50.00 2,750.00

Soil Classification 55.00 samples 50.00 2,750.00
Undisturbed thin-walled sampling 10.00 samples 850.00 8,500.00
Corebox 5.00 box 1,000.00 5,000.00
B.2
Page 73 of 205
LABORATORY TESTS
For 5 hole
Moisture Content Determination 55.00 tests 60.00 3,300.00
B.2 Grading Analysis 55.00 tests 200.00 11,000.00
Atterberg Limits 55.00 tests 240.00 13,200.00
Unconfined Compression Test 10.00 tests 360.00 3,600.00
Technical Report
Technical report including Professional Fee 5.00 set 20,000.00 100,000.00
Mobiliazation/Demobilization
Mob/Demob 1.00 ls 10,000.00 10,000.00
Hole to hole Transfer 5.00 transfer 2,090.00 10,450.00

Materials
F.1

Materials
F.2


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

Labor
A.1 a. Construction Foreman 1.00 104.00 109.44 11,382.04
c Unskilled Laborer 4.00 104.00 61.07 25,405.75
Labor
A.2 b. Skilled Laborer 2.00 104.00 79.17 16,467.77
Page 74 of 205

A.2
c Unskilled Laborer 4.00 104.00 61.07 25,405.75
Equipment
a. Backhoe w/ Breaker (0.80 cu.m.) 1.00 1.00 1,998.10 1,998.10
B.1
b. Dump Truck (10 cu.m.) 1.00 1.00 1,420.00 1,420.00
Minor Tools (5% of labor) 2,662.78

Equipment
a. Backhoe w/ Breaker (0.80 cu.m.) 1 1.00 1,998.10 1,998.10
b. Dump Truck (10 cu.m.) 1.00 1.00 1,420.00 1,420.00
B.2
Minor Tools (5% of labor) 2,662.78

Materials
F.1

Materials
F.2


Page 75 of 205
Item No. / Description : 103(1) Structure Excavation

Labor
A.1 a. Construction Foreman 1 1.00 109.44 109.44
b. Unskilled Laborer 3 1.00 61.07 183.21

Labor
A.2 b. Unskilled Laborer 3 1 61.07 183.21
Equipment
B.1 a. Backhoe (0.80 cu.m.) 2.00 1.00 1,537.00 3,074.00

b. Dump Truck (10 cu.m.) 1.00 1.00 1,420.00 1,420.00

Equipment
a. Backhoe (0.80 cu.m.) 2.00 1.00 1,537.00 3,074.00

b. Dump Truck (10 cu.m.) 1.00 1.00 1,420.00 1,420.00
B.2

Materials
F.1

Materials
F.2


Page 76 of 205
Item No. / Description : 311 (1)b1 PCC Pavement (Unreinforced), 0.20m. Thk.

Labor
A.1
b. Laborer 12.00 1.00 61.07 732.84

Labor
A.2
b. Laborer 12.00 1.00 61.07 732.84
Equipment
B.1 e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1600 gal.) 1 1 2,450.00 2,450.00
i. Concrete drill 1 0.010 170.00 1.70
j. Joint Sealer 1 0.300 56.38 16.91
Equipment
B.2 f. Water Truck (1600 gal.) 1 1 2,450.00 2,450.00
h. Bar Cutter, Single Phase 1 0 219.75 21.98
i. Concrete drill 1 0 170.00 1.70
j. Joint Sealer 1 0 56.38 16.91

Materials
e. Sand cu.m. 0.11 929.46 102.24
F.1
f. Gravel(G2-1/2) cu.m. 0.2 929.46 185.89
g. Cement bag 1.9 289.98 550.96
i. Grease/Tar lit. 0.0056 120.00 0.67
j. Concrete epoxy (A&B) gal. 0.0001 3,600.00 0.36
k. Drill bit pc. 0.0009 4,000.00 3.60
Page 77 of 205
Materials
e. Sand cu.m. 0.11 929.46 102.24
f. Gravel(G2-1/2) cu.m. 0.2 929.46 185.89
F.2
g. Cement bag 1.9 289.98 550.96
i. Grease/Tar lit. 0.0056 120.00 0.67
j. Concrete epoxy (A&B) gal. 0.0001 3,600.00 0.36
k. Drill bit pc. 0.0009 4,000.00 3.60


Item No. / Description : 507(1) Rubble Concrete

Labor
A.1

Labor
A.2
Equipment
a. One Bagger Mixer 1 0.05 172 8.60
b. Water Truck (1600 gal.) 1 0.02 2450 49.00
B.1 c. Backhoe 1 0.05 1537 76.85

Equipment
a. One Bagger Mixer 1 0.05 172 8.60
b. Water Truck (1600 gal.) 1 0.02 2450 49.00
c. Backhoe 1 0.05 1537 76.85
B.2
Page 78 of 205
B.2 Banaybanay, Davao Oriental

Materials
a. Cement bag 4.20 289.98 1,217.91
b. Sand cu.m. 0.26 929.46 243.98
c. Gravel Fill cu.m. 0.020 879.46 17.59
F.1 d. Weep Holes (PVC-2") l.m. 0.30 97.00 29.10
f. Boulders (15 - 25 kg.) cu.m. 0.63 1,580.93 995.98
g. Gravel cu.m. 0.5250 879.46 461.71

Materials
a. Cement bag 4.20 289.98 1,217.91
b. Sand cu.m. 0.26 929.46 243.98
c. Gravel Fill cu.m. 0.02 879.46 17.59
d. Weep Holes (PVC-2") l.m. 0.30 97.00 29.10
F.2 e. Filter Cloth sq.m. 0.02 175.00 2.63
f. Boulders (15 - 25 kg.) cu.m. 0.63 1,580.93 995.98
g. Gravel cu.m. 0.53 879.46 461.71


Page 79 of 205
Item No. / Description : 522a(1) Active Protection System (inc. Permanent Ground Anchor & Hydroseeding)

Labor
Erosion Control Mat
a. Instrumentman 1 0.04 109.44 4.38
b. Laborer 3 0.04 61.07 7.33
Active Protection
b. Skilled 6 0.014 79.17 6.79
c. Unskilled 10 0.014 61.07 8.73
A.1
Permanent Ground Anchor

b. Skilled 2 0.90 79.17 142.66
c. Unskilled 3 0.90 61.07 165.07
Hydroseeding
b. Laborer 2 0.03 61.07 3.49

Labor
Erosion Control Mat
a. Instrumentman 1 0.040 109.44 4.38
b. Laborer 3 0.040 61.07 7.33
Active Protection
b. Skilled 6 0.014 79.17 6.79
c. Unskilled 10 0.014 61.07 8.73
A.2
b. Skilled 2 0.901 79.17 142.66
c. Unskilled 3 0.901 61.07 165.07
Hydroseeding
b. Laborer 2 0.029 61.07 3.49
Page 80 of 205
Equipment
Erosion Control Mat

a. Boom Truck 1 0.040 1017.9 40.72
Minor Tools (10 % of Labor) 1.17
Active Protection
a. Boom Truck 1 0.014 1017.9 14.54
b. Compressor 1 0.014 965 13.79
B.1 Permanent Ground Anchor

a. Air Compressor 1 0.451 965 434.73
b. Hydraulic Telescopic Boom Truck 1 0.451 1017.9 458.56
c. Drilling Machine 2 0.451 845 761.35
d. Welding machine 1 0.090 371 33.43
d. Generator set 1 0.360 2737 986.41
Hydroseeding
a. Water Truck 1 0.029 2450 69.99
b. Hydroseeding machine 1 0.029 952 27.20

Equipment
Erosion Control Mat

a. Boom Truck 1 0.04 1017.9 40.72
Active Protection
a. Boom Truck 1 0.01 1017.9 14.54
b. Compressor 1 0.01 965 13.79

a. Air Compressor 1 0.451 965 434.73
B.2
b. Hydraulic Telescopic Boom Truck 1 0.451 1017.9 458.56
c. Drilling Machine 2 0.451 845 761.35
d. Welding machine 1 0.090 371 33.43
d. Generator set 1 0.360 2737 986.41
Hydroseeding
a. Water Truck 1 0.029 2450 69.99
b. Hydroseeding machine 1 0.029 952 27.20

Page 81 of 205
Materials
Erosion Control Mat

a. 3D Erosion Mat sq.m. 1.00 630.00 630.00
Active Protection
a. 2.7mm mild steel wire (EN 10218EN10223-3) with integrated wire of
8mm dia.
Wire Tensile strength = 380-550N/MM sq.m. 1.00 9,880.50 9880.50
Wire rope Tensile strength = 1770N/MM
F.1
Tensile strenght wire mesh = 175KN/M

a. Rock/Soil Nailing (Anchor bolts and nuts, system spike plates
grouted w/ 4,000psi non-shrink grout ln.m. 1.22 1155 1411.67
b. Welding rod(1kg/2000 of steel)
PhP - kg 0.09 89.25 8.43
Hydroseeding
a. Centrocema Vegetation w/ Enzyme sq.m. 1.00 598.5 598.50

Materials
Erosion Control Mat

a. 3D Erosion Mat sq.m. 1.00 630.00 630.00
Active Protection
a. 2.7mm mild steel wire (EN 10218EN10223-3) with integrated wire of
8mm dia.
Wire Tensile strength = 380-550N/MM sq.m. 1.00 9,880.50 9880.50
Wire rope Tensile strength = 1770N/MM
F.2 Tensile strenght wire mesh = 175KN/M

a. Rock/Soil Nailing (Anchor bolts and nuts, system spike plates
ln.m. 1.22 1,155.00 1411.67
grouted w/ 4,000psi non-shrink grout
b. Welding rod(1kg/2000 of steel)
PhP - kg 0.09 89.25 8.43
Hydroseeding
a. Centrocema Vegetation w/ Enzyme sq.m. 1.00 598.50 598.50


Page 82 of 205
Item No. / Description : 607(3)b Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush Type (Bi-directional)

Labor
A.1
b. Laborer 2.00 1.00 61.07 122.14

Labor
A.2
b. Laborer 2.00 1.00 61.07 122.14
Equipment
B.1 a. Diamond Coring Machine 1 0.25 250.00 62.50
b. Demolition Hammer (Breaker) TE700-AVR 1 0.20 130.00 31.08
Other Tools (12% of Labor ) 37.29
Equipment
a. Diamond Coring Machine 1 0.25 250.00 62.50
B.2 b. Demolition Hammer (Breaker) TE700-AVR 1 0.20 130.00 31.08
37.29

Materials
a. Solar Pevement Levelled Marker/Stud/Type G105(122mm dia x pc 1 6500 6,500.00
45mm depth)
b. Freight and Handling Cost Mindanao Area pc 1 100 100.00

c. Concrete Epoxy "A" & "B" gal 0.02 290 5.80
F.1
d. Diamond Core pc 0.002 15500 31.00
e. water liter 3.33 1 3.33

Materials
a. Solar Pevement Levelled Marker/Stud/Type G105(122mm dia x pc 1 6,500.00 6,500.00
45mm depth)
b. Freight and Handling Cost Mindanao Area pc 1 100.00 100.00
F.2 c. Concrete Epoxy "A" & "B" gal 0.02 290.00 5.80
d. Diamond Core pc 0.002 15,500.00 31.00
e. water liter 3.33 1.00 3.33

Page 83 of 205
Page 84 of 205
22LG0010
Construction of Road Slope Protection Structure along Pres. Diosdado

P.Macapagal Natl Hi-way - K1774 + 396 - K1775 + 000
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
No. Equipment Description Capacity Number of Equipment
1 Dump Truck 10 cu.m 2

2 Payloader 1.5 cu.m. 1
3 Backhoe 1
4 Transit Mixer (5 cu.m.) 4
5 Concrete Vibrator 2
6 Batching Plant (30 cu.m.) 1
7 Payloader , LX80-2C (1.50 cu.m.) 1
8 Concrete Screeder (5.5 Hp) 1
9 Water Truck (1600 gal.) 1
10 Concrete Saw, Blade Ø 14" (7.5 Hp) 1
11 Bar Cutter, Single Phase 1
12 Concrete drill 1
13 Joint Sealer 1
14 One Bagger Mixer 1
15 Water Truck 1
16 Backhoe 1
17 Boom Truck 1
18 Compressor 1
19 Air Compressor 1
20 Hydraulic Telescopic Boom Truck 1
21 Drilling Machine 2
22 Welding machine 1
23 Generator set 1
24 Hydroseeding PhP 1.00 1
25 Diamond Coring Machine 2
26 Demolition Hammer (Breaker) TE700-AVR 1
TOTAL 33
BACK UP COMPUTATION
Project Name: Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 + 396 - K1775 + 000
Location: Banaybanay, Davao Oriental LENGTH AREA

Project Limits: STA. K1774+900 - STA. K1775+000 100.00 m 5079.9 sq.m (Active Protection System)
STA. K1774+396 - STA 1774+900 504.00 m 920 sq.m (Gravity Wall)
604.00 m 5,999.90 sq.m Total Area
Project Length: 0.604 km.
0.604 km
PART C. EARTHWORKS
= 1.00 ls
REMOVAL OF CYCLONE FENCE = 100 m

REMOVAL OF HOUSE = 1
(VolCUT) = 231.400 cu.m. (pls. see quantities sheets )

487.600 (subsidiary quantity )
say = 231.00 cu.m.
PART E. SURFACE COURSE

Length = 60.00 x 1.50
Area1 = 90.000
TOTAL AREA = 90.00 sq.m.
PART G. DRAINAGE AND SLOPE PROTECTION WORKS
Area1 = 1,380.000
Area1 = 3.780 (Concrete Barrier)
TOTAL AREA = 1,384.00 cu.m.
522a(1) Active Protection System (inc. Permanent Ground Anchor & Hydroseeding)
Area1 = 4,201.800
TOTAL AREA = 4,201.80 sq.m.
PART H. OTHER MISCELLANEOUS STRUCTURE
607(3)b Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush Type (Bi-directional)
= 559.00 each
Page 86 of 205
Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl
Hi-way - K1774 + 396 - K1775 + 000
Constrution Survey and Staking
Total Length of Project: 604.00 meters

14 meter per hour 43.14 hours
Say = 43.00 hours
ACTIVITIES:
Clearing
Setup survey instrument
Establishing reference points
Roadway Finished Grade Stakes
Roadway Finished Subgrade Stakes
Fabrication of Stakes
Chaining
Reading and Recording
Prepared by:
BEVERLY M. MAGLANGIT
Engineer II
Road Widening (2-4 lanes) along Tibanban-Lavigan Road - K1778+019 - K1778+619
Backhoe Capacity
a. Backhoe (0.80 cu.m.) = 200 m3/day

8 m3/hour
* REMOVAL OF STRUCRURES 36 cu.m.

(Existing Damaged slope protection, Line
canal and RCPC)
# of hours = 4.00 hours
Prepared by:
BEVERLY M. MAGLANGIT
Engineer II
OUTPUT PER NO. OF SAFETY SAFETY SAFETY WORKING DUST/GAS BODY RUBBER EYE
ITEM NO. / DESCRIPTION QUANTITY WORKERS DAYS MAN-DAYS RAIN COATS EAR MUFF LANYARD
HOUR PERSONEL HELMET SHOES VEST GLOVES MASK HARNESS BOOTS GOGGLES
STRUCTURE
103(1)
Foreman 1 1.44 1.444 1.444 1.444 1.444 1.444 0.433
231.00 20.00
Skilled Laborer 0 0.00 0.000 0.000 0.000 0.000 0.000 0.000
Structure Excavation
Unskilled Laborer 3 1.44 4.331 4.331 4.331 4.331 4.331 1.299
311 (1)b1
Foreman 1 0.14 0.140 0.140 0.140 0.140 0.140 0.042
90.00 80.50
Skilled Laborer 4 0.14 0.559 0.559 0.559 0.559 0.559 0.168
PCC Pavement (Unreinforced), 0.20m. Thk.
507(1)
Foreman 1 123.57 123.571 123.571 123.571 123.571 123.571 37.071
1,384.00 1.40
Skilled Laborer 2 123.57 247.143 247.143 247.143 247.143 247.143 74.143
Rubble Concrete
522a(1)
Foreman 1 610.00 610.000 610.000 610.000 610.000 610.000 183.000
4,880.00 1.00
Skilled Laborer 0 0.00 0.000 0.000 0.000 0.000 0.000 0.000
Active Protection System (Erosion control Mat)
522A(1)
Foreman 1 610.00 610.000 610.000 610.000 610.000 610.000 183.000
4,880.00 1.00
Skilled Laborer 6 610.00 3660.000 3660.000 3660.000 3660.000 3660.000 1098.000
Active Protection System (Active Protection)
522A(1)
Foreman 1 610.00 610.000 610.000 610.000 610.000 610.000 183.000
4,880.00 1.00
Skilled Laborer 2 610.00 1220.000 1220.000 1220.000 1220.000 1220.000 366.000
Active Protection System (Permanent Grounf Anchor)
522A(1)
Foreman 1 610.00 610.000 610.000 610.000 610.000 610.000 183.000
4,880.00 1.00
Skilled Laborer 2 610.00 1220.000 1220.000 1220.000 1220.000 1220.000 366.000
Active Protection System (Hydroseeding)
607(3)b
Foreman 1 13.98 13.975 13.975 13.975 13.975 13.975 4.193
559.00 5.00
Skilled Laborer 1 13.98 13.975 13.975 13.975 13.975 13.975 4.193
Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flush T
TOTAL, PERSONNEL/MAN-DAYS 66 6516 19723 19723 19723 19723 19723 5917 0 0 0 0 0 0

Active Protection System
QUANTITY SHEET: section 2
LENGTH CUT (COMMON) 522a(1) 100(1)
(m.) Area (m )² Vol. (m³) length Area (m ) ²
length Area (m²)
K 1774 + 900.00 2.61 45.34 0
20 50.2 839.4 0
K 1774 + 920.00 2.41 38.6 0
20 70.1 841.3 0
K 1774 + 940.00 4.6 45.53 0
20 64.7 935 0
K 1774 + 960.00 1.87 47.97 0
20 18.7 905.8 0
K 1774 + 980.00 0 42.61 0
20 27.7 680.3 0
K 1775 + 000.00 2.77 25.42 0
100 231.4 4201.8 0
Rubble Concrete Gravity Wall

LENGTH CUT (COMMON) 507 100(1)
(m.) Area (m²) Vol. (m³) length Area (m²) length Area (m²)
K 1774 + 880.00 1.06 3 14.82
20 21.2 60 436.19
K 1774 + 900.00 1.06 3 26.33
21.2 60
460 487.6 1380
396 44
K 1774 + 396.00 504
604
Pave Shoulder
LENGTH CUT (COMMON) 200 100(1)
(m.) Area (m )² Vol. (m³) Area (m ) ² Vol. (m³) length Area (m²)
K 1775 + 040.00 0.604 0.303 0.21
20 11.07 6.06 2.3247
K 1775 + 060.00 0.503 0.303 0.21
20 12.02 6.06 2.5242
K 1775 + 080.00 0.699 0.303 0.21
20 13.11 6.06 2.7531
K 1775 + 100.00 0.612 0.303 0.21
60 36.2 18.18 7.602
507
0.063
3.78
QUANTITY COMPUTATION
Project Name: Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 +
396 - K1775 + 000
0
Bridge Length : 15.346 L.m.
Part F. Bridge Construction
103(2) a Bridge Excavation (Common Soil)

111.24 cu.m.
401 (2) a Concrete Railing, Standard

30.70 l.m.
(Double and gamiton sa DUPA ani te ha)
404 (1) a Reinforcing Steel (Grade 40)

10,205.00 kg
404 (1) b Reinforcing Steel (Grade 60)

12,384.10 kg
Deck Slab
Grade 40 = 4728.00
Grade 60 = 0
Girder
Grade 40 = 1789.7
Grade 60 = 5253.1
Diaphragm
Grade 40 = 121
Grade 60 = 167
Abutment
Grade 40 = 2138.00
Grade 60 = 4220
Rail Post
Grade 40 = 186.43 SW =
Grade 60 = 43.9824
Rail Post Main = 3.6 x 10 x 2.466 x 2
Main = 186.4296 kgs
Ties = 3.4 x 10 x 0.616 x 2
Ties = 43.9824 kgs
Sidewalk
Grade 40 = 479.85
Approach Slab
Grade 40 = 762.00
Grade 60 = 2700
400(4) a2 Precast Concrete Piles, furnished (400mmx 400mm)
120.00 l.m.
400 (14) Precast Concrete Piles, driven (400mm x 400 mm)
120.00 l.m.
400 (16) b Test Piles, furnished and driven (400mm x 400 mm)
120.00 l.m.
400 (20) Pile Shoes
10.00 each
400 (25) Splicing of R.C. Piles with Epoxy Each (400mm x 400mm)
120.00 each
405 (1) b2 Structural Concrete 27.58 Mpa (Class A- 14 Days)

132.20 cu.m.
Deck Slab = 28.65
Girder = 27.93
Diaphragm = 2.1
Abutment = 42.9
Rail Post = 1.236
Sidewalk = 10.19
Approach Slab = 19.16
Project Name: Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 +
396 - K1775 + 000
0
Bridge Length : 15.346 L.m.
412(1) Elastomeric Bearing Pads

8.00 each
Err:509 Err:509
563.00 L.m.
59.00 x 9.54 = 562.86 l.m.

9.54 x 15.346 = 146.4 sq.m.
506(1) Stone Masonry (For Abutment Protection See Plan)

66.3 cu.m.
Err:509
Err:509
2.00 each
Project Name:
JCT. FATIMA- MALABOG ROAD LEADING TO MEGKAWAYAN PEAK RESORT, MALABOG, DAVAO CITY
Area Cut Area Fill Length 105 Area 200 Vol. Cut 102 Vol. Fill 104 Area 105 Vol. 200
STATION LENGTH
Sq. M. Sq. M. Ln. M. Sq. M. CU.M. CU.M. Sq. M. CU.M.
0+300.00 7.700 1.100 6.700 3.600

20.0 253.500 11.000 134.000 72.000
0+320.00 17.650 0.000 6.700 3.600
20.0 567.100 0.000 134.000 72.000
0+340.00 39.060 0.000 6.700 3.600
20.0 1157.600 0.000 134.000 72.000
0+360.00 76.700 0.000 6.700 3.600
20.0 1639.000 0.000 134.000 72.000
0+380.00 87.200 0.000 6.700 3.600
20.0 2036.000 0.000 134.000 72.000
0+400.00 116.400 0.000 6.700 3.600
20.0 2622.000 0.000 134.000 72.000
0+420.00 145.800 0.000 6.700 3.600
20.0 3118.000 0.000 134.000 72.000
0+440.00 166.000 0.000 6.700 3.600
20.0 4120.000 0.000 134.000 72.000
0+460.00 246.000 0.000 6.700 3.600
20.0 3560.000 0.000 134.000 72.000
0+480.00 110.000 0.000 6.700 3.600
20.0 1890.000 0.000 134.000 72.000
0+500.00 79.000 0.000 6.700 3.600
20.0 1034.000 0.000 134.000 72.000
0+520.00 24.400 0.000 6.700 3.600
20.0 314.500 13.900 134.000 72.000
0+540.00 7.050 1.390 6.700 3.600
11.5 40.538 7.993 77.050 41.400
0+551.50 0.000 0.000 6.700 3.600
6.0 0.000 0.000 40.200 21.600
0+557.50 0.000 0.000 6.700 3.600
6.0 0.000 87.300 40.200 21.600
0+563.50 0.000 29.100 6.700 3.600
16.5 0.000 1172.325 110.550 59.400
0+580.00 0.000 113.000 6.700 3.600
20.0 1160.000 1130.000 134.000 72.000
0+600.00 116.000 0.000 6.700 3.600
20.0 1516.400 0.000 134.000 72.000
0+620.00 35.640 0.000 6.700 3.600
20.0 736.400 0.000 134.000 72.000
0+640.00 38.000 0.000 6.700 3.600
20.0 749.400 0.000 134.000 72.000
0+660.00 36.940 0.000 6.700 3.600
20.0 564.400 0.000 134.000 72.000
0+680.00 19.500 0.000 6.700 3.600
20.0 325.000 0.000 134.000 72.000
0+700.00 0.0 13.000 0.000 6.700 3.600 0.000 0.000 0.000 0.000
SUB-TOTAL 400.000 27,403.838 2,422.518 2,680.000 1,440.000
R11.8.1/17LB0040 Page 93 of 205

Time Motion Analysis
ITEM NO. : Aggragates

QUANTITY : 8.00 cu.m.
SOURCE : Magdug River
70 KM to the project site
- 5 KM Free Haul
DISTANCE : 65 KM km.
65.00 km x 60.00 minutes / hr

Dumptruck Travel Time w/out Load = = 111.43 minutes
35.00 km / hr

Dumptruck Travel Time w/ Load = = 130.00 minutes
30.00 km / hr
Loading, Unloading and Delay Allowance = 3 + 2 + 10% of Cycle Time = 29.64 minutes
Total Dumptruck Time = 271.07 minutes

4.52 hours
EQUIPMENT/LABOR:
1 Dumptruck @ P 1,420.00 per hour for 4.52 hours = 6,418.40

2 Laborer @ P 60.76 per hour for 4.52 hours = 549.01
COST OF HAULING = 870.93
MATERIALS from CCIS:
Boulders 710.00 / cum + P 870.93 = 1,580.93

ITEM NO. : Aggragates

QUANTITY : 8.00 cu.m.
SOURCE : Sumlog River
25 KM to the project site
- 5 KM Free Haul
DISTANCE : 20 KM km.

35.00 km / hr

30.00 km / hr
Loading, Unloading and Delay Allowance = 3 + 2 + 10% of Cycle Time = 12.93 minutes

1.45 hours
EQUIPMENT/LABOR:

2 Laborer @ P 60.76 per hour for 1.45 hours = 176.65
COST OF HAULING = 279.46
MATERIALS from CCIS:
Embankment Material P 285.00 / cum + P 279.46 = 564.46

Washed Sand P 650.00 / cum + P 279.46 = 929.46
Washed Gravel P 670.00 / cum + P 279.46 = 949.46
Natural Gravel P 600.00 / cum + P 279.46 = 879.46
Aggregate Subbase Course P 350.00 / cum + P 279.46 = 629.46
Aggregate Surface Course P 567.00 / cum + P 279.46 = 846.46
Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 + 396 -
K1775 + 000
ITEM NO. : Portland Cement

QUANTITY : 200.00 bags Portland Cement
SOURCE : Davao City
DISTANCE : 105.00 km

55.00 km / hr

30.00 km / hr

5.41 hours
EQUIPMENT/LABOR:

4 Laborers @ P 60.76 per hour for 5.41 hours = 1,314.63
8,995.53
44.9776727
materials from CCIS:
Portland Cement P 245 / bag + 44.98 = 289.98

ITEM NO. : Reinforcing steel

QUANTITY : 9000.00 kgs.
SOURCE : Davao City

55.00 km / hr

30.00 km / hr

5.41 hours
EQUIPMENT/LABOR:

2 Laborers @ P 60.76 per hour for 5.41 hours = 657.31
8,338.22
0.93
Reinforcing Steel (40) P 52 / kgs + 0.93 = 52.93

Reinforcing Steel (60) 56 / kgs + 0.93 = 56.93
Structural Steel 54 / kgs + 0.93 = 54.93
ITEM NO. : Reinforced Concrete Pipe Culvert, Class IV

QUANTITY : 12.00 pcs.
SOURCE : Davao City

55.00 km / hr

30.00 km / hr

8.76 hours
EQUIPMENT/LABOR:

2 Laborers @ P 60.76 per hour for 8.76 hours = 1,064.22
13,499.98
1125.00
RCPC 24" dia. P 2145 / pc. + 1125.00 = 3270.00

RCPC 30" dia. 3700 / pc. + 1125.00 = 4825.00
RCPC 36" dia. 4700 / pc. + 1125.00 = 5825.00
CALENDAR DAYS COMPUTATION
PROJECT : Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way -
K1774 + 396 - K1775 + 000
LOCATION : Banaybanay, Davao Oriental
150 M- 258 days

100 M- x days
100 M- 243 days
( 150 - 100 ) = ( 100 - 100 )

258 - 243 x - 243
X = ( 258 - 243 ) x ( 100 - 100 ) + 243

( 150 - 100 )
X = ( 15 x ) + 243
50
X = 0 + 243
X = 243
X = 243 Cal. Days
COMPUTATION OF NET WORKING DAYS

MONTH 2022
DESCRIPTION
Feb March April May June July August September October November December TOTAL
CALENDAR DAYS 28 31 30 31 30 31 31 30 31 30 19 322
SUNDAYS 4 45
4 4 5 4 4 4 4 5 4 3
NATIONAL HOLIDAY 2 12
1 3 1 0 2 1 0 1 1 0
RAINY DAYS 2 22
2 2 2 2 2 2 2 2 2 2
TOTAL NON WORKING DAYS 8 7 9 8 6 8 7 6 8 7 5 79
NET WORKING DAYS 20 24 21 23 24 23 24 24 23 23 14 243

Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way
- K1774 + 396 - K1775 + 000
EQUIPMENT USED
Payloader (1.50 cu.m. cap.) 1
Motorized Road Grader, G710A 1
Vibratory Roller (10 m.t.), SP56 1
Water Truck (1000 gal.), All Make 1
Transit Mixer (5 cu.m.) 4
Concrete Vibrator 2
Batching Plant (30 cu.m.) 1
Concrete Screeder (5.5 hp) 1
Concrete Saw, Blade Ø 14" (7.5 hp) 1
Bar Cutter, Single Phase, 25 mm. 1
Dump Truck (10 cu.m. cap.) 2
Bulldozer (155 hp), D65A-8 1

Backhoe (0.80 cu.m.) 1
Backhoe w/ Breaker (0.80 cu.m.) 1
Backhoe (Wheel Type 0.28 cu.m.) 1
One Bagger Mixer 1
Plate Compactor (5 Hp) 1
Boom Truck 1
Chain Saw 1
Joint Sealer 1
Cargo Truck (10 T) 1
#REF!
Project : 6M X 6M CAMPHOUSE
Location : FOR DISTRICT & REGIONAL OFFICE PROJECTS OF DPWH REGION XI
Subject : BILL OF MATERIALS
NO. ITEM DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
I. STRUCTURAL/MASONRY/FORMWORKS
1.00 CEMENT 44.00 BAG 260.00 11,440.00

2.00 SAND 3.00 CU M 929.46 2,788.37
3.00 GRAVEL 3.00 CU M 879.46 2,638.37
4.00 12MMø X 9.00M DEFORMED BARS (10.66 KGS/PC.) 53.30 KG 52.93 2,820.98
5.00 10MMø X 12M DEFORMED BARS (7.39 KGS/PC.) 73.90 KG 52.93 3,911.27
6.00 10MMø X 6.00M DEFORMED BARS (3.324 KGS./PC.) 114.70 KG 52.93 6,070.67
7.00 #16 G.I. TIE WIRE 10.00 KG 95.00 950.00
9.00 4" CONCRETE HOLLOW BLOCKS 310.00 PC 11.00 3,410.00
10.00 1/2" THK. 4' X 8' Ordinary Plywood 1.00 SHT 520.00 520.00
11.00 ASSORTED NAILS CW NAILS 5.00 KG 75.00 375.00
TOTAL 34,924.65
II. FLOORING/FLOOR FRAMING/STAIRS
1.00 12 - 2" X 6" X 10' COCO LUMBER 120.00 BD FT 12.00 1,440.00

2.00 1 - 2" X 12" X 16' COCO LUMBER (STRINGER) 32.00 BD FT 12.00 384.00
3.00 78 - 1/2" X 6" X 10' COCO PLANK FLOORING 195.00 BD FT 12.00 2,340.00
4.00 40 - 2" X 4" X 10' COCO LUMBER (SLIPPERS) 267.00 BD FT 12.00 3,204.00
5.00 1 - 2" X 2" X 14' COCO LUMBER (SLIPPERS) 5.00 BD FT 12.00 60.00
6.00 4 - 2" X 12" X 10' COCO LUMBER (THREAD) 80.00 BD FT 12.00 960.00
7.00 1 - 2" X 12" X 12' COCO LUMBER 24.00 BD FT 12.00 288.00
8.00 16MM Ø X 11" MACHINE BOLTS W/ NUTS & WASHERS 12.00 PC 100.00 1,200.00
9.00 1/4" THK. X 2" FLAT BAR (SCRAP) 1.00 PC 150.00 150.00
TOTAL 10,926.00
III. PARTITIONS/SIDINGS/DOORS & WINDOWS
1.00 1/4" X 4' X 8' LAUAN PLYWOOD 28.00 PC 310.00 8,680.00

2.00 123 - 2" X 3" X 10' COCO LUMBER (STUDS & NAILERS) 612.50 BD FT 16.00 9,800.00
3.00 LOCKSETS 5.00 SET 1,550.00 7,750.00
4.00 3 1/2" X 3 1/2" BUTT HINGES 8.00 PAIR 100.00 800.00
5.00 2" X 2" BUTT HINGES 18.00 PAIR 40.00 720.00
TOTAL 28,350.00
IV. ROOFING/ROOF FRAMING
1.00 6 - 4" X 4" X 10' COCO LUMBER (POST) 80.00 BD FT 12.00 960.00
2.00 7 - 4" X 4" X 12' COCO LUMBER (POST) 48.00 BD FT 12.00 576.00
3.00 6 - 2" X 6" X 10' COCO LUMBER (GIRTS) 60.00 BD FT 12.00 720.00
4.00 6 - 2" X 4" X 14' COCO LUMBER (RAFTER) 75.00 BD FT 12.00 900.00
5.00 24 - 2" X 3" X 14' COCO LUMBER (PURLINS) 168.00 BD FT 12.00 2,016.00
6.00 CORRUGATED G.I. ROOFING 36.00 SQ.M. 300.00 10,800.00
7.00 UMBRELLA NAILS 2.00 KG 80.00 160.00
8.00 GA. 26 36" X 8' PLAIN GI. SHEET (RIDGE ROLL) 6.00 LN.M. 113.00 678.00
TOTAL 17,710.00
Page 103 of 205

Project : 6M X 6M CAMPHOUSE
Location : FOR DISTRICT & REGIONAL OFFICE PROJECTS OF DPWH REGION XI
Subject : BILL OF MATERIALS
V. ELECTRICAL
1.00 8.0 SQ. MM. THHN WIRE 20.00 M 66.00 1,320.00

2.00 3.5 SQ. MM. THHN WIRE 50.00 M 24.00 1,200.00
3.00 2.0 SQ. MM. THHN WIRE 35.00 M 25.00 875.00
4.00 2X3 PVC RECEPTACLE 4.00 PC 35.00 140.00
5.00 4X4 PVC JUNCTION BOX 8.00 PC 34.00 272.00
6.00 2X4 PVC UTILITY BOX 8.00 PC 32.00 256.00
7.00 SWITCHES 5.00 PC 178.00 890.00
8.00 DOUBLE CONVENIENCE OUTLET 3.00 PC 170.00 510.00
9.00 SINGLE GANG PLATE 5.00 PC 54.00 270.00
10.00 20AT FUSE 1.00 PC 320.00 320.00
11.00 15 AT FUSE 1.00 PC 320.00 320.00
12.00 30AT SAFETY SWITCH 1.00 SET 850.00 850.00
13.00 18W COMPACT FLOURESCENT LAMP 4.00 PC 124.00 496.00
14.00 20W FLOURESCENT LAMP 4.00 SET 220.00 880.00
15.00 MOLDFLEX 40.00 M 10.00 400.00
16.00 ELECTRICAL TAPE 2.00 PC 35.00 70.00
TOTAL 9,069.00
VI. PLUMBING
1.00 2"ø X 10' PVC PIPE S-1000 1.00 PC 291.00 291.00

2.00 1/4" X 2" PVC BEND 2.00 PC 26.00 52.00
3.00 4" FLOOR DRAIN 2.00 PC 280.00 560.00
4.00 1/2"ø PE PIPE SDR-II 20.00 M 19.00 380.00
5.00 1/2 GI ELBOW 5.00 PC 22.00 110.00
6.00 1/2 GI TEE 2.00 PC 20.00 40.00
7.00 BRONZE FAUCET 3.00 PC 150.00 450.00
8.00 WATER CLOSET 2.00 SET 1,200.00 2,400.00
9.00 KITCHEN SINK 1.00 SET 900.00 900.00
10.00 1/2ø X 28" GI NIPPLE 1.00 PC 52.00 52.00
11.00 1/2 X 4 GI NIPPLE 3.00 PC 8.00 24.00
12.00 3/4 TEFLON TAPE 2.00 PC 8.00 16.00
13.00 PVC SOLVENT 1.00 CAN 190.00 190.00
14.00 USED STEEL DRUMS 2.00 PC 1,500.00 3,000.00
TOTAL 8,465.00
TOTAL MATERIAL COST 109,444.65
TOTAL LABOR COST 32,833.40
GRAND TOTAL 142,278.05
Page 104 of 205

Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774
+ 396 - K1775 + 000
Computation of Rental Rates
Vehicle : 4x4 Single Cabin

Panoramic with dual aircon; 5-speed manual; 2.7 liter diesel engine; power steering; with CD Player Stereo;
car-like panel instrument
Fully-Maintained basis
Rfm = 1.15 x AC x CRF x ( 2+ 0.023478 )

U CRF
AC Acquistion Cost = 1055500 kia

CRF Capital Recovery Factor = 0.240360363 (7 Years Economic Life)
U Average Utilization = 2000 hours / year
= 1.15 x 1055500 x 0.240360363 x ( 2+ 0.023478 )

2000 0.240360363
= 1.15 x 126.8502 x 2.09767833476
Rfm = 306.00450929348 per hour

= 2448.0360743478 per day
= 61200.901858695 per month
Computation of Rental Rates
FULLY-OPERATED BASIS
Rfo = Rfm + Fuel cost+ Lube cost + Vat
Fuel cost = 2.5liter/hrs x 43 107.5 /hr 25800 /month
Lube cost = 0.2 21.5 /hr 5160 /month
Operator Wage = 56.68 /hr 13603.2 /month
Rfm = 306.005 /hr 73441.2 /month

491.685
vat(5%)
491.685 /hr
3933.48 /day
98337 /month kia

Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-
way - K1774 + 396 - K1775 + 000
MINIMUM EQUIPMENT REQUIREMENT

Number of
No. Equipment Description Capacity
Equipment
1 Dump Truck 10 cu.m 2
2 Payloader 1.5 cu.m. 2
3 Bulldozer, D6H Series II PSDS/ DD 155 Hp 1
4 Motorized Road Grader (140 Hp), G710A 1
5 Vibratory Roller (10 mt), SD100 DC 10 MT 1
6 Water Truck/ Pump 16,000 L 1
7 Concrete Vibrator 2
8 Concrete Screeder 1
9 Concrete Saw, Blade Ø 14" 1
10 Bar Cutter, Single Phase 1
11 Cargo Truck 1
12 Transit Mixer 5.5 Hp 4
13 Backhoe (Wheel Type ) 7.5 Hp 1
14 Batching Plant 1
15 Cargo Truck/Delivery Truck (5 T) 5T 1
16 Applicator Machine 1
17 Kneading Machine 1
18 Welding Machine(500A) Electric Driven
19 Bar Cutter 1
20 Bar Bender 1
21 Service Crane (21-25 mt)
22 Cargo Truck (9-10 mt) 1
23
24
25
SUB-TOTAL 26
Department of Public Works and Highways (DPWH)
Contract ID : 18LB0062
Contract Name : Construction of Road Slope Protection Structure along Pres. Diosdado P.Macapagal Natl Hi-way - K1774 + 396 - K1775 + 000
-
Location of the Contract: DAVAO CITY
Contract Duration : 240 CAL. DAYS
BAR CHART
DURATION (240 CALENDAR DAYS)
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT AMOUNT
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16 W17 W18 W19 W20 W21 W22 W23 W24 W25 W26 W27 W28 W29 W30 W31 W32 W33 W34 W35

522a(1) Active Protection System (inc. Permanent Ground Anchor & Hydroseeding) 4,201.800 sq.m. 66,449,079.28
Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 0.00

Err:509 Err:509
Err:509 Err:509
TOTAL Err:509
PREPARED/CHECKED BY:
EFREN U. ALINSUGAY,JR.
Engineer II
0
Project Name: JCT. FATIMA- MALABOG ROAD LEADING TO MEGKAWAYAN PEAK RESORT, MALABOG, DAVAO CITY
PART C EARTHWORKS
ITEM 102(2) Roadway Excavation
00+300.000 - 00+700.000 Total Length = 400.00 m
Volume = 24,375.69 cu.m.

(pls. see quantity sheets)
Total Volume = 24,376.00 cu.m.
ITEM 104(1)a Embankment from Roadway Excavation
00+300.000 - 00+700.000 Total Length = 400.00 m
Volume = 2,422.52 cu.m.

Total Volume = 2,423.00 cu.m.
ITEM 105(1) Subgrade Preparation
00+300.000 - 00+700.000 Total Length = 400.00 m
Area = 2,680.00 sq.m.

Total Area = 2,680.00 sq.m.
PART D SUB-BASE AND BASE COURSE
ITEM 200 Aggregate Subbase Course
00+300.000 - 00+700.000 Total Length = 400.00 m
Volume = 1,440.00 cu.m.

Volume = 1,440.00 cu.m.
PART E SURFACE COURSES
ITEM 311(1) PCC Pavement (Unreinforced) 0.28m thk. 7 days
00+300.000 - 00+700.000 Total Length = 400.00 m

width = 6.70 m
Area = 2,680.00 sq.m.
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
ITEM 500(3)b2 Line Canal V-Shape Concrete
00+300.000 - 00+700.000 Total Length = 400.00 m
Total Length = 800.00 ln.m
ITEM 512(1)e Erosion Control Mat (Type 5)
00+440.000 Length = 228 L.m.

RIGHT AREA = 2188.800 sq.m
TOTAL AREA = 2188.800 sq.m
Total Area = 2188.800 sq.m
R11.8.1/17LB0040 Page 109 of 205

Project Name:
JCT. FATIMA- MALABOG ROAD LEADING TO MEGKAWAYAN PEAK RESORT, MALABOG, DAVAO CITY
Area Cut Area Fill Length 105 Area 200 Vol. Cut 102 Vol. Fill 104 Area 105 Vol. 200
STATION LENGTH
Sq. M. Sq. M. Ln. M. Sq. M. CU.M. CU.M. Sq. M. CU.M.
0+300.00 7.700 1.100 6.700 3.600

20.0 253.500 11.000 134.000 72.000
0+320.00 17.650 0.000 6.700 3.600
20.0 567.100 0.000 134.000 72.000
0+340.00 39.060 0.000 6.700 3.600
20.0 1157.600 0.000 134.000 72.000
0+360.00 76.700 0.000 6.700 3.600
20.0 1639.000 0.000 134.000 72.000
0+380.00 87.200 0.000 6.700 3.600
20.0 2036.000 0.000 134.000 72.000
0+400.00 116.400 0.000 6.700 3.600
20.0 2622.000 0.000 134.000 72.000
0+420.00 145.800 0.000 6.700 3.600
20.0 3118.000 0.000 134.000 72.000
0+440.00 166.000 0.000 6.700 3.600
20.0 4120.000 0.000 134.000 72.000
0+460.00 246.000 0.000 6.700 3.600
20.0 3560.000 0.000 134.000 72.000
0+480.00 110.000 0.000 6.700 3.600
20.0 1890.000 0.000 134.000 72.000
0+500.00 79.000 0.000 6.700 3.600
20.0 1034.000 0.000 134.000 72.000
0+520.00 24.400 0.000 6.700 3.600
20.0 314.500 13.900 134.000 72.000
0+540.00 7.050 1.390 6.700 3.600
11.5 40.538 7.993 77.050 41.400
0+551.50 0.000 0.000 6.700 3.600
6.0 0.000 0.000 40.200 21.600
0+557.50 0.000 0.000 6.700 3.600
6.0 0.000 87.300 40.200 21.600
0+563.50 0.000 29.100 6.700 3.600
16.5 0.000 1172.325 110.550 59.400
0+580.00 0.000 113.000 6.700 3.600
20.0 1160.000 1130.000 134.000 72.000
0+600.00 116.000 0.000 6.700 3.600
20.0 1516.400 0.000 134.000 72.000
0+620.00 35.640 0.000 6.700 3.600
20.0 736.400 0.000 134.000 72.000
0+640.00 38.000 0.000 6.700 3.600
20.0 749.400 0.000 134.000 72.000
0+660.00 36.940 0.000 6.700 3.600
20.0 564.400 0.000 134.000 72.000
0+680.00 19.500 0.000 6.700 3.600
20.0 325.000 0.000 134.000 72.000
0+700.00 0.0 13.000 0.000 6.700 3.600 0.000 0.000 0.000 0.000
SUB-TOTAL 400.000 27,403.838 2,422.518 2,680.000 1,440.000
R11.8.1/17LB0040 Page 110 of 205

Project Name: MALABOG BRIDGE

Length 15.346 L.m.
Part F. Bridge Construction
103(2) a Bridge Excavation (Common Soil)

111.24 cu.m.
401 (2) a Concrete Railing, Standard

30.70 l.m.
(Double and gamiton sa DUPA ani te ha)
404 (1) a Reinforcing Steel (Grade 40)

10,216.10 kg
404 (1) b Reinforcing Steel (Grade 60)

12,384.10 kg
Deck Slab
Grade 40 = 4728.00
Grade 60 = 0
Girder
Grade 40 = 1789.7
Grade 60 = 5253.1
Diaphragm
Grade 40 = 121
Grade 60 = 167
Abutment
Grade 40 = 2138.00
Grade 60 = 4220
Rail Post
Grade 40 = 186.43 SW =
Grade 60 = 43.9824
Main = 3.6 x 10 x 2.466 x 2

= 186.43 kgs
Ties = 3.4 x 10 x 0.616 x 2

= 43.982 kgs
Sidewalk
Grade 40 = 490.92
Approach Slab
Grade 40 = 762.00
Grade 60 = 2700
400(4) a2 Precast Concrete Piles, furnished (400mmx 400mm)

80.00 l.m.
400 (14) Precast Concrete Piles, driven (400mm x 400 mm)

80.00 l.m.
400 (16) b Test Piles, furnished and driven (400mm x 400 mm)
Project Name: MALABOG BRIDGE

Length 15.346 L.m.
80.00 l.m.
400 (20) Pile Shoes

8.00 each
400 (25) Splicing of R.C. Piles with Epoxy Each (400mm x 400mm)
80.00 each
405 (1) b2 Structural Concrete 27.58 Mpa (Class A- 14 Days)

132.20 cu.m.
Deck Slab = 28.65
Girder = 27.93
Diaphragm = 2.1
Abutment = 42.9
Rail Post = 1.236
Sidewalk = 10.19
Approach Slab = 19.16
506(1) Stone Masonry (For Abutment Protection See Plan)

66.3 cu.m.
PROGRAM OF WORKS/BUDGET COST
PROJECT : PHYSICAL TARGET: : 1.504 Lane km

CLASSIFICATION : CONCRETING OF FMR
INCLUDING REHAB. OF
LOCATION : DAVAO CITY STARTING DATE : BRIDGE
EST.PROJECT COST : P #REF! TOTAL PROJECT DURATION : 240 C.D
SOURCE OF FUND : FY 2018 REGULAR INFRASTRUCTURE PROGRAM NO. OF WORKING DAYS : 208 C.D
NO. OF PRE-DETERMINED
0 C.D
LIMITS : Site A 0+640 - 1+300 UNWORKABLE DAYS :
Site B 0+000 - 0+040 SUNDAY/HOLIDAY : 32 C.D
Site C 0+030 - 0+090
Scope of Works : Road Concreting (PCCP 200 mm thk, 3500 psi 14 days conc.)
: Construction of Bridge, L = 26.25m
: Slope Protection Works, Gabions and Mattresses
: Installation of Guardrails
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL
DESCRIPTION REQUIRED
PART B Other General Requirement #REF!
PART C Earthworks #REF!
PART D Subbase and Base Courses #REF!
PART E Surface Course #REF!
PART F Bridge Construction #REF!
PART G Drainage and Slope Protection Structures #REF!
PART H Miscellaneous Structures #REF!
TOTAL #REF!
DESCRIPTION QUANTITY UNIT TOTAL

PART B Other General Requirement #REF!
Part C Earthworks 3,075,328.00
PART D Subbase and Base Courses 923,587.20
PART E Surface Course #REF!
PART F Bridge Construction #REF!
PART G Drainage and Slope Protection Structures #REF!
PART H Miscellaneous Structures -
TOTAL ESTIMATED DIRECT COST #REF!
BREAKDOWN OF EXPENDITURE A. SUB-TOTAL P #REF!

1.0 Labor P Err:509 B. COST OF ENGINEERING P #REF!
2.0 Materials P #REF! C. TAXES/OCM/PROFIT P #REF!
3.0 Rental of Equipment P Err:509 D. ROW ACQUISITION P -
4.0 Direct Cost P Err:509 E. PDE P
5.0 PDE 0% P F. TOTAL ESTIMATED COST P #REF!
6.0 OCM 12.0% P #REF!
7.0 PROFIT 8.0% P #REF!
8.0 VAT 5.0% P #REF!
9.0 EAO 2.0% P #REF!
10.0 RROW P
11.0 TOTAL P #REF!
Prepared by: Recommending Approval:
EFREN U. ALINSUGAY JR. MILAGROS E. DELOS REYES

Engineer II Assistant District Engineer
Reviewed by: Approved by:
DWIGHT VINCENT J. FERNANDEZ WILFREDO G. AGUILAR

Engineer III/Chief, Planning & Design Section District Engineer
R11.8.1/17LB0166 Page 113 of 205

PROJECT NAME : -

Item No./Description : A.1.1 Provision of Field Office for the Engineers (Rental Basis)
Output per hour : Quantity:
Unit: mos
No. of
Designation No. of Days Daily Rate Amount
Person
A. Labor

Name and Capacity No of Units No. of Days Daily Rate Amount
B. Equipment

C. Total (A + B) 0.00

F. Materials
Provision of Field Office for the Engineers (Rental Basis) mos. 1.00 10,000.00 10,000.00

R 11.8.1/17LB0166 Page 114 of 205

PROJECT NAME : -

Item No./Description : B.4 (5) Bridge Survey and Staking
Unit: each
No. of
Person
A. Labor
a. Instrumentman 2 7.00 625.44 8,756.16

b. Surveyman 2 7.00 625.44 8,756.16
c. Laborer 4 7.00 348.96 9,770.88

B. Equipment

C. Total (A + B) 27,283.20

F. Materials

b. Paint gal. 1.00 614.00 614.00
c. Field Books pcs. 2.00 43.00 86.00

R 11.8.1/17LB0166 Page 115 of 205

PROJECT NAME : -

I.
Unit of Measurement : km
Unit: km
No. of
Person
A. Labor
a. Instrumentman 2 3.00 695.12 4,170.72

b. Surveyman 4 3.00 503.28 6,039.36
c. Laborer 4 3.00 348.96 4,187.52
B. Equipment

C. Total (A + B) 14,397.60
F. Materials

b. Paint gal. 3.00 614.00 1,842.00
c. Field Books pcs. 2.00 43.00 86.00

R 11.8.1/17LB0166 Page 116 of 205

R 11.8.1/17LB0166 Page 117 of 205

PROJECT NAME : -

unit: each
No. of
Billboard
A. Labor
labor 1 each 624.99 624.99

B. Equipment

C. Total (A + B) 624.99
F. Materials
Post 4-2x3x10" bd.ft 20 13.00 260.00

1/2" thk x 4 x 8 Marine Plywood sht 1.00 710.00 710.00

R 11.8.1/17LB0166 Page 118 of 205

PROJECT NAME : -
Item No./Description : B.7(1) Occupational Safety and Health Program
unit: mo
No. of
Designation No. of Hours Monthly Rate Amount
Person
A. Labor
First Aider 1 0.27 12,582.60 3,355.36


B. Equipment

C. Total (A + B) 3,819.08
F. Materials

Safety Reflectorized Vest mo 1.00 21.00 21.00
Gloves mo 1.00 230.10 230.10
Medical kit mo 1.00 3,300.00 3,300.00

R 11.8.1/17LB0166 Page 119 of 205

PROJECT NAME : -
Item No./Description : B.8(1) Traffic Management
unit: mo
No. of
Warning
A. Labor
labor #REF!
Sub - Total for A #REF!

B. Equipment

C. Total (A + B) #REF!
F. Materials

Roadwork Ahead Sign(1.8M X 0.6M) each 2 #REF! #REF!
2.Road machinery Ahead Sign(1.2M X 0.6M) (qty every 1 set) each 2 #REF! #REF!
II. INFORMATORY SIGN (qty every 1 set) each 2 #REF! #REF!
III. BOLLARD pcs 15 #REF! #REF!

Sub - Total for F #REF!

G. Direct Unit Cost (E + F) #REF!
I. Contractor's Profit (CP) 8% of G #REF!
J. Value Added Tax (VAT) 5% of (G + H + I) #REF!
K. Total Unit Cost (G + H + I + J) #REF!
R 11.8.1/17LB0166 Page 120 of 205

PROJECT NAME : -
Unit of Measurement :
Unit: L.s.
No. of
Person
A. Labor

B. Equipment
Stake cargo 21.57 1,906.00 41,107.24

b. Stake Truck 1 10.78 1,189.00 12,821.75
c. Dump Truck (10.0 cu.m) 2 10.78 1,420.00 30,625.54

C. Total (A + B) 84,554.52
F. Materials

R 11.8.1/17LB0166 Page 121 of 205

R 11.8.1/17LB0166 Page 122 of 205

PROJECT NAME : 0
PART C. EARTHWORKS
Item No./Description : 100(1) Clearing & Grubbing
Unit of Measurement : ha Quantity:
Output per hour : 0.05 Unit: ha
No. of
Person
A. Labor

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Bulldozer (155 Hp), D6H SERIES II PSDS/DD 1 1 2,299.00 2,299.00
(Hauling Distance - within three (3) kilometers)
Assumed 150mm cut

C. Total (A + B) 6,919.91
D. Output per hour = .0500 sq.m.
F. Materials

H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G 16,607.78
R 11.8.1/17LB0166 Page 123 of 205

PROJECT NAME : -

PART C. EARTHWORKS
No. of
Person
A. Labor

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 2 1 1,420.00 2,840.00

C. Total (A + B) 6,293.91
F. Materials

R 11.8.1/17LB0166 Page 124 of 205

PROJECT NAME : -
Item No./Description : 103(1) Structure Excavation

Unit of Measurement : cu.m. Quantity:
No. of
Person
A. Labor

b. Laborer 3 1 48.51 145.53

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 4,496.66
F. Materials

R 11.8.1/17LB0166 Page 125 of 205

PROJECT NAME : -
Item No./Description : 103(2)a Bridge Excavation (Common Soil)

No. of
Person
A. Labor

c. Laborer 2 1 48.51 97.02

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 4,512.50
F. Materials

R 11.8.1/17LB0166 Page 126 of 205

PROJECT NAME : -
Item No./Description : 103(6) Pipe Culverts & Drain Excavation

Unit of Measurement : cu.m. Quantity:
No. of
Person
A. Labor

b. Laborer 3 1 48.51 145.53

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 4,496.66
F. Materials

R 11.8.1/17LB0166 Page 127 of 205

PROJECT NAME : -

PART C. EARTHWORKS
Item No./Description : 104(1)a Embankment from Roadway Excavation (Common Soil)
No. of
Person
A. Labor
b. Laborer 2 0.83 48.51 80.53

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Backhoe 1 0.83 1,537.00 1,275.71
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 9,354.11
F. Materials

R 11.8.1/17LB0166 Page 128 of 205

PROJECT NAME : -

PART C. EARTHWORKS
Unit: sq.m
No. of
Person
A. Labor

b. Laborer 2 1.00 48.51 97.02

B. Equipment

c. Water Truck (1000 gal.), All Make 1 0.25 1,065.00 266.25

C. Total (A + B) 4,469.16
D. Output per hour = 300 sq m
F. Materials

R 11.8.1/17LB0166 Page 129 of 205

PROJECT NAME : -

Item No./Description : 200 (1) Aggregate Subbase Course
Unit: cu.m.
No. of
Person
A. Labor

b. Laborers 2 1 48.51 97.02

B. Equipment

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 4,469.16

F. Materials


R 11.8.1/17LB0166 Page 130 of 205

R 11.8.1/17LB0166 Page 131 of 205

PROJECT NAME : -

Item No./Description : 311(1)e1 PCC Pavement (Unreinforced), 0.28m THK., 3500 psi @ 14day concrete
unit: sq.m.
Designation No. of person No. of Hours Hourly Rate Amount

A. Labor

c. Laborer 12 1 48.51 582.12

B. Equipment

f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00

C. Total (A + B) 11,120.83
F. Materials
a. Reinforcing Steel Bar kg. 0.50 #REF! #REF!

g. Cement bag 2.66 #REF! #REF!
i. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
j. Grease/Tar lit. 0.0078 300.00 2.34

H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G #REF!
R 11.8.1/17LB0166 Page 132 of 205
PROJECT NAME : Davao City
LOCATION : 311(1)e1
###
Item No./Description : 512 (1) e Erosion Control Mat
Output per hour : 4.000 Quantity: Err:509
Unit: sq.m.
No. of
Person
A. Labor

b. Skilled Laborer 10 1.00 62.91 629.10
c. Laborer 12 1.00 48.51 582.12

B. Equipment
Boom Truck 1 1.00 750.00 750.00

Winch / Crane 15 - 25 tonner 1 1.00 450.00 450.00

C. Total (A + B) 2,498.11
F. Materials
a. Erosion Mat Type 5 sq.m. 1.05 447.30 469.67

b. SJ Pins Epoxy Coated (12mmØ x 1m Grade 40 @ 1m O.C.) pc 3.0 550.00 1,650.00

R 11.8.1/17LB0166 Page 133 of 205

PROJECT NAME : 0.00

Item No./Description : 400 (20) Pile Shoes
Output per hour : 1.00 each Quantity: 10.00
Unit: each
No. of
Person
A. Labor

b. Skilled Laborer 1 0.25 62.91 15.73
c. Laborer 1 0.25 48.51 12.13

B. Equipment
a. Welding Machine 1 0.25 391.00 97.75

b. Bar Cutter 1 0.15 219.75 32.96
c. Bar Bender 1 0.15 351.50 52.73

C. Total (A + B) 102.30
D. Output per hour = .625 m.
F. Materials
a. Reinforcing Steel Bar, Grade 40 kg. 26.50 #REF! #REF!

b. Steel Plate (300mmx300mmx100mm) kg. 7.06 #REF! #REF!
c. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.017 100.00 1.70

H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G #REF!
R 11.8.1/17LB0166 Page 134 of 205

PROJECT NAME : 0.00

Item No./Description : 401(2) a Concrete Railing (Standard)
Output per hour : 0.833 ln.m Quantity: 61.40
Unit: m
No. of
Person
A. Labor

b. Skilled laborer 1 1 62.91 62.91
c. Laborer 2 1 48.51 97.02

B. Equipment
a. Concrete Vibrator 1 0.25 148.88 37.22

b. Bar Cutter 1 0.125 219.75 27.47
c. Bar Bender 1 0.125 351.50 24.68
d. Cutting Bar 1 0.025 45.45 1.14
Minor Tools(10% of Labor) 24.682

C. Total (A + B) 362.01
F. Materials
a. Ready Mix Concrete cu.m 0.100 4,253.00 425.30

b.Renfocing Steel Bar kg. 17.85 40.00 714.00
c. Plywood 1/2'' x 4' x 8' -3 uses pc. 0.6 665 399.00
d. Lumber - 3 uses bd.ft. 26 13.00 112.67
e. Assorted CWN (1 KG./100 BD.ft. of Lumber) kg. 0.26 40.00 10.40
f. Tie Wire (2% of RSB) kg. 0.357 43.00 15.35
g. Oxygen /Acetylene( 1kg./5000 kg. of steel) set 0.0036 2,500.00 8.93

R 11.8.1/17LB0166 Page 135 of 205

PROJECT NAME : 0.00

Item No./Description : 404A(1) a Epoxy-Coated Reinforcing Steel Bar (Grade 40)
Output per hour : 60.00 kg Quantity: 10,205.00
Unit: kg.
Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

b. Laborer 8 1 48.51 388.08
c. Skilled Laborer 2 1 62.91 125.82

B. Equipment
a. Service Crane (25 T, 145 hp) 1 0.15 1,384.00 207.60

b. Cargo Truck (10T ,270 HP) 1 0.15 1,102.00 165.30
C. Bar Cutter 1 0.50 219.00 109.50
d. Bar Bender 1 0.50 351.00 175.50

C. Total (A + B) 1,258.69
F. Materials
a. Tie Wire (2% of RSB) kg. 0.021 58.00 1.22

b. Reinforcing Steel Bar, Grade 40 w/ 5% waste kg. 1.05 #REF! #REF!
c. Paint Metal Epoxy gal. 0.0021 775.00 1.63

I. Contractor's Profit (CP) 8.00% of G #REF!
R 11.8.1/17LB0166 Page 136 of 205

PROJECT NAME : 0.00

Item No./Description : 404A(1) b Epoxy-Coated Reinforcing Steel Bar (Grade 60)
Output per hour : 100.00 kg. Quantity: 12,384.10
Unit: kg.

A. Labor

b. Laborer 8 1 62.91 503.28

B. Equipment
a.Service Crane(25 T, 145 HP) 1 0.15 1,384.00 207.60

b. Cargo Truck (10 T, 270 HP) 1 0.15 1,102.00 165.30
c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.00 175.50

C. Total (A + B) 1,345.47
F. Materials

b. Reinforcing Steel Bar, Grade 60 w/ 5% waste kg. 1.05 #REF! #REF!

I. Contractor's Profit (CP) 8.00% of G #REF!
R 11.8.1/17LB0166 Page 137 of 205

PROJECT NAME :
0.00
Item No./Description : 405(1)b2 Structural Concrete (Class "A", 27.58 MPA @ 14days)
Output per hour : 10.00 cu.m Quantity: 132.20
Unit: cu m
No. of
Person
A. Labor

b. Laborer 8 1 62.91 503.28
0.00
Installation & removal of removal formworks / falsework 0.00
d. Construction Foreman 1 20 86.89 1,737.80
e. Skilled Laborer 4 20 62.91 5,032.80
f. Laborer 8 20 48.51 7,761.60

B. Equipment
a. Transit Mixer 2 1.00 1,279.00 2,558.00

b.Concrete Vibrator 2 1.00 148.88 297.76
c. Batching Plant(30cu.m.) 1 0.50 1,208.03 604.02
d. Payloader (1.50 cu.m.),LX80-2C 1 0.50 1,733.00 866.50
e. Water Truck (1000 GAL.) 1 0.25 1,065.00 266.25
F. Crane w/ Bucket 1 0.50 1,729.00 864.50

C. Total (A + B) 20,773.44
F. Materials
a. Lumber, Good - 4 uses bd.ft 100 45.00 1,125.00

b. Plywood (1/2'' x 4' x 8') - 4 uses pc. 1.5 700 262.50
c. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 1 61.00 61.00
d. Cement bag 10.5 #REF! #REF!
f. Gravel cu.m. 1 #REF! #REF!
g. Curing Compound lit. 1 28.00 28.00
h. Cork Expansion Joint Filler(.019m x 1.2m x 2.44m) pc. 0.0198 750.00 14.85

R 11.8.1/17LB0166 Page 138 of 205

PROJECT NAME : 0.00

Item No./Description : 400(4) a2 Precast Concrete Piles, furnished (450mmx 450mm)
Output per hour : 1.00 L.m. Quantity: 150.00
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 2 1 48.51 97.02

B. Equipment
a. Truck Mounted Crane (45 T) 1 1.00 1,772.00 1,772.00

Minor Tools (10% of labor) 30.97 30.97

C. Total (A + B) 2,112.70
D. Output per hour = 1.00 ea
F. Materials
a. Precast, Prestressed Concrete Piles m. 1.00 3,255.00 3,255.00

(delivered at site)

R 11.8.1/17LB0166 Page 139 of 205

PROJECT NAME : 0.00

Item No./Description : 400 (14) Precast Concrete Piles, driven (450mm x 450 mm)
Output per hour : 6.0 L.m. Quantity: 150.00
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 6 1 48.51 291.06

B. Equipment

b. Diesel Hammer (K25 or equivalent) 1 1.00 1,249.00 1,249.00
c. Service Crane 1 0.33 904.00 298.32
d. Drop Hammer 1 0.33 200.00 66.00
e. Jack Hammer 2 0.50 514.31 514.31
f. Air Compressor (103 Hp) 1 0.50 675.00 337.50
Minor Tools (10% of Labor) 95.60 95.60

C. Total (A + B) 5,088.14
D. Output per hour = 50 ln.m.
F. Materials
a. Coco Log m. 6.67 350.00 2,334.50

b. Spike kg. 0.50 68.00 34.00
c. Assorted Common Wire Nail kg. 0.50 68.00 34.00

R 11.8.1/17LB0166 Page 140 of 205

PROJECT NAME : 0.00

Item No./Description : 400 (16) b Test Piles, furnished and driven (450mm x 450 mm)
Output per hour : 6.0 l.m. Quantity: 150.00
Unit: l.m.

A. Labor

c. Laborer 6 1 48.51 291.06

B. Equipment

b. Diesel Hammer (K25 or equivalent) 1 0.30 1,249.00 374.70
c. Drop Hammer 1 0.50 200.00 100.00
d. Cutting Outfit 1 0.10 45.45 4.55
e. Jack Hammer 2 0.50 514.31 514.31
f. Air Compressor (103 Hp) 1 0.50 675.00 337.50

C. Total (A + B) 3,858.47
F. Materials
a. Coco Log - 2 uses m. 1.70 350.00 297.50

b. Lumber (Falsework) - 2 uses bd.ft. 16.00 20.00 160.00
c. Nail/Spike kg. 0.16 68.00 10.88
e. Fabricated R.C. Pile m. 1.00 4,097.31 4,097.31

R 11.8.1/17LB0166 Page 141 of 205

PROJECT NAME : 0.00

Item No./Description : 400 (25) Splicing of R.C. Piles with Epoxy Each (450mm x 450mm)
Unit: each

A. Labor

c. Laborer 1 1 48.51 48.51

B. Equipment
a. Tuck Mounted Crane (45 T) 1 2 1,772.00 3,544.00


C. Total (A + B) 3,767.34
F. Materials
a. Reinforcing Steel Bar (36mm dia. ´ 1.50) kg. 44.79 #REF! #REF!
b. Concrete Epoxy for R.C Piles set 0.03 1,800.00 54.00
c. Dried Sand can 0.03 50.00 1.50

R 11.8.1/17LB0166 Page 142 of 205

PROJECT NAME : 0.00

Item No./Description : 500(1)b3 Pipe Culverts, 910mm dia (36")
Unit of Measurement : L.m.
Output per hour : 1.7500 Quantity:
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50

C. Total (A + B) 1,277.43
F. Materials
a. Portland Cement bag 1.080 265.00 286.20

b. Sand cu.m. 0.061 620.00 37.82
c. R.C. Pipes (910 mm dia.) pc. 1 4,700.00 4,700.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.128 620.00 79.36

R 11.8.1/17LB0166 Page 143 of 205

PROJECT NAME : 0.00

Unit: L.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50


C. Total (A + B) 1,277.43
F. Materials

b. Sand cu.m. 0.097 620.00 60.14

R 11.8.1/17LB0166 Page 144 of 205

PROJECT NAME : 0.00

Item No./Description : 505(2)a Grouted Riprap (Class A)
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment
a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25

C. Total (A + B) 856.08
F. Materials
a. Cement bag 3.00 265.00 795.00

b. Sand cu.m. 0.25 620.00 155.00
c. Gravel Fill cu.m. 0.015 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
f. Boulders (15 - 25 kg.) cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 145 of 205

PROJECT NAME : 0.00

Item No./Description : 506 (1) Stone Masonry
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% Labor) 60.08

C. Total (A + B) 970.12
F. Materials

b. Sand cu.m. 0.30 620.00 186.00
c. Gravel Fill cu.m. 0.02 650.00 13.00
f. Boulders cu.m. 1.05 760.00 798.00
Miscellaneous (1% of Materials) #REF!

H. Overhead, Contingencies & Miscellaneous (OCM) 12% of G #REF!
R 11.8.1/17LB0166 Page 146 of 205

PROJECT NAME : 0.00

Item No./Description : 508 Hand Laid Rock Embankment
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 660.87
F. Materials
a. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 147 of 205

PROJECT NAME : 0.00

Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 600.79
F. Materials

b. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 148 of 205

PROJECT NAME : 0.00

Item No./Description : 511(2) Mattresses
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 600.79
F. Materials
a. Mattresses (6 x 2 x 0.3 ) pc. 0.28 4,550.00 1,274.00

b. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 149 of 205

PROJECT NAME : 0.00

Unit: sq.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment
a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

C. Total (A + B) 876.29
F. Materials


R 11.8.1/17LB0166 Page 150 of 205

PROJECT NAME : 0.00

Item No./Description : 603(3) a1 Metal Guardrail (Metal Beam) Including Post G.I. Post (W-Beam)
Unit of Measurement : l.m.
Unit: l.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. One Bagger Mixer 1 0.50 172.00 86.00

b. Concrete Vibrator 1 0.50 148.88 74.44
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
d. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

C. Total (A + B) 916.28
F. Materials
a. Cement bag 0.367 265.00 97.35

b. Sand cu.m. 0.041 620.00 25.31
c. Gravel cu.m. 0.020 650.00 13.27
d. Metal Beam Guardrail (W-Beam) l.m. 1.000 1,750.00 1,750.00
e. Guardrail Post (G.I. Pipe 102mm dia x 1.64m) pc. 0.435 1,600.00 696.00
e. Plywood Marine, 1/2" thk. x 4' x 8' - 4 uses pc. 0.250 710.00 44.38
f. Lumber - 4 uses bd.ft. 8.000 13.00 26.00
g. Reinforcing Steel Bars, Grade 40 kg. 0.194 40.00 7.75
j. Bolt, Nut & Washer 5/8" dia. x 9" pc. 0.500 28.00 14.00
k. Bolt, Nut & Washer 5/8" dia. x 1" pc. 2.000 21.00 42.00

R 11.8.1/17LB0166 Page 151 of 205

PROJECT NAME : 0.00

Item No./Description : 603(4)a Metal Beam End Piece
Unit of Measurement : each
Unit: each
No. of
Person
A. Labor

c. Laborer 2 1 48.51 97.02

B. Equipment
a. Cargo Truck (10 T) 1 1.00 1,102.00 1,102.00


C. Total (A + B) 1,361.16
F. Materials
a. Metal Guradrail End Piece ea. 1.00 1,350.00 1,350.00

R 11.8.1/17LB0166 Page 152 of 205

PROJECT NAME : 0.00

Item No./Description : 622(1)a Coconet (CN 400)
Unit: sq.m.
No. of
Person
A. Labor

b. Laborer 8 1 48.51 388.08

B. Equipment
a. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25


C. Total (A + B) 788.72
F. Materials
a. Erosion Control Net CGN 400 w/ 5 % wastage sq.m. 1.05 108.00 113.40
(Price includes bamboo pegs)

R 11.8.1/17LB0166 Page 153 of 205

PROJECT NAME : 0.00

Item No./Description : 622(2)b Coco-logs/Fascine (CN 200)
Unit: L.m.
No. of
Person
A. Labor

b. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 522.47
F. Materials
a. Coco Fiber Roll (CGR 200) l.m. 1.05 350.00 367.50

(Price includes nylon ropes and live stakes)

R 11.8.1/17LB0166 Page 154 of 205

Contract Name : 0
Location: DAVAO CITY
DAVAO CITY DISTRICT ENGINEERING OFFICE

Leon Ma. Guererro St. Davao Ctiy
Contract Duration: 240 Unit Cost
CD
ESTIMATED MARK-UPS, % TOTAL MARK-UP Total Indirect

ITEM NO. DESCRIPTION QTY. UNIT Total Cost (5+11) (Adjusted)
DIRECT COST OCM Profit % Value ( 5 * 8) VAT (5+9)5% Cost (9+10)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11) .(12) .(13)
( 12/ 3 )
#NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? 8.00% 8.00% - - 0.00 #NAME? #NAME?
B.4 (5) Bridge Survey and Staking 1.00 each 31,382.51 8.00% 8.00% 2,510.60 1,694.66 4,205.26 35,587.77 35,587.77
B.5 Project Billboard / Signboard 4.00 each 10,833.12 8.00% 8.00% 866.65 584.99 1,451.64 12,284.76 3,071.19
B.7(1) Occupational Safety and Health Program 6.90 mo 51,479.38 8.00% 8.00% 4,118.35 2,779.89 6,898.24 58,377.62 8,460.52
B.8(1) Traffic Management 6.90 mo #REF! 8.00% 8.00% #REF! #REF! #REF! #REF! #REF!
B.9 Mobilization / Demobilization 1.00 L.s. 84,554.52 4,227.73 4,227.73 88,782.25 88,782.25
PART C. EARTHWORKS
#NAME? #NAME? #NAME? #NAME? #NAME? 12.00% 8.00% 20.00% - - 0.00 #NAME? #NAME?
102(2) Surplus Common Excavation 24,376.00 cu.m. 2,557,005.84 12.00% 8.00% 20.00% 511,401.17 153,420.35 664,821.52 3,221,827.35 132.17
104(1)a Embankment from Roadway Excavation (Common Soil) 2,423.00 cu.m. 453,299.94 12.00% 8.00% 20.00% 90,659.99 27,198.00 117,857.99 571,157.93 235.72
105(1)a Subgrade Preparation (Common Material) 2,680.00 sq.m 39,924.50 12.00% 8.00% 20.00% 7,984.90 2,395.47 10,380.37 50,304.87 18.77
200 (1) Aggregate Subbase Course 1,440.00 cu.m. 923,587.20 12.00% 8.00% 20.00% 184,718.36 55,415.51 240,133.87 1,163,721.07 808.14
311(1)e1 PCC Pavement (Unreinforced), 0.28m THK., 3500 psi @ 14day concrete 2,680.00 sq.m. #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
PART F. BRIDGE CONSTRUCTION
400 (20) Pile Shoes 10.00 each #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
401(2) a Concrete Railing (Standard) 61.40 m 130,181.51 12.00% 8.00% 20.00% 26,036.39 7,810.92 33,847.31 164,028.82 2,671.48
404A(1) a Epoxy-Coated Reinforcing Steel Bar (Grade 40) 10,205.00 kg. #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
404A(1) b Epoxy-Coated Reinforcing Steel Bar (Grade 60) 12,384.10 kg. #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
405(1)b2 Structural Concrete (Class "A", 27.58 MPA @ 14days) 132.20 cu m #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
Page 155 of 205

Contract Name : 0
Location: DAVAO CITY
DAVAO CITY DISTRICT ENGINEERING OFFICE

Leon Ma. Guererro St. Davao Ctiy
Contract Duration: 240 Unit Cost
CD
ESTIMATED MARK-UPS, % TOTAL MARK-UP Total Indirect

ITEM NO. DESCRIPTION QTY. UNIT Total Cost (5+11) (Adjusted)
DIRECT COST OCM Profit % Value ( 5 * 8) VAT (5+9)5% Cost (9+10)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11) .(12) .(13)
( 12/ 3 )
400(4) a2 Precast Concrete Piles, furnished (450mmx 450mm) 150.00 L.m. 805,155.00 12.00% 8.00% 20.00% 161,031.09 48,309.33 209,340.42 1,014,495.42 6,763.30
400 (14) Precast Concrete Piles, driven (450mm x 450 mm) 150.00 L.m. 487,578.00 12.00% 8.00% 20.00% 97,515.70 29,254.71 126,770.41 614,348.41 4,095.66
400 (16) b Test Piles, furnished and driven (450mm x 450 mm) 150.00 l.m. 800,065.50 12.00% 8.00% 20.00% 160,013.03 48,003.91 208,016.93 1,008,082.43 6,720.54
500(1)b3 Pipe Culverts, 910mm dia (36") - L.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
500(1)b6 Pipe Culverts, 1520mm dia (60") - L.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
505(2)a Grouted Riprap (Class A) - L.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
506 (1) Stone Masonry 66.30 cu.m. #REF! 12.00% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
PART H. MISCELLANEOUS STRUCTURES
603(3) a1 Metal Guardrail (Metal Beam) Including Post G.I. Post (W-Beam) - l.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
603(4)a Metal Beam End Piece - each - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
622(1)a Coconet (CN 400) - sq.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
622(2)b Coco-logs/Fascine (CN 200) - L.m. - 12.00% 8.00% 20.00% - - 0.00 - #DIV/0!
GRAND TOTAL #REF! #REF! #REF! #REF! #REF!
Prepared by: Reviewed by: Approved by :
DWIGHT VINCENT J. FERNANDEZ MILAGROS E. DELOS REYES WILFREDO G. AGUILAR

Chief - Planning & Design Section OIC - Assistant District Engineer OIC - District Engineer
Page 156 of 205

Project Name: REHABILITATION/RECONSTRUCTION/UPGRADING OF FATIMA-MALABOG ROAD INCLUDING DRAINAGE DAVAO
CITY
PART C EARTHWORKS
ITEM 101(3)b2 Removal of Actual Structures/Obstruction (Existing PC Concrete Pavement, Unreinforced, thk. = 0.20m )
1503+000.000 - 1503+215.000 = 215.00 ln.m.

Width x 4.00 m
Area = 860.00 sq.m.
1504+707.000 - 1505+000.000 = 278.00 ln.m.

Width x 4.00 m
Area = 1,112.00 sq.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.

Width x 4.00 m
Area = 440.00 sq.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.

Width x 5.00 m
Area = 260.00 sq.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.

Width x 4.00 m
Area = 1,756.00 sq.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.

Width x 4.00 m
Area = 1,980.00 sq.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.

Width x 5.00 m
Area = 200.00 sq.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.

Width x 5.00 m
Area = 6,300.00 sq.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.

Width x 4.00 m
Area = 420.00 sq.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.

Width x 4.00 m
Area = 420.00 sq.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.

Width x 4.00 m
Area = 1,804.00 sq.m.
say = 15,552.00 sq.m.
ITEM 102(2) Surplus Common Excavation
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Total Length = 3,550.00 ln.m.
Volume Cut = 141,055.54 cu.m.

less Volume Fill = 1,608.34
x 1.25
2,010.43
Total Volume = Volume Cut - Volume Fill

= 139,045.11
say = 139,045.00 cu.m.

CITY
ITEM 104 Embankment From Excavation
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Area = 1,608.34 cu.m.

say = 1,608.00 cu.m.
ITEM 105(1) Subgrade Preparation
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Volume = 39,827.40 cu.m.

say = 39,827.00 cu.m.
PART D SUB-BASE AND BASE COURSE
ITEM 200 Aggregare Subbase Course
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Volume = 16,361.61 cu.m.

say = 16,362.00 cu.m.
PART E SURFACE COURSES
ITEM 311(1) PCC Pavement (Unreinforced) 0.28m thk. 28days Concrete, 3,500 psi
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 298.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Width x 6.70 m
CITY
Area = 22,465.10 sq.m.
say = 22,465.10 sq.m.

CITY
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE
ITEM 511(1) Gabions
1509+000.000 - 1509+120.000 = 120.00 ln.m.

1511+190.000 - 1511+230.000 = 40.00 ln.m.
Volume = 1,220.00 cu.m.

( see quantity sheets )
For Teramesh
Volume = 1.64 cu.m.
( from CAD )
No of pcs. = 20.00 pcs
No of Layers = 5.00 layers
Total Volume = 1,383.50 cu.m
ITEM 511(3) Filter Cloth
1511+190.000 - 1511+230.000 = 160.00 ln.m.
Length = 15.75 ln.m.
Total Volume = 2,520.00 sq.m.

PART H MISCELLANEOUS STRUCTURE
ITEM 612(1) Reflectorized Thermoplastic Pavement Markings (White)
Edge Line
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Width = 0.10 m
Sides = 2.00 sides
Area = Length x Width x Sides
= 710.00 sq. m.
Center Line ( Broken Line )
1503+000.000 - 1503+215.000 = 215.00 ln.m.

1504+707.000 - 1505+000.000 = 278.00 ln.m.
1505+650.000 - 1505+760.000 = 110.00 ln.m.
1506+339.000 - 1506+391.000 = 52.00 ln.m.
1508+1048.000 - 1509+302.000 = 439.00 ln.m.
1509+523.000 - 1510+018.000 = 495.00 ln.m.
1510+041.000 - 1510+081.000 = 40.00 ln.m.
1510+115.000 - 1511+341.000 = 1,260.00 ln.m.
1513+013.000 - 1513+118.000 = 105.00 ln.m.
1513+622.000 - 1513+727.000 = 105.00 ln.m.
1516+685.000 - 1517+153.000 = 451.00 ln.m.
Length = 3.00 m
Width = 0.15 m
No. of Strips = 394.00 strips
Area = Length x Width x No. of Strips
= 177.30 sq.m.
Total Area = 887.30 sq.m.

Project Name: REHABILITATION/RECONSTRUCTION/ UPGRADING OF DAMAGED PAVED ROAD OF FATIMA-MALABOG ROAD
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
Area Cut Area Fill Length 105 Area 200 Area 611(1) Volume Cut Volume Fill Area 105 Volume 200 Volume 511(1)
STATION LENGTH
Sq. M. Sq. M. Sq. M. Sq. M. Sq. M. CU.M. CU.M. CU.M. CU.M.
1503+000.00 10.074 0.000 12.300 5.053 0.000

20.0 317.242 0.000 246.000 101.060 0.000
1503+020.00 21.650 0.000 12.300 5.053 0.000
20.0 550.536 0.000 246.000 101.060 0.000
1503+040.00 33.403 0.000 12.300 5.053 0.000
20.0 846.351 0.000 246.000 101.060 0.000
1503+060.00 51.232 0.000 12.300 5.053 0.000
20.0 1127.135 0.000 246.000 101.060 0.000
1503+080.00 61.482 0.000 12.300 5.053 0.000
20.0 1110.825 0.000 246.000 101.060 0.000
1503+100.00 49.601 0.000 12.300 5.053 0.000
20.0 776.315 0.000 246.000 101.060 0.000
1503+120.00 28.030 0.000 12.300 5.053 0.000
20.0 333.392 0.000 246.000 101.060 0.000
1503+140.00 5.309 0.000 12.300 5.053 0.000
20.0 133.037 0.000 246.000 101.060 0.000
1503+160.00 7.995 0.000 12.300 5.053 0.000
20.0 142.631 0.000 246.000 101.060 0.000
1503+180.00 6.268 0.000 12.300 5.053 0.000
20.0 123.763 0.000 246.000 101.060 0.000
1503+200.00 6.108 0.000 12.300 5.053 0.000
15.0 131.574 0.000 184.500 75.795 0.000
1503+215.00 11.435 0.000 12.300 5.053 0.000
1504+707.00 11.345 0.000 12.300 5.053 0.000

13.0 154.500 0.000 159.900 65.689 0.000
1504+720.00 12.424 0.000 12.300 5.053 0.000
20.0 245.606 0.000 246.000 101.060 0.000
1504+740.00 12.136 0.000 12.300 5.053 0.000
20.0 437.646 0.000 246.000 101.060 0.000
1504+760.00 31.628 0.000 12.300 5.053 0.000
20.0 461.791 0.000 246.000 101.060 0.000
1504+780.00 14.551 0.000 12.300 5.053 0.000
20.0 301.252 0.000 246.000 101.060 0.000
1504+800.00 15.574 0.000 12.300 5.053 0.000
20.0 398.631 0.000 246.000 101.060 0.000
1504+820.00 24.289 0.000 12.300 5.053 0.000
20.0 572.282 0.000 246.000 101.060 0.000
1504+840.00 32.939 0.000 12.300 5.053 0.000
20.0 606.341 0.000 246.000 101.060 0.000
1504+860.00 27.695 0.000 12.300 5.053 0.000
20.0 461.631 0.000 246.000 101.060 0.000
1504+880.00 18.468 0.000 12.300 5.053 0.000
20.0 369.689 0.000 246.000 101.060 0.000
1504+900.00 18.500 0.000 12.300 5.053 0.000
20.0 330.993 0.000 246.000 101.060 0.000
1504+920.00 14.599 0.000 12.300 5.053 0.000
20.0 312.764 0.000 246.000 101.060 0.000
1504+940.00 16.678 0.000 12.300 5.053 0.000
20.0 235.533 0.000 246.000 101.060 0.000
1504+960.00 6.876 0.000 12.300 5.053 0.000
20.0 148.067 0.000 246.000 101.060 0.000
1504+980.00 7.931 0.000 12.300 5.053 0.000
5.0 55.663 0.000 61.500 25.265 0.000
1505+000.00 14.334 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1505+650.00 10.552 0.000 12.300 5.053 0.000
10.0 99.611 0.000 123.000 50.530 0.000
1505+660.00 9.370 0.000 12.300 5.053 0.000
20.0 191.880 0.000 246.000 101.060 0.000
1505+680.00 9.818 0.000 12.300 5.053 0.000
20.0 293.416 0.000 246.000 101.060 0.000
1505+700.00 19.524 0.000 12.300 5.053 0.000
20.0 391.915 0.000 246.000 101.060 0.000
1505+720.00 19.668 0.000 12.300 5.053 0.000
20.0 302.851 0.000 246.000 101.060 0.000
1505+740.00 10.617 0.000 12.300 5.053 0.000
20.0 216.044 0.000 246.000 101.060 0.000
1505+760.00 10.987 0.000 12.300 5.053 0.000
1506+339.00 10.742 0.000 12.300 5.053 0.000

21.0 230.748 0.000 258.300 106.113 0.000
1506+360.00 11.234 0.000 12.300 5.053 0.000
20.0 237.860 0.000 246.000 101.060 0.000
1506+380.00 12.552 0.000 12.300 5.053 0.000
11.0 126.907 0.000 135.300 55.583 0.000
1506+391.00 10.522 0.000 12.300 5.053 0.000
1508+1048.00 11.245 0.000 12.300 5.053 0.000

12.0 142.741 0.000 147.600 60.636 0.000
1508+1060.00 12.545 0.000 12.300 5.053 0.000
20.0 257.682 0.000 246.000 101.060 0.000
1508+1080.00 13.223 0.000 12.300 5.053 0.000
20.0 255.630 0.000 246.000 101.060 0.000
1508+1100.00 12.340 0.000 12.300 5.053 0.000
20.0 245.800 0.000 246.000 101.060 0.000
1508+1120.00 12.240 0.000 12.300 5.053 0.000
20.0 274.740 0.000 246.000 101.060 0.000
1508+1140.00 15.234 0.000 12.300 5.053 0.000
20.0 278.000 4.190 246.000 101.060 0.000
1508+1160.00 12.566 0.419 12.300 5.053 0.000
20.0 245.520 9.420 246.000 101.060 0.000
1508+1180.00 11.986 0.523 12.300 5.053 0.000
5.0 65.765 11.700 61.500 25.265 0.000
1508+1185.00 14.320 4.157 12.300 5.053 0.000
20.0 207.430 41.570 246.000 101.060 120.000
1509+020.00 6.423 0.000 12.300 5.053 12.000
20.0 172.322 0.000 246.000 101.060 300.000
1509+040.00 10.809 0.000 12.300 5.053 18.000
20.0 240.010 0.000 246.000 101.060 340.000
1509+060.00 13.192 0.000 12.300 5.053 16.000
20.0 291.178 0.000 246.000 101.060 260.000
1509+080.00 15.926 0.000 12.300 5.053 10.000
20.0 329.234 0.000 246.000 101.060 200.000
1509+100.00 16.997 0.000 12.300 5.053 10.000
20.0 311.165 0.000 246.000 101.060 0.000
1509+120.00 14.119 0.000 12.300 5.053 14.000
20.0 391.595 0.000 246.000 101.060 0.000
1509+140.00 25.040 0.000 12.300 5.053 0.000
20.0 290.538 0.000 246.000 101.060 0.000
1509+160.00 4.013 0.000 12.300 5.053 0.000
20.0 97.539 0.000 246.000 101.060 0.000
1509+180.00 5.740 0.000 12.300 5.053 0.000
20.0 118.166 0.000 246.000 101.060 0.000
1509+200.00 6.076 0.000 12.300 5.053 0.000
20.0 155.263 0.000 246.000 101.060 0.000
1509+220.00 9.450 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1509+220.00 9.450 0.000 12.300 5.053 0.000
20.0 295.335 0.000 246.000 101.060 0.000
1509+240.00 20.083 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1509+240.00 20.083 0.000 12.300 5.053 0.000
20.0 359.295 0.000 246.000 101.060 0.000
1509+260.00 15.846 0.000 12.300 5.053 0.000
20.0 304.130 0.000 246.000 101.060 0.000
1509+280.00 14.567 0.000 12.300 5.053 0.000
22.0 269.288 0.000 270.600 111.166 0.000
1509+302.00 9.914 0.000 12.300 5.053 0.000
1509+523.00 9.322 0.000 12.300 5.053 0.000

17.0 158.477 0.000 209.100 85.901 0.000
1509+540.00 9.322 0.000 12.300 5.053 0.000
20.0 197.476 0.000 246.000 101.060 0.000
1509+560.00 10.425 0.000 12.300 5.053 0.000
20.0 312.604 0.000 246.000 101.060 0.000
1509+580.00 20.835 0.000 12.300 5.053 0.000
20.0 743.855 0.000 246.000 101.060 0.000
1509+600.00 53.551 0.000 12.300 5.053 0.000
20.0 1451.892 0.000 246.000 101.060 0.000
1509+620.00 91.639 0.000 12.300 5.053 0.000
20.0 1744.669 0.000 246.000 101.060 0.000
1509+640.00 82.828 0.000 12.300 5.053 0.000
20.0 1681.508 0.000 246.000 101.060 0.000
1509+660.00 85.323 0.000 12.300 5.053 0.000
20.0 1716.846 0.000 246.000 101.060 0.000
1509+680.00 86.362 0.000 12.300 5.053 0.000
20.0 1754.903 0.000 246.000 101.060 0.000
1509+700.00 89.128 0.000 12.300 5.053 0.000
20.0 1820.302 0.000 246.000 101.060 0.000
1509+720.00 92.902 0.000 12.300 5.053 0.000
20.0 1857.878 0.000 246.000 101.060 0.000
1509+740.00 92.886 0.000 12.300 5.053 0.000
20.0 1866.992 0.000 246.000 101.060 0.000
1509+760.00 93.813 0.000 12.300 5.053 0.000
20.0 1892.417 0.000 246.000 101.060 0.000
1509+780.00 95.428 0.000 12.300 5.053 0.000
23.0 1898.613 0.000 282.900 116.219 0.000
1509+803.00 69.668 0.000 12.300 5.053 0.000
18.0 1171.859 0.000 221.400 90.954 0.000
1510+018.00 60.538 0.000 12.300 5.053 0.000
1510+041.00 52.543 0.000 12.300 5.053 0.000

19.0 872.998 0.000 233.700 96.007 0.000
1510+060.00 39.351 0.000 12.300 5.053 0.000
21.0 820.167 0.000 258.300 106.113 0.000
1510+081.00 38.760 0.000 12.300 5.053 0.000
1510+115.00 29.661 0.000 12.300 5.053 0.000

5.0 147.388 0.000 61.500 25.265 0.000
1510+120.00 29.294 0.000 12.300 5.053 0.000
20.0 599.785 0.000 246.000 101.060 0.000
1510+140.00 30.685 0.000 12.300 5.053 0.000
20.0 679.895 0.000 246.000 101.060 0.000
1510+160.00 37.305 0.000 12.300 5.053 0.000
20.0 799.980 0.000 246.000 101.060 0.000
1510+180.00 42.693 0.000 12.300 5.053 0.000
20.0 803.498 0.000 246.000 101.060 0.000
1510+200.00 37.656 0.000 12.300 5.053 0.000
20.0 890.483 0.000 246.000 101.060 0.000
1510+220.00 51.392 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1510+220.00 51.392 0.000 12.300 5.053 0.000
20.0 1148.242 0.000 246.000 101.060 0.000
1510+240.00 63.432 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1510+240.00 63.432 0.000 12.300 5.053 0.000
20.0 1539.038 0.000 246.000 101.060 0.000
1510+260.00 90.471 0.000 12.300 5.053 0.000
20.0 1755.062 0.000 246.000 101.060 0.000
1510+280.00 85.035 0.000 12.300 5.053 0.000
20.0 1599.000 0.000 246.000 101.060 0.000
1510+300.00 74.865 0.000 12.300 5.053 0.000
20.0 1428.866 0.000 246.000 101.060 0.000
1510+320.00 68.021 0.000 12.300 5.053 0.000
20.0 1337.564 0.000 246.000 101.060 0.000
1510+340.00 65.735 0.000 12.300 5.053 0.000
20.0 1280.319 0.000 246.000 101.060 0.000
1510+360.00 62.297 0.000 12.300 5.053 0.000
20.0 1235.387 0.000 246.000 101.060 0.000
1510+380.00 61.242 0.000 12.300 5.053 0.000
20.0 1342.680 0.000 246.000 101.060 0.000
1510+400.00 73.026 0.000 12.300 5.053 0.000
20.0 1702.615 0.000 246.000 101.060 0.000
1510+420.00 97.235 0.000 12.300 5.053 0.000
20.0 2364.122 0.000 246.000 101.060 0.000
1510+440.00 139.177 0.000 12.300 5.053 0.000
20.0 2672.729 0.000 246.000 101.060 0.000
1510+460.00 128.096 0.000 12.300 5.053 0.000
20.0 2661.536 0.000 246.000 101.060 0.000
1510+480.00 138.058 0.000 12.300 5.053 0.000
20.0 2841.103 0.000 246.000 101.060 0.000
1510+500.00 146.053 0.000 12.300 5.053 0.000
20.0 2943.599 0.000 246.000 101.060 0.000
1510+520.00 148.307 0.000 12.300 5.053 0.000
20.0 3019.392 0.000 246.000 101.060 0.000
1510+540.00 153.632 0.000 12.300 5.053 0.000
20.0 3069.920 0.000 246.000 101.060 0.000
1510+560.00 153.360 0.000 12.300 5.053 0.000
20.0 3068.481 0.000 246.000 101.060 0.000
1510+580.00 153.488 0.000 12.300 5.053 0.000
20.0 3033.783 0.000 246.000 101.060 0.000
1510+600.00 149.890 0.000 12.300 5.053 0.000
20.0 2966.145 0.000 246.000 101.060 0.000
1510+620.00 146.724 0.000 12.300 5.053 0.000
20.0 2874.203 0.000 246.000 101.060 0.000
1510+640.00 140.696 0.000 12.300 5.053 0.000
20.0 2693.675 0.000 246.000 101.060 0.000
1510+660.00 128.672 0.000 12.300 5.053 0.000
20.0 2439.275 0.000 246.000 101.060 0.000
1510+680.00 115.256 0.000 12.300 5.053 0.000
20.0 2071.664 0.000 246.000 101.060 0.000
1510+700.00 91.911 0.000 12.300 5.053 0.000
20.0 1743.390 0.000 246.000 101.060 0.000
1510+720.00 82.428 0.000 12.300 5.053 0.000
20.0 1706.133 0.000 246.000 101.060 0.000
1510+740.00 88.185 0.000 12.300 5.053 0.000
20.0 1811.187 0.000 246.000 101.060 0.000
1510+760.00 92.934 0.000 12.300 5.053 0.000
20.0 1944.384 0.000 246.000 101.060 0.000
1510+780.00 101.505 0.000 12.300 5.053 0.000
20.0 2129.228 0.000 246.000 101.060 0.000
1510+800.00 111.418 0.000 12.300 5.053 0.000
20.0 2374.355 0.000 246.000 101.060 0.000
1510+820.00 126.017 0.000 12.300 5.053 0.000
20.0 2711.904 0.000 246.000 101.060 0.000
1510+840.00 145.173 0.000 12.300 5.053 0.000
20.0 2931.287 0.000 246.000 101.060 0.000
1510+860.00 147.955 0.000 12.300 5.053 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
1510+860.00 Sq. M.
147.955 Sq. M.
0.000 Sq. M.
12.300 Sq. M.
5.053 Sq. M.
0.000 CU.M. CU.M. CU.M. CU.M.
20.0 2447.429 0.000 246.000 101.060 0.000
1510+880.00 96.787 0.000 12.300 5.053 0.000
20.0 1617.868 0.000 246.000 101.060 0.000
1510+900.00 64.999 0.000 12.300 5.053 0.000
19.0 1156.605 0.000 233.700 96.007 0.000
1510+919.00 56.749 0.000 12.300 5.053 0.000
20.0 1134.970 0.000 246.000 101.060 0.000
1511+020.00 56.749 0.000 12.300 5.053 0.000
20.0 900.717 0.000 246.000 101.060 0.000
1511+040.00 33.323 0.000 12.300 5.053 0.000
20.0 661.027 0.000 246.000 101.060 0.000
1511+060.00 32.779 0.000 12.300 5.053 0.000
20.0 743.535 0.000 246.000 101.060 0.000
1511+080.00 41.574 0.000 12.300 5.053 0.000
20.0 842.833 0.000 246.000 101.060 0.000
1511+100.00 42.709 0.000 12.300 5.053 0.000
20.0 851.787 0.000 246.000 101.060 0.000
1511+120.00 42.469 0.000 12.300 5.053 0.000
20.0 907.752 0.000 246.000 101.060 0.000
1511+140.00 48.306 0.000 12.300 5.053 0.000
20.0 960.679 0.000 246.000 101.060 0.000
1511+160.00 47.762 0.000 12.300 5.053 0.000
20.0 921.504 0.000 246.000 101.060 0.000
1511+180.00 44.388 0.000 12.300 5.053 0.000
20.0 912.070 182.640 246.000 101.060 0.000
1511+200.00 46.819 18.264 12.300 5.053 0.000
20.0 1074.447 770.730 246.000 101.060 0.000
1511+220.00 60.626 58.809 12.300 5.053 0.000
20.0 1115.542 588.090 246.000 101.060 0.000
1511+240.00 50.928 0.000 12.300 5.053 0.000
20.0 907.912 0.000 246.000 101.060 0.000
1511+260.00 39.863 0.000 12.300 5.053 0.000
20.0 622.331 0.000 246.000 101.060 0.000
1511+280.00 22.370 0.000 12.300 5.053 0.000
20.0 379.283 0.000 246.000 101.060 0.000
1511+300.00 15.558 0.000 12.300 5.053 0.000
20.0 302.691 0.000 246.000 101.060 0.000
1511+320.00 14.711 0.000 12.300 5.053 0.000
21.0 268.798 0.000 258.300 106.113 0.000
1511+341.00 10.889 0.000 12.300 5.053 0.000
1513+013.00 11.235 0.000 12.300 5.053 0.000

7.0 83.542 0.000 86.100 35.371 0.000
1513+020.00 12.634 0.000 12.300 5.053 0.000
20.0 211.886 0.000 246.000 101.060 0.000
1513+040.00 8.555 0.000 12.300 5.053 0.000
20.0 146.788 0.000 246.000 101.060 0.000
1513+060.00 6.124 0.000 12.300 5.053 0.000
20.0 161.979 0.000 246.000 101.060 0.000
1513+080.00 10.074 0.000 12.300 5.053 0.000
20.0 164.377 0.000 246.000 101.060 0.000
1513+100.00 6.364 0.000 12.300 5.053 0.000
18.0 158.670 0.000 221.400 90.954 0.000
1513+118.00 11.266 0.000 12.300 5.053 0.000
1513+622.00 11.234 0.000 12.300 5.053 0.000

18.0 213.912 0.000 221.400 90.954 0.000
1513+640.00 12.534 0.000 12.300 5.053 0.000
20.0 230.640 0.000 246.000 101.060 0.000
1513+660.00 10.530 0.000 12.300 5.053 0.000
20.0 217.850 0.000 246.000 101.060 0.000
K1503 + 000 - K1503 + 215, K1504 + 707 - K1505 + 000,K1505 + 650 - K1505 + 760
K1506 + 339 - K1506 + 391, K1508 + 1048 - K1509 + 302, K1509 + 523 - K1510 + 018,
K1510 + 041 - K1510 + 081, K1510 + 115 - K1511 + 341, K1513 + 013 - K1513 + 118
K1513 + 622 - K1513 + 727, K1516 + 685 - K1517 + 153
QUANTITY SHEET
STATION LENGTH
20.0 217.850 0.000 246.000 101.060 0.000
1513+680.00 11.255 0.000 12.300 5.053 0.000
20.0 254.900 0.000 246.000 101.060 0.000
1513+700.00 14.235 0.000 12.300 5.053 0.000
20.0 277.570 0.000 246.000 101.060 0.000
1513+720.00 13.522 0.000 12.300 5.053 0.000
7.0 86.685 0.000 86.100 35.371 0.000
1513+727.00 11.245 0.000 12.300 5.053 0.000
1516+685.00 11.523 0.000 12.300 5.053 0.000

15.0 168.570 0.000 184.500 75.795 0.000
1516+700.00 10.953 0.000 12.300 5.053 0.000
20.0 220.470 0.000 246.000 101.060 0.000
1516+720.00 11.094 0.000 12.300 5.053 0.000
20.0 231.860 0.000 246.000 101.060 0.000
1516+740.00 12.092 0.000 12.300 5.053 0.000
20.0 237.470 0.000 246.000 101.060 0.000
1516+760.00 11.655 0.000 12.300 5.053 0.000
20.0 226.390 0.000 246.000 101.060 0.000
1516+780.00 10.984 0.000 12.300 5.053 0.000
20.0 224.280 0.000 246.000 101.060 0.000
1516+800.00 11.444 0.000 12.300 5.053 0.000
20.0 223.920 0.000 246.000 101.060 0.000
1516+820.00 10.948 0.000 12.300 5.053 0.000
20.0 245.000 0.000 246.000 101.060 0.000
1516+840.00 13.552 0.000 12.300 5.053 0.000
20.0 261.185 0.000 246.000 101.060 0.000
1516+860.00 12.567 0.000 12.300 5.053 0.000
20.0 255.465 0.000 246.000 101.060 0.000
1516+880.00 12.980 0.000 12.300 5.053 0.000
20.0 249.920 0.000 246.000 101.060 0.000
1516+900.00 12.012 0.000 12.300 5.053 0.000
20.0 252.670 0.000 246.000 101.060 0.000
1516+920.00 13.255 0.000 12.300 5.053 0.000
20.0 244.900 0.000 246.000 101.060 0.000
1516+940.00 11.235 0.000 12.300 5.053 0.000
20.0 239.890 0.000 246.000 101.060 0.000
1516+960.00 12.754 0.000 12.300 5.053 0.000
23.0 264.316 0.000 282.900 116.219 0.000
1516+983.00 10.230 0.000 12.300 5.053 0.000
20.0 234.834 0.000 246.000 101.060 0.000
1517+020.00 13.253 0.000 12.300 5.053 0.000
20.0 258.974 0.000 246.000 101.060 0.000
1517+040.00 12.644 0.000 12.300 5.053 0.000
20.0 238.884 0.000 246.000 101.060 0.000
1517+060.00 11.244 0.000 12.300 5.053 0.000
20.0 221.874 0.000 246.000 101.060 0.000
1517+080.00 10.943 0.000 12.300 5.053 0.000
20.0 235.960 0.000 246.000 101.060 0.000
1517+100.00 12.653 0.000 12.300 5.053 0.000
20.0 248.640 0.000 246.000 101.060 0.000
1517+120.00 12.211 0.000 12.300 5.053 0.000
20.0 258.760 0.000 246.000 101.060 0.000
1517+140.00 13.665 0.000 12.300 5.053 0.000
13.0 173.193 0.000 159.900 65.689 0.000
1517+153.00 12.980 0.000 12.300 5.053 0.000
SUB-TOTAL 3,238.000 141,055.540 1,608.340 39,827.400 16,361.614 1,220.000
TOTAL 141,055.54 1,608.34 39,827.40 16,361.61 2,360.00

COMPUTATION OF EQUIPMEMT RENTAL RATES
(DPWH FORMULA Under DO. 03, S2010)
Vehicle Model: MITSUBISHI L-300, CHASIS CA 2500cc WITH 4D56 DIESEL, MANUAL
GIVEN: BARE MONTHLY RENTAL = Php 32,429.00

BARE DAILY RENTAL @ 25 DAYS/MO. = Php 1,297.16
BARE HOURLY RENTAL = Php 162.15
MIN. HOURS OPERATING PER DAY = 8 Hours a day
MIN. HOURS OPERATING PER MO. = 200 Hours a month
ECONOMIC LIFE = 7 years based on COA Circular 2003-007
CAPITAL RECOVERY FACTOR (CRF) = 0.24036036
AVERAGE UTILZATION HOURS/YEAR (U) = 2000 hours/yr.
TERMS = 15 Days
Note: Terms and Condition on operated and operated dry equipment rental contract under section A of ACEL Rate Book page 25.
A. BARE RENTAL BASIS (RB):
RB = Php 162.15 /hour

RB = Php 1,297.16 /day
RB = Php 19,457.40 /month
B. FULLY-MAINTAINED BASIS (RFM):
RFM = 1.15 x AC x CRF x ( 2 + 0.023478 )

U CRF
RFM = 1.15 x 128.45 x 2.097678
RFM = Php 309.86 per hour

= Php 2,478.91 per day
= Php 37,183.66 per month
C. FULLY-OPERATED BASIS (RFO):
RFO = RFM + FC + LC+ OW+ VAT
Fuel cost = 15% x 101 Hp x 28.50 = Php 431.78 /hr

Lube cost = 20% x Php 431.78 = Php 86.36 /hr
Operator's Wage = = Php 62.50 /hr
RFM = = Php 309.86 /hr
= Php 890.49 /hr
VAT(12%) = RFM x 12% (PER DO. 3 S2010) = Php 106.86 /hr
RFO = = Php 997.35 /hr
RFO = RFM + Fuel cost+ Lube cost + VAT

RFO = Php 997.35 per hour
RFO = Php 7,978.82 per day
RFO = Php 119,682.37 per month
PROJECT NAME : CONCRETING OF FMR WITH REHABILITATION OF BRIDGE AT PUROK 5, TINAGO, BRGY. LANGUB,
TALOMO, DAVAO CITY
Item No./Description : A.1.1 Provision of Field Office for the Engineers (Rental Basis)
Unit: mos
No. of
Person
A. Labor

B. Equipment

C. Total (A + B) 0.00
F. Materials
Provision of Field Office for the Engineers (Rental Basis) mos. 1.00 10,000.00 10,000.00

R 11.8.1/17LB0166 Page 170 of 205

TALOMO, DAVAO CITY
Unit: km
No. of
Person
A. Labor
a. Instrumentman 2 3.00 625.44 3,752.64

b. Surveyman 2 3.00 625.44 3,752.64
c. Laborer 4 3.00 348.96 4,187.52

B. Equipment

C. Total (A + B) 11,692.80
F. Materials

b. Paint gal. 3.00 614.00 1,842.00
c. Field Books pcs. 2.00 43.00 86.00

R 11.8.1/17LB0166 Page 171 of 205

TALOMO, DAVAO CITY
unit: each
No. of
Billboard
A. Labor
Laborer 1 each 624.99 624.99

B. Equipment

C. Total (A + B) 624.99
F. Materials
Post 4-2x3x10" bd.ft 20 13.00 260.00

1/2" thk x 4 x 8 Marine Plywood sht 1.00 710.00 710.00

R 11.8.1/17LB0166 Page 172 of 205

PROJECT NAME : CONCRETING OF FMR WITH REHABILITATION OF BRIDGE AT PUROK 5, TINAGO, BRGY. LANGUB, TALOMO, DA
Item No./Description : B.7 Occupational Safety and Health Program
unit: mo
No. of
Designation No. of Months Monthly Rate Amount
Person
A. Labor
First Aider 1 0.27 12,582.60 3,355.36


B. Equipment

C. Total (A + B) 3,819.08
F. Materials

Safety Reflectorized Vest mo 1.00 21.00 21.00
Gloves mo 1.00 230.10 230.10
Medical kit mo 1.00 3,300.00 3,300.00

R 11.8.1/17LB0166 Page 173 of 205

Item No./Description : B.8 Traffic Management
unit: mo
No. of
Warning
A. Labor
labor 5,892.98

B. Equipment

C. Total (A + B) 5,892.98
F. Materials

Roadwork Ahead Sign(1.8M X 0.6M) each 10 676.29 6,762.90
2.Road machinery Ahead Sign(1.2M X 0.6M) (qty every 1 set) 10 667.71 6,677.10
II. INFORMATORY SIGN (qty every 1 set) 10 676.29 6,762.90
III. BOLLARD pcs 100 92.62 9,262.00


R 11.8.1/17LB0166 Page 174 of 205

Unit of Measurement :
Unit: L.s.
No. of
Person
A. Labor

B. Equipment
Stake cargo 19.86 1,906.00 37,861.68

b. Stake Truck 1 9.93 1,189.00 11,809.43
c. Dump Truck (10.0 cu.m) 2 9.93 1,420.00 28,207.55

C. Total (A + B) 77,878.66
F. Materials

R 11.8.1/17LB0166 Page 175 of 205

PART C. EARTHWORKS
Item No./Description : 100(1) Clearing & Grubbing
Unit of Measurement : ha Quantity: 0.99
Output per hour : 0.05 Unit: ha
No. of
Person
A. Labor

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Bulldozer (155 Hp), D6H SERIES II PSDS/DD 1 1 2,299.00 2,299.00
(Hauling Distance - within three (3) kilometers)
Assumed 150mm cut

C. Total (A + B) 6,919.91
D. Output per hour = .0500 sq.m.
F. Materials

R 11.8.1/17LB0166 Page 176 of 205

TALOMO, DAVAO CITY
PART C. EARTHWORKS
No. of
Person
A. Labor

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 2 1 1,420.00 2,840.00

C. Total (A + B) 6,293.91
F. Materials

R 11.8.1/17LB0166 Page 177 of 205

TALOMO, DAVAO CITY
Item No./Description : 103(1) Structure Excavation

No. of
Person
A. Labor

b. Laborer 3 1 48.51 145.53

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 4,496.66
F. Materials

R 11.8.1/17LB0166 Page 178 of 205

TALOMO, DAVAO CITY
Item No./Description : 103(6) Pipe Culverts & Drain Excavation

No. of
Person
A. Labor

b. Laborer 3 1 48.51 145.53

B. Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

C. Total (A + B) 4,496.66
F. Materials

R 11.8.1/17LB0166 Page 179 of 205

TALOMO, DAVAO CITY
PART C. EARTHWORKS
Item No./Description : 104(1)a Embankment from Roadway Excavation (Common Soil)
No. of
Person
A. Labor
b. Laborer 2 0.83 48.51 80.53

b. Laborer 2 1 48.51 97.02

B. Equipment
a. Backhoe 1 0.83 1,537.00 1,275.71
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,420.00 2,357.20

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 9,354.11
F. Materials

R 11.8.1/17LB0166 Page 180 of 205

TALOMO, DAVAO CITY
PART C. EARTHWORKS
Unit: sq.m
No. of
Person
A. Labor

b. Laborer 2 1.00 48.51 97.02

B. Equipment

c. Water Truck (1000 gal.), All Make 1 0.25 1,065.00 266.25

C. Total (A + B) 4,469.16
D. Output per hour = 300 sq m
F. Materials

R 11.8.1/17LB0166 Page 181 of 205

TALOMO, DAVAO CITY
Item No./Description : 200 (1) Aggregate Subbase Course
Unit: cu.m.
No. of
Person
A. Labor

b. Laborers 2 1 48.51 97.02

B. Equipment

c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

C. Total (A + B) 4,469.16
F. Materials


R 11.8.1/17LB0166 Page 182 of 205

TALOMO, DAVAO CITY
Item No./Description : 311(1)b PCC Pavement (Unreinforced), 0.20m THK., 3500 psi @ 14day concrete
unit: sq.m.
No. of
person
A. Labor

c. Laborer 12 1 48.51 582.12

B. Equipment
a. Concrete Vibrator 2 1 91.25 182.50

b. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
c. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 32.63 32.63
d. Bar Cutter, Single Phase 1 0.10 219.75 21.98

C. Total (A + B) 1,748.79
F. Materials

e. Ready Mixed Concrete 3500psi @ 14 day cu.m 0.210 4,405.00 925.05
f. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
g. Grease/Tar lit. 0.0056 300.00 1.68

R 11.8.1/17LB0166 Page 183 of 205

TALOMO, DAVAO CITY
Item No./Description : 400(24) b1 Permanent Casing (1.00m dia.)
Unit: l.m.
No. of
Person
A. Labor

c. Laborer 6 1 48.51 291.06

B. Equipment

b. Vibro Hammer w/ Hydraulic Power Pack 1 0.50 4,118.00 2,059.00
c. Welding Machine 1 0.50 391.00 195.50
d. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools (10% of labor 62.96 62.96

C. Total (A + B) 910.77
F. Materials
a. Steel Casing(10mm thick) m. 1.00 27,943.00 27,943.00

b.Oxy/ Acetylene (1 set/5000 kg. of Steel) set 0.074 2,500.00 185.00
c. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.186 90 16.74
Assumed length of Steel Casing, L= 7.00 meter ( Abut A )

Assumed length of Steel Casing, L= 13.00 meter ( Abut B )

H. Overhead, Contingencies & Miscellaneous (OCM) 12.000% of G 3,432.02
R 11.8.1/17LB0166 Page 184 of 205

TALOMO, DAVAO CITY
Item No./Description : 401(2) a Concrete Railing (Standard)
Unit: m
No. of
Person
A. Labor

b. Skilled laborer 1 1 62.91 62.91
c. Laborer 2 1 48.51 97.02

B. Equipment
a. Concrete Vibrator 1 0.25 148.88 37.22

b. Bar Cutter 1 0.125 219.75 27.47
c. Bar Bender 1 0.125 351.50 24.68
d. Cutting Bar 1 0.025 45.45 1.14
Minor Tools(10% of Labor) 24.682

C. Total (A + B) 362.01
F. Materials
a. Ready Mix Concrete cu.m 0.100 3,979.00 397.90

b.Renfocing Steel Bar kg. 17.85 40.00 714.00
c. Plywood 1/2'' x 4' x 8' -3 uses pc. 0.6 665 399.00
d. Lumber - 3 uses bd.ft. 26 13.00 112.67
e. Assorted CWN (1 KG./100 BD.ft. of Lumber) kg. 0.26 40.00 10.40
f. Tie Wire (2% of RSB) kg. 0.357 43.00 15.35
g. Oxygen /Acetylene( 1kg./5000 kg. of steel) set 0.0036 2,500.00 8.93

R 11.8.1/17LB0166 Page 185 of 205

TALOMO, DAVAO CITY
Item No./Description : 404a(1) a Epoxy-Coated Reinforcing Steel Bar (Grade 40)
Output per hour : 60.00 kg Quantity: 21,000.84
Unit: kg.

A. Labor

b. Laborer 8 1 48.51 388.08

B. Equipment
a. Service Crane (25 T, 145 hp) 1 0.15 1,384.00 207.60

b. Cargo Truck (10T ,270 HP) 1 0.15 1,102.00 165.30
C. Bar Cutter 1 0.50 219.00 109.50
d. Bar Bender 1 0.50 351.00 175.50

C. Total (A + B) 1,258.69
F. Materials

b. Reinforcing Steel Bar, Grade 40 w/ 5% waste kg. 1.05 40 42.00

I. Contractor's Profit (CP) 8.00% of G 5.24
R 11.8.1/17LB0166 Page 186 of 205

TALOMO, DAVAO CITY
Item No./Description : 404a(1) b Epoxy-Coated Reinforcing Steel Bar (Grade 60)
Output per hour : 100.00 kg. Quantity: 37,752.67
Unit: kg.

A. Labor

b. Laborer 8 1 62.91 503.28

B. Equipment
a.Service Crane(25 T, 145 HP) 1 0.15 1,384.00 207.60

b. Cargo Truck (10 T, 270 HP) 1 0.15 1,102.00 165.30
c. Bar Cutter 1 0.50 219.75 109.88
d. Bar Bender 1 0.50 351.00 175.50

C. Total (A + B) 1,345.47
F. Materials

b. Reinforcing Steel Bar, Grade 60 w/ 5% waste kg. 1.05 49 51.45

I. Contractor's Profit (CP) 8.00% of G 5.41
R 11.8.1/17LB0166 Page 187 of 205

TALOMO, DAVAO CITY
Item No./Description : 405(1)b2 Structural Concrete (Class "A", 27.58 MPA @ 14days)
Output per hour : 10.00 cu.m Quantity: 362.51
Unit: cu m
No. of
Person
A. Labor

b. Laborer 8 1 62.91 503.28
0.00
Installation & removal of removal formworks / falsework 0.00
d. Construction Foreman 1 20 86.89 1,737.80
e. Skilled Laborer 4 20 62.91 5,032.80
f. Laborer 8 20 48.51 7,761.60

B. Equipment
a. Transit Mixer 2 1.00 1,279.00 2,558.00

b.Concrete Vibrator 2 1.00 148.88 297.76
c. Batching Plant(30cu.m.) 1 0.50 1,208.03 604.02
d. Payloader (1.50 cu.m.),LX80-2C 1 0.50 1,733.00 866.50
e. Water Truck (1000 GAL.) 1 0.25 1,065.00 266.25
F. Crane w/ Bucket 1 0.50 1,729.00 864.50

C. Total (A + B) 20,773.44
F. Materials
a. Lumber, Good - 4 uses bd.ft 100 45.00 1,125.00

b. Plywood (1/2'' x 4' x 8') - 4 uses pc. 1.5 700 262.50
c. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 1 68.00 68.00
d. Cement bag 10.5 235.00 2,467.50
e. Sand cu.m. 0.5 620.00 310.00
f. Gravel cu.m. 1 840.00 840.00
g. Curing Compound lit. 1 28.00 28.00
h. Cork Expansion Joint Filler(.019m x 1.2m x 2.44m) pc. 0.0198 750.00 14.85

R 11.8.1/17LB0166 Page 188 of 205

TALOMO, DAVAO CITY
Item No./Description : 406(1) d8 Prestressed Structural Concrete Member ( I-Girders, Type IV - 26 meter)
Unit: each
No. of
Person
A. Labor


B. Equipment
a. Crawler Crane (80 T) 2 3.00 3,268.00 19,608.00

Minor Tools (10% of labor) 101.56 101.56

C. Total (A + B) 20,725.15
D. Output per hour = 1.00 ea
F. Materials
a. P.S.C.G. Type IV ( delivered at site which includes hauling l.m 26.25 43,458.00 1,140,772.50
and handling cost
Sub - Total for F 1,140,772.50

G. Direct Unit Cost (E + F) 1,161,497.65
K. Total Unit Cost (G + H + I + J) 1,463,487.04
R 11.8.1/17LB0166 Page 189 of 205

TALOMO, DAVAO CITY
Item No./Description : 412(1) Elastomeric Bearing Pad
Unit: each
No. of
Person
A. Labor
c. Laborer 1 0.16 62.91 10.07

B. Equipment
EQUIPMENT FOR DRIVING OF PILES
a. Wood/Steel Ladder 1 1.00 100.00 100.00

C. Total (A + B) 123.97
F. Materials
a.Elastomeric Bearing Pad 1-pc 1-Metal ea. 1.00 10,000.00 10,000.00

b. Miscellaneeous (10% of labor) 2.40 2.40

R 11.8.1/17LB0166 Page 190 of 205

TALOMO, DAVAO CITY
Item No./Description : 1033 (1) Metal Deck Panel
Output per hour : 4.0 l.m. Quantity: 973.08
Unit: l.m.

A. Labor

a. Skilled Laborer 1 1 62.91 62.91
c. Laborer 1 1 48.51 48.51

B. Equipment

C. Total (A + B) 218.14
F. Materials
Metal Deck Panel l.m. 1.00 225.00 225.00

R 11.8.1/17LB0166 Page 191 of 205

TALOMO, DAVAO CITY
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50


C. Total (A + B) 1,277.43
F. Materials

b. Sand cu.m. 0.061 620.00 37.82

R 11.8.1/17LB0166 Page 192 of 205

TALOMO, DAVAO CITY
Unit: L.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50


C. Total (A + B) 1,277.43
F. Materials

b. Sand cu.m. 0.097 620.00 60.14

R 11.8.1/17LB0166 Page 193 of 205

TALOMO, DAVAO CITY
Item No./Description : 505(2)a Grouted Riprap (Class A)
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25

C. Total (A + B) 856.08
F. Materials
a. Cement bag 3.00 265.00 795.00

b. Sand cu.m. 0.25 620.00 155.00
c. Gravel Fill cu.m. 0.015 650.00 9.75
f. Boulders (15 - 25 kg.) cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 194 of 205

TALOMO, DAVAO CITY
Item No./Description : 506 (1) Stone Masonry
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% Labor) 60.08

C. Total (A + B) 970.12
F. Materials
a. Cement bag 5.50 265.00 1,457.50

b. Sand cu.m. 0.30 620.00 186.00
c. Gravel Fill cu.m. 0.02 650.00 13.00
f. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 195 of 205

TALOMO, DAVAO CITY
Item No./Description : 508 Hand Laid Rock Embankment
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 660.87
F. Materials
a. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 196 of 205

TALOMO, DAVAO CITY
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 600.79
F. Materials

b. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 197 of 205

TALOMO, DAVAO CITY
Item No./Description : 511(2) Mattresses
Unit: cu.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 600.79
F. Materials
a. Mattresses (6 x 2 x 0.3 ) pc. 0.28 4,550.00 1,274.00

b. Boulders cu.m. 1.05 760.00 798.00

R 11.8.1/17LB0166 Page 198 of 205

TALOMO, DAVAO CITY
Unit: sq.m.
No. of
Person
A. Labor

c. Laborer 8 1 48.51 388.08

B. Equipment
a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

C. Total (A + B) 876.29
F. Materials


R 11.8.1/17LB0166 Page 199 of 205

TALOMO, DAVAO CITY
Item No./Description : 603(3) a1 Metal Guardrail (Metal Beam) Including Post G.I. Post (W-Beam)
Unit of Measurement : l.m.
Unit: l.m.
No. of
Person
A. Labor

c. Laborer 4 1 48.51 194.04

B. Equipment
a. One Bagger Mixer 1 0.50 172.00 86.00

b. Concrete Vibrator 1 0.50 148.88 74.44
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
d. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

C. Total (A + B) 916.28
F. Materials
a. Cement bag 0.367 265.00 97.35

b. Sand cu.m. 0.041 620.00 25.31
c. Gravel cu.m. 0.020 650.00 13.27
d. Metal Beam Guardrail (W-Beam) l.m. 1.000 1,750.00 1,750.00
e. Guardrail Post (G.I. Pipe 102mm dia x 1.64m) pc. 0.435 1,600.00 696.00
e. Plywood Marine, 1/2" thk. x 4' x 8' - 4 uses pc. 0.250 710.00 44.38
f. Lumber - 4 uses bd.ft. 8.000 13.00 26.00
g. Reinforcing Steel Bars, Grade 40 kg. 0.194 40.00 7.75
j. Bolt, Nut & Washer 5/8" dia. x 9" pc. 0.500 28.00 14.00
k. Bolt, Nut & Washer 5/8" dia. x 1" pc. 2.000 21.00 42.00

R 11.8.1/17LB0166 Page 200 of 205

TALOMO, DAVAO CITY
Item No./Description : 603(4)a Metal Beam End Piece
Unit of Measurement : each
Unit: each
No. of
Person
A. Labor

c. Laborer 2 1 48.51 97.02

B. Equipment
a. Cargo Truck (10 T) 1 1.00 1,102.00 1,102.00


C. Total (A + B) 1,361.16
F. Materials
a. Metal Guradrail End Piece ea. 1.00 1,350.00 1,350.00

R 11.8.1/17LB0166 Page 201 of 205

TALOMO, DAVAO CITY
Item No./Description : 622(1)a Coconet (CN 400)
Unit: sq.m.
No. of
Person
A. Labor

b. Laborer 8 1 48.51 388.08

B. Equipment
a. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25


C. Total (A + B) 788.72
F. Materials
a. Erosion Control Net CGN 400 w/ 5 % wastage sq.m. 1.05 108.00 113.40
(Price includes bamboo pegs)

R 11.8.1/17LB0166 Page 202 of 205

TALOMO, DAVAO CITY
Item No./Description : 622(2)b Coco-logs/Fascine (CN 200)
Unit: L.m.
No. of
Person
A. Labor

b. Laborer 8 1 48.51 388.08

B. Equipment

C. Total (A + B) 522.47
F. Materials
a. Coco Fiber Roll (CGR 200) l.m. 1.05 350.00 367.50

(Price includes nylon ropes and live stakes)

R 11.8.1/17LB0166 Page 203 of 205

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

Labor
A.1
b. Unskilled Labor 4 1 49.36 197.44
Labor
A.2 b. Unskilled Labor 4 1 49.36 197.44
285.90
Equipment
B.1 a. Plate Compactor (5 hp) 1 1 123.00 123.00
b. Water Truck/ Pump (16,000 L) 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor Cost) 28.59
Equipment
a. Plate Compactor (5 hp) 1 1 123.00 123.00
B.2 b. Water Truck/ Pump (16,000 L) 1 0.01 2,450.00 24.50
Minor Tools (10% of Labor Cost) 28.59
Materials
F.1
a. Filling Materials cu.m. 1.15 450.00 517.50

Materials
a. Filling Materials cu.m. 1.15 450.00 517.50
F.2

#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
Asphalting of 1.00 km. National Road with Raising of Grade with Embankment and Slope Protection at some Section (New Road)
Municipality of Oton, Iloilo
Item No. / Description : 103(6) Pipe Culverts & Drain Excavation

Labor
A.1
b. Laborer 3 1 48.51 145.53
Labor
A.2
b. Laborer 3 1 48.51 145.53
Equipment
B.1 a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Equipment
a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
B.2 b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Materials
F.1
Sub - Total for F.1 - As Submitted

Materials
F.2
Sub - Total for F.2 - As Evaluated
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?

22LG0010 Final Pow Rockfall10-19-2021

Uploaded by

Copyright:

Available Formats

22LG0010 Final Pow Rockfall10-19-2021

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

22LG0010 Final Pow Rockfall10-19-2021

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

Department of Public Works and Highways

Contract ID: 22LG0010

A.1.1(8) Provision of Field Office for the Engineer mos 10.73

In Words: Pesos In figures: Php

A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle mos. 10.73

PART B OTHER GENERAL REQUIREMENTS

In Words: Pesos In figures: Php

B.5 Project Billboard/Signboard each 2.00

In Words: Pesos In figures: Php

B.7(2) Occupational Safety & Health Program l.s 1.00

In Words: Pesos In figures: Php

B.8(1) Traffic Management mos. 10.73

Name of the Representative of the Bidder Date

Contract ID: 22LG0010

Name of the Bidder

Contract ID: 22LG0010

B.9 Mobilization / Demobilization l.s. 1.00

In Words: Pesos In figures: Php

B.13 Additional Geotechnical Investigation ls 1.00

In Words: Pesos In figures: Php

103(1) cu.m. 231.00

PART E SURFACE COURSE

311 (1)b1 sq.m. 90.00

Name of the Representative of the Bidder Date

Contract ID: 22LG0010

507(1) cu.m. 1,384.00

In Words: Pesos In figures: Php

522a(1) Active Protection System (inc. Permanent sq.m. 4,201.80

PART H OTHER MISCELLANEOUS STRUCTURE

607(3)b Internally Illuminated (Solar) Pavement each 559.00

Name of the Representative of the Bidder Date

Name of the Bidder

Contract ID: 22LG0010

Location of the Contract: Banaybanay, Davao Oriental

SUMMARY OF BID PRICES

Instruction for completing the Summary of Bid Prices:

Name: ________________________________ in the capacity of ________________________

Signed: _______________________________ Date: ____________________________________

Duly Authorized to sign the Bid for an on behalf of ________________________________________

DPWH-INFR-18-2016 Page 5 of 205

Total 99.92% 78,080,570.16 99.92% 78,080,570.16

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Preparation and Submission: Approval:

Prepared by: Evaluated/Checked by: Submitted by: Recommending Approval: Approved:

Banaybanay, Davao Oriental

DIRECT COST TOTAL UNIT COST

PART A FACILITIES FOR THE ENGINEER

TOTAL OF PART A 1,334,550.47 1,334,550.47 1.71%

PART B OTHER GENERAL REQUIREMENTS

TOTAL OF PARTB 906,129.61 906,129.61 1.16%

TOTAL OF PART C 114,622.25 114,622.25 0.07%

PART E SURFACE COURSE

TOTAL OF PART C 98,894.38 98,894.38 0.13%

PART G DRAINAGE AND SLOPE PROTECTION WORKS

TOTAL OF PART G 71,865,168.22 71,865,168.22 92.04%

PART H OTHER MISCELLANEOUS STRUCTURE

GRAND TOTAL 78,080,570.16 78,080,570.16 100%

itemized breakdown Page 7 of 205

Name: ________ in the capacity of

Signed: _ Date: ______