Fence

ESTIMATED QUANTITIES
Construction of Triple-Barrel Box Culvert

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

2.00
Iside wall = 2.38 + 0.60 x 3.40 x 0.30

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

2.00
Subtotal = 22.06 cu.m.

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

2.00
Oside wall = 2.38 + 0.60 x 3.40 x 0.30

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

2.00

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

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

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

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

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

Draftsman II Municipal Engineer
Republic of the Philippines
Province of Isabela
MUNICIPALITY OF QUEZON
Office of the Municipal Engineer
PROJECT : PROPOSED FENCE FOR BARANGAY CALLANGIGAN

OWNER : LGU - QUEZON, ISABELA
LOCATION : CALLANGIGAN, QUEZON, ISABELA
###
BILL OF QUANTITIES/BILL OF MATERIALS

SUMMARY
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
II. EARTHWORKS
Structure Excavation cu.m. 35.00 312.64 10,942.40
Embankment from structure excavation cu.m. 31.00 126.52 3,922.12
Gravel bedding cu.m. 6.40 630.00 4,032.00
III. CONCRETE WORKS
Structural Concrete(Class A, 28 days) cu.m. 9.00 12,551.39 112,962.51
Reinforcing Steel of Reinforced Concrete Structures kgs. 585.47 0.38 222.48
IV. FORMWORKS
Forms sq.m. 167.84 182.44 30,620.73
V. MASONRY WORKS
100 mm CHB (Non load bearing) sq.m. 76.80 429.78 33,007.10
Cement plaster finish sq.m. 102.40 97.05 9,937.92
IV. STEELWORKS
Interlinks sq.m. 77.00 211.05 16,250.85
1 1/4" ∅ GI Pipe ln.m. 128.00 145.73 18,653.44
TOTAL ESTIMATED DIRECT COST 240,551.55
APPROVED BUDGET FOR THE CONTRACT 240,551.55
Prepared by:
ENGR. ERNESTO G. LOPEZ JR.

Draftsman II
Concurred by: Approved by:
HON. MARCELINO MINA HON. BUENVENIDO RUIZ

KAGAWAD, CHAIRMAN COMMITTEE OF INFASTRUCTURE BARANGAY CAPTAIN
Address: Samonte, Quezon, Isabela│Email add: lguquezonisabela@gmail.com │Website: https://quezonisabela.gov.ph
Province of Isabela
Office of the Municipal Engineer
PROPOSED FENCE FOR BARANGAY CALLANGIGAN

ESTIMATED QUANTITIES
FENCE
Fence Length : 65.00 m
No. of Corners : 1.00
Gate Length : 1.00 m
Span per Column : 3.00 m
CHB Height : 1.20 m
Footing Dimension
Depth : 0.80 m
Length : 0.60 m
Width : 0.60 m
Thickness : 0.20 m
Gravel Bedding Thickness : 0.10 m
Column Dimension
Length : 0.20 m
Width : 0.20 m
Height : 2.95 m
Beam Dimension
Width : 0.10 m
Depth : 0.15 m
Wall Footing Dimension
Width : 0.30 m
Depth : 0.20 m
1. C"A"C
Footing
V = Length x Width x Thickness x No. of pcs
V = 0.60 x 0.60 x 0.20 x 24.00
V = 1.73 cu.m.
Column
V = Length x Width x Height x No. of pcs
V = 0.20 x 0.20 x 2.95 x 24.00
V = 2.83 cu.m.
Beam
V = Width x Depth x Length
V = 0.10 x 0.15 x 59.20
V = 0.89 cu.m.
Wall Footing
V = Width x Depth x Length
V = 0.30 x 0.20 x 59.20
V = 3.55 cu.m.
TOTAL = 9.00 cu.m. or Cement 86.00 bags

Sand 9.00 cu.m.
Gravel 5.00 cu.m.
2. RSB
Footing
W = Length x No. of Pcs of RSB 1 side x 2 way x No. of pcs of Footing x Weight of 10mm RSB/m
W = 0.50 x 3.00 x 2.00 x 24.00
W = 72.00 x 0.62
W = 44.35 kgs.
Column
W = Length x No. of Pcs of RSB x No. of pcs of Column x Weight of 10mm RSB/m
W = 3.09 x 4.00 x 24.00 x 0.62
W = 182.43 kgs.
Beam
Main bars W = Length x No. of Pcs of RSB x Weight of 10mm RSB/m x Wasteage Factor
W = 64.12 x 2.00 x 0.62 x 1.05
W = 82.95 kgs.
Ties W = Length x No. of Pcs of RSB x Weight of 10mm RSB/m
W = 0.27 x 161.00 x 0.62
W = 26.78 kgs.
Wall Footing
Main bars W = Length x No. of Pcs of RSB x Weight of 10mm RSB/m x Wasteage Factor
W = 64.12 x 2.00 x 0.62 x 1.05
W = 82.95 kgs.
Ties W = Length x No. of Pcs of RSB x Weight of 10mm RSB/m
W = 0.42 x 215.00 x 0.62
W = 55.62 kgs.
Interlinks Hook bars

Vertical W = Length x No. of Pcs of RSB x No. of spans x Weight of 10mm RSB/m
W = 1.20 x 2.00 x 21.33 x 0.62
W = 31.54 kgs.
Horizontal W = Length x No. of Pcs of RSB x No. of spans x Weight of 10mm RSB/m
W = 3.00 x 2.00 x 21.33 x 0.62
W = 78.85 kgs.
TOTAL = 585.47 kgs. or 257.00

pcs 10mm dia. RSB
3. CHB
A = Length x Height
A = 64.00 x 1.20
A = 76.80 sq.m. or 960.00 pcs
4. Gravel Bedding
V = Length x thickness
V = 64.00 x 0.10
V = 6.40 cu.m. or 80.00 pcs
5. Structure Excavation
V = Length x Width x depth
V = 64.00 x 0.60 x 0.90
V = 35.00 cu.m. or 438.00 pcs
6. Structure Backfill from excavation

V = Excavation - Vol of Footing - Vol of Column neck - Vol of buried CHB Wall
V = 35.00
- 1.73
- 0.58
- 2.56
V = 31.00 cu.m. or 388.00 pcs
7. 1 1/4" ∅ GI Pipe
L = Length/span x no. of pcs/span x No. of spans
L = 3.00 x 2.00 x 21.33
L = 128.00 ln.m. or 22.00 pcs
8. 4"x4" Interinks
A = Height x Length x No. of spans
A = 1.20 x 3.00 x 21.33
A = 77.00 sq.m. or 13.00 pcs
9. Forms
A = Area of Column, Footing, Beam and Wall Footing
A = 56.64 + 46.08 + 23.68 + 41.44
A = 167.84 sq.m. or 28.00 pcs
10. Cement Plaster Finish

A = Area of exposed CHB Wall
A = 0.80 x 64.00 x 2.00
A = 102.40 sq.m. or 18.00 pcs
Prepared by: Concurred by:
Engr. ERNESTO G. LOPEZ JR.

Draftsman II KAGAWAD, CHAIRMAN COMMITTEE OF INFRA.
Approved by:
HON. RUIZ
BARANGAY CAPTAIN
Address: Samonte, Quezon, Isabela│Email add: lguquezonisabela@gmail.com │Website: https://quezonisabela.gov.ph

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

CONSTRUCTION SURVEY
I. Daily Rates to be used.

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

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

Capability : 0.4 km./day
Cycle Time:
2.00 km.
0.4 km./day
25 km x 1 day
25 kph x 8 hr
say 5.50 days
1. Labor
1- Engineer x 1,281.67 /day x 5.50 days = 7,049.19
1- Instrumentation x 983.55 /day x 5.50 days = 5,409.53
1- Survey Aide x 760.07 /day x 5.50 days = 4,180.39
1- Driver x 809.97 /day x 5.50 days 4,454.84
Page 9
Page 10
Fuel = 8.00 lit/hr x 41.00 /lit. x 44.00 hrs. = 14,432.00
SUMMARY
a. Labor = 36,459.56
c. Fuel = 14,432.00
UNIT COST = 64,705.36
D. PLOTTING AND COMPUTATION
1. Profile
1. Materials/Office Supplies
Cross Section Paper = 150.00 /km. x 2.00 km. = 300.00
Data Book = 50.00 /km. x 2.00 km. = 100.00
Miscellaneous = 45.00 /km. x 2.00 km. = 90.00
Total Materials Cost 490.00
2. Labor
Cycle Time:
2.00 km.
8 km./day
say 0.50 day
1- Engineering Asst. A x 1,281.67 /day x 0.50 days = 640.84
Sub-Total = 640.84
SUMMARY
a. Materials Cos = 490.00
b. Labor Cost = 640.84
2. Cross-Section
1. Materials/Office Supplies
Cross Section Paper = 350.00 /km. x 2.00 km. = 700.00
Data Book = 75.00 /km. x 2.00 km. = 150.00
Miscellaneous = 55.00 /km. x 2.00 km. = 110.00
Total Materials Cost 960.00
2. Labor
Capability : 0.4 km./day
Cycle Time:
2.00 km.
0.4 km./day
say 5.00 day
1- Engineering Asst. A x 1,281.67 /day x 5.00 days = 6,408.35
Sub-Total = 6,408.35
SUMMARY
a. Materials Cos = 960.00
b. Labor Cost = 6,408.35
Page 11
SUMMARY FOR PROFILE AND CROSS-SECTION SURVEY
Materials/Office
a. = 1,450.00 /survey x 1 surveys = 1,450.00
Supplies
b. Labor = 53,452.26 /survey x 1 surveys = 53,452.30
c. Spare Parts = 17,581.20 /survey x 1 surveys = 17,581.20
d. Fuel = 18,368.00 /survey x 1 surveys = 18,368.00
UNIT COST = 90,851.50
RECAPITULATION (inclusive of item "A")

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

Engineer A Acting Municipal Engineer
Page 12
Province of Isabela
--oOOo--
PROGRAM OF WORK/BUDGET COST
Project : PROPOSED FENCE FOR BARANGAY CALLANGIGAN

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

A. OTHER GENERAL REQUIREMENTS 1.00 L.S. 324,885.85 324,885.85
B. EARTHWORKS 1.00 L.S. Err:509 Err:509
C. SUBBASE AND BASE COURSE 1.00 L.S. Err:509 Err:509
D. SURFACE COURSE 1.00 L.S. Err:509 Err:509
E. CHB CANAL LINING 1.00 L.S. 2,782,155.15 2,782,155.15
TOTAL CIVIL WORKS COST Err:509
BREAKDOWN OF EXPENDITURES
AS SUBMITTED AS SUBMITTED
1. Labor Err:509 A. Total Direct Cost Err:509
2. Materials Err:509 B. OCM & Profit Err:509
3. Rental of Equipment Err:509 C. Value Added Tax Err:509
4. Provisional Sum D. Total Construction Cost
5. OCM & Profit Err:509 E. Eng'g & Admin. Overhead, %
6. Value Added Tax Err:509 F. RROW Acquisition
7. EAO, % G. Contingency 2,372,253.88
8. RROW Acquisition
9. Contingency 2,372,253.88
10. TOTAL ESTIMATED COST Err:509 H. TOTAL ESTIMATED COST Err:509
Prepared by: Recommending Approval:

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

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

DESCRIPTION QTY UNIT ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. OTHER GENERAL REQUIREMENTS 1.00 L.S.
371,262.40 49,445.20 2,472.30 51,917.50 423,179.90
B. EARTHWORKS 1.00 L.S.
Err:509 Err:509 Err:509 Err:509 Err:509
C. SUBBASE AND BASE COURSE 1.00 L.S.
D. SURFACE COURSE 1.00 L.S.
E. CHB CANAL LINING 1.00 L.S.
TOTAL Err:509 Err:509 Err:509 Err:509 Err:509

Approved by:

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

DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. OTHER GENERAL REQUIREMENTS
A.1.4(1) Provision of Progress Photographs 1.00 ea. 15.75 15.75 - 15.75
B.5 Project Billboard / Signboard 1.00 L.S. 3,720.00 3,720.00 744.00 223.20 967.20 4,687.20
B.7(2) Occupational Safety and Health Program 1.00 L.S. 242,050.00 242,050.00 48,410.00 2,420.50 50,830.50 292,880.50
A.4. Mobilization and Demobilization 1.00 L.S. 27,302.40 27,302.40 - - - 27,302.40
TOTAL OF PART A 273,088.15 51,797.70 324,885.85
B. EARTHWORKS
B.1. Clearing and Grubbing Err:509 sq.m. 15.40 Err:509 3.10 1.00 Err:509 Err:509
B.2. Common Excavation Err:509 cu.m. 116.50 Err:509 23.30 7.00 Err:509 Err:509
B.4. Foundation Fill Err:509 cu.m. 462.40 Err:509 106.30 19.60 Err:509 Err:509
B.5. Disposal of excess materials - cu.m. 193.80 - 38.80 11.60 - -
TOTAL OF PART B Err:509 Err:509 Err:509
D. SURFACE COURSE
D.1. Portland Cement Concrete Pavement, 0.23m. THK. 1.73 cu.m. 7,604.30 13,140.23 1,520.90 222.50 3,012.60 16,152.83
D.1. RSB Furnishing and Stockpilling Err:509 cu.m. 58.60 Err:509 11.70 0.60 Err:509 Err:509
D.1. RSB Cut, Bend & Place Err:509 cu.m. 11.90 Err:509 2.40 0.70 Err:509 Err:509
TOTAL OF PART D Err:509 Err:509 Err:509
E. TRIPLE-BARREL BOX CULVERT
E.1. Structure Excavation 29.10 cu.m. 87.40 2,543.34 17.50 5.30 663.48 3,206.82
E.2. Class "A" Concrete 132.20 cu.m. 9,130.30 1,207,013.79 1,826.10 214.20 269,725.01 1,476,738.80
E.3. RSB Furnishing and Stockpilling 13,765.90 cu.m. 58.60 806,681.74 11.70 0.60 169,320.57 976,002.31
E.4. RSB Cut, Bend & Place 13,765.90 cu.m. 11.90 163,814.21 2.40 0.70 42,674.29 206,488.50
E.5. Lean Concrete 23.10 cu.m. 1,532.60 35,403.06 306.50 19.30 7,525.98 42,929.04
E.6. Structural Backfill 74.80 cu.m. 841.20 62,921.76 168.20 17.20 13,867.92 76,789.68
TOTAL OF PART E 2,278,377.90 503,777.25 2,782,155.15
GRAND TOTAL Err:509 Err:509 Err:509

Draftsman II Municipal Engineer
Approved by:

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

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

Province of Isabela
--oOOo--

(FORCE ACCOUNT WORKS)
II. Equipment Rental

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

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

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

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

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

A. Cement
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Labor per day = 5 - Laborers x 400.00 /day = 2,000.00 /day
Capacity of Truck = 150 bags/trip
Loading = 300 bags/hr
Unloading = 300 bags/hr
Cycle Time
with load = 22.00 kms. / / 35.00 km./hr. = 0.63 hrs./trip
T-I
without load = 22.00 kms. / / 45.00 km./hr. = 0.49 hrs./trip
with load = - kms. / / 25.00 km./hr. = - hrs./trip
T-II
without load = - kms. / / 35.00 km./hr. = - hrs./trip
Page 21
T-III
T-IV
Loading = 150 bags/trip / / 300 bags/hr = 0.50 hrs./trip
Unloading = 150 bags/trip / / 300 bags/hr = 0.50 hrs./trip
920.00 /hr. x 2.21 hrs./trip

Equipment Cost = = 13.54 /bag
150 bags/trip
2,000.00 /day x 2.21 hrs./trip
Labor Cost = = 3.68 /bag
8 hr/day x 150 bags/trip
b. Manual Hauling from Dump Site to Job Site
Capability : 1 bag/trip
Cycle Time
with load = 0 km. / / 2.00 km./hr. = - hrs./trip
without load = 0 km. / / 5.00 km./hr. = - hrs./trip
400.00 /day x - hrs./trip
Labor Cost = = - /bag
8 hr/day x 1 bag/trip
SUMMARY
1 Base Cost = 235.00 /bag
2 Hauling
a. Equipment Cost = 13.54 /bag
b. Labor Cost = 3.68 /bag
Total Hauling Cost = 17.22 /bag
5% VAT for Hauling Cost = 0.86 /bag
TOTAL COST = 253.08 /bag
say 253.10 /bag
B. Lumber
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 58.00 /bd.ft.
Capacity of Truck = 4,000 bd.ft./trip
Loading = 4,000 bd.ft./trip
Unloading = 4,000 bd.ft./trip
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 4000 bd.ft./trip / / 4000 bd.ft./trip = 1.00 hrs./trip
Unloading = 4000 bd.ft./trip / / 4000 bd.ft./trip = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 0.74 /bd.ft.
4000 bd.ft./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 0.20 /bd.ft.
8 hr/day x 4000 bd.ft./trip
Page 22
Capability : 25 bd.ft./trip
Cycle Time
Labor Cost = = - /bd.ft.
8 hr/day x 25 bd.ft./trip
SUMMARY
1 Base Cost = 58.00 /bd.ft.
2 Hauling
a. Equipment Cost = 0.74 /bd.ft.
b. Labor Cost = 0.20 /bd.ft.
Total Hauling Cost = 0.94 /bd.ft.
5% VAT for Hauling Cost = 0.05 /bd.ft.
TOTAL COST = 58.99 /bd.ft.
say 59.00 /bd.ft.
C. 1/2" Marine Plywood
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 820.00 /pc.
Capacity of Truck = 250 pc./trip
Loading = 250 pc./hr
Unloading = 250 pc./hr
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 250 pc./trip / / 250 pc./hr = 1.00 hrs./trip
Unloading = 250 pc./trip / / 250 pc./hr = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
Equipment Cost = = 11.80 /pc.
250 pc./trip
2,000.00 /day x 3.21 hrs./trip
Labor Cost = = 3.21 /pc.
8 hr/day x 250 pc./trip
Capability : 1 pc./trip
Cycle Time
Labor Cost = = - /pc.
Page 23
SUMMARY
1 Base Cost = 820.00 /pc.

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

with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost :
RSB = 58.00 /kg.
CWN = 100.00 /kg.
Tie Wire = 100.00 /kg.
Capacity of Truck = 6,000 kg./trip
Loading = 6,000 kg./trip
Unloading = 7,000 kg./trip
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 6000 kg./trip / / 6000 kg./trip = 1.00 hrs./trip
Unloading = 6000 kg./trip / / 7000 kg./trip = 0.86 hrs./trip
920.00 /hr. x 3.06 hrs./trip
Equipment Cost = = 0.47 /kg.
6000 kg./trip
2,000.00 /day x 3.06 hrs./trip
Labor Cost = = 0.13 /kg.
8 hr/day x 6000 kg./trip
Capability : 30 kg./trip
Cycle Time
Labor Cost = = - /kg.
8 hr/day x 30 kg./trip
Page 24
SUMMARY
RSB CWN Tie Wire

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

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

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

2 Hauling
a. Equipment Cost = 0.49 /lin.m.
b. Labor Cost = 0.13 /lin.m.
Total Hauling Cost = 0.63 /lin.m.
5% VAT for Hauling Cost = 0.03 /lin.m.
TOTAL COST = 70.66 /lin.m.
Page 25
say 70.70 /lin.m.
F. Sand and Gravel

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

Cycle Time
T-I
T-II
T-III
T-IV
1,087.00 /hr. x 2.89 hrs./trip
Equipment Cost = = 784.58 /cu.m.
4 Dump Truck (6W)
Capability : 0.027 cu.m./trip
Cycle Time
with load = - km. / / 2.00 km./hr. = - hrs./trip
without load = - km. / / 5.00 km./hr. = - hrs./trip
Labor Cost = = - /cu.m.
8 hr/day x 0.027 cu.m./trip
4 Screening of Aggregates
Capability
Sand = 6.00 cu. m./day
Gravel = 4.00 cu. m./day
1 -Laborers @ 400.00 /day
400.00 / day
Sand = = 66.67 /m3
6.00 m3/day
400.00 / day
Gravel = = 100.00 /m3
4.00 m3/day
Page 26
SUMMARY
SAND GRAVEL
1 Quarry Pit Fee = 120.00 /m3 = 120.00 /m3
2 Quarrying = 49.74 /m3 = 49.74 /m3
3 Loading = 31.75 /m3 = 31.75 /m3
4 Hauling = 784.58 /m3 = 784.58 /m3
5 Screening = 66.67 /m3 = 100.00 /m3
Total = 1,052.73 /m3 1,086.06 /m3
Plus: 5% VAT = 52.64 /m3 54.30 /m3
2% Excise Tax = 21.05 /m3 21.72 /m3
TOTAL COST = 1,126.42 /m3 = 1,162.09 /m3
say 1,126.40 /m3 say 1,162.10 /m3
G. 4" CHB
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Base Cost = 11.00 /pc.
Capacity of Truck = 600 pc./trip

Loading = 600 pc./hr
Unloading = 600 pc./hr
Cycle Time
T-I
T-II
T-III
T-IV
Loading = 600 pc./trip / / 600 pc./hr = 1.00 hrs./trip
Unloading = 600 pc./trip / / 600 pc./hr = 1.00 hrs./trip
920.00 /hr. x 3.21 hrs./trip
600 pc./trip
2,000.00 /day x 3.21 hrs./trip
Capability : 4 pc./trip
Cycle Time
SUMMARY
2 Hauling
say 17.60 /pc.
Page 27
H. Steel Paving Forms 4"x10"x10'x1/8"
with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00

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

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

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

with Load w/o Load
: Type II = - kms. 25.00 35.00
: Type III = - kms. 30.00 35.00
: Type IV = 1.00 kms. 20.00 25.00
Page 28
Base Cost : 150.00 /pc.
Capacity of Truck = 8,000 pcs./trip
Loading = 8,000 pcs./trip
Unloading = 8,000 pcs./trip

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

2 Hauling
say 150.50 /pc.
RECAPITULATION
DESCRIPTION UNIT UNIT PRICE
1. Cement P/bag 253.10
2. Sand P/cu. m. 1,126.40
3. Gravel P/cu. m. 1,162.10
4. Reinforcing Steel Bar P /kg. 58.60
5. 1/2 " THK. Plywood P /pc. 835.80
6. Form Lumber P/bd. ft. 59.00
7. CWN P/kg. 100.60
8. Tie Wire P/kg. 100.60
9. 4' THK CHB P /pc. 17.60
10. Plain GI Sheet P/lin.m. 70.70
11. Steel Paving Forms 4"x10"x10'x1/8" P/lin.m. 260.70
11. Road Form Stakes P/pc. 150.50
INDIRECT COST (%) 20%
Page 29
IV. ITEM OF WORK
A. CONCRETING WORKS
2. Class "A" Reinforced Concrete (211 kscm for Road Conreting)
a. Materials
Cement = 9.50 bags /m3 x 253.10 / bag = 2,404.45 /m3
Sand = 0.45 m3 /m3 x 1,126.40 /m3 = 506.88 /m3
Gravel = 0.90 m3 /m3 x 1,162.10 /m3 = 1,045.89 /m3
S.Paving Form = 1.60 lin.m./cu.m. x 260.70 P/lin.m. = 417.12 /m3
R. Form Stake = 2.00 pcs./cu.m. x 150.50 P/pc. = 301.00 /m3
Material Cost . . . . . = 4,675.34 /m3
b. Labor
b.1 Fabrication, Placing & Dismantling of Forms
Capability = 3.50 cu. m./day
2 -Carpenters @ 550.00 /day = 1,100.00 /day
4 -Laborers @ 400.00 /day = 1,600.00 /day
2,700.00 /day
2,700.00 / day
Cost = = 771.43 /m3
3.50 m3/day
b.2 Concreting and Curing

1 -Foreman @ 700.00 /day = 700.00 /day
2 -Mason @ 550.00 /day = 1,100.00 /day
8 -Laborers @ 400.00 /day = 3,200.00 /day
5,000.00 /day
5,000.00 / day
Cost = = 1,428.57 /m3
3.50 m3/day
c. Equipment Utilization
Utilized : 1 - Transit Mixer
Rental = 1,151.00 /hr. (incl. fuel & operator)
9.50 bags /m3 x 4.00 min./bag
Time of Mixer/day = = 0.63 hrs./m3
60.00 min./hr.
Cost = 1,151.00 /hr. x 0.63 hrs./m3 = 728.97 /m3
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 4,675.30 - 4,675.30 /m3
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 2,200.00 110.00 2,310.00 /m3
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = 729.00 36.45 765.45 /m3
TOTAL DIRECT COST = 7,604.30 146.50 7,750.80 /m3
Plus: 20% OCM & Profit = 1,520.90 76.00 1,596.90 /m3
UNIT COST = 9,125.20 222.50 9,347.70 /m3
say 9,347.70 /m3
1. Class "A" Reinforced Concrete (211 kscm for Siphon/Box Culvert & Other Structures)
a. Materials
Cement = 9.00 bags /m3 x 253.10 / bag = 2,277.90 /m3
Sand = 0.45 m3 /m3 x 1,126.40 /m3 = 506.88 /m3
Gravel = 0.90 m3 /m3 x 1,162.10 /m3 = 1,045.89 /m3
F. Lumber = 25.00 bd. ft./m3 x 59.00 /bd. ft. = 1,475.00 /m3
Plywood = 1.25 pc./m3 x 835.80 /pc. = 1,044.75 /m3
Tie Wire = 1.20 kgs. /m2 x 100.60 /kg. = 120.72 /m2
CWN = 2.00 kgs. /m3 x 100.60 /kg. = 201.20 /m3
Material Cost . . . . . = 6,672.34 /m3
Page 30
b. Labor
b.1 Fabrication, Placing & Dismantling of Forms
2 -Carpenters @ 550.00 /day = 1,100.00 /day
4 -Laborers @ 400.00 /day = 1,600.00 /day
2,700.00 /day
2,700.00 / day
Cost = = 771.43 /m3
3.50 m3/day
b.2 Concreting and Curing

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

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

Capability = 80.00 kgs./day
1 -Steelman @ 550.00 /day = 550.00 /day
1 -Laborer @ 400.00 /day = 400.00 /day
950.00 /day
950.00 /day
Cost = = 11.90 /kg.
80.00 kgs./day kgs./day
Plus: 20% OCM & Profit = 2.40 /kg.
5% VAT (Labor) = 0.60 /kg.
5% VAT (OCM & Profit) = 0.10 /kg.
UNIT COST = 15.00 /kg.
say 15.00 /kg.
D. GRAVEL BLANKET
1. Materials
Gravel = 0.80 cu.m./cu.m. x 1,162.10 /cu.m. = 929.68 /m3
Sand = 0.45 cu.m./cu.m. x 1,162.10 /cu.m. = 522.95 /m3
Page 31
Material Cost . . . . . = 1,452.63 /m3
2. Labor
1 -Laborers @ 400.00 /day = 400.00 /day
400.00 /day
400.00 / day
Cost = = 80.00 /m3
5.00 m3/day
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 1,452.60 - 1,452.60 /m3
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 80.00 4.00 84.00 /m3
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = - - - /m3
Plus: 20% OCM & Profit = 306.50 15.30 321.80 /m3
UNIT COST = 1,839.10 19.30 1,858.40 /m3
say 1,858.40 /m3
E. 4" THK CHB Lining

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

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

Cost = =
12.00 m3/day
Page 32
SUMMARY
5%VAT TOTAL
1. Material Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 665.60 - 665.60 /m2
2. Labor Cost . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . = 175.60 8.78 184.38 /m2
3. Equipment Utilization . . . . . . . . . . . . . . . . . . . . . . . . = - - - /m2
TOTAL DIRECT COST = 841.20 8.80 850.00 /m2
Plus: 20% OCM & Profit = 168.20 8.40 176.60 /m2
UNIT COST = 1,009.40 17.20 1,026.60 /m2
say 1,026.60 /m2
Prepared by: Checked & Submitted by:

Page 33
(ABC/EPC/UCD)
I. DAILY RATES TO BE USED
DESIGNATION DAILY RATE

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

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

A. TEMPORARY WORKS, MOB. AND DEMOB., CAMP FACILITIES & CONST. PLANT
1. Mobilization and Demobilization
a. Equipments to be Mobilized
2 -Backhoe
1- Loader
1- Dozer
1- Vibratory Roller
1- Grader
Page 34
Utilized: Truck - Tractor with Trailer/Lowbed
Rental 1,620.00 /hr. (incl. fuel, oil and operator)
AHD 13.00 kms. (Samonte, Quezon, Isabela To Project Site)
No. of Trips : Heavy Equipment : 6 trips
Cycle Time:
13 kms. 13 kms
Travel Time = + = 0.81 hrs./trip
25 kph 45 kph
Loading & Unloading = 1.50 hrs./trip
Delay, etc = 0.50 hrs./trip
Total Time = 2.81 hrs./trip
Rental = 1,620.00 /hr. x 2.81 hrs/trip = 4,550.40
*for one (1) trip only.
Total Mob. & Demob Cost = 4,550.40 /trip x 6 trips = 27,302.40
3. Project Billboard
WORK TO BE DONE
ACTIVITY
unit Quantity Unit Cost Estimated Cost
1. EARTHWORKS
a. Common Structure Excavation (Manual) cu.m 1.00 200.00 200.00
2. CARPENTRY WORKS
a. Wood Frame (2"x2") bd.ft 25.00 75.00 1,875.00
b. CWN kg. 2.00 100.60 201.20
Sub-total 2,076.20
3. TARPAULIN
a. Tarpaulin l.s. 1.00 2,500.00 2,500.00
3. LABOR
a. Laborer (Half-day) unit 2.00 200.00 400.00
Sub-total 400.00
TOTAL AMOUNT 5,176.20
=
TOTAL DIRECT COST 5,176.20
Plus: 20% OCM & Profit = 1,035.20

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

Safety Vest pcs. 20.00 125.00 2,500.00
Face Mask pcs. 2,536.00 3.00 7,608.00
Sub-total A 11,400.00
Page 35
QUANTITY
B. MEDICAL TEAM/ SAFETY DAILY RATE TOTAL COST
OFFICER
No. of PersonnelNo. of Days (Prop.
Proj. Duration)
Safety Officer 1.00 150.00 850.00 127,500.00

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

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

5% VAT (OCM & Profit) = 2,420.50
TOTAL = 292,880.50 lump.sum
C. CLEARING & GRUBBING
a. Using Dozer
Production : 210 sq. m./hr.
3,233.00 /hr.
Cost = = 15.40 /m2
210 m2/hr
Plus: 20% OCM & Profit = 3.10 /m2
5% VAT (Equipment) = 0.80 /m2
5% VAT (OCM & Profit) = 0.20 /m2
UNIT COST = 19.50 /m2
say 19.50 /m2
C. STRUCTURE EXCAVATION
1. Common Materials
a. Using Dozer
3,233.00 /hr.
Cost = = 129.30 /m3
25 m3/hr
12% VAT (OCM & Profit) = 3.10 /m3
Page 36
say 173.80 /m3
a. Using Backhoe
Utilized : 1.0 cu.m. Backhoe
3,494.00 /hr.
Cost = = 116.50 /m3
30 m3/hr
say 146.80 /m3
c. Manual
Utilized : 1 - Laborer
Production : 2.00 cu. m./day
Daily Rate : 400.00 /day
400.00 /day
Cost = = 200.00 /m3
2 m3/day
5% VAT (Labor) = 10.00 /m4
say 252.00 /m3
D. CANAL EXCAVATION
1. Common Materials
a. Using Backhoe
Utilized : 1.0 cu.m. Backhoe
3,494.00 /hr.
Cost = = 87.40 /m3
40 m3/hr
say 110.20 /m3
I. EMBANKMENT CONSTRUCTION AND COMPACTION

a. Haul Borrow
1 Quarrying
3,233.00 /hr
Cost = = 53.88 /cu. m
60 /cu. m./hr.
2 Loading
Page 37
1,746.00 /hr
Cost = = 34.92 /cu. m
50 /cu. m./hr.
3 Hauling
use : 4.0 cu. m. Dump Truck
rental = 1,087.00 /hr.
AHD = 6 kms.
Shrinkage Factor = 15%
Type of Road : Poorly Maintained Road
speed of dump truck with load = 20 km./hr.
without load = 25 km./hr.
Cycle Time
travel time
with load = 6 kms. / 20 km./hr. = 0.30 hrs./trip
without load = 6 kms. / 25 km./hr. = 0.24 hrs./trip
1,087.00 /hr. x 0.66 hrs./trip
Cost = = 209.94 /cu. m
4 cu.m./trip x 85% s.f.
4 Spreading
3,233.00 /hr
Cost = = 29.39 /cu. m
110 /cu. m./hr.
5 Watering
Utilized : 5000 lit. Water Truck
1,672.00 /hr
Cost = = 23.89 /cu. m
70 /cu. m./hr.
6 Compaction
Utilized : 8 Tons Vibratory Roller
1,616.00 /hr
Cost = = 40.40 /cu. m
40 /cu. m./hr.
SUMMARY
Direct Cost 5%VAT TOTAL
1 Quarry Pit Fee = 70.00 - 70.00 /m3
2 Quarrying = 53.88 2.69 56.58 /m3
3 Loading = 34.92 1.75 36.67 /m3
4 Hauling = 209.94 10.50 220.44 /m3
5 Spreading = 29.39 1.47 30.86 /m3
6 Watering = 23.89 1.19 25.08 /m3
7 Compaction = 40.40 2.02 42.42 /m3
2% Excise Tax = 9.20 - 9.20 /m3
Plus: 20% OCM & Profit = 92.50 4.60 97.10 /m3
UNIT COST = 564.10 24.20 588.30 /m3
say 588.30 /m3
Page 38
E. STRUCTURE BACKFILL W/ COMPACTION (Side Borrow)
1. Manual
a. Backfilling
400.00 /day
Cost = = 133.33 /m3
3 m3/day
b. Compaction
400.00 /day
Cost = = 80.00 /m3
5 m3/day
SUMMARY
a. Backfilling = 133.33 /m3
b. Compaction = 80.00 /m3
TOTAL DIRECT COST 213.30 /m3
5% VAT (Labor) = 10.70 /m4
say 268.80 /m3
K. DISPOSAL OF EXCESS EXCAVATED MATERIALS (OVERHAUL)

1 Loading
1,746.00 /hr
Cost = = 34.92 /cu. m
50 /cu. m./hr.
2 Hauling
rental = 1,087.00 /hr.
AHD = 4 kms.
Cycle Time
travel time
1,087.00 /hr. x 0.48 hrs./trip
Cost = = 129.53 /cu. m
4 cu.m./trip
4 Spreading
3,233.00 /hr
Cost = = 29.39 /cu. m
Page 39
Cost = = 29.39 /cu. m
110 /cu. m./hr.
SUMMARY
1 Loading = 34.92 1.75 36.67 /m3
2 Hauling = 129.53 6.48 136.01 /m3
3 Spreading = 29.39 1.47 30.86 /m3
Plus: 20% OCM & Profit = 38.80 1.90 40.70 /m3
UNIT COST = 232.60 11.60 244.20 /m3
say 244.20 /m3
M. Road Metalling
1 Quarrying
Equipment
3,233.00 /hr
Cost = = 49.74 /cu. m
65 /cu. m./hr.
2 Loading
Equipment
1,746.00 /hr
Cost = = 31.75 /cu. m
55 /cu. m./hr.
3 Hauling
rental = 1,087.00 /hr.
AHD = 25 kms.
Shrinkage Factor = 5%
Cycle Time
travel time
1,087.00 /hr. x 2.37 hrs./trip
Cost = = 676.99 /cu. m
4 cu.m./trip x 95% s.f.
4 Spreading
Utilized : 110 HP Grader
1,658.00 /hr
Cost = = 23.69 /cu. m
70 /cu. m./hr.
5 Compaction
Utilized : 8 Tons Vibratory Roller
1,616.00 /hr
Cost = = 26.93 /cu. m
60 /cu. m./hr.
Page 40
SUMMARY
1 Quarrying = 49.74 2.49 52.23 /m3
2 Loading = 31.75 1.59 33.33 /m3
3 Hauling = 676.99 33.85 710.84 /m3
4 Spreading = 23.69 1.18 24.87 /m3
5 Compaction = 26.93 1.35 28.28 /m3
Plus: 20% OCM & Profit = 161.80 8.10 169.90 /m3
UNIT COST = 970.90 48.60 1,019.50 /m3
say 1,019.50 /m3
Prepared by: Checked & Submitted by:
ERNESTO G. LOPEZ JR. Engr. PHOEBE L. NARAG

Engineer Acting Muicipal Engineer
Page 41
Farm to Market Road Barucoc - San Juan
Quezon, Isabela
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : B.5 Project Billboard / Signboard

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

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

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

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

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

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

Quantity : All
Unit of Measurement : Lump Sum

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

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

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

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

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

Quantity : All

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

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

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

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

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

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

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

Quantity : All

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

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

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

Materials
F.2
H.1 Overhead, Contingencies and Miscellaneous - As Submitted 0% of G.1 -
I.1 Contractor's Profit - As Submitted 0% of G.1 -
J.1 Value Added Tax - As Submitted 5% of (G.1 + H.1 + I.1) 3,708.58

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

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

Unskilled Laborer 2 1.00 56.74 113.48
A.1

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

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

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

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

Quantity : 1700

Labor

Unskilled Laborer 2 1.00 56.74 113.48
A.1

Labor
A.2
Equipment

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

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

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

Quantity : 1400

Labor

A.1
Unskilled Laborer 2 1 56.74 113.48

Labor
A.2
Equipment

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

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

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

Quantity : 3500
Unit of Measurement : sqm

Labor

A.1 Skilled Laborer 4 1 73.66 294.64

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

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

Equipment
B.2
Materials
Reinforcing Steel Bars

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

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

Quantity : 3756.8
Unit of Measurement : kg

Labor


Labor
A.2
Equipment
Bar Cutter 1 0.50 219.75 109.88

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

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

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

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

Quantity : 47.24

Labor

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

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

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

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

Marine Plywood (12mm thk. x 4' x 8') pc 1.60 660.00 1,056.00
Assorted Common Wire Nails kg 0.7000 75.00 52.50
F.1
Portland Cement bags 9.50 260.00 2,470.00
Sand cu.m 0.50 628.50 314.25
Gravel cu.m 1.00 653.34 653.34

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

Quantity : 181.44

Labor


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

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

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

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

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

Quantity : 30

Labor

A.1

Labor
A.2
Equipment
Plate Compactor 1 1.00 123.00 123.00

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

Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted 492.87
Materials
-
-
F.1 -
-

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

Quantity : 90.72

Labor

A.1

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

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

Equipment
B.2
Materials
-
-
F.1 -

Materials
F.2
Reinforcing Steel Bar (Grade 60)
Reinforcing Steel Bar (Grade 40)
Tie wire
Curing Compound
Asphalt Sealant
Forms (Rental)-200mm
Ready Mix Concrete
Polyethylene sheet
RMX
Fine aggregates
Fine aggregates (sand bedding)
Coarse aggregates
Gravel fill
Selected borrow matls
Agg. Subbase course matls
Garden soil
Portland cement
Concrete Saw (Diamond Blade -14"Ø)
Pipe sleeve
Protection Matls (double lane) or boulders
Grease tar
Concrete Admix
Good lumber
Good lumber (coco)
Plywood (1/2' x 4' x 8')
Project Sign (Tarpaulin)
Plywood 4.5mm
Assorted CWN
RC Pipe 24 Ø
RC Pipe 30 Ø
RC Pipe 36 Ø
Weephole PVC
Filter cloth
Boulders
Rope, 1"Ø
Readymix concrete class A w/ pumpcrete 7 days
Readymix concrete class A 7 days
Soil poisoning
50mmØ PVC Pipe Series 600
Gypsum board
Metal furring
Carrying channel
Hanger bars/rod
Channel clip
Wall angle
Rivets
Metal screw
Hollow core flush door
Wooden panel door
Corrugated roofing sheet
Tekscrew w/ j bolt with washers
Ridge roll 0.60mm
Hip roll 0.60mm
Valley roll 0.60mm
Counter flashing 0.60mm
Blind rivets
Gutter 0.60mm
12" x 1" Plain GI strap
Prepainted metal sheets (Corr.)
Cement based waterproofing
Primer coat
Liquid waterproofing
Asphalt primer
Preformed membrane
50mm -100mmØ Roof drain, canopy drain/ gutter drain
with strainer
Glazed tiles
Tile grout
Tile adhesive (25kg)
Unglazed tiles/granite/synthetic granite tiles
1/2" TO 2" x 3M PVC PIPE BLUE
PVC ORANGE S1000 2"-4" Ø
PVC ORANGE S1000 4"-8" Ø
Fixtures
STAINLESS WATERTANK(8000 LIT) WITH STEEL
FRAMING
2 HOLES PANEL BOARD WITH BREAKER
1.6mm² - 5.5mm WIRES THW/THHN/THWN
8.0mm² - 22mm WIRES THW/THHN/THWN
PVC ORANGE 15mmØ-32mmØ
UTILITY & JUNCTION BOX(PVC)
SWITCH PLATES WITH ELEMENTS
CONV. OUTLET PLATES W/ ELEMENT
LIGHTING -18WATTS LED BULBS INCLUDING
RECEPTACLES
LAMP POST WITH LED BULB
STREETLIGHTS WITH LED BULBS
ELECTRICAL TRASNFORMER 37.5KVA
Double-Throw Switch
KHW METER
Mega-Spotlight (4-branches)
1.0mm THK. X 0.465m Steel Deck
0.8mm THK. X 0.465m Steel Deck
Concrete neutralizer
Concrete sealer/primer
Patching compound
Semi gloss latex
Glazing putty
Flat wall enamel
Enamel quick dry
Paint thinner
Tinting color
Red oxide primer
Enamel paint
Panel Door Set
Ployethylene sheets 6 mils
Reflective insulation
Stainless door and frames
PVC door and frames
100mm CHB
Structural steel roof framing matls
Acetylene
Oxygen
Welding rod
Structural steel purlins
Anchor bolt
Sagrods with nuts and bolts
Turnbuckle
Cross bracing
Steel plates
15mm - 32mmØ PVC (electl pipe)
Conduit fittings
Junction/utility/pull square box
1.6mm² - 5.5mm² Electric Wire (TW/THHN/TWHN)
8mm² - 22mm² Electric Wire (TW/THHN/TWHN)
Switches
Single convenience outlet
Duplex convenience outlet
Rope, 1" 0- 5 uses
Developing
Safety Helmet
Safety Shoes
Safety Vest
Working Gloves
Rain Coats (30% of the Duration)
Rubber Boots
Eye Goggles
Face Mask (Surgical/Cloth)
Pop up convenience outlet
EQUIPMENT RENTAL
simplicity RATES
in computation, the operated rental rates are preferred over the bare rental rates as the former includes ope
maintenance.
E.1 List of Equipment adopted in the

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

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

Asphalt Kettle/Drum
labor factor cost

Construction Foreman 1.80
Skilled laborer 1.30
Unskilled laborer 1.00
unskilled 1.00
Govt suggested
unitcost Current Unit Cost
Kg 46.00 1.00 46.00 50.60
kgs 45.00 1.00 45.00 49.50
kgs 75.00 1.00 75.00 82.50
L 52.00 1.00 52.00
L 56.55 1.00 56.55
m 55.00 1.00 55.00
cu. m 4,585.00 1.00 4,585.00
sq. m 15.00 1.00 15.00
1.00 -
cu. M 800.00 1.00 800.00
cu. M 500.00 1.00 500.00
cu. M 800.00 1.00 800.00
cu. M 800.00 1.00 800.00
cu. M 300.00 1.00 300.00
cu. M 500.00 1.00 500.00
1.00 -
bag 270.00 1.00 270.00 297.00
pc 8,000.00 1.00 8,000.00
m 126.67 1.00 126.67
cu. m 1.00 -
L 220.00 1.00 220.00
L 55.00 1.00 55.00
bd. Ft 50.00 1.00 50.00
25.00 1.00 25.00
pcs 300.00 1.00 300.00
sq.ft. 40.00 1.00 40.00
pcs 300.00 1.00 300.00
kgs 75.00 1.00 75.00
pc 2,400.00 1.00 2,400.00
pc 3,000.00 1.00 3,000.00
pc 3,600.00 1.00 3,600.00
lm 150.00 1.00 150.00
sq. m 275.00 1.00 275.00
cu. m 1,100.00 1.00 1,100.00
m 75.00 1.00 75.00
cu. m 9,000.00 1.00 9,000.00
cu. m 8,000.00 1.00 8,000.00
cu. m 7,000.00 1.00 7,000.00
cu. m 5,500.00 1.00 5,500.00
cu. m 5,000.00 1.00 5,000.00
cu. m 4,600.00 1.00 4,600.00
L 1,000.00 1.00 1,000.00
pc 250.00 1.00 250.00
pc 275.00 1.00 275.00
1.00 -
1.00 -
pc 300.00 1.00 300.00
pc 150.00 1.00 150.00
pc 250.00 1.00 250.00
pc 30.00 1.00 30.00
pc 35.00 1.00 35.00
pc 25.00 1.00 25.00
pc 10.00 1.00 10.00
pc 2.00 1.00 2.00
sq. m 900.00 1.00 900.00
sq. m 1,500.00 1.00 1,500.00
sq. m 250.00 1.00 250.00
pc 5.00 1.00 5.00
m 255.00 1.00 255.00
m 250.00 1.00 250.00
m 245.00 1.00 245.00
m 230.00 1.00 230.00
pc 2.00 1.00 2.00
m 265.00 1.00 265.00
pc 15.00 1.00 15.00
sq. m 450.00 1.00 450.00
sq. m 400.00 1.00 400.00
gal 500.00 1.00 500.00
gal 575.00 1.00 575.00
pails 2,600.00 1.00 2,600.00
sq. m 300.00 1.00 300.00
set 250.00 1.00 250.00

sq. m 250.00 1.00 250.00
bags 55.00 1.00 55.00
bags 250.00 1.00 250.00
sq. m 166.67 1.00 166.67
pc 118.15 1.00 118.15
pc 852.00 1.00 852.00
pc 1,237.50 1.00 1,237.50
pc 1,290.00 1.00 1,290.00
SET 200,000.00 1.00 200,000.00

SET 1,107.00 1.00 1,107.00
SET 3,000.00 1.00 3,000.00
SET 6,000.00 1.00 6,000.00
ln.m. 18.51 1.00 18.51
ln.m. 37.25 1.00 37.25
ln.m. 16.03 1.00 16.03
PC 30.00 1.00 30.00
PC 150.00 1.00 150.00
PC 150.00 1.00 150.00
PC 350.00 1.00 350.00

UNIT 2,000.00 1.00 2,000.00
UNIT 15,000.00 1.00 15,000.00
SET 80,000.00 1.00 80,000.01
set 5,000.00 1.00 5,000.00
set 2,500.00 1.00 2,500.00
set 150,000.00 1.00 150,081.26
ln.m. 360.00 1.00 360.00
ln.m. 315.00 1.00 315.17
gal 350.00 1.00 350.00
gal 485.00 1.00 485.26
gal 275.00 1.00 275.00
gal 565.00 1.00 565.31
gal 515.00 1.00 515.00
gal 518.00 1.00 518.28
gal 575.00 1.00 575.00
L 60.00 1.00 60.03
pint 157.00 1.00 157.00
gal 450.00 1.00 450.24
gal 465.00 1.00 465.00
set 8,250.00 1.00 8,254.47
sq.m 15.00 1.00 15.00
sq.m 75.00 1.00 75.04
sq.m 4,000.00 1.00 4,000.00
sq.m 1,500.00 1.00 1,500.81
pc 11.00 1.00 11.00
kgs 55.00 1.00 55.03
kgs 50.00 1.00 50.00
kgs 25.00 1.00 25.01
kgs 75.00 1.00 75.00
kgs 900.00 1.00 900.49
pc 125.00 1.00 125.00
pc 50.00 1.00 50.03
pc 135.00 1.00 135.00
kgs 55.00 1.00 55.03
kgs 50.00 1.00 50.00
m 55.00 1.00 55.03
pc 10.00 1.00 10.00
pc 35.00 1.00 35.02
m 25.00 1.00 25.00
m 35.00 1.00 35.02
m 45.00 1.00 45.00
m 60.00 1.00 60.03
pc 25.00 1.00 25.00
set 125.00 1.00 125.07
set 175.00 1.00 175.00
lin.m. 40.00 1.00 40.00
each 15.00 1.00 15.00
m-day 0.34 1.00 0.34
m-day 4.11 1.00 4.11
m-day 2.22 1.00 2.22
m-day 7.67 1.00 7.67
m-day 0.34 1.00 0.34
m-day 1.39 1.00 1.39
m-day 5.00 1.00 5.00
m-day 5.00 1.00 5.00
set 200.00 1.00 200.11
ental rates as the former includes operator's wages, fringe benefits, fuel, oil, lubricants and equipment
maintenance.
FLYWHEEL ADJUSTED
CAPACITY HORSEPOWER 2014 Rental Rate RENTAL RATE Rental Rate per day
165 3,379.00 3,492.53 27,940.24
165 3,885.85 31,086.80
1.5 cu.m/1.95 cu. Yd 110 1,733.00 1,810.96 14,487.68
140 2,173.00 2,260.48 18,083.84
140 2,824.00 22,592.00
-
10 mt 107 561.00 4,488.00
10 mt 125 1,846.00 1,916.40 15,331.20
10.10 mt 123.4 1,652.00 13,216.00
5 123.00 123.00 984.00
-
36-40mt 190 1,522.00 1,902.00 15,216.00
31-35 mt 238 1,861.00 1,861.00 14,888.00
41-45 mt 246 2,151.00 2,606.00 20,848.00
3,750.00 30,000.00
-
0.80 cu.m/1.04 cu yd 99 1,537.00 1,537.00 12,296.00
0.80 cu.m/1.04 cu yd 99 2,074.95 1,998.00 15,984.00
99 1,998.00 15,984.00
0.28 cu m/0.37 cu yd 50 922.00 922.00 7,376.00
-
60 ton 201 2,123.00 16,984.00
-
3000 USG 100 936.00 7,488.00
80 1,833.00 14,664.00
-
5.5 545.00 545.00 4,360.00
6,765.00 6,765.00 54,120.00
4-6 cu ft/min 172.00 172.00 1,376.00
5-6 cu yd 1,318.00 1,386.99 11,095.92
-
12 cu yd 290 1,420.00 1,420.00 11,360.00
2-5 mt 160 783.00 783.00 6,264.00
2-5 mt 160 1,017.90 1,017.00 8,136.00
9-10 mt 270 1,212.00 1,212.00 9,696.00
16000 L 360 2,450.00 2,543.42 20,347.36
1000L 360 1,420.00 2,543.42
-
356-450 cfm 130 965.00 965.00 7,720.00
161-185 cfm 69 502.00 502.00 4,016.00
15-35 cfm 20 205.00 205.00 1,640.00
201.25 201.00 1,608.00
150.00 150.00 1,200.00
170.00 170.00 1,360.00
-
50 16 266.25 266.25 2,130.00
-
500Ampere 391.00 391.00 3,128.00
300Ampere 371.00 371.00 2,968.00
-
75.36 75.36 602.88
-
1,386.00 1,386.00 11,088.00
-
with 5Amperes Gasoline Driven Unit 91.25 91.25 730.00
32.63 32.63 261.04
219.75 219.75 1,758.00
um Rebar, Three Phase 351.50 351.50 2,812.00
4,286.63 4,286.63 34,293.04
1,759.50 1,759.50 14,076.00
6,900.00
130.54 130.54 1,044.32
952.00 952.00 7,616.00
93.75 93.75 750.00
187.50 187.50 1,500.00
200.00 200.00 1,600.00
45.45 45.45 363.60
300.00 300.00 2,400.00
200.00 200.00 1,600.00
ls 9.79 1.00 9.79
ls 1.03 1.00 1.03
ls 3.47 1.00 3.47

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

666.00 17,369.28 666.00 1,447.44 1,517.50
481.00 12,544.48 481.00 1,045.37 1,072.50
370.00 9,649.60 370.00 804.13 817.50
596.77 15,563.76 596.77 1,296.98 817.50
0.1
45.50
4583.3333333
G40 10 0.616 6
G60 12 0.888
G60 16 1.578 6
G60 20 2.466 7.5
G60 20 2.466 9
G60 25 3.853 9
list all diameter of this series specify length
list all diameter of this series specify length
philhealth pag-ibig wage monthly wage daily wage hourly
260.57 100.00 21,360.79 819.05 102.38
188.19 100.00 15,431.54 591.70 73.96
144.76 100.00 11,885.99 455.75 56.97
144.76 100.00 18,519.77 710.11 88.76
3.696 176.5 47.754329004
9.468 458.4 48.415716096

18.495 904.1 48.883482022
22.194 1084.8 48.878075155
34.677 1684.92 48.588978285
194.76625156
48.69156289
96.445891894
48.222945947
CEMENT 87.00 BAGS
10mm RSB X6m 160 PCS
CHB 1280 CHB
SAND 6.5 CU.M.
GRAVEL 15.5 CU.M.
1 1/4" ∅ GI Pipe x 6M 22 PCS
4"x4" Interinks (1.2M) 77 sq.m.
forms 167.84 sq.m.
DETAILED UNIT COST ANALYSIS
Item No./Description: B.5 Project Billboard / Signboard

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

b. Skilled laborer 0 1.00 73.96 - 1.00
c. Unskilled laborer 0 1.00 56.97 - 1.00
Subtotal A -
Name and capacity No of units No of hours Hourly rate Amount
B. Equipment
Dump Truck 0 1.00 1,420.00 - 1.00
Payloader 0 1.00 1,810.96 - 1.00
Bulldozer 0 1.00 3,492.53 - 1.00
Subtotal B -
Name and specifications Unit Quantity Unit Cost Amount Factor

C. Materials
Plywood (1/2' x 4' x 8') pc 1.00 300.00 300.00
Good lumber bd.ft. 41.00 50.00 2,050.00
Project Sign (Tarpaulin) sq.ft. 32.00 40.00 1,280.00
Assorted CWN kgs. 1.00 75.00 75.00
Consumables (5% of matls cost) 15.00
Subtotal C 3,720.00
SUMMARY
A. Labor -
B. Equipment -
C. Materials 3,720.00
D. Total Estimated Direct Cost 3,720.00
E. Direct Unit Cost 3,720.00
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
J. Contractor's Tax 0
K. VAT 0 -
L. Unit Cost 3,720.00
Item No./Description: Mobilization and Demobilization

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

Subtotal A -
B. Equipment
Backhoe 1
Dumptruck 1
Payloader 1
Bulldozer 1
Road Grader 1
Vibratory Roller 1
Water truck Err:509
Subtotal B Err:509

C. Materials
0.43
0.29
0.12
0.46
0.13
0.23
2.19
0.00
0.01
Subtotal C -
SUMMARY
A. Labor -
B. Equipment Err:509
C. Materials -
D. Total Estimated Direct Cost Err:509
E. Direct Unit Cost Err:509
F. OCM 0.12 Err:509
G. Profit 0.08 Err:509
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 Err:509
L. Unit Cost Err:509
Item No./Description: B.9 Mobilization / Demobilization

Quantity 1.00
Unit of Measurement: ls
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Low bed trailer 2 1.00 3,750.00 7,500.00 1.00
Payloader 1 1.00 1,810.96 1,810.96 1.00
Bulldozer 1 1.00 3,492.53 3,492.53 1.00
Backhoe 1 1.00 1,537.00 1,537.00 1.00
Dump truck 2 1.00 1,420.00 2,840.00 1.00
Motorized Road Grader 1 1.00 2,260.48 2,260.48 1.00
Vibratory Roller 1 1.00 1,916.40 1,916.40 1.00
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Plate Compactor 1 1.00 123.00 123.00 1.00
Dump truck 1 1.00 1,420.00 1,420.00 1.00
Subtotal B 25,443.79

C. Materials
A. Labor -
B. Equipment 25,443.79
C. Materials -
F. OCM 0.12 3,053.25
G. Profit 0.08 2,035.50
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 1,526.63
Item No./Description: 800(1) Clearing and Grubbing

Quantity 500.00
Unit of Measurement: sq.m.
Duration 1.00 hours
A. Labor
a. Construction Foreman 1 1.00 102.38 102.38 1.00

c. Unskilled laborer 2 1.00 56.97 113.94 1.00
Subtotal A 216.32
B. Equipment
Dump Truck 2 1.00 1,420.00 2,840.00 1.00
Payloader 1 1.00 1,810.96 1,810.96 1.00
Bulldozer 1 1.00 3,492.53 3,492.53 1.00
Subtotal B 8,143.49

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

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

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

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

C. Materials
Subtotal C -
SUMMARY
A. Labor 216.32
C. Materials -
F. OCM 0.12 1,009.88
G. Profit 0.08 673.25
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 504.94
L. Unit Cost 176.73
Item No./Description: 803(1)b Structure Excavation (Common Soil)

Quantity 14.00
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Dump Truck 2 1.00 1,420.00 2,840.00 1.00
Backhoe 1 1.00 1,537.00 1,537.00 1.00
Minor Tools (10% of Labor Cost) -
Subtotal B 4,377.00

C. Materials
Subtotal C -
SUMMARY
A. Labor -
C. Materials -
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
K. VAT 0 -
L. Unit Cost 312.64
Item No./Description: 104(1)a Embankment from Roadway Excavation (Common Soil)

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

b. Unskilled Laborer 2 0.83 56.97 94.57 1.00
c. Construction Foreman 1 1.00 102.38 102.38 1.00
c. Unskilled Laborer 2 1.00 56.97 113.94 1.00
Subtotal A 395.86
B. Equipment
Backhoe 2 1.00 1,537.00 3,074.00 1.00
Dump Truck 1 1.00 1,420.00 1,420.00 1.00
PayLoader 1 1.00 1,810.96 1,810.96 1.00
Water Truck/Pump 1 1.00 2,543.42 2,543.42 1.00
Subtotal B 15,285.74

C. Materials

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

Quantity 9.84
Duration 1.00 hours
A. Labor

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

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

Quantity 300.00
Duration 1.00 hours
A. Labor

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

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

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

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

C. Materials
Agg. Subbase course matls cu.m. 25.00 500.00 12,500.00
Subtotal C 13,125.00
SUMMARY
A. Labor 216.32
F. OCM 0.12 2,407.39
G. Profit 0.08 1,604.93
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 1,203.70
L. Unit Cost 505.55
Portland Cement Concrete Pavement (Unreinforced) - 0.23

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

b. Skilled laborer 4 1.00 73.96 295.85 1.00
Subtotal A 1,081.86
B. Equipment
Concrete Vibrator 2 1.00 91.25 182.50 1.00
Concrete Screeder 1 1.00 545.00 545.00 1.00
Concrete Saw (7.5hp -14"Blade Ø) 1 1.00 32.63 32.63 1.00
Bar Cutter, Single Phase 1 1.00 219.75 219.75 1.00
Minor Tools (5% of Labor Cost) 54.09
Subtotal B 1,033.97

C. Materials
Reinforcing Steel Bar (Grade 40) 30.10 45.00 1,354.50 0.43
Curing Compound 20.30 52.00 1,055.60 0.29
Asphalt Sealant 8.40 56.55 475.02 0.12
Forms (Rental)-200mm 32.20 55.00 1,771.00 0.46
Fine aggregates 8.86 800.00 7,084.00 0.13
Coarse aggregates 16.10 800.00 12,880.00 0.23
Portland cement 153.30 270.00 41,391.00 2.19
Concrete Saw (Diamond Blade -14"Ø) 0.01 8,000.00 84.00 0.00
Grease tar 0.55 220.00 120.74 0.01
Subtotal C 66,215.86
SUMMARY
A. Labor 1,081.86
F. OCM 0.12 8,199.80
G. Profit 0.08 5,466.53
H. Mineral Tax
I. Excise Tax
K. VAT 0.05 4,099.90
Item No./Description: 804(1)a Embankment from structure excavation
Quantity 9.84
Unit of Measurement: cu. M
Duration 1 hour
Description No. of men No. of hours Hourly rate Amount
A. Labor
Excavation work
a. Construction Foreman 0 1.00 83.25 -
b. Unskilled laborer 0 1.00 46.25 -
Subtotal A -
B. Equipment
Excavation work
a. Plate compactor 1 0.75 123.00 92.25
b. Backhoe 1 0.75 1,537.00 1,152.75
Minor tools (10% labor cost) -
Subtotal B 1,245.00
Name and specifications Unit Quantity Unit Cost Amount

C. Materials
Subtotal C -
SUMMARY
A. Labor -
C. Materials -
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
K. VAT 0 -
L. Unit Cost 126.52
LGU 189.37
Variance 62.85
Item No./Description: 804(4) Gravel bedding (see derivation using 26km AHD)
Quantity 1.20
Unit of Measurement: cu. M
Duration 1 hours
A. Labor
b. Unskilled laborer 0 1.00 46.25 - 1.00
Subtotal A -
B. Equipment
a. Plate Compactor 0 0.50 123.00 - 0.50
Minor tools (10% of labor) -

Subtotal B -

C. Materials
Gravel fill cu. M 1.26 600.00 756.00 1.05
Subtotal C 756.00
SUMMARY
A. Labor -
B. Equipment -
C. Materials 756.00
D. Total Estimated Direct Cost 756.00
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
K. VAT 0 -
L. Unit Cost 630.00
LGU 1,066.88
Variance 436.88
password: henry
Item No./Description: 900(1) Structural Concrete(Class A, 28 days)

Quantity 0.27
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
One Bagger Mixer 0 1.00 172.00 - 1.00
Minor Tools (10% of labor Cost) - 1.00
Subtotal B -

C. Materials
Coarse aggregates cu.m. 1.00 600.00 600.00
Fine aggregates cu.m. 0.50 600.00 300.00
Portland cement bags 9.50 245.00 2,327.50
Subtotal C 3,388.88
SUMMARY
A. Labor -
B. Equipment -
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
K. VAT 0 -
Item No./Description: 902( 1) Reinforcing Steel of Reinforced Concrete Structures

Quantity 143.44
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Bar Cutter, Single Phase 0 1.00 219.75 - 1.00
Bar Bender 0 1.00 351.50 - 1.00
Subtotal B -

C. Materials
Reinforcing Steel Bar (Grade 40) kg 1.00 51.00 51.00
Tie wire kg 0.02 75.00 1.13
Subtotal C 54.73
SUMMARY
A. Labor -
B. Equipment -
C. Materials 54.73
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
K. VAT 0 -
L. Unit Cost 0.38
Structural concrete for tie beam, column, suspended

Item No./Description: 900(4) slab, beam (Class A 28 days)
Quantity 2,796.89
Unit of Measurement: sq. m
Duration 7,834.43 hour
A. Labor
a. Construction Foreman 1 7,834.43 83.25 652,215.95 1.00
b. Skilled laborer 1 7,834.43 60.13 471,044.85 1.00
c. Unskilled laborer 4 7,834.43 46.25 1,449,368.77 1.00
Subtotal A 2,572,629.56
B. Equipment
a. One bagger mixer 1 7,834.43 172.00 1,347,521.23 1.00
Minor Tools (10% of Labor Cost) 257,262.96 10%
Subtotal B 1,604,784.19

C. Materials
Portland cement bag 25,172.01 220.00 5,537,842.20 9.00
Fine aggregates cu. M 1,398.45 800.00 1,118,756.00 0.5000
Coarse aggregates cu. M 2,796.89 800.00 2,237,512.00 1.000
Subtotal C 8,894,110.20
SUMMARY
A. Labor 2,572,629.56
B. Equipment 1,604,784.19
C. Materials 8,894,110.20
D. Total Estimated Direct Cost 13,071,523.95
F. OCM - -
G. Profit - -
H. Mineral Tax 40.00 per cu. M
I. Excise Tax see table
J. Contractor's Tax - -
K. VAT - -
LGU 3,384.06 No pumpcrete
password: henry LGU 3,516.98 w/ pumpcrete
variance 1 (1,289.53)
variance 2 (1,156.61)
Item No./Description: 903 Shoring (2-5 storey bldg)

Quantity 1.00
Unit of Measurement: sq .m
Duration 0.31 hours
A. Labor
Installation
Stripping 0
b. Unskilled laborer 0 0.13 46.25 - 0.41
Subtotal A -
B. Equipment
Minor tools (10% of labor cost) -
Subtotal B -

C. Materials
Plywood (1/2' x 4' x 8') pcs 0.35 330.00 38.17 0.3470000
Good lumber bd. Ft 7.19 50.00 119.83 7.190
Assorted CWN kgs 0.21 75.00 15.75 0.21
Subtotal C 182.44
SUMMARY
A. Labor -
B. Equipment - -
C. Materials 182.44
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax
I. Excise Tax
J. Contractor's Tax 0 -
K. VAT 0 -
L. Unit Cost 182.44 1,025.84
Item No./Description: 1046 100 mm CHB (Non load bearing)

Quantity 1.00
Duration 0.13 hours
A. Labor

Subtotal A -
B. Equipment
One bagger mixer 0 0.13 172.00 - 1.00
Subtotal B -

C. Materials
100mm CHB pc 12.50 11.00 137.50 12.500
Portland cement bag 0.39 245.00 96.29 0.393
Fine aggregates cu. M 0.05 600.00 27.00 0.045
Reinforcing Steel Bar (Grade 40) kgs 3.24 51.00 165.24 3.240
Tie wire kgs 0.05 75.00 3.75 0.050
Qty derived from 10mmØ bars spaced at 0.4m
vertically and every 3 layers
Subtotal C 429.78
SUMMARY
A. Labor -
B. Equipment -
C. Materials 429.78
F. OCM 0 -
G. Profit 0 -
H. Mineral Tax 40.00
I. Excise Tax 23.16
K. VAT 0 -
L. Unit Cost 429.78
Item No./Description: 1027(1) Cement plaster finish

Quantity 21.38
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Subtotal B -

C. Materials
Portland cement bag 7.05 245.00 1,728.17 0.330
Fine aggregates cu. M 0.58 600.00 346.28 0.027
Subtotal C 2,074.44
SUMMARY
A. Labor -
B. Equipment -
F. OCM 0 -
G. Profit 0 -
I. Excise Tax 23.16
J. Contractor's Tax 0 -
K. VAT 0 -
L. Unit Cost 97.05
Item No./Description: Interlinks

Quantity 1.00
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Subtotal B -

C. Materials
4"x4" INTERLINKS sq.m. 1.00 210.00 210.00 1.000
Consumables (0.5% of matls cost) 1.05
Subtotal C 211.05
SUMMARY
A. Labor -
B. Equipment -
C. Materials 211.05
F. OCM 0 -
G. Profit 0 -
I. Excise Tax 23.16
K. VAT 0 -
L. Unit Cost 211.05
Item No./Description: 1 1/4" ∅ GI Pipe

Quantity 1.00
Duration 1.00 hours
A. Labor

Subtotal A -
B. Equipment
Subtotal B -

C. Materials
1 1/4" ∅ GI Pipe ln.m. 1.00 145.00 145.00 1.000
Consumables (0.5% of matls cost) 0.73
Subtotal C 145.73
SUMMARY
A. Labor -
B. Equipment -
C. Materials 145.73
F. OCM 0 -
G. Profit 0 -
I. Excise Tax 23.16
K. VAT 0 -
L. Unit Cost 145.73
Province of Isabela
--oOOo--
MINIMUM EQUIPMENT REQUIREMENT

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

Approved by:

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

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

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

Structure Excavation
A. EQUIPMENT
A.1. Bulldozer (D6H SERIES II PSDS/DD) 1.00 Err:509 1,303.34 Err:509
A.1.1 Fuel Consumption 1.00 Err:509 697.00 Err:509
Total Unit Cost Err:509

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

Class "A" Concrete
A. EQUIPMENT
A.1. Transit Mixer (All Models) 1.00 118.43 99.14 11,741.48
A.1.1 Fuel Consumption 1.00 118.43 51.66 6,118.27
A.2. Bulldozer (D6H SERIES II PSDS/DD) 1.00 1.55 1,303.34 2,024.79
A.2.1 Fuel Consumption 1.00 1.55 697.00 1,082.82
A.3. Payloader (LX9-2C) 1.00 1.84 734.09 1,347.79
A.3.1 Fuel Consumption 1.00 1.84 369.00 677.48
A.4. Cargo/Service Truck(All Models) 1.00 2,996.37 304.23 911,585.17
A.4.1 Fuel Consumption 1.00 2,996.37 615.00 1,842,766.60
B. MATERIALS
A.1. Cement 16.42 276.00 4,530.82
A.2. Sand 0.78 120.00 93.31
A.3. Gravel 1.56 120.00 186.62
Total Unit Cost 2,782,155.15

Approved by:

Municipal Mayor
Province of Isabela
--oOOo--

STA. 0+000 - STA. 2+000
SUMMARY OF QUANTITES
DESCRIPTION QTY UNIT UNIT COST ESTIMATED DIRECT COST OCM & PROFIT VAT TOTAL INDIRECT COST TOTAL COST
A. EARTHWORKS
A.1. Clearing and Grubbing Err:509 sq.m. 9.53 Err:509 Err:509
A.2. Common Excavation Err:509 cu.m. 80.01 Err:509 Err:509
TOTAL OF PART A Err:509 Err:509
B. ROAD CONSTRUCTION
B.1. Class "A" Concrete 1.73 cu.m. 4065.34 7,024.91 7,024.91
TOTAL OF PART B 7,024.91 7,024.91
TOTAL Err:509 Err:509

Approved by:

Municipal Mayor

Fence

Uploaded by

Document Information

Original Description:

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

Fence

Uploaded by

Copyright:

Available Formats

ESTIMATED QUANTITIES

Construction of Triple-Barrel Box Culvert

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

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

Iside wall = 2.38 + 0.60 x 3.40 x 0.30

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

Subtotal = 22.06 cu.m.

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

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

Oside wall = 2.38 + 0.60 x 3.40 x 0.30

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

Subtotal = 22.06 cu.m.

Subtotal = 88.07 cu.m.

Reinforcing Steel Bar (RSB)

Common Earth Excavation

Common Earth Excavation = 29.10 cu.m.

Prepared by : Checked & Submitted by:

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

PROJECT : PROPOSED FENCE FOR BARANGAY CALLANGIGAN

BILL OF QUANTITIES/BILL OF MATERIALS

ENGR. ERNESTO G. LOPEZ JR.

Concurred by: Approved by:

HON. MARCELINO MINA HON. BUENVENIDO RUIZ

PROPOSED FENCE FOR BARANGAY CALLANGIGAN

TOTAL = 9.00 cu.m. or Cement 86.00 bags

Interlinks Hook bars

TOTAL = 585.47 kgs. or 257.00

6. Structure Backfill from excavation

10. Cement Plaster Finish

Prepared by: Concurred by:

Engr. ERNESTO G. LOPEZ JR.

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

DERIVATION OF UNIT COST

I. Daily Rates to be used.

II. Equipment Rental

EQUIPMENT RENTAL FUEL CONSUMPTION

C. CROSS SECTION SURVEY

RECAPITULATION (inclusive of item "A")

Prepared by: Checked and Submitted by:

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

PROGRAM OF WORK/BUDGET COST

Project : PROPOSED FENCE FOR BARANGAY CALLANGIGAN

DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

Prepared by: Recommending Approval:

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

Hon. JIMMY S. GAMAZON JR.

PROPOSED FENCE FOR BARANGAY CALLANGIGAN

APPROVED BUDGET FOR THE CONTRACT

Prepared by: Recommending Approval:

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

Hon. JIMMY S. GAMAZON JR.

PROPOSED FENCE FOR BARANGAY CALLANGIGAN

APPROVED BUDGET FOR THE CONTRACT

A. OTHER GENERAL REQUIREMENTS

A.1.4(1) Provision of Progress Photographs 1.00 ea. 15.75 15.75 - 15.75

A.4. Mobilization and Demobilization 1.00 L.S. 27,302.40 27,302.40 - - - 27,302.40

TOTAL OF PART A 273,088.15 51,797.70 324,885.85

B.5. Disposal of excess materials - cu.m. 193.80 - 38.80 11.60 - -

TOTAL OF PART B Err:509 Err:509 Err:509

TOTAL OF PART D Err:509 Err:509 Err:509

E. TRIPLE-BARREL BOX CULVERT

TOTAL OF PART E 2,278,377.90 503,777.25 2,782,155.15

GRAND TOTAL Err:509 Err:509 Err:509