Project: PROPOSED CALAMBA TO LOS BAÑOS BYPASS ROAD

Subject: ESTIMATED CONSTRUCTION COST

Date: Densification (using admixture) Option 1

Pay Item Estimated Total Direct Mark-up in % Total Mark-up VAT (12% DC+Mark
Description Quantity Quantity Unit Direct Unit Cost Total Indirect Cost Total Cost Total Unit Cost
No. Cost OCM Profit % Value up)

CALAMBA TO LOS BAÑOS BYPASS ROAD

(STA. 0+000.00 - STA. 19+216.04)
I ROADS
1.0 GENERAL REQUIREMENTS
Construction Health and Safety 1.00
Mobilization / Demobilization 1.00
1.1 1.00 l.s 150,000,000.00 150,000,000.00 10 10 15,000,000.00 19,800,000.00 34,800,000.00 184,800,000.00 184,800,000.00
Maintenance of Project Road and Traffic Control 1.00
Feasiblity Study, Detailed engineering,
1.2 Acquisition of Highway 1.00 l.s 600,000,000.00 600,000,000.00 10 10 60,000,000.00 79,200,000.00 139,200,000.00 739,200,000.00 739,200,000.00
SUB-TOTAL (PART B) 750,000,000.00 174,000,000.00 924,000,000.00

2.0 MAIN ALIGNMENT AND OTHER ROADS

2.1 Road on Land (L=5,619.00m) 5,619.00
A Clearing
1.0 Clearing and Grubbing 19.00 0.00306549 17.22 Ha 125,000.00 2,153,120.18 10 10 20 430,624.04 310,050.00 740,674.04 2,893,795.00 168,001.00
SUB-TOTAL (PART A) 2,153,120.18 740,674.04 2,893,795.00
B Earthworks
1.0 Site Grading, Subgrade Excavate (Cut & Fill) 41,339.91 cu.m. 105.00 4,340,690.28 10 10 20 868,138.06 625,060.00 1,493,198.06 5,833,889.00 142.00
2.0 Excavation (Cut) & Backfilling compacted to 90% MDD 10,334.98 cu.m. 305.00 3,152,167.94 10 10 20 630,433.59 453,913.00 1,084,346.59 4,236,515.00 410.00
3.0 Borrow Fill, Haul distance 3km (assumed), place, spread & compact 318,661.79 cu.m. 452.00 144,035,127.56 10 10 20 28,807,025.51 20,741,059.00 49,548,084.51 193,583,213.00 608.00
4.0 Fine Grading 172,249.61 sq.m. 15.00 2,583,744.22 10 10 20 516,748.84 372,060.00 888,808.84 3,472,554.00 21.00
SUB-TOTAL (PART B) 154,111,730.00 53,014,438.00 207,126,171.00
C Paving & Surfacing
1.0 Subbase Preparation 0.14 24,114.95 cu.m. 1,050.00 25,320,693.32 10 10 20 5,064,138.66 3,646,180.00 8,710,318.66 34,031,012.00 1,412.00
2.0 Base Course, 300mm thick 51,674.88 sq.m. 355.00 18,344,583.93 10 10 20 3,668,916.79 2,641,621.00 6,310,537.79 24,655,122.00 478.00
3.0 PCCP 300mm thick, fs=4MPa ('=580psi) 0.51 87,847.30 sq.m. 2,575.00 226,206,806.10 10 10 20 45,241,361.22 32,573,781.00 77,815,142.22 304,021,949.00 3,461.00
4.0 Road shoulder gravel surfacing, 100mm thick 0.38 65,454.85 sq.m. 220.00 14,400,067.76 10 10 20 2,880,013.55 2,073,610.00 4,953,623.55 19,353,692.00 296.00
5.0 PCCP curing liquid membrane type, spray 0.47 80,957.32 sq.m. 1.75 141,675.31 10 10 20 28,335.06 20,402.00 48,737.06 190,413.00 3.00
6.0 Broom Finish Surface 80,957.32 sq.m. 1.75 141,675.31 10 10 20 28,335.06 20,402.00 48,737.06 190,413.00 3.00
7.0 Formwork 0.39 34,261.00 sq.m. 550.00 18,843,550.00 10 10 20 3,768,710.00 2,713,472.00 6,482,182.00 25,325,732.00 740.00
8.0 Dowel bars, 20mm diameter x 600mm long 0.22 19,327.00 each 47.50 918,032.50 10 10 20 183,606.50 132,197.00 315,803.50 1,233,836.00 64.00
9.0 Joint Sealant, Bituminous type 0.42 36,895.87 lm 46.00 1,697,209.90 10 10 20 339,441.98 244,399.00 583,840.98 2,281,051.00 62.00
SUB-TOTAL (PART C) 306,014,294.13 105,268,922.83 411,283,220.00
D Landscaping for Embankment Slopes
1.0 Topsoil, haul, dump & spread 0.47 0.00 80,957.32 sq.m. 162.50 13,155,564.30 10 10 20 2,631,112.86 1,894,402.00 4,525,514.86 17,681,080.00 219.00
2.0 Sodding, including fertilizing & watering 56,330.00 9.09 80,957.32 sq.m. 425.00 34,406,860.48 10 10 20 6,881,372.10 4,954,588.00 11,835,960.10 46,242,821.00 572.00
3.0 Maintenance for a period of 4-6 months, watering & fertilizer 9.00 months 150,000.00 1,350,000.00 10 10 20 270,000.00 194,400.00 464,400.00 1,814,400.00 201,600.00
SUB-TOTAL (PART D) 48,912,424.77 16,825,874.95 65,738,301.00
E Pavement Marking
1.0 Pigmented Pavement Marking 0.39 0.00 85,653.00 lm 45.00 3,854,385.00 10 10 20 770,877.00 555,032.00 1,325,909.00 5,180,294.00 61.00
SUB-TOTAL (PART E) 3,854,385.00 1,325,909.00 5,180,294.00

TOTAL ROAD ON LAND 515,045,954.08 177,175,818.82 692,221,781.00

 2.3 Road on Island Development/Lake (L=9,936.50.00m) 9,936.50
C EARTHWORKS
104(1)e Embankment from Selected Borrow 116,630.00 16.52 164,149.29 cu.m. 423.00 69,435,150.13 10 10 20 13,887,030.03 9,998,662.00 23,885,692.03 93,320,843.00 569.00
SUB-TOTAL (PART C) 69,435,150.13 23,885,692.03 93,320,843.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 41,870.00 5.93 58,929.36 cu.m. 950.00 55,982,888.42 10 10 20 11,196,577.68 8,061,536.00 19,258,113.68 75,241,003.00 1,277.00
202 Crushed Aggregate Base Course 38,540.00 5.46 54,242.59 cu.m. 1,200.00 65,091,112.18 10 10 20 13,018,222.44 9,373,121.00 22,391,343.44 87,482,456.00 1,613.00
SUB-TOTAL (PART D) 121,074,000.60 41,649,457.12 162,723,459.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 98,840.00 14.00 139,111.00 sq.m. 850.00 118,244,350.00 10 10 20 23,648,870.00 17,027,187.00 40,676,057.00 158,920,407.00 1,143.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 63,540.00 9.00 89,428.50 sq.m. 1,222.00 109,281,627.00 10 10 20 21,856,325.40 15,736,555.00 37,592,880.40 146,874,508.00 1,643.00
SUB-TOTAL (PART E) 227,525,977.00 78,268,937.40 305,794,915.00
H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,767.00 0.68 6,709.25 sq.m. 887.00 5,951,103.56 10 10 20 1,190,220.71 856,959.00 2,047,179.71 7,998,284.00 1,193.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 7,060.00 1.00 9,936.50 l.m. 4,638.00 46,085,487.00 10 10 20 9,217,097.40 6,636,311.00 15,853,408.40 61,938,896.00 6,234.00
SUB-TOTAL (PART H) 52,036,590.56 17,900,588.11 69,937,180.00

TOTAL ROAD ON ISLAND DEVELOPMENT 470,071,718.28 161,704,674.66 631,776,397.00

TOTAL FOR MAIN ALIGNMENT 985,117,672.37 338,880,493.47 1,323,998,178.00

3.0 BRIDGE STRUCTURES

3.1 Bridge (L=6,554.50m)
3.1.1 Bridge OffShore (L=4,869.50m)

Concrete Deck Girder Bridge, 4-lanes, incl. of pier foundation, bank

slope protection and other incidentals 4,869.50 l.m. 1,120,000.00 5,453,840,000.00 10 10 20 1,090,768,000.00 785,352,960.00 1,876,120,960.00 7,329,960,960.00 1,505,280.00
3.1.2 Bridge InLand (L=1,675.00m)

Concrete Deck Girder Bridge, 4-lanes, incl. of pier foundation, bank

slope protection and other incidentals 1,675.00 l.m. 800,000.00 1,340,000,000.00 10 10 20 268,000,000.00 192,960,000.00 460,960,000.00 1,800,960,000.00 1,075,200.00

TOTAL FOR BRIDGES STRUCTURES 6,793,840,000.00 2,337,080,960.00 9,130,920,960.00

SUB-TOTAL I (ROADS) 8,528,957,672.37 2,849,961,453.47 11,378,919,138.00

II ISLAND DEVELOPMENT (RECLAMATION ONLY)

1.0 Island 1 (Area=100.00Ha.) 100 100.00 sq.m. 6,795,289,138.08 10 10 20 1,359,057,827.62 978,521,636.00 2,337,579,463.62 9,132,868,602.00 91,328,687.00

2.0 Island 2 (Area=100.00Ha.) 100 100.00 sq.m. 6,767,463,048.08 10 10 20 1,353,492,609.62 974,514,679.00 2,328,007,288.62 9,095,470,337.00 90,954,704.00

3.0 Island 3 (Area=100.00Ha.) 100 100.00 sq.m. 6,490,036,688.65 10 10 20 1,298,007,337.73 934,565,284.00 2,232,572,621.73 8,722,609,311.00 87,226,094.00

TOTAL FOR ISLAND DEVELOPMENT (RECLAMATION ONLY) 20,052,788,874.81 6,898,159,373.96 26,950,948,250.00

4.0 LAND DEVELOPMENT

4.1 For 300 has. 3,000,000.00 sq.m. 1,636.90 4,910,714,284.80 10 10 20 982,142,856.96 707,142,858.00 1,689,285,714.96 6,600,000,000.00 2,200.00

TOTAL FOR LAND DEVELOPMENT 4,910,714,284.80 1,689,285,714.96 6,600,000,000.00

SUB-TOTAL II (RECLAMATION) 24,963,503,159.61 8,587,445,088.92 33,550,948,250.00

GRAND TOTAL 33,492,460,831.98 11,437,406,542.40 44,929,867,388.00

Project: PROPOSED CALAMBA TO LOS BAÑOS BYPASS ROAD
Subject: ESTIMATED CONSTRUCTION COST
Date: Densification (using admixture) (with 5% factor)

Mark-up in % Total Mark-up

Pay Item Direct Unit Cost as Estimated Total Direct
Description Quantity Quantity Unit Direct Unit Cost VAT Total Indirect Cost Total Cost Total Unit Cost
No. of October 27, 2017 Cost
OCM Profit % Value

CALAMBA TO LOS BAÑOS BYPASS ROAD

(STA. 0+000.00 - STA. 19+216.04)

1.0 GENERAL REQUIREMENTS

B OTHER GENERAL REQUIREMENTS
SPL B.2.1 Construction Health and Safety 1.00 1.00 l.s 89,812.74 89,812.74 89,812.74 10 10 8,981.27 11,856.00 20,837.27 110,651.00 110,651.00
SPL B.2.1 Mobilization / Demobilization 1.00 1.00 l.s 44,988,019.42 44,988,019.42 44,988,019.42 10 10 4,498,801.94 5,938,419.00 10,437,220.94 55,425,241.00 55,425,241.00
SPL B.3.1 Maintenance of Project Road and Traffic Control 1.00 1.00 l.s 61,235.96 61,235.96 61,235.96 10 10 6,123.60 8,084.00 14,207.60 75,444.00 75,444.00
SUB-TOTAL (PART B) 45,139,068.12 10,472,265.81 55,611,336.00

2.0 MAIN ALIGNMENT AND OTHER ROADS

2.1 Road on Land (L=5938.00m) 5938
C EARTHWORKS
100(1) Clearing and Grubbing 19.00 0.00 18.20 Ha 94,492.00 99,216.60 1,806,025.01 10 10 20 361,205.00 260,068.00 621,273.00 2,427,299.00 133,348.00
102(1) Unsuitable Excavation 28,450.00 4.59 27,256.37 cu.m. 137.00 143.85 3,920,829.49 10 10 20 784,165.90 564,600.00 1,348,765.90 5,269,596.00 194.00
103(1)a Structure Excavation, Common Material 350.00 0.06 335.32 cu.m. 254.00 266.70 89,428.69 10 10 20 17,885.74 12,878.00 30,763.74 120,193.00 359.00
103(3) Foundation Fill (Granular Bedding) 40.00 0.01 38.32 cu.m. 674.00 707.70 27,120.33 10 10 20 5,424.07 3,906.00 9,330.07 36,451.00 952.00
104(1) Embankment from Selected Borrow 334,510.00 53.97 320,475.57 cu.m. 423.00 444.15 142,339,222.85 10 10 20 28,467,844.57 20,496,849.00 48,964,693.57 191,303,917.00 597.00
SUB-TOTAL (PART C) 148,182,626.37 50,974,827.00 199,157,456.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 37,730.00 6.09 36,147.03 cu.m. 950.00 997.50 36,056,662.78 10 10 20 7,211,332.56 5,192,160.00 12,403,492.56 48,460,156.00 1,341.00
202 Crushed Aggregate Base Course 34,300.00 5.53 32,860.94 cu.m. 1,200.00 1,260.00 41,404,780.22 10 10 20 8,280,956.04 5,962,289.00 14,243,245.04 55,648,026.00 1,694.00
SUB-TOTAL (PART D) 77,461,443.00 26,646,737.60 104,108,182.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 87,620.00 14.14 83,943.89 sq.m. 850.00 892.50 74,919,917.80 10 10 20 14,983,983.56 10,788,469.00 25,772,452.56 100,692,371.00 1,200.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 56,330.00 9.09 53,966.66 sq.m. 1,250.00 1,312.50 70,831,246.05 10 10 20 14,166,249.21 10,199,700.00 24,365,949.21 95,197,196.00 1,765.00
SUB-TOTAL (PART E) 145,751,163.84 50,138,401.77 195,889,567.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
404(1)c Reinforcing Steel, Grade 60 (Drainage Structures) 13,250.00 2.14 12,694.09 kgs. 50.00 52.50 666,439.91 10 10 20 133,287.98 95,968.00 229,255.98 895,696.00 71.00
405(1)a Structural Concrete Class A, For Minor Structures 160.00 0.03 153.29 cu.m. 5,321.00 5,587.05 856,423.07 10 10 20 171,284.61 123,325.00 294,609.61 1,151,033.00 7,509.00
407(1) Lean Concrete 12.00 0.00 11.50 cu.m. 4,200.00 4,410.00 50,699.73 10 10 20 10,139.95 7,301.00 17,440.95 68,141.00 5,928.00
500(1)d Reinforced Concrete Pipe Culvert 910mmØ, Class IV 200.00 0.03 191.61 l.m. 5,800.00 6,090.00 1,166,898.57 10 10 20 233,379.71 168,034.00 401,413.71 1,568,313.00 8,185.00
SUB-TOTAL (PART G) 2,740,461.29 942,720.26 3,683,183.00
H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,185.00 0.68 4,009.42 sq.m. 887.00 931.35 3,734,170.98 10 10 20 746,834.20 537,721.00 1,284,555.20 5,018,727.00 1,252.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 6,199.00 1.00 5,938.92 l.m. 4,638.00 4,869.90 28,921,945.16 10 10 20 5,784,389.03 4,164,761.00 9,949,150.03 38,871,096.00 6,546.00
610(b) Saddling (Water Grass) 17,770.00 2.87 17,024.46 sq.m. 81.00 85.05 1,447,929.99 10 10 20 289,586.00 208,502.00 498,088.00 1,946,018.00 115.00
SUB-TOTAL (PART H) 34,104,046.13 11,731,793.23 45,835,841.00

TOTAL ROAD ON LAND 408,239,740.63 140,434,479.85 548,674,229.00

2.3 Road on Island Development (L=4845.00m) 4845

C EARTHWORKS
104(1)e Embankment from Selected Borrow 116,630.00 16.52 98,094.75 cu.m. 423.00 444.15 43,568,783.53 10 10 20 8,713,756.71 6,273,905.00 14,987,661.71 58,556,446.00 597.00
SUB-TOTAL (PART C) 43,568,783.53 14,987,661.71 58,556,446.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 41,870.00 5.93 35,215.87 cu.m. 950.00 997.50 35,127,832.84 10 10 20 7,025,566.57 5,058,408.00 12,083,974.57 47,211,808.00 1,341.00
202 Crushed Aggregate Base Course 38,540.00 5.46 32,415.09 cu.m. 1,200.00 1,260.00 40,843,010.65 10 10 20 8,168,602.13 5,881,394.00 14,049,996.13 54,893,007.00 1,694.00
SUB-TOTAL (PART D) 75,970,843.49 26,133,970.70 102,104,815.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 98,840.00 14.00 83,132.00 sq.m. 850.00 892.50 74,195,310.00 10 10 20 14,839,062.00 10,684,125.00 25,523,187.00 99,718,497.00 1,200.00
 311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 63,540.00 9.00 53,442.00 sq.m. 1,222.00 1,283.10 68,571,430.20 10 10 20 13,714,286.04 9,874,286.00 23,588,572.04 92,160,003.00 1,725.00
SUB-TOTAL (PART E) 142,766,740.20 49,111,759.04 191,878,500.00
H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,767.00 0.68 4,009.41 sq.m. 887.00 931.35 3,734,165.51 10 10 20 746,833.10 537,720.00 1,284,553.10 5,018,719.00 1,252.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 7,060.00 1.00 5,938.00 l.m. 4,638.00 4,869.90 28,917,466.20 10 10 20 5,783,493.24 4,164,116.00 9,947,609.24 38,865,076.00 6,546.00
SUB-TOTAL (PART H) 32,651,631.71 11,232,162.34 43,883,795.00

TOTAL ROAD ON ISLAND DEVELOPMENT 294,957,998.93 101,465,553.79 396,423,556.00

TOTAL FOR MAIN ALIGNMENT 703,197,739.55 241,900,033.64 945,097,785.00

3.0 BRIDGE STRUCTURES

3.1 Bridge (L=8823.00m) 8823
C EARTHWORKS
104(1)e Embankment from Selected Borrow 1,047.00 1,047.00 cu.m. 423.00 444.15 465,025.05 10 10 20 93,005.01 66,964.00 159,969.01 624,995.00 597.00
SUB-TOTAL (PART C) 465,025.05 159,969.01 624,995.00
F BRIDGE CONSTRUCTION
400(17)a Concrete Piles cast in Drilled Holes (1200mm) 240.00 240.00 l.m. 30,740.00 32,277.00 7,746,480.00 10 10 20 1,549,296.00 1,115,494.00 2,664,790.00 10,411,270.00 43,381.00
401 Railing, (Concrete Railing) 120.00 120.00 l.m. 4,306.00 4,521.30 542,556.00 10 10 20 108,511.20 78,129.00 186,640.20 729,197.00 6,077.00
404(1)a Reinforcing Steel, Grade 40 (Bridge) 2,585.00 2,585.00 kgs 49.00 51.45 132,998.25 10 10 20 26,599.65 19,152.00 45,751.65 178,750.00 70.00
404(2) Reinforcing Steel, Grade 60 (Bridge) 151,014.00 151,014.00 kgs 50.00 52.50 7,928,235.00 10 10 20 1,585,647.00 1,141,666.00 2,727,313.00 10,655,548.00 71.00
405(1)b Structural Concrete Class AA1 for Superstructure 356.00 356.00 cu.m. 6,181.00 6,490.05 2,310,457.80 10 10 20 462,091.56 332,706.00 794,797.56 3,105,256.00 8,723.00
405(1)c Structural Concrete Class AA1 for Substructure 606.00 606.00 cu.m. 5,538.00 5,814.90 3,523,829.40 10 10 20 704,765.88 507,432.00 1,212,197.88 4,736,028.00 7,816.00
405(1)d Structural Concrete Class AA1 for Approach Slab 64.00 64.00 cu.m. 4,129.00 4,335.45 277,468.80 10 10 20 55,493.76 39,956.00 95,449.76 372,919.00 5,827.00
406(1)e PSC Member (AASHTO Girder Type V, L=30m) 20.00 20.00 each 1,261,691.00 1,324,775.55 26,495,511.00 10 10 20 5,299,102.20 3,815,354.00 9,114,456.20 35,609,968.00 1,780,499.00
 407(1) Lean Concrete 18.00 18.00 cu.m. 4,200.00 4,410.00 79,380.00 10 10 20 15,876.00 11,431.00 27,307.00 106,687.00 5,928.00
412(1)a Elastomeric Bearing Pad (350 x 500 x 75mm) 40.00 40.00 each 9,267.00 9,730.35 389,214.00 10 10 20 77,842.80 56,047.00 133,889.80 523,104.00 13,078.00
SPL418(a) Expansion Joint, Type A (M80 Multiplex) 101.00 101.00 l.m. 18,735.00 19,671.75 1,986,846.75 10 10 20 397,369.35 286,106.00 683,475.35 2,670,323.00 26,439.00
SPL419 Premolded Expansion Joint Filler with Sealant (12mmthk), Type B 101.00 101.00 l.m. 810.00 850.50 85,900.50 10 10 20 17,180.10 12,370.00 29,550.10 115,451.00 1,144.00
SUB-TOTAL (PART F) 51,498,877.50 17,715,618.50 69,214,501.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(5) Grouted Riprap, Class A 231.00 231.00 cu.m. 2,019.00 2,119.95 489,708.45 10 10 20 97,941.69 70,519.00 168,460.69 658,170.00 2,850.00
511(1) Gabions (1000mm x 1000mm x 2000mm) 888.00 888.00 cu.m. 1,450.00 1,522.50 1,351,980.00 10 10 20 270,396.00 194,686.00 465,082.00 1,817,062.00 2,047.00
511(2) Mattresses (Boulder Matting) 132.00 132.00 cu.m. 3,000.00 3,150.00 415,800.00 10 10 20 83,160.00 59,876.00 143,036.00 558,836.00 4,234.00
SUB-TOTAL (PART G) 2,257,488.45 776,578.69 3,034,068.00

TOTAL FOR BRIDGES STRUCTURES 54,221,391.00 18,652,166.20 72,873,564.00

5.0 ISLAND DEVELOPMENT (RECLAMATION ONLY)

5.1 Island 1 (Area=181.00Ha.) 181
Excavation (river Rechanneling/Dredging) 72,950.00 4,863.33 880,263.33 cu.m. 255.00 267.75 235,690,507.50 10 10 20 47,138,101.50 33,939,434.00 81,077,536.00 316,768,044.00 360.00
Sand Matting 72,950.00 4,863.33 880,263.33 cu.m. 820.00 861.00 757,906,730.00 10 10 20 151,581,346.00 109,138,570.00 260,719,916.00 1,018,626,646.00 1,158.00
Embankment from Dreging/River Rechanneling (Common Material) 787,500.00 52,500.00 9,502,500.00 cu.m. 300.00 315.00 2,993,287,500.00 10 10 20 598,657,500.00 431,033,400.00 1,029,690,900.00 4,022,978,400.00 424.00
Core Gravel (10mmØ-150mmØ) 178,010.00 11,867.33 2,147,987.33 cu.m. 820.00 861.00 1,849,417,094.00 10 10 20 369,883,418.80 266,316,062.00 636,199,481.00 2,485,616,575.00 1,158.00
Underlayer Rock Armor 16,150.00 1,076.67 194,876.67 cu.m. 3,000.00 3,150.00 613,861,500.00 10 10 20 122,772,300.00 88,396,056.00 211,168,356.00 825,029,856.00 4,234.00
Upper Rock Armor 30,250.00 2,016.67 365,016.67 cu.m. 2,500.00 2,625.00 958,168,750.00 10 10 20 191,633,750.00 137,976,300.00 329,610,050.00 1,287,778,800.00 3,528.00
Geotextile or Sand Filter 30,680.00 2,045.33 370,205.33 sq.m. 396.00 415.80 153,931,377.60 10 10 20 30,786,275.52 22,166,119.00 52,952,395.00 206,883,773.00 559.00
Embankment from Selected Borrow 187,500.00 12,500.00 2,262,500.00 cu.m. 423.00 444.15 1,004,889,375.00 10 10 20 200,977,875.00 144,704,070.00 345,681,945.00 1,350,571,320.00 597.00
Structural Concrete Class A, for Minor Structures 2,820.00 188.00 34,028.00 cu.m. 5,321.00 5,587.05 190,116,137.40 10 10 20 38,023,227.48 27,376,724.00 65,399,952.00 255,516,090.00 7,509.00
Reinforcing Steel Bars, Grade 60 281,670.00 18,778.00 3,398,818.00 kgs 50.00 52.50 178,437,945.00 10 10 20 35,687,589.00 25,695,065.00 61,382,654.00 239,820,599.00 71.00
TOTAL ISLAND 1 8,935,706,916.50 3,073,883,185.00 12,009,590,103.00
5.2 Island 2 (Area=119.00Ha.) 119
Excavation (river Rechanneling/Dredging) 199,390.00 4,863.17 578,717.32 cu.m. 255.00 267.75 154,951,561.65 10 10 20 30,990,312.33 22,313,025.00 53,303,338.00 208,254,900.00 360.00
Sand Matting 199,390.00 4,863.17 578,717.32 cu.m. 820.00 861.00 498,275,610.00 10 10 20 99,655,122.00 71,751,688.00 171,406,810.00 669,682,420.00 1,158.00
Embankment from Dreging/River Rechanneling (Common Material) 2,152,500.00 52,500.00 6,247,500.00 cu.m. 300.00 315.00 1,967,962,500.00 10 10 20 393,592,500.00 283,386,600.00 676,979,100.00 2,644,941,600.00 424.00
Core Gravel (10mmØ-150mmØ) 201,800.00 4,921.95 585,712.20 cu.m. 820.00 861.00 504,298,200.00 10 10 20 100,859,640.00 72,618,941.00 173,478,581.00 677,776,781.00 1,158.00
Underlayer Rock Armor 18,300.00 446.34 53,114.63 cu.m. 3,000.00 3,150.00 167,311,097.56 10 10 20 33,462,219.51 24,092,799.00 57,555,019.00 224,866,117.00 4,234.00
Upper Rock Armor 34,290.00 836.34 99,524.63 cu.m. 2,500.00 2,625.00 261,252,164.63 10 10 20 52,250,432.93 37,620,312.00 89,870,745.00 351,122,910.00 3,529.00
Geotextile or Sand Filter 34,780.00 848.29 100,946.83 sq.m. 396.00 415.80 41,973,691.61 10 10 20 8,394,738.32 6,044,212.00 14,438,951.00 56,412,643.00 559.00
Embankment from Selected Borrow 512,500.00 12,500.00 1,487,500.00 cu.m. 423.00 444.15 660,673,125.00 10 10 20 132,134,625.00 95,136,930.00 227,271,555.00 887,944,680.00 597.00
Structural Concrete Class A, for Minor Structures 3,200.00 78.05 9,287.80 cu.m. 5,321.00 5,587.05 51,891,430.24 10 10 20 10,378,286.05 7,472,366.00 17,850,653.00 69,742,084.00 7,509.00
Reinforcing Steel Bars, Grade 60 319,310.00 7,788.05 926,777.80 kgs 50.00 52.50 48,655,834.76 10 10 20 9,731,166.95 7,006,441.00 16,737,608.00 65,393,443.00 71.00
TOTAL ISLAND 2 4,357,245,215.45 1,498,892,360.00 5,856,137,578.00

TOTAL FOR ISLAND DEVELOPMENT (RECLAMATION ONLY) 13,292,952,131.95 4,572,775,545.00 17,865,727,681.00

GRAND TOTAL 14,095,510,330.63 4,843,800,010.65 18,939,310,366.00

Project: PROPOSED CALAMBA TO LOS BAÑOS BYPASS ROAD
Subject: ESTIMATED CONSTRUCTION COST
Date: Densification (using admixture)

Mark-up in % Total Mark-up

Pay Item Estimated Total Direct
Description Quantity Quantity Unit Direct Unit Cost VAT Total Indirect Cost Total Cost Total Unit Cost
No. Cost
OCM Profit % Value

CALAMBA TO LOS BAÑOS BYPASS ROAD

(STA. 0+000.00 - STA. 19+216.04)

1.0 GENERAL REQUIREMENTS

B OTHER GENERAL REQUIREMENTS
SPL B.2.1 Construction Health and Safety 1.00 1.00 l.s 588,177.25 588,177.25 10 10 58,817.73 77,640.00 136,457.73 724,635.00 724,635.00
SPL B.2.1 Mobilization / Demobilization 1.00 1.00 l.s 54,720,746.29 54,720,746.29 10 10 5,472,074.63 7,223,139.00 12,695,213.63 67,415,960.00 67,415,960.00
SPL B.3.1 Maintenance of Project Road and Traffic Control 1.00 1.00 l.s 401,029.94 401,029.94 10 10 40,102.99 52,936.00 93,038.99 494,069.00 494,069.00
SUB-TOTAL (PART B) 55,709,953.48 12,924,710.35 68,634,664.00

2.0 MAIN ALIGNMENT AND OTHER ROADS

2.1 Road on Land (L=4083.00m) 4083
C EARTHWORKS
100(1) Clearing and Grubbing 19.00 0.00 12.52 Ha 94,492.00 1,182,697.41 10 10 20 236,539.48 170,309.00 406,848.48 1,589,546.00 126,998.00
102(1) Unsuitable Excavation 28,450.00 4.59 18,741.63 cu.m. 137.00 2,567,602.81 10 10 20 513,520.56 369,735.00 883,255.56 3,450,859.00 185.00
103(1)a Structure Excavation, Common Material 350.00 0.06 230.56 cu.m. 254.00 58,563.47 10 10 20 11,712.69 8,434.00 20,146.69 78,711.00 342.00
103(3) Foundation Fill (Granular Bedding) 40.00 0.01 26.35 cu.m. 1,150.00 30,302.81 10 10 20 6,060.56 4,364.00 10,424.56 40,728.00 1,546.00
104(1) Embankment from Selected Borrow 334,510.00 53.97 220,360.68 cu.m. 423.00 93,212,569.07 10 10 20 18,642,513.81 13,422,610.00 32,065,123.81 125,277,693.00 569.00
SUB-TOTAL (PART C) 97,051,735.57 33,385,800.00 130,437,537.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 37,730.00 6.09 24,854.89 cu.m. 950.00 23,612,143.60 10 10 20 4,722,428.72 3,400,149.00 8,122,577.72 31,734,722.00 1,277.00
202 Crushed Aggregate Base Course 34,300.00 5.53 22,595.35 cu.m. 1,200.00 27,114,423.27 10 10 20 5,422,884.65 3,904,477.00 9,327,361.65 36,441,785.00 1,613.00
SUB-TOTAL (PART D) 50,726,566.87 17,449,939.37 68,176,507.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 87,620.00 14.14 57,720.26 sq.m. 850.00 49,062,218.22 10 10 20 9,812,443.64 7,064,960.00 16,877,403.64 65,939,622.00 1,143.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 56,330.00 9.09 37,107.76 sq.m. 1,250.00 46,384,701.86 10 10 20 9,276,940.37 6,679,398.00 15,956,338.37 62,341,041.00 1,681.00
SUB-TOTAL (PART E) 95,446,920.07 32,833,742.01 128,280,663.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
404(1)c Reinforcing Steel, Grade 60 (Drainage Structures) 13,250.00 2.14 8,728.53 kgs. 50.00 436,426.27 10 10 20 87,285.25 62,846.00 150,131.25 586,558.00 68.00
405(1)a Structural Concrete Class A, For Minor Structures 160.00 0.03 105.40 cu.m. 5,321.00 560,839.05 10 10 20 112,167.81 80,761.00 192,928.81 753,768.00 7,152.00
407(1) Lean Concrete 12.00 0.001936 7.91 cu.m. 4,200.00 33,201.33 10 10 20 6,640.27 4,781.00 11,421.27 44,623.00 5,645.00
500(1)d Reinforced Concrete Pipe Culvert 910mmØ, Class IV 200.00 0.03 131.75 l.m. 5,800.00 764,157.70 10 10 20 152,831.54 110,039.00 262,870.54 1,027,029.00 7,796.00
SUB-TOTAL (PART G) 1,794,624.36 617,351.87 2,411,978.00
H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,185.00 0.68 2,756.90 sq.m. 887.00 2,445,367.23 10 10 20 489,073.45 352,133.00 841,206.45 3,286,574.00 1,193.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 6,199.00 1.00 4,083.63 l.m. 4,638.00 18,939,887.10 10 10 20 3,787,977.42 2,727,344.00 6,515,321.42 25,455,209.00 6,234.00
610(b) Saddling (Water Grass) 17,770.00 2.87 11,706.11 sq.m. 81.00 948,194.54 10 10 20 189,638.91 136,541.00 326,179.91 1,274,375.00 109.00
SUB-TOTAL (PART H) 22,333,448.87 7,682,707.77 30,016,158.00

TOTAL ROAD ON LAND 267,353,295.74 91,969,541.03 359,322,843.00

2.3 Road on Island Development (L=4845.00m) 4845

C EARTHWORKS
104(1)e Embankment from Selected Borrow 116,630.00 16.52 80,038.58 cu.m. 423.00 33,856,317.85 10 10 20 6,771,263.57 4,875,310.00 11,646,573.57 45,502,892.00 569.00
SUB-TOTAL (PART C) 33,856,317.85 11,646,573.57 45,502,892.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 41,870.00 5.93 28,733.73 cu.m. 950.00 27,297,045.68 10 10 20 5,459,409.14 3,930,775.00 9,390,184.14 36,687,230.00 1,277.00
202 Crushed Aggregate Base Course 38,540.00 5.46 26,448.48 cu.m. 1,200.00 31,738,181.30 10 10 20 6,347,636.26 4,570,299.00 10,917,935.26 42,656,117.00 1,613.00
SUB-TOTAL (PART D) 59,035,226.98 20,308,119.40 79,343,347.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 98,840.00 14.00 67,830.00 sq.m. 850.00 57,655,500.00 10 10 20 11,531,100.00 8,302,392.00 19,833,492.00 77,488,992.00 1,143.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 63,540.00 9.00 43,605.00 sq.m. 1,222.00 53,285,310.00 10 10 20 10,657,062.00 7,673,085.00 18,330,147.00 71,615,457.00 1,643.00
SUB-TOTAL (PART E) 110,940,810.00 38,163,639.00 149,104,449.00

Page 6 of 13
 H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,767.00 0.68 3,271.40 sq.m. 887.00 2,901,735.69 10 10 20 580,347.14 417,850.00 998,197.14 3,899,933.00 1,193.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 7,060.00 1.00 4,845.00 l.m. 4,638.00 22,471,110.00 10 10 20 4,494,222.00 3,235,840.00 7,730,062.00 30,201,172.00 6,234.00
SUB-TOTAL (PART H) 25,372,845.69 8,728,259.14 34,101,105.00

TOTAL ROAD ON ISLAND DEVELOPMENT 229,205,200.53 78,846,591.11 308,051,793.00

TOTAL FOR MAIN ALIGNMENT 496,558,496.27 170,816,132.14 667,374,636.00

3.0 BRIDGE STRUCTURES

3.1 Bridge (L=8823.00m) 8823
C EARTHWORKS
104(1)e Embankment from Selected Borrow 1,047.00 1,047.00 cu.m. 423.00 442,881.00 10 10 20 88,576.20 63,775.00 152,351.20 595,233.00 569.00
SUB-TOTAL (PART C) 442,881.00 152,351.20 595,233.00
F BRIDGE CONSTRUCTION
400(17)a Concrete Piles cast in Drilled Holes (1200mm) 240.00 240.00 l.m. 30,740.00 7,377,600.00 10 10 20 1,475,520.00 1,062,375.00 2,537,895.00 9,915,495.00 41,315.00
401 Railing, (Concrete Railing) 120.00 120.00 l.m. 4,306.00 516,720.00 10 10 20 103,344.00 74,408.00 177,752.00 694,472.00 5,788.00
404(1)a Reinforcing Steel, Grade 40 (Bridge) 2,585.00 2,585.00 kgs 49.00 126,665.00 10 10 20 25,333.00 18,240.00 43,573.00 170,238.00 66.00
404(2) Reinforcing Steel, Grade 60 (Bridge) 151,014.00 151,014.00 kgs 50.00 7,550,700.00 10 10 20 1,510,140.00 1,087,301.00 2,597,441.00 10,148,141.00 68.00
405(1)b Structural Concrete Class AA1 for Superstructure 356.00 356.00 cu.m. 6,181.00 2,200,436.00 10 10 20 440,087.20 316,863.00 756,950.20 2,957,387.00 8,308.00
405(1)c Structural Concrete Class AA1 for Substructure 606.00 606.00 cu.m. 5,538.00 3,356,028.00 10 10 20 671,205.60 483,269.00 1,154,474.60 4,510,503.00 7,444.00
405(1)d Structural Concrete Class AA1 for Approach Slab 64.00 64.00 cu.m. 4,129.00 264,256.00 10 10 20 52,851.20 38,053.00 90,904.20 355,161.00 5,550.00
406(1)e PSC Member (AASHTO Girder Type V, L=30m) 20.00 20.00 each 1,261,691.00 25,233,820.00 10 10 20 5,046,764.00 3,633,671.00 8,680,435.00 33,914,255.00 1,695,713.00

Page 7 of 13
 407(1) Lean Concrete 18.00 18.00 cu.m. 4,200.00 75,600.00 10 10 20 15,120.00 10,887.00 26,007.00 101,607.00 5,645.00
412(1)a Elastomeric Bearing Pad (350 x 500 x 75mm) 40.00 40.00 each 9,267.00 370,680.00 10 10 20 74,136.00 53,378.00 127,514.00 498,194.00 12,455.00
SPL418(a) Expansion Joint, Type A (M80 Multiplex) 101.00 101.00 l.m. 18,735.00 1,892,235.00 10 10 20 378,447.00 272,482.00 650,929.00 2,543,164.00 25,180.00
SPL419 Premolded Expansion Joint Filler with Sealant (12mmthk), Type B 101.00 101.00 l.m. 810.00 81,810.00 10 10 20 16,362.00 11,781.00 28,143.00 109,953.00 1,089.00
SUB-TOTAL (PART F) 49,046,550.00 16,872,018.00 65,918,570.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(5) Grouted Riprap, Class A 231.00 231.00 cu.m. 2,019.00 466,389.00 10 10 20 93,277.80 67,161.00 160,438.80 626,828.00 2,714.00
511(1) Gabions (1000mm x 1000mm x 2000mm) 888.00 888.00 cu.m. 1,450.00 1,287,600.00 10 10 20 257,520.00 185,415.00 442,935.00 1,730,535.00 1,949.00
511(2) Mattresses (Boulder Matting) 132.00 132.00 cu.m. 3,000.00 396,000.00 10 10 20 79,200.00 57,024.00 136,224.00 532,224.00 4,032.00
SUB-TOTAL (PART G) 2,149,989.00 739,597.80 2,889,587.00

TOTAL FOR BRIDGES STRUCTURES 51,639,420.00 17,763,967.00 69,403,390.00

5.0 ISLAND DEVELOPMENT (RECLAMATION ONLY)

5.1 Island 1 (Area=181.00Ha.) 181
Excavation (river Rechanneling/Dredging) 72,950.00 4,863.33 880,263.33 cu.m. 255.00 224,467,150.00 10 10 20 44,893,430.00 32,323,270.00 77,216,700.00 301,683,850.00 343.00
Sand Matting 72,950.00 4,863.33 880,263.33 cu.m. 820.00 721,815,933.33 10 10 20 144,363,186.67 103,941,495.00 248,304,682.00 970,120,616.00 1,103.00
Embankment from Dreging/River Rechanneling (Common Material) 787,500.00 52,500.00 9,502,500.00 cu.m. 300.00 2,850,750,000.00 10 10 20 570,150,000.00 410,508,000.00 980,658,000.00 3,831,408,000.00 404.00
Containment
1. Steel Sheet Piles 4,276.00 l.m. 582,784.44 2,491,986,265.44 10 10 20 498,397,253.09 358,846,023.00 857,243,277.00 3,349,229,543.00 783,263.00
2. Armor Rock-Road Side
Core Gravel (10mmØ-150mmØ) 2797 178,010.00 11,867.33 55,940.00 cu.m. 820.00 45,870,800.00 10 10 20 9,174,160.00 6,605,396.00 15,779,556.00 61,650,356.00 1,103.00
Underlayer Rock Armor 16,150.00 1,076.67 2,237.60 cu.m. 3,000.00 6,712,800.00 10 10 20 1,342,560.00 966,644.00 2,309,204.00 9,022,004.00 4,033.00
Upper Rock Armor 30,250.00 2,016.67 839.10 cu.m. 2,500.00 2,097,750.00 10 10 20 419,550.00 302,076.00 721,626.00 2,819,376.00 3,360.00
3. Soil Improvement
Vertical wick drain 2,715,000.00 l.m. 235.00 638,025,000.00 10 10 20 127,605,000.00 91,875,600.00 219,480,600.00 857,505,600.00 316.00
Surcharge 905,000.00 cu.m. 800.00 724,000,000.00 10 10 20 144,800,000.00 104,256,000.00 249,056,000.00 973,056,000.00 1,076.00
Geotextile or Sand Filter 30,680.00 2,045.33 370,205.33 sq.m. 396.00 146,601,312.00 10 10 20 29,320,262.40 21,110,589.00 50,430,852.00 197,032,164.00 533.00
Embankment from Selected Borrow 187,500.00 12,500.00 2,262,500.00 cu.m. 423.00 957,037,500.00 10 10 20 191,407,500.00 137,813,400.00 329,220,900.00 1,286,258,400.00 569.00
Structural Concrete Class A, for Minor Structures 2,820.00 188.00 34,028.00 cu.m. 5,321.00 181,062,988.00 10 10 20 36,212,597.60 26,073,071.00 62,285,669.00 243,348,657.00 7,152.00
Reinforcing Steel Bars, Grade 60 281,670.00 18,778.00 3,398,818.00 kgs 50.00 169,940,900.00 10 10 20 33,988,180.00 24,471,490.00 58,459,670.00 228,400,570.00 68.00
TOTAL ISLAND 1 9,160,368,398.77 3,151,166,736.00 12,311,535,136.00

Page 8 of 13
5.2 Island 2 (Area=119.00Ha.) 119
Excavation (river Rechanneling/Dredging) 199,390.00 4,863.17 578,717.32 cu.m. 255.00 147,572,915.85 10 10 20 29,514,583.17 21,250,500.00 50,765,084.00 198,338,000.00 343.00
Sand Matting 199,390.00 4,863.17 578,717.32 cu.m. 820.00 474,548,200.00 10 10 20 94,909,640.00 68,334,941.00 163,244,581.00 637,792,781.00 1,103.00
Embankment from Dreging/River Rechanneling (Common Material) 2,152,500.00 52,500.00 6,247,500.00 cu.m. 300.00 1,874,250,000.00 10 10 20 374,850,000.00 269,892,000.00 644,742,000.00 2,518,992,000.00 404.00
Containment
1. Steel Sheet Piles - l.m. 582,784.44 - 10 10 20 - - - - #DIV/0!
2. Armor Rock-Road Side
Core Gravel (10mmØ-150mmØ) 2865 201,800.00 4,921.95 57,300.00 cu.m. 820.00 46,986,000.00 10 10 20 9,397,200.00 6,765,984.00 16,163,184.00 63,149,184.00 1,103.00
Underlayer Rock Armor 18,300.00 446.34 2,292.00 cu.m. 3,000.00 6,876,000.00 10 10 20 1,375,200.00 990,144.00 2,365,344.00 9,241,344.00 4,032.00
Upper Rock Armor 34,290.00 836.34 859.50 cu.m. 2,500.00 2,148,750.00 10 10 20 429,750.00 309,420.00 739,170.00 2,887,920.00 3,360.00
3. Soil Improvement
Vertical wick drain 1,785,000.00 l.m. 235.00 419,475,000.00 10 10 20 83,895,000.00 60,404,400.00 144,299,400.00 563,774,400.00 316.00
Surcharge 595,000.00 cu.m. 800.00 476,000,000.00 10 10 20 95,200,000.00 68,544,000.00 163,744,000.00 639,744,000.00 1,076.00
Geotextile or Sand Filter 34,780.00 848.29 100,946.83 sq.m. 396.00 39,974,944.39 10 10 20 7,994,988.88 5,756,392.00 13,751,381.00 53,726,326.00 533.00
Embankment from Selected Borrow 512,500.00 12,500.00 1,487,500.00 cu.m. 423.00 629,212,500.00 10 10 20 125,842,500.00 90,606,600.00 216,449,100.00 845,661,600.00 569.00
Structural Concrete Class A, for Minor Structures 3,200.00 78.05 9,287.80 cu.m. 5,321.00 49,420,409.76 10 10 20 9,884,081.95 7,116,540.00 17,000,622.00 66,421,032.00 7,152.00
Reinforcing Steel Bars, Grade 60 319,310.00 7,788.05 926,777.80 kgs 50.00 46,338,890.24 10 10 20 9,267,778.05 6,672,801.00 15,940,580.00 62,279,471.00 68.00
TOTAL ISLAND 2 4,212,803,610.24 1,449,204,446.00 5,662,008,058.00

TOTAL FOR ISLAND DEVELOPMENT (RECLAMATION ONLY) 13,373,172,009.02 4,600,371,182.00 17,973,543,194.00

GRAND TOTAL 13,977,079,878.78 4,801,875,991.49 18,778,955,884.00

Page 9 of 13
Project: PROPOSED CALAMBA TO LOS BAÑOS BYPASS ROAD
Subject: ESTIMATED CONSTRUCTION COST
Option: Densification (using admixture) (with 5% factor)

Mark-up in % Total Mark-up

Pay Item Direct Unit Cost (plus Estimated Total Direct
Description Quantity Quantity Unit Direct Unit Cost VAT Total Indirect Cost Total Cost Total Unit Cost
No. 5% factor) Cost
OCM Profit % Value

CALAMBA TO LOS BAÑOS BYPASS ROAD

(STA. 0+000.00 - STA. 19+216.04)

1.0 GENERAL REQUIREMENTS

B OTHER GENERAL REQUIREMENTS
SPL B.2.1 Construction Health and Safety 1.00 1.00 l.s 617,586.11 617,586.11 617,586.11 10 10 61,758.61 81,522.00 143,280.61 760,867.00 760,867.00
SPL B.2.1 Mobilization / Demobilization 1.00 1.00 l.s 57,456,783.60 57,456,783.60 57,456,783.60 10 10 5,745,678.36 7,584,296.00 13,329,974.36 70,786,758.00 70,786,758.00
SPL B.3.1 Maintenance of Project Road and Traffic Control 1.00 1.00 l.s 421,081.44 421,081.44 421,081.44 10 10 42,108.14 55,583.00 97,691.14 518,773.00 518,773.00
SUB-TOTAL (PART B) 58,495,451.16 13,570,946.12 72,066,398.00

2.0 MAIN ALIGNMENT AND OTHER ROADS

2.1 Road on Land (L=4083.00m) 4083
C EARTHWORKS
100(1) Clearing and Grubbing 19.00 0.00 12.52 Ha 94,492.00 99,216.60 1,241,832.29 10 10 20 248,366.46 178,824.00 427,190.46 1,669,023.00 133,348.00
102(1) Unsuitable Excavation 28,450.00 4.59 18,741.63 cu.m. 137.00 143.85 2,695,982.96 10 10 20 539,196.59 388,222.00 927,418.59 3,623,402.00 194.00
103(1)a Structure Excavation, Common Material 350.00 0.06 230.56 cu.m. 254.00 266.70 61,491.64 10 10 20 12,298.33 8,855.00 21,153.33 82,645.00 359.00
103(3) Foundation Fill (Granular Bedding) 40.00 0.01 26.35 cu.m. 1,150.00 1,207.50 31,817.95 10 10 20 6,363.59 4,582.00 10,945.59 42,764.00 1,623.00
104(1) Embankment from Selected Borrow 334,510.00 53.97 220,360.68 cu.m. 423.00 444.15 97,873,197.52 10 10 20 19,574,639.50 14,093,741.00 33,668,380.50 131,541,579.00 597.00
SUB-TOTAL (PART C) 101,904,322.35 35,055,089.00 136,959,413.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 37,730.00 6.09 24,854.89 cu.m. 950.00 997.50 24,792,750.78 10 10 20 4,958,550.16 3,570,157.00 8,528,707.16 33,321,458.00 1,341.00
202 Crushed Aggregate Base Course 34,300.00 5.53 22,595.35 cu.m. 1,200.00 1,260.00 28,470,144.43 10 10 20 5,694,028.89 4,099,701.00 9,793,729.89 38,263,875.00 1,694.00
SUB-TOTAL (PART D) 53,262,895.21 18,322,437.04 71,585,333.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 87,620.00 14.14 57,720.26 sq.m. 850.00 892.50 51,515,329.13 10 10 20 10,303,065.83 7,418,208.00 17,721,273.83 69,236,603.00 1,200.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 56,330.00 9.09 37,107.76 sq.m. 1,250.00 1,312.50 48,703,936.95 10 10 20 9,740,787.39 7,013,367.00 16,754,154.39 65,458,092.00 1,765.00
SUB-TOTAL (PART E) 100,219,266.08 34,475,428.22 134,694,695.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
404(1)c Reinforcing Steel, Grade 60 (Drainage Structures) 13,250.00 2.14 8,728.53 kgs. 50.00 52.50 458,247.59 10 10 20 91,649.52 65,988.00 157,637.52 615,886.00 71.00
405(1)a Structural Concrete Class A, For Minor Structures 160.00 0.03 105.40 cu.m. 5,321.00 5,587.05 588,881.00 10 10 20 117,776.20 84,799.00 202,575.20 791,457.00 7,510.00
407(1) Lean Concrete 12.00 0.00 7.91 cu.m. 4,200.00 4,410.00 34,861.40 10 10 20 6,972.28 5,021.00 11,993.28 46,855.00 5,928.00
500(1)d Reinforced Concrete Pipe Culvert 910mmØ, Class IV 200.00 0.03 131.75 l.m. 5,800.00 6,090.00 802,365.59 10 10 20 160,473.12 115,541.00 276,014.12 1,078,380.00 8,185.00
SUB-TOTAL (PART G) 1,884,355.58 648,220.12 2,532,578.00
H MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,185.00 0.68 2,756.90 sq.m. 887.00 931.35 2,567,635.59 10 10 20 513,527.12 369,740.00 883,267.12 3,450,903.00 1,252.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 6,199.00 1.00 4,083.63 l.m. 4,638.00 4,869.90 19,886,881.46 10 10 20 3,977,376.29 2,863,711.00 6,841,087.29 26,727,969.00 6,546.00
610(b) Saddling (Water Grass) 17,770.00 2.87 11,706.11 sq.m. 81.00 85.05 995,604.27 10 10 20 199,120.85 143,368.00 342,488.85 1,338,094.00 115.00
SUB-TOTAL (PART H) 23,450,121.31 8,066,843.26 31,516,966.00

TOTAL ROAD ON LAND 280,720,960.53 96,568,017.64 377,288,985.00

2.3 Road on Island Development (L=4845.00m) 4845

C EARTHWORKS
104(1)e Embankment from Selected Borrow 116,630.00 16.52 80,038.58 cu.m. 423.00 444.15 35,549,133.75 10 10 20 7,109,826.75 5,119,076.00 12,228,902.75 47,778,037.00 597.00
SUB-TOTAL (PART C) 35,549,133.75 12,228,902.75 47,778,037.00
D SUBBASE AND BASE COURSE
200 Aggregate Subbase Course 41,870.00 5.93 28,733.73 cu.m. 950.00 997.50 28,661,897.96 10 10 20 5,732,379.59 4,127,314.00 9,859,693.59 38,521,592.00 1,341.00
202 Crushed Aggregate Base Course 38,540.00 5.46 26,448.48 cu.m. 1,200.00 1,260.00 33,325,090.37 10 10 20 6,665,018.07 4,798,814.00 11,463,832.07 44,788,923.00 1,694.00
SUB-TOTAL (PART D) 61,986,988.33 21,323,525.67 83,310,515.00
E SURFACE COURSES
311(1)a Portland Cement Concrete Pavement Plain, 150mm thk 98,840.00 14.00 67,830.00 sq.m. 850.00 892.50 60,538,275.00 10 10 20 12,107,655.00 8,717,512.00 20,825,167.00 81,363,442.00 1,200.00
311(1)c Portland Cement Concrete Pavement Plain, 230mm thk 63,540.00 9.00 43,605.00 sq.m. 1,222.00 1,283.10 55,949,575.50 10 10 20 11,189,915.10 8,056,739.00 19,246,654.10 75,196,230.00 1,725.00
SUB-TOTAL (PART E) 116,487,850.50 40,071,821.10 156,559,672.00
H MISCELLANEOUS STRUCTURES

Page 10 of 13
 612(1) Reflectorized Thermoplastic Pavement Markings (White) 4,767.00 0.68 3,271.40 sq.m. 887.00 931.35 3,046,822.48 10 10 20 609,364.50 438,743.00 1,048,107.50 4,094,930.00 1,252.00
SPL 620(a) Concrete Barrier (New Jersey Type A) Main Allignment 7,060.00 1.00 4,845.00 l.m. 4,638.00 4,869.90 23,594,665.50 10 10 20 4,718,933.10 3,397,632.00 8,116,565.10 31,711,231.00 6,546.00
SUB-TOTAL (PART H) 26,641,487.98 9,164,672.60 35,806,161.00

TOTAL ROAD ON ISLAND DEVELOPMENT 240,665,460.56 82,788,922.11 323,454,385.00

TOTAL FOR MAIN ALIGNMENT 521,386,421.09 179,356,939.75 700,743,370.00

3.0 BRIDGE STRUCTURES

3.1 Bridge (L=8823.00m) 8823
C EARTHWORKS
104(1)e Embankment from Selected Borrow 1,047.00 1,047.00 cu.m. 423.00 444.15 465,025.05 10 10 20 93,005.01 66,964.00 159,969.01 624,995.00 597.00
SUB-TOTAL (PART C) 465,025.05 159,969.01 624,995.00
F BRIDGE CONSTRUCTION
400(17)a Concrete Piles cast in Drilled Holes (1200mm) 240.00 240.00 l.m. 30,740.00 32,277.00 7,746,480.00 10 10 20 1,549,296.00 1,115,494.00 2,664,790.00 10,411,270.00 43,381.00
401 Railing, (Concrete Railing) 120.00 120.00 l.m. 4,306.00 4,521.30 542,556.00 10 10 20 108,511.20 78,129.00 186,640.20 729,197.00 6,077.00
404(1)a Reinforcing Steel, Grade 40 (Bridge) 2,585.00 2,585.00 kgs 49.00 51.45 132,998.25 10 10 20 26,599.65 19,152.00 45,751.65 178,750.00 70.00
404(2) Reinforcing Steel, Grade 60 (Bridge) 151,014.00 151,014.00 kgs 50.00 52.50 7,928,235.00 10 10 20 1,585,647.00 1,141,666.00 2,727,313.00 10,655,548.00 71.00
405(1)b Structural Concrete Class AA1 for Superstructure 356.00 356.00 cu.m. 6,181.00 6,490.05 2,310,457.80 10 10 20 462,091.56 332,706.00 794,797.56 3,105,256.00 8,723.00
405(1)c Structural Concrete Class AA1 for Substructure 606.00 606.00 cu.m. 5,538.00 5,814.90 3,523,829.40 10 10 20 704,765.88 507,432.00 1,212,197.88 4,736,028.00 7,816.00
405(1)d Structural Concrete Class AA1 for Approach Slab 64.00 64.00 cu.m. 4,129.00 4,335.45 277,468.80 10 10 20 55,493.76 39,956.00 95,449.76 372,919.00 5,827.00
406(1)e PSC Member (AASHTO Girder Type V, L=30m) 20.00 20.00 each 1,261,691.00 1,324,775.55 26,495,511.00 10 10 20 5,299,102.20 3,815,354.00 9,114,456.20 35,609,968.00 1,780,499.00

Page 11 of 13
 407(1) Lean Concrete 18.00 18.00 cu.m. 4,200.00 4,410.00 79,380.00 10 10 20 15,876.00 11,431.00 27,307.00 106,687.00 5,928.00
412(1)a Elastomeric Bearing Pad (350 x 500 x 75mm) 40.00 40.00 each 9,267.00 9,730.35 389,214.00 10 10 20 77,842.80 56,047.00 133,889.80 523,104.00 13,078.00
SPL418(a) Expansion Joint, Type A (M80 Multiplex) 101.00 101.00 l.m. 18,735.00 19,671.75 1,986,846.75 10 10 20 397,369.35 286,106.00 683,475.35 2,670,323.00 26,439.00
SPL419 Premolded Expansion Joint Filler with Sealant (12mmthk), Type B 101.00 101.00 l.m. 810.00 850.50 85,900.50 10 10 20 17,180.10 12,370.00 29,550.10 115,451.00 1,144.00
SUB-TOTAL (PART F) 51,498,877.50 17,715,618.50 69,214,501.00
G DRAINAGE AND SLOPE PROTECTION STRUCTURES
505(5) Grouted Riprap, Class A 231.00 231.00 cu.m. 2,019.00 2,119.95 489,708.45 10 10 20 97,941.69 70,519.00 168,460.69 658,170.00 2,850.00
511(1) Gabions (1000mm x 1000mm x 2000mm) 888.00 888.00 cu.m. 1,450.00 1,522.50 1,351,980.00 10 10 20 270,396.00 194,686.00 465,082.00 1,817,062.00 2,047.00
511(2) Mattresses (Boulder Matting) 132.00 132.00 cu.m. 3,000.00 3,150.00 415,800.00 10 10 20 83,160.00 59,876.00 143,036.00 558,836.00 4,234.00
SUB-TOTAL (PART G) 2,257,488.45 776,578.69 3,034,068.00

TOTAL FOR BRIDGES STRUCTURES 54,221,391.00 18,652,166.20 72,873,564.00

5.0 ISLAND DEVELOPMENT (RECLAMATION ONLY)

5.1 Island 1 (Area=181.00Ha.) 181
Excavation (river Rechanneling/Dredging) 72,950.00 4,863.33 880,263.33 cu.m. 255.00 267.75 235,690,507.50 10 10 20 47,138,101.50 33,939,434.00 81,077,536.00 316,768,044.00 360.00
Sand Matting 72,950.00 4,863.33 880,263.33 cu.m. 820.00 861.00 757,906,730.00 10 10 20 151,581,346.00 109,138,570.00 260,719,916.00 1,018,626,646.00 1,158.00
Embankment from Dreging/River Rechanneling (Common Material) 787,500.00 52,500.00 9,502,500.00 cu.m. 300.00 315.00 2,993,287,500.00 10 10 20 598,657,500.00 431,033,400.00 1,029,690,900.00 4,022,978,400.00 424.00
Containment
1. Steel Sheet Piles 4,276.00 l.m. 582,784.44 611,923.66 2,616,585,578.71 10 10 20 523,317,115.74 376,788,324.00 900,105,440.00 3,516,691,019.00 822,426.00
2. Armor Rock-Road Side
Core Gravel (10mmØ-150mmØ) 2797 178,010.00 11,867.33 55,940.00 cu.m. 820.00 861.00 48,164,340.00 10 10 20 9,632,868.00 6,935,665.00 16,568,533.00 64,732,873.00 1,158.00
Underlayer Rock Armor 16,150.00 1,076.67 2,237.60 cu.m. 3,000.00 3,150.00 7,048,440.00 10 10 20 1,409,688.00 1,014,976.00 2,424,664.00 9,473,104.00 4,234.00
Upper Rock Armor 30,250.00 2,016.67 839.10 cu.m. 2,500.00 2,625.00 2,202,637.50 10 10 20 440,527.50 317,180.00 757,708.00 2,960,346.00 3,529.00
3. Soil Improvement
Vertical wick drain 2,715,000.00 l.m. 235.00 246.75 669,926,250.00 10 10 20 133,985,250.00 96,469,380.00 230,454,630.00 900,380,880.00 332.00
Surcharge 905,000.00 cu.m. 800.00 840.00 760,200,000.00 10 10 20 152,040,000.00 109,468,800.00 261,508,800.00 1,021,708,800.00 1,129.00
Geotextile or Sand Filter 30,680.00 2,045.33 370,205.33 sq.m. 396.00 415.80 153,931,377.60 10 10 20 30,786,275.52 22,166,119.00 52,952,395.00 206,883,773.00 559.00
Embankment from Selected Borrow 187,500.00 12,500.00 2,262,500.00 cu.m. 423.00 444.15 1,004,889,375.00 10 10 20 200,977,875.00 144,704,070.00 345,681,945.00 1,350,571,320.00 597.00
Structural Concrete Class A, for Minor Structures 2,820.00 188.00 34,028.00 cu.m. 5,321.00 5,587.05 190,116,137.40 10 10 20 38,023,227.48 27,376,724.00 65,399,952.00 255,516,090.00 7,509.00
Reinforcing Steel Bars, Grade 60 281,670.00 18,778.00 3,398,818.00 kgs 50.00 52.50 178,437,945.00 10 10 20 35,687,589.00 25,695,065.00 61,382,654.00 239,820,599.00 71.00
TOTAL ISLAND 1 9,618,386,818.71 3,308,725,073.00 12,927,111,894.00
5.2 Island 2 (Area=119.00Ha.) 119
Excavation (river Rechanneling/Dredging) 199,390.00 4,863.17 578,717.32 cu.m. 255.00 267.75 154,951,561.65 10 10 20 30,990,312.33 22,313,025.00 53,303,338.00 208,254,900.00 360.00
Sand Matting 199,390.00 4,863.17 578,717.32 cu.m. 820.00 861.00 498,275,610.00 10 10 20 99,655,122.00 71,751,688.00 171,406,810.00 669,682,420.00 1,158.00
Embankment from Dreging/River Rechanneling (Common Material) 2,152,500.00 52,500.00 6,247,500.00 cu.m. 300.00 315.00 1,967,962,500.00 10 10 20 393,592,500.00 283,386,600.00 676,979,100.00 2,644,941,600.00 424.00
Containment
1. Steel Sheet Piles - l.m. 582,784.44 611,923.66 - 10 10 20 - - - - #DIV/0!
2. Armor Rock-Road Side
Core Gravel (10mmØ-150mmØ) 2865 201,800.00 4,921.95 57,300.00 cu.m. 820.00 861.00 49,335,300.00 10 10 20 9,867,060.00 7,104,284.00 16,971,344.00 66,306,644.00 1,158.00
Underlayer Rock Armor 18,300.00 446.34 2,292.00 cu.m. 3,000.00 3,150.00 7,219,800.00 10 10 20 1,443,960.00 1,039,652.00 2,483,612.00 9,703,412.00 4,234.00
Upper Rock Armor 34,290.00 836.34 859.50 cu.m. 2,500.00 2,625.00 2,256,187.50 10 10 20 451,237.50 324,891.00 776,129.00 3,032,317.00 3,529.00

Page 12 of 13
 3. Soil Improvement
Vertical wick drain 1,785,000.00 l.m. 235.00 246.75 440,448,750.00 10 10 20 88,089,750.00 63,424,620.00 151,514,370.00 591,963,120.00 332.00
Surcharge 595,000.00 cu.m. 800.00 840.00 499,800,000.00 10 10 20 99,960,000.00 71,971,200.00 171,931,200.00 671,731,200.00 1,129.00
Geotextile or Sand Filter 34,780.00 848.29 100,946.83 sq.m. 396.00 415.80 41,973,691.61 10 10 20 8,394,738.32 6,044,212.00 14,438,951.00 56,412,643.00 559.00
Embankment from Selected Borrow 512,500.00 12,500.00 1,487,500.00 cu.m. 423.00 444.15 660,673,125.00 10 10 20 132,134,625.00 95,136,930.00 227,271,555.00 887,944,680.00 597.00
Structural Concrete Class A, for Minor Structures 3,200.00 78.05 9,287.80 cu.m. 5,321.00 5,587.05 51,891,430.24 10 10 20 10,378,286.05 7,472,366.00 17,850,653.00 69,742,084.00 7,509.00
Reinforcing Steel Bars, Grade 60 319,310.00 7,788.05 926,777.80 kgs 50.00 52.50 48,655,834.76 10 10 20 9,731,166.95 7,006,441.00 16,737,608.00 65,393,443.00 71.00
TOTAL ISLAND 2 4,423,443,790.76 1,521,664,670.00 5,945,108,463.00

TOTAL FOR ISLAND DEVELOPMENT (RECLAMATION ONLY) 14,041,830,609.47 4,830,389,743.00 18,872,220,357.00

GRAND TOTAL 14,675,933,872.71 5,041,969,795.06 19,717,903,689.00

Page 13 of 13