Repair Rubble Concrete of FCD Tanay Revetment 30 FInal

DPWH Rizal 2nd District Engineering Office
#16 Westbank Road, Manggahan Floodway, Brgy. Rosario, Pasig City

FORM INFRA-03-2016
Repair/Maintenance of Tanay River Retvement 12 Brgy. Tandang Kutyo Tanay,Rizal
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 66 Calendar Days
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION VAT TOTAL COST
DIRECT COST % VALUE COST
AS EVALUATED
PART I FACILITIES FOR THE ENGINEER
AS SUBMITTED 35,691.50 10% 3,569.15 1,963.03 5,532.18 41,223.69
AS EVALUATED
PART II OTHER GENERAL REQUIREMENTS
AS SUBMITTED 324,748.84 25% 39,709.24 18,222.90 57,932.16 382,680.98
CIVIL,MECHANICAL,ELECTRICAL AND SANITARY /PLUMBING AS EVALUATED
PART III
WORKS AS SUBMITTED
AS EVALUATED
PART A EARTHWORK
AS SUBMITTED 20,673.70 25% 5,168.43 1,292.11 6,460.54 27,134.24
AS EVALUATED
PART C FINISHING AND OTHER CIVIL WORKS
AS SUBMITTED 52,038.01 25% 13,009.50 3,252.38 16,261.88 68,299.89
AS EVALUATED
PART J FLOOD CONTROL AND DRAINAGE
AS SUBMITTED
AS EVALUATED
PART I-A EARTHWORK
AS SUBMITTED 285,397.95 25% 71,349.49 17,837.37 89,186.86 374,584.80
AS EVALUATED
PART I-B BANK AND SLOPE PROTECTION WORKS
AS SUBMITTED 1,984,979.46 25% 496,244.86 124,061.22 620,306.08 2,605,285.54
AS EVALUATED
TOTAL
AS SUBMITTED 2,703,529.46 629,050.67 166,629.03 795,679.69 3,499,209.13
say 2,000,000.00
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Evaluated by: Recommending Approval: Approved:
JENI LOU B. ORACION PATRICK B. BALOT ROCHELLE V. ARMENDARES MANOLITO S. FABIAN WILFREDO L. RACELIS
Engineer II Engineer II Engineer II Officer-In-Charge District Engineer
Office of the Assistant District Engineer
DPWH Rizal 2nd District Engineering Office
FORM INFRA-03-2016
APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 66 Calendar Days
ESTIMATED TOTAL MARK-UP TOTAL INDIRECT

ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST COST
% VALUE
Provision of Field office for the Engineer AS SUBMITTED 2.86 mos. 35,691.50 10% 3,569.15 1,963.03 5,532.18 41,223.69 14,437.50
Item A.1.1(8)
(Rental Basis) AS EVALUATED
AS SUBMITTED 35,691.50 3,569.15 1,963.03 5,532.18 41,223.69
TOTAL OF PART A
AS EVALUATED
AS SUBMITTED 2.00 each 7,538.80 25% 1,884.70 471.18 2,355.88 9,894.68 4,947.34
Item B.5 Project Billboard / Signboard
AS EVALUATED
AS SUBMITTED 1.00 l.s 237,468.30 10% 23,746.83 13,060.76 36,807.58 274,275.87 274,275.87
Item B.7(2) Occupational Safety and Health Program
AS EVALUATED
AS SUBMITTED 1.00 l.s 23,430.89 0% - 1,171.54 1,171.54 24,602.44 24,602.44
Item B.9 Mobilization/ Demobilization
AS EVALUATED
AS SUBMITTED 1.00 l.s 25,664.14 25% 6,416.03 1,604.01 8,020.04 33,684.18 33,684.18
Item B.17 Temporary Diversion of Waterway
AS EVALUATED
AS SUBMITTED 324,748.84 39,709.24 18,222.90 57,932.16 382,680.98
TOTAL OF PART B
AS EVALUATED
PART III CIVIL,MECHANICAL,ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
AS SUBMITTED 1.00 l.s 20,673.70 25% 5,168.43 1,292.11 6,460.54 27,134.24 27,134.24
Item 101(1) Removal of Structures and Obstruction
AS EVALUATED
AS SUBMITTED 20,673.70 5,168.43 1,292.11 6,460.54 27,134.24
TOTAL OF PART A
AS EVALUATED
AS SUBMITTED 263.22 l.s 52,038.01 25% 13,009.50 3,252.38 16,261.88 68,299.89 259.48
Item 1027(1) Cement Plaster Finish
AS EVALUATED
AS SUBMITTED 52,038.01 13,009.50 3,252.38 16,261.88 68,299.89
TOTAL OF PART C
AS EVALUATED
PART I-A EARTHWORK
AS SUBMITTED 175.00 sq.m 1,847.47 25% 461.87 115.47 577.33 2,424.79 13.86
Item 1700(1) Clearing and Grubbing
AS EVALUATED
Embankment (From Roadway/Structure AS SUBMITTED 206.45 cu.m. 129,969.40 25% 32,492.35 8,123.09 40,615.44 170,584.84 826.29
Item 1704(1)a
Excavation) AS EVALUATED
AS SUBMITTED 168.40 cu.m. 68,409.59 25% 17,102.40 4,275.60 21,378.00 89,787.59 533.17
Item 1704(1)b Embankment (From Burrow)
AS EVALUATED
AS SUBMITTED 285,397.95 71,349.49 17,837.37 89,186.86 374,584.80
TOTAL OF PART I-A
TOTAL OF PART I-A
AS EVALUATED
AS SUBMITTED 423.96 cu.m. 1,984,979.46 25% 496,244.86 124,061.22 620,306.08 2,605,285.54 5,890.12
Item 1711(1) Stone Masonry
AS EVALUATED
AS SUBMITTED 1,984,979.46 496,244.86 124,061.22 620,306.08 2,605,285.54
TOTAL OF PART I-B
AS EVALUATED
AS SUBMITTED 2,703,529.46 629,050.67 166,629.03 795,679.69 3,499,209.13
GRAND TOTAL
AS EVALUATED
say 2,000,000.00
Preparation and Submission: Evaluation:

Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:
JENI LOU B. ORACION PATRICK B. BALOT ROCHELLE V. ARMENDARES

Engineer II Engineer II Engineer II
DPWH Rizal II District Engineering Office
FORM POW-2015-01-00
DATE: May 22,2023
PROGRAM OF WORK / BUDGET COST
Project : Repair/Maintenance of Tanay River Retvement 12 Brgy. Tandang Kutyo Tanay,Rizal Net Length : ( a ) Road N/A
( b ) Bridge N/A
Project ID : N/A ( c ) Others Flood Control and Drainage Structure 20.50 L.M
Location : Tanay, Rizal Target Start Date : Upon Release of NTP
Station Limits : N.A Total Project Duration : 66 Calendar Days
Appropriation : P 2,000,000.00 No. of Pre-determined
: 30 Calendar Days
Source of Fund : FY 2023 RA 11936 Regular 2023 CURRENT Unworkable Days
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I : Facilities for the Engineer 1.32% 35,691.50
Part II : Other General Requirements 12.01% 324,748.84
Civil,Mechanical Electrical, Sanitary/Plumbing
Part III :
Works
Part A : Earthwork 0.76% 20,673.70
Part C : Cement Plaster Finish 1.92% 52,038.01
Part J : Flood Control and Drainage
PLS. SEE FORM POW-2015-01C-00
Part I-A : Earthwork 10.56% 285,397.95
Part I-B : Bank and Slope Protection Works 73.42% 1,984,979.46
100.00% 2,703,529.46
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 600,174.51 A. Total Direct Cost 2,703,529.46
2. Materials 1,617,093.56 B. OCM and Profit 629,050.67
3. Rental Equipment 486,261.38 C. Value Added Tax 166,629.03
4. Mobilization/ Demobilization D. Total Construction Cost 3,499,209.13
SEE ATTACHED 5. OCM and Profit 629,050.67 E. Eng'g & Administrative Overhead, %
6. Value Added Tax 166,629.03 F. RROW Acquisition
7. EAO, 3.5% G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10. TOTAL ESTIMATED COST 3,499,209.15 H. TOTAL ESTIMATED COST 3,499,209.13
say 3,000,000.00 say 3,000,000.00
Preparation and Submission: Approval:
Prepared by: Checked by: Submitted by: Recommending Approval: Approved:
JONAMENE G. JUAYONG RIZA S. BENGALA CATHERINE A. TAMAYO MANOLITO S. FABIAN WILFREDO L. RACELIS
Engineer II Engineer II Chief, Maintenance Section Officer-In-Charge District Engineer
Office of the Asst. District Engineer
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN OF WORKS
DIRECT COST TOTAL UNIT COST

QTY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
Item A.1.1(8) Provision of Field office for the Engineer (Rental Basis) 2.86 mos. 35,691.50 12,500.00 14,437.50 Err:509
TOTAL OF PART I 35,691.50 Err:509
Item B.5 Project Billboard / Signboard 2.00 each 7,538.80 3,769.40 4,947.34 Err:509
Item B.7(2) Occupational Safety and Health Program 1.00 l.s. 237,468.30 237,468.30 274,275.87 Err:509
Item B.9 Mobilization / Demobilization 1.00 l.s. 23,430.89 23,430.89 24,602.44 Err:509
Item B.15(2) Detour/ Access Road 60.00 l.m. 40,223.82 670.40 670.40 Err:509
Item B.17 Temporary Diversion of Waterway 1.00 l.s. 25,664.14 25,664.14 33,684.18 Err:509
TOTAL OF PART II 334,325.94 Err:509
PART III CIVIL,MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
Item 101(1) Removal of Structures and Obstruction 1.00 l.s 20,673.70 20,673.70 27,134.24 Err:509
TOTAL OF PART A 20,673.70 Err:509
PART C FINISHING AND OTHER CIVIL WORK
Item 1027(1) Cement Plaster Finish 263.22 sq.m. 52,038.01 197.70 259.48 Err:509
TOTAL OF PART C 52,038.01 Err:509
PART I-A EARTHWORK
Item 1700(1) Clearing and Grubbing 175.00 sq.m. 1,847.47 10.56 13.86 Err:509
Item 1701(1) Unsuitable Excavation 169.95 cu.m. 85,171.49 501.16 657.77 Err:509
Item 1704(1)a Embankment (From Roadway/Structure Excavation) 206.45 cu.m. 129,969.40 629.55 826.29 Err:509
Item 1704(1)b Embankment (From Borrow) #REF! cu.m. 68,409.59 #REF! 533.17 Err:509
TOTAL OF PART I-A 285,397.95 Err:509
Item 1711(1) Stone Masonry #REF! cu.m. 1,984,979.46 #REF! 5,890.12 Err:509
Item 1713(1) Rubble Concrete Err:509 cu.m. Err:509 Err:509 5,910.97 Err:509
TOTAL OF PART I-B Err:509 Err:509
GRAND TOTAL Err:509 Err:509

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

Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Backhoe 0.30 cu.m 1.00
2 One Bagger Mixer 1.00
3 Water Truck 16,000 L 1.00
4 Water Pump 1.00
5
6
7
8
9
10
11
12
TOTAL 4.00
Rubble Concrete
***Slope Protection Details
Top Width 0.5 m
Height 4.80 m
Bottom Width 2.75 m
Length 41.00
Area 7.80 sq.m
Volume 319.80 cu.m
***Parapet
Width 0.5 m
Height 0.6 m
Length 41 m
Area 0.30 sq.m
Volume 12.30 cu.m
Total Volume 332.10 cu.m
Stone Masonry
Top Width 0.6 m
Heigth 5.10 m
Bottom Width 2.90 m
Length 9.00 (Actual)
Area 8.93 sq.m
Volume 80.33 cu.m
Clearing and Grubbing

***Rubble Concrete and Stone Masonry
Area (40.0m x 2.0m)
Area 129.15 cu.m
Embankment from Borrow (Volume to Fill)

Volume (40.0m x 2.0m x 1.8m)
Volume 291.10 cu.m
Removal of Structure and Obstruction
Volume (1/2 x (0.60m+2.60m) x 10m x 4.50m

Volume 72.00 cu.m
Embankment (From Roadway/Structure Excavation)

Volume Cut (1.50m x 2.75m x 41.0m)
Volume Cut 169.125 sq.m
Volume to Fill 144.0cu.m x 1.25
Volume to Fill 363.88 cu.m
Patrick
Hence; Volume to fill > Volume of Cut
175cu.m > 144.375cu.m
Embankment from Roadway = Volume of Cut / 1.25

Embankment from Roadway = 135.30 Volume to be use
Embankment from Borrow = Volume to fill - Vcut/1.25

Embankment from Borrow = 155.80 cu.m
Volume Cut
Volume to Fill
Hence; Volume to fill > Volume of Cut
Embankment (from roadway) = 135.30 cu.m

Embranment (From Borrow) = 228.58 cu.m
FOR ACCESS ROAD OF EQUIPMENT (RESTORATION)
TOP WIDTH 0.6

HEIGHT 3.8
BOTTOM WIDTH 2.2 2.2
LENGTH 3
VOLUME 15.96 cu.m
Removal of Structure and Obstruction

TOP WIDTH 0.6
HEIGHT 3.8
BOTTOM WIDTH 2.166 2.2
LENGTH 3
VOLUME 15.96 cu.m
Unsuitable Excavation
Volume 1.50m x 3.0m x 5.0m
Volume = cu.m
Embankment from Borrow

Volume cu.m
FORM POW-2015-01C-00
DIRECT COST TOTAL MARK-UP

ITEM NO. DESCRIPTION QTY. UNIT 5% VAT TOTAL COST
LABOR EQUIPMENT MATERIAL TOTAL % VALUE
Provision of Field Office for the Engineer AS EVALUATED
Item A.1.1(8) mos.
(Rental Basis) AS SUBMITTED 2.86 - - 35,691.50 35,691.50 10% 3,569.15 1,963.03 41,223.69
AS EVALUATED
TOTAL OF PART I
AS SUBMITTED - - 35,691.50 35,691.50 3,569.15 1,963.03 41,223.69
AS EVALUATED
Item B.5 Project Billboard / Signboard each
AS SUBMITTED 2.00 939.82 93.98 6,505.00 7,538.80 25% 1,884.70 471.18 9,894.68
Occupational Safety and AS EVALUATED
Item B.7(2) l.s
Health Program AS SUBMITTED 1.00 185,675.76 5,276.62 46,515.91 237,468.30 10% 23,746.83 13,060.76 274,275.87
Mobilization / AS EVALUATED
Item B.9 l.s
Demobilization AS SUBMITTED 1.00 - 23,430.89 - 23,430.89 0% - 1,171.54 24,602.44
AS EVALUATED
Item B.15(2) Detour/Access Road l.m.
AS SUBMITTED 60.00 771.93 29,874.79 - 30,646.72 7,661.68 1,915.42 40,223.82
AS EVALUATED
Item B.17 Temporary Diversion of Waterway l.s
AS SUBMITTED 1.00 1,048.64 3,572.50 21,043.00 25,664.14 25% 6,416.03 1,604.01 33,684.18
AS EVALUATED
TOTAL OF PART II
AS SUBMITTED 188,436.16 62,248.78 74,063.91 324,748.84 39,709.24 18,222.90 382,680.98
PART III CIVIL,MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORK
AS EVALUATED
Item 101(1) Removal of Structures and Obstruction
AS SUBMITTED 1.00 l.s 914.76 19,758.94 - 20,673.70 25% 5,168.43 1,292.11 27,134.24
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED 914.76 19,758.94 - 20,673.70 5,168.43 1,292.11 27,134.24
AS EVALUATED
Item 1027 (1) Cement Plaster Finish sq.m.
AS SUBMITTED 263.22 20,537.81 2,053.78 29,446.42 52,038.01 25% 13,009.50 3,252.38 68,299.89
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED 20,537.81 2,053.78 29,446.42 52,038.01 13,009.50 3,252.38 68,299.89
PART I-A EARTHWORK
AS EVALUATED
Item 1700(1) Clearing and Grubbing sq.m.
AS SUBMITTED 175.00 1,679.51 167.95 - 1,847.47 25% 461.87 115.47 2,424.79
AS EVALUATED
Item 1700(1) Unsuitable Excavation cu.m.
AS SUBMITTED 169.95 2,339.54 82,831.94 - 85,171.49 25% 21,292.87 5,323.22 111,787.58
Embankment (From Roadway/Structure AS EVALUATED
Item 1704(1)a cu.m.
Excavation) AS SUBMITTED 206.45 8,562.56 121,406.84 - 129,969.40 25% 32,492.35 8,123.09 170,584.84
AS EVALUATED
Item 1704(1)b Embankment ( From Borrow) cu.m.
AS SUBMITTED 168.40 4,309.85 32,524.37 31,575.38 68,409.59 25% 17,102.40 4,275.60 89,787.59
AS EVALUATED
TOTAL OF PART I-A
AS SUBMITTED 16,891.46 236,931.11 31,575.38 285,397.95 71,349.49 17,837.37 374,584.80
PART I-B STONE MASONRY
AS EVALUATED
Item 1711(1) Stone Masonry cu.m.
AS SUBMITTED 423.96 373,394.34 165,268.77 1,446,316.36 1,984,979.46 25% 496,244.86 124,061.22 2,605,285.54
AS EVALUATED
TOTAL OF PART I-B
AS SUBMITTED 373,394.34 165,268.77 1,446,316.36 1,984,979.46 496,244.86 124,061.22 2,605,285.54
AS EVALUATED
GRAND TOTAL
AS SUBMITTED 600,174.51 486,261.38 1,617,093.56 2,703,529.46 629,050.67 166,629.03 3,499,209.13
SAY 3,500,000.00
Contract ID Number : N/A
Contract Name : Repair and Maintenance of Flood Control and Drainage Structure along
Tanay River (Flood Control ID No. F040074LZ) Tanay, Rizal
Contract Location : Tanay, Rizal
DETAILED ESTIMATE
PART A - FACILITIES FOR THE ENGINEER
Item A.1.1(8) - Provision of Field Office for the Engineer ( Rental Basis)
Quantity = 2.86 mos
PART B - OTHER GENERAL REQUIREMENTS

Item B.5 - Project Billboard / Signboard
Quantity = 2.00 each
Item B.7(2) - Occupational Safety and Health Program
Quantity = 1.00 l.s
Item B.9 - Mobilization / Demobilization
Quantity = 1.00 l.s
Item B.15(2) - Detour / Access Road
Quantity = 60.00 l.m.
Item B.17 - Temporary Diversion of Waterway
Quantity = 1.00 l.s
PART C - EARTHWORK
Item 101(1) - Removal of Structures and Obstruction
Quantity = 1.00 l.s
Part J - FLODD CONTROL AND DRAINAGE

Part I-A - EARTHWORK
Item 1700(1) - Clearing and Grubbing
Area = (15.00 m x 3.00 m)
Area = 175.00 sq.m.
Item 1701(1) - Unsuitable Excavation
Volume = (20.00 m x 2.90 m x cu.m.
Volume = 169.95 cu.m.
Item 1704(1)a - Embankment (From Roadway / Structure Excavation)
Volume (Cut) = (20.00 m x 2.90 m x 1.70 m)
Volume (Cut) = 258.06 cu.m.
Hence; VolumeFill > Volume Cut
Volume = Volume Cut / 1.25
Item 1704(1)b - Embankment (From Borrow)

Volume (Fill) = (20.00 m x 3.00 m x 3.00 m)
Volume (Fill) = 374.85
Volume = Total Volume (Fill) - [Total Volume (Cut)/1.25]
Volume = 330.15 cu.m. - 207.80 cu.m.
PART I-B - BANK AND SLOPE PROTECTION WORKS
Item 1711(1) - Stone Masonry
For Flood Control Structure:
Volume (FCS) = (length) x (area of flood control structure)
= 20.00 m x [ 0.50 x (0.70 m + 3.70 m) x 6.35 m]
Volume (FCS) = 423.95535 cu.m.
Volume 2 = 423.95535 cu.m.
For Parapet Wall:

= 20.00 m x 0.70 m x 0.60 m
Volume 2 = 18.36 cu.m.
Total Volume = 442.32 cu.m.
PART C - FINISHING AND OTHER CIVIL WORKS

ITEM 1027 - CEMENT PLASTER FINISH
Item 1027(1) - Cement Plaster Finish
Surface Area = (5.84m x 20.50m)+(5.20m x 20.50m)
Surface Area = 226.32 sq.m
For Parapet Wall:

Surface Area = (0.60m x 20.50m x 3face)
Prepared by: Checked by:
JONAMENE G. JUAYONG ALVIN JOHN DC. FLORES

Engineer II Engineer II
Submitted by: Recommending Approval by:
CATHERINE A. TAMAYO RAMONITO S.M. PAZ

Chief, Maintenance Section Engineer III
Officer-In-Charge
Office of the Assistant District Engineer
Approved by:
JULIANA D. VERGARA
District Engineer
Contract ID Number :
Contract Name : Repair and Maintenance of Flood Control and Drainage Structure along
Tanay River (Flood Control ID No. F040074LZ) Tanay, Rizal
BACK-UP COMPUTATION
PART J - FLOOD CONTROL AND DRAINAGE

PART I-A - EARTHWORK
Item 1700(1) - Clearing and Grubbing
SECTION 1 -
Stone Masonry
Length = 50.00 m.
Ave. Width = 3.50 m.
Area = (15.00 m x 3.00 m)

Area = 175.00 sq.m.
Item 1701(1) -Unsuitable Excavation

SECTION 1 -
Length = 51.50 m.
Ave. Height = 1.50 m.
Volume = (20.00 m x 2.90 m x 1.50 m)

Item 1704(1)a - Embankment (From Roadway / Structure Excavation)

SECTION 1 -
Stone Masonry
Length = 51.00 m.
Volume (Cut) = (20.00 m x 2.90 m x 1.70 m)

Volume (Cut) = 258.06 cu.m.
Hence; VolumeFill > Volume Cut
Volume = Volume Cut / 1.25
Item 1704(1)b - Embankment (from Borrow)

SECTION 1 -
Length = 51.00 m.
Volume (Fill) = (20.00 m x 3.00 m x 3.00 m)

Volume (Fill) = 374.85 cu.m.
Volume = Total Volume (Fill) - [Total Volume (Cut)/1.25]
Volume = 330.15 cu.m. - 207.80 cu.m.
PART I-B - BANK AND SLOPE PROTECTION WORKS

Item 1711(1) - Stone Masonry

Length = 51.00 m.
Top Width = 0.60 m.
Bottom Width = 2.79 m.
Height = 4.90 m.
= 20.00 m x [ 0.50 x (0.70 m + 3.70 m) x 6.35 m]
Volume 2 = 423.96 cu.m.
For Parapet Wall:

Length = 51.00 m.
Top Width = 0.60 m.
Height = 0.60 m.
= 20.00 m x 0.70 m x 0.60 m
Volume 2 = 18.36 cu.m.
Total Volume = 442.32 cu.m.

PART C - FINISHING AND OTHER CIVIL WORKS
ITEM 1027 - CEMENT PLASTER FINISH
Item 1027(1) - Cement Plaster Finish
Height = 4.90
Top Width = 0.60 m.
Slant Height = 5.37 m.
Surface Area = (5.84m x 20.50m)+(5.20m x 20.50m)
For Parapet Wall:

Surface Area = (0.60m x 20.50m x 3 faces)
Prepared by:
JONAMENE G. JUAYONG
Engineer II
Contract ID Number :N/A
Contract Name
#REF!
COMPUTATION FOR PROJECT DURATION
Note : Estimated Mobilization / Demobilization for projects that ranges up to P 5M = 10 days

With given reference amount of P 1,769.002.74 within 34 days per 100 l.m. of Stone Masonry and
FOR COMPUTATION OF DURATION
For Stone Masonry

Calendar Days = (est. amount) x (ref. duration per km of road) Mobilization / Demobilization
+
Duration
given ref. amount
= (P 3,000,000.00) x (34 days)
+ 10days
P 1,769,002.74
Calendar Days = 68 C.D.
Pre-determined Unworkable Days on year 2023:

July 8 C.D.
August 10 C.D.
TOTAL = 18 C.D.
TOTAL ESTIMATED DURATION

= 48C.D. + 17 C.D.
= 86 C.D.
= 2.86 months
Prepared by:
JONAMENE G. JUAYONG
Engineer II
Contract ID Number :N/A
Contract Name
#REF!
COMPUTATION FOR PROJECT DURATION
Note : Estimated Mobilization / Demobilization for projects that ranges up to P 5M = 10 days

With given reference amount of P 1,769.002.74 within 34 days per 100 l.m. of Stone Masonry and
FOR COMPUTATION OF DURATION
5,000,000.00 - 3,000,000.00 88 - X
=
5,000,000.00 - 0 88 - 0
Calendar Days = 36 C.D

Total Estimated No. of 30 C.D Including Rainy Days
Unworkable Days =
Total Estimated Project Duration 66 C.D

=
= 2.20 Months
Prepared by:
JONAMENE G. JUAYONG
Engineer II
Embankment to Fill
Volume = (3.0m x 3.50m x 20.0m)

Volume = 210 cu.m
Embankment from Cut/Fill
Volume = (2.0m x 3.25m x 15.0m)

Volume = 97.5
Volume - 78 cu.m
VOLUME FILL > VOLUME CUT HENCE; EMBANKMENT FROM BORROW REQUIRED
Embankment From Borrow

Volume = (210.0Cu.m - 78.0Cu.m)
Volume = 132 Cu.m
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project : #REF!
Location : Tanay, Rizal
Item No. : B.7(1)
Description : Occupational Safety and Health Program
Safety Safety Working Eye Amount

Item No. Manpower Rain Coat Dust Mask Ear Muff Days Man-days Unit Cost
Helmet Shoes Gloves Goggles (Pesos)
B.15(2) 9 0.25 2.77 7.67 0.18 1.62 10.69 17.32

B.17 13 0.25 2.77 7.67 2.75 35.75 10.69 382.17
101(1) 3 0.25 2.77 7.67 0.45 1.36 10.69 14.58
1027(1) 7 0.25 2.77 7.67 4.62 32.33 10.69 345.56
1700(1) 5 0.25 2.77 7.67 0.55 2.73 10.69 29.23
1701(1) 4 0.25 2.77 7.67 1.06 4.25 10.69 45.42
1704(1)a 9 0.25 2.77 7.67 1.72 15.48 10.69 165.52
1704(1)b 5 0.25 2.77 7.67 1.40 7.02 10.69 75.01
1711(1) 11 0.25 2.77 7.67 34.56 380.11 10.69 4,063.43
TOTAL 5,120.91
Safety Safety Working Eye Body Rubber

Rain Coat Dust Mask Ear Muff Lanyard
Helmet Shoes Gloves Goggles Harness Boots
Service Life Days 730 365 3 730 1 60 730 740 730 365
Purchased Cost, Php 180.55 1,012.00 23.00 245.00 63.25 169.10 602.60 1,263.85 1,083.30 509.00
Unit Cost per man-day 0.25 2.77 7.67 0.34 63.25 2.82 0.83 1.71 1.48 1.39
UNIT COST ANALYSIS FOR HAULING COST
Item No. : Aggregates Terrain : Flat

Quantity : 1,000.00 Unit : cu.m.
Hauling Distance: 34.00 km (PAVED)
- km (UNPAVED)
34.00 km
Effective Working Hours : 8.00 hrs
Hauling : Using 10.00 cu.m. capacity Dumptruck
Weight of Dumptruck (cap. 10.00 cu.m) : 16,000.00 kgs.
Unit Weight of Fine Aggregates : 1,640.00 kg/cu.m.
Unit Weight of Coarse Aggregates : 1,534.00 kg/cu.m.
Maximum Volume to be Carried by DT: 11.57 cu.m.
Flat - Paved Speed when Unloaded : 35 kph

Speed when Loaded : 55 kph
Loaded running = 58.29 mins

Unloaded running = 37.09 mins
Loading and Unloading : 5.00 mins

Total Time : 100.38 mins
Flat - Paved Speed when Unloaded : 30

Speed when Loaded : 45
Loaded running = - mins

Unloaded running = - mins
Loading and Unloading : - mins

Total Time : - mins
Capacity of Dumptruck : 10.00 cu.m.

Total Cycle Time : 110.41 mins. (w/ 10% delay)
No. of Trips for Dumptruck per day : 4.35
Dumptruck daily output = 43.47 cu.m.
Using 4 dumptrucks = 173.89 cu.m.
No. of Days for Dumptrucks = 5.75 days
EQUIPMENT USED: (D.O 63 S2022)

4 dumptruck @ P 21,538.24 x 5.75 days = P 495,443.62
day
Estimated Quantity : 1,000.00 cu.m.
UNIT COST P 14.57 /cu.m./km say P 15.00 /cu.m./km
Source to Site Unit Cost/ Hauling Cost/ Unit Price Unit Cost /
(km) x cu.m./km cu.m. (Quarry) cu.m.
Cost of Fine Aggregates (Sand) 34.00 x 15.00 510.00 700.00 1,210.00
Cost of Coarse Aggregates (Gravel, G3/4) 34.00 x 15.00 510.00 750.00 1,260.00
Cost of Natural Gravel (Gravel Fill) 34.00 x 15.00 510.00 630.00 1,140.00
Cost of Class A Boulders 34.00 x 15.00 510.00 900.00 1,410.00
Note: P20/cu.m./km. as per supplier / 15km free hauling (Crownmix)
Prepared by:
JONAMENE G. JUAYONG
Engineer II
Item No. / Description : B.5 - Project Billboard / Signboard

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

Labor
a. Construction Foreman 1 1.00 118.97 118.97

A.1
b. Skilled Labor 1 1.00 86.02 86.02
c. Laborer 4 1.00 66.23 264.92
Sub - Total for A.1 - As Submitted 469.91

Labor
A.2
Sub - Total for A.2 - As Evaluated -
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
B.1
Minor Tools (10% Labor) 46.99
Sub - Total for B.1 - As Submitted 46.99

Equipment
B.2
Sub - Total for B.2 - As Evaluated -
C.1 Total (A.1 + B.1) - As Submitted 516.90
C.2 Total (A.2 + B.2) - 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 516.90
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated -
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
a.Tarpaulin 4' x 8' pc. 1.00 1,050.00 1,050.00

b.Marine Plywood 1/4" x 4' x 8' pc. 1.00 485.00 485.00
F.1
c. Coco Lumber 2" x 2" x 12' (C.S ) bd.ft. 12.00 28.00 336.00
d. Coco Lumber 2" x 4" x 12' (C.S ) bd.ft. 48.00 28.00 1,344.00
e. Assorted CWN kg. 0.50 75.00 37.50
Sub - Total for F.1 - As Submitted 3,252.50

Materials
F.2
Sub - Total for F.2 - As Evaluated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 3,769.40
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated -
Overhead, Contingencies & Miscellaneous (OCM)
H.1 15% of G.1 565.41
- As Submitted
H.2 of G.2 -
- As Evaluated
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 376.94
I.2 Contractor's Profit (CP) - As Evaluated of G.2 -
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 235.59
J.2 Value Added Tax (VAT) - As Evaluated of (G.2 + H.2 + I.2) -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 4,947.34
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) -
Prepared by: Checked/Reviewed by:
JONAMENE G. JUAYONG RIZA S. BENGALA

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

Labor
A.1
Sub - Total for A.1 - As Submitted -
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 -
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted -
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated
Materials
F.1 a. Bunkhouse / House Rental mos. 1.00 12,500.00 12,500.00

(including Electric and Water Consumption)

Materials
F.2
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated
H.1 0% of G.1 -
- As Submitted
H.2 of G.2 -
- As Evaluated
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 1,250.00

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

Unit of Measurement : lump sum

Labor
a. Safety Officer 1 685.28 118.90 81,479.42

A.1
b. Health Personnel (Full Time First Aider) 1 685.28 86.02 58,947.51
c. Sanitation Aide 1 685.28 66.03 45,248.83
Sub - Total for A.1 - As Submitted 185,675.76

Labor
A.2
Equipment
a. Portable Mist - Based Sanitation Tent 1 685.28 3.21 2,199.74

B.1
b. Thermal Scanner (w/ rechargeable battery) 1 685.28 0.35 239.85
c. Power Spray w/ complete accessories 1 685.28 4.14 2,837.05
Sub - Total for B.1 - As Submitted 5,276.62

Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted 190,952.38
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 190,952.38
Materials
A. PPE's l.s. 1.00 5,120.91 5,120.91
B. First Aid Kit:

a. Sanitizing Solution lit 83.00 220.00 18,260.00
F.1
b. Ethyl Alcohol lit 29.00 215.00 6,235.00
c. Disinfectant Spray can 15.00 540.00 8,100.00
d. Liquid Hand Soap lit 15.00 110.00 1,650.00
C. COVID-19 Rapid Antibody Test each 11.00 650.00 7,150.00

Materials
F.2
H.1 0% of G.1 -
- As Submitted
H.2 of G.2 -
- As Evaluated
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1) 13,060.76
K.1 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 274,275.87

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


Labor
A.1
Sub - Total for A.1 - As Submitted -
Labor
A.2
Equipment
B.1 a. Backhoe (0.80 cu.m.) 1 2.57768131969 2,474.46 6,378.37

b. Dump Truck 1 2.57768131969 2,696.28 6,950.15
c. Water Truck (16 000 L) 1 2.57768131969 3,919.17 10,102.37

Equipment
B.2
Materials
F.1
Sub - Total for F.1 - As Submitted -
Materials
F.2
H.1 0% of G.1 -
- As Submitted
H.2 of G.2 -
- As Evaluated
I.1 Contractor's Profit (CP) - As Submitted 0% of G.1 -
K.1 Total Unit Cost - As Evaluated (G.1 + H.1 + I.1 + J.1) 24,602.44

DETAILED UNIT PRICE ANALYSIS
Item No. / Description : B.15(2) - Detour/Access Road
Unit of Measurement : l.m.

Output per hour - As Evaluated :

Labor
Construction and Maintenance

For Stockpiling
b. Labor 2 0.83 57.39 95.27
A.1 For Spreading and Compaction

b. Labor 2 1.00 57.39 114.78
For Removal
b. Labor 2 0.63 57.39 72.31

Labor
A.2
Equipment

For Stockpiling
a. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
b. Dumptruck (12 yd3) 2 0.83 1,420.00 2,357.20
For Spreading and Compaction

B.1
a. Motorized Grader, G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller, SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck (16,000 L) 1 0.25 2,450.00 612.50
Removal
a. Dumptruck (12 yd3) 3 0.63 1,420.00 2,683.80
b. Backhoe (0.80 cu.m.) 1 0.63 1,537.00 968.31

Equipment
B.2
Materials
F.1

Materials
F.2
Sub - Total for F.2 - As Evaluated
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 302.74
H.1 Overhead, Contingencies & Miscellaneous (OCM) - 15% of G.1 45.41
H.2 Overhead, Contingencies & Miscellaneous (OCM) - of G.2
I.2 Contractor's Profit (CP) - As Evaluated of G.2
J.2 Value Added Tax (VAT) - As Evaluated of (G.2 + H.2 + I.2)
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 397.35
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2)
Prepared by:
ALVIN JOHN DC. FLORES

Engineer II
Item No. / Description : B.15(2) - Detour/Access Road
Unit of Measurement : l.m.


Labor

For Stockpiling
b. Labor 2 0.83 57.39 95.27
A.1 For Spreading and Compaction

b. Labor 2 1.00 57.39 114.78
For Removal
b. Labor 2 0.63 57.39 72.31

Labor
A.2
Equipment

For Stockpiling
a. Payloader (1.50 cu.m.) 1 0.83 2,274.00 1,887.42
b. Dumptruck (12 yd3) 2 0.83 3,352.19 5,564.64
For Spreading and Compaction

B.1
a. Motorized Grader, G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller, SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck (16,000 L) 1 0.25 4,738.38 1,184.60
Removal
a. Dumptruck (12 yd3) 3 0.63 3,352.19 6,335.64
b. Backhoe (0.80 cu.m.) 1 0.63 2,788.49 1,756.75

Equipment
B.2
Materials
F.1

Materials
F.2
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15% of G.1 76.62
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated of G.2

Output per No. of Safety Working Eye Body Rubber
Item No. Quantity Workers Days Man- Days Safety Shoes Safety Vest Rain Coat Face Mask Ear Muff Lanyard Face Shield
Hour Personnel Helmet Gloves Goggles Harness Boots
Foreman 3 0.18 0.54 1.62 1.62 1.62 1.62 1.62 1.62 1.62 1.62 1.62 1.62
B.15(2) 60.00 41.67
Skilled Laborer 6 0.18 1.08 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48 6.48
Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13
B.17 1.00 1.00 Skilled Laborer 2 0.13 0.25 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
Unskilled Laborer 10 0.13 1.25 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50
Foreman 1 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13
101(1) 1.00 1.00
Skilled Laborer 2 0.13 0.25 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
Foreman 1 4.62 4.62 4.62 4.62 4.62 4.62 4.62 4.62 4.62
1027(1) 263.22 7.13 Skilled Laborer 2 4.62 9.24 18.47 18.47 18.47 18.47 18.47 18.47 18.47
Unskilled Laborer 4 4.62 18.47 73.89 73.89 73.89 73.89 73.89 73.89 73.89
Foreman 1 0.55 0.55 0.55 0.55 0.55 0.55 0.55 0.55 0.55
1700(1) 175.00 40.00
Skilled Laborer 4 0.55 2.19 8.75 8.75 8.75 8.75 8.75 8.75 8.75
Foreman 1 1.06 1.06 1.06 1.06 1.06 1.06 1.06 1.06 1.06
1701(1) 169.95 20.00
Skilled Laborer 3 1.06 3.19 9.56 9.56 9.56 9.56 9.56 9.56 9.56
Foreman 2 1.72 3.44 6.88 6.88 6.88 6.88 6.88 6.88 6.88
1704(1)a 206.45 15.00
Skilled Laborer 7 1.72 12.04 84.30 84.30 84.30 84.30 84.30 84.30 84.30
Foreman 1 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40 1.40
1704(1)b 168.40 15.00
Skilled Laborer 4 1.40 5.61 5.61 22.45 22.45 22.45 22.45 22.45 22.45 22.45 22.45 22.45
Foreman 1 34.56 34.56 34.56 34.56 34.56 34.56 34.56 34.56 34.56 34.56
1711(1) 442.32 1.60 Skilled Laborer 2 34.56 69.11 69.11 138.22 138.22 138.22 138.22 138.22 138.22 138.22
Unskilled Laborer 8 34.56 276.45 276.45 2,211.58 2,211.58 2,211.58 2,211.58 2,211.58 2,211.58 2,211.58
A. TOTAL, PERSONNEL/
66 447.54 619.06 2,640.14 2,640.14 2,640.14 2.00 2,640.14 2,432.06 2.00 47.71 47.71 2,640.14 2,640.14
MAN-DAYS
B. SERVICE LIFE, DAYS 730 365 180 3 730 1 60 730 730 730 365 60
C. PURCHASE COST, Pph 250.00 1500.00 400.00 23.00 245.00 5.00 300.00 612.60 1263.85 1083.30 506.00 500.00
D. UNIT COST/ MAN-DAYS (C/B) 0.34 4.11 2.22 7.67 0.34 5.00 5.00 0.84 1.73 1.48 1.39 8.33
E. DIRECT COST FOR PPE'S (D x A (Man-Days) 210.48 10,850.97 5,861.11 20,249.26 0.68 13,200.69 ### 1.68 82.53 70.61 3,669.79 21,992.35 88,350.46
TOTAL
Item No. / Description : B.17 - Temporary Diversion of Waterway


Labor

A.1
b. Skilled Labor 2 1.10 86.02 189.24
c. Laborer 10 1.10 66.23 728.53

Labor
A.2
Equipment
a. Water Pump 2 1.10 338.97 745.73

B.1
b. Backhoe (0.80 cu.m) 1 1.10 2,474.46 2,721.91
Minor Tools (10% of Labor) 104.86

Equipment
B.2
Materials
a. Sand cu.m. 14.30 1,210.00 17,303.00

F.1
b. Sack bd.ft. 748.00 5.00 3,740.00

Materials
F.2
H.1 15% of G.1 3,849.62
- As Submitted
H.2 of G.2 -
- As Evaluated

Item No. / Description : 1027(1) - Cement Plaster Finish

Unit of Measurement : sq.m.

Labor

A.1
b. Skilled Laborer 2 1.00 86.02 172.04
c. Laborer 4 1.00 66.23 264.92

Labor
A.2
Equipment
B.1

Equipment
B.2
Materials
F.1 a. Cement bags 0.330 240.00 79.20

b. Sand cu.m. 0.027 1210.00 32.67
Sub - Total for F.1 - As Submitted 111.87

Materials
F.2
H.1 15% of G.1 29.65
- As Submitted
H.2 of G.2 -
- As Evaluated

JONAMENE G. JUAYONG RIZA. S BENGALA
Item No. / Description : 101(1) - Removal of Structures and Obstruction


Labor
A.1 a. Construction Foreman 1 3.64 118.97 432.84

b. Laborer 2 3.64 66.23 481.92

Labor
A.2
Equipment
a. Backhoe w/ Breaker 0.80 cu.m 1 1.82 3,002.76 5,462.40

B.1 b. Backhoe 0.80 cu.m 1 1.82 2,474.46 4,501.35
c. Dump Truck (12 cu.yd.) 1 3.64 2,692.28 9,795.19
Hauling Distance - within three (3) km.

Equipment
B.2
Materials
F.1
Materials
F.2
G.2 Direct Unit Contingencies
Overhead, Cost (E.2 + F.2)& -Miscellaneous
As Evaluated -
H.1 (OCM)
Overhead, Contingencies & Miscellaneous 15% of G.1 3,101.06
H.2 - As Submitted
(OCM) of G.2 -
I.1 -Contractor's
As EvaluatedProfit (CP) - As Submitted 10% of G.1 2,067.37
J.1 Value Added Tax (VAT) - As Submitted 5% of (G.1 + H.1 + I.1 1,292.11
J.2 Value Added Tax (VAT) - As Evaluated of (G.2 + H.2 + I.2 -

Item No. / Description : 1700(1) - Clearing and Grubbing

Unit of Measurement : sq.m.

Labor

b. Laborer 4 1.00 66.23 264.92

Labor
A.2
Equipment
B.1

Equipment
B.2
Materials
F.1
Materials
F.2
H.1 15% of G.1 1.58
- As Submitted
H.2 of G.2
- As Evaluated

Item No. / Description : 1700(3)a4 - Individual Removal of Trees

Unit of Measurement : each

Labor

b. Skilled 1 6.67 86.02 573.75
c. labor 2 6.67 66.23
Labor
A.2
Equipment
a. Backhoe (0.80 cu.m) 1 5.00 2,351.85 11,759.25

B.1 b. Dump Truck (12cu.yd) 1 3.33 2,434.64 8,107.35
c. Chain Saw 1 3.33 2,343.86 7,805.05

Equipment
B.2
Materials
F.1 a. Rope, 1" dia. - 5 uses m 20.00 35.00 700.00

Materials
F.2
H.1 15% of G.1 4,481.35
- As Submitted

H.2 of G.2
- As Evaluated

Item No. / Description : 1701 (1) - Unsuitable Excavation
Unit of Measurement : cu.m.


Labor
For Excavation Work:

b. Laborer 3 1.00 57.39 172.17
A.1

Labor
A.2
Equipment
a. Dumptruck (12 cu.yd.) 2 1.00 3,352.19 6,704.38

b. Backhoe( 0.80 cu.m) 1 1.00 2,788.49 2,788.49
c. Payloader 1 0.10 2,274.00 227.40
B.1

Equipment
B.2
Materials
F.1

Materials
F.2
H.1 Overhead, Contingencies & Miscellaneous (O 15% of G.1 75.17
H.2 Overhead, Contingencies & Miscellaneous (OC of G.2
Prepared by: Cheked/ Reviewed by:
JONAMENE G. JUAYONG ALVIN JOHN D.C FLORES

Item No. / Description : 1701 (1) - Unsuitable Excavation


Labor

b. Laborer 3 1.00 57.39 172.17
A.1

Labor
A.2
Equipment
a. Dumptruck (12 cu.yd.) 2 1.00 3,352.19 6,704.38

b. Backhoe( 0.80 cu.m) 1 1.00 2,788.49 2,788.49
c. Payloader 1 0.10 2,274.00 227.40
B.1

Equipment
B.2
Materials
F.1
Materials
F.2
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As 15% of G.1 75.17
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As of G.2

Item No. / Description : 1704(1)a - Embankment (from Roadway / Structure Excavation)


Labor

b. Laborer 3 0.75 66.23 149.02
A.1
For Spreading and Compaction:
b. Laborer 4 1.00 66.23 264.92

Labor
A.2
Equipment

a. Dump Truck (12 cu.yd.) 2 0.75 2,696.28 4,044.42
b. Backhoe 0.80 cu.m 1 0.75 2,474.46 1,855.85
B.1
For Spreading and Compaction:
a. Walk Behind Roller 1 1.00 344.99 344.99
b. Water Truck (16000 L) 1 0.01 3,919.17 39.19
c. Backhoe (0.80 cu.m.) 1 1.00 2,474.46 2,474.46

Equipment
B.2
Materials
F.1

Materials
F.2
H.1 15% of G.1 94.43
- As Submitted
H.2 of G.2
- As Evaluated

Item No. / Description : 1704(1)b - Embankment (from Borrow)


Labor

b. Laborer 4 1.00 66.23 264.92

Labor
A.2
Equipment
a. Walk Behind Roller 1 1.00 344.99 344.99

B.1 b. Water Truck (16000 L) 1 0.01 3,919.17 39.19
c. Backhoe 0.80 cu.m 1 1.00 2,474.46 2,474.46

Equipment
B.2
Materials
F.1 a. Common Borrow cu.m. 1.25 150.00 187.50

(w/ 25% Shrinkage Factor)

Materials
F.2
H.1 15% of G.1 60.93
- As Submitted
H.2 of G.2
- As Evaluated

Item No. / Description : 1713(1) - Rubble Concrete


Labor

b. Skilled labor 2 1.00 74.52 149.04
A.1 c. Laborer 8 1.00 57.39 459.12
Handling of Materials
a. Laborer 8 1.00 57.39 459.12

Labor
A.2
Equipment
a. One Bagger Mixer 1 1.00 927.50 927.50

B.1 b. Water Truck (16,000 L) 1 0.05 4,540.66 227.03
c. Backhoe 0.80 cu.m 1 0.10 2,712.70 271.27

Equipment
B.2
Materials
a. Portland Cement bag 4.200 220.00 924.00

b. Sand cu.m. 0.263 1,210.00 317.63
c. Gravel Fill cu.m. 0.020 1,140.00 22.80
F.1 d. Weepholes (PVC) l.m 0.300 150.00 45.00
e. Filter Cloth sq.m. 0.015 280.00 4.20
f. Stones cu.m. 0.630 1,410.00 888.30
g. Gravel, G - 3/4 cu.m. 0.525 1,260.00 661.50
Miscellaneous (2% of Materials) 57.2685

Materials
F.2
H.1 Overhead, Contingencies & Miscellaneous (OCM) 15% of G.1 728.81

- As Submitted
H.2 Overhead, Contingencies & Miscellaneous (OCM) of G.2 -

- As Evaluated

Item No. / Description : 1711(1) - Stone Masonry


Labor

A.1 b. Skilled Laborer 2 1.00 86.02 172.04
c. Laborer 8 1.00 66.23 529.84
a. Laborer 8 1 66.23 529.84
Labor
A.2
Equipment

B.1 b. Water Truck (16000 L) 1 0.05 3,919.17 195.96
c. Backhoe (0.30 cu.m.) 1 0.10 1,228.04 122.80

Equipment
B.2
Materials

b. Sand cu.m. 0.30 1,210.00 363.00
c. Gravel Fill cu.m. 0.02 1,140.00 22.80
F.1
d. Weepholes (PVC) l.m. 0.30 156.67 47.00
f. Boulders cu.m. 1.05 1,410.00 1480.50

Materials
F.2
H.1 15% of G.1 673.16
- As Submitted

H.2 of G.2
- As Evaluated

Item No. / Description : 1713(1) - Rubble Concrete


Labor

b. Skilled labor 2 1.00 74.52 149.04
A.1 c. Laborer 8 1.00 57.39 459.12
a. Laborer 8 1.00 57.39 459.12

Labor
A.2
Equipment

B.1 b. Water Truck (16,000 L) 1 0.05 4,540.66 227.03
c. Backhoe 0.80 cu.m 1 0.10 2,712.70 271.27

Equipment
B.2
Materials

b. Sand cu.m. 0.263 835.00 219.19
c. Gravel Fill cu.m. 0.020 990.00 19.80
F.1 d. Weepholes (PVC) l.m 0.300 150.00 45.00
f. Stones cu.m. 0.630 1,060.00 667.80
g. Gravel, G - 3/4 cu.m. 0.525 1,210.00 635.25

Materials
F.2
H.1 15% of G.1 675.54
- As Submitted
H.2 of G.2 -
- As Evaluated


Repair Rubble Concrete of FCD Tanay Revetment 30 FInal

Uploaded by

Copyright:

Available Formats

You might also like

Repair Rubble Concrete of FCD Tanay Revetment 30 FInal

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

Repair Rubble Concrete of FCD Tanay Revetment 30 FInal

Uploaded by

Copyright:

Available Formats

DPWH Rizal 2nd District Engineering Office

#16 Westbank Road, Manggahan Floodway, Brgy. Rosario, Pasig City

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Preparation and Submission: Evaluation: Approval:

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

APPROVED BUDGET FOR THE CONTRACT

ESTIMATED TOTAL MARK-UP TOTAL INDIRECT

PART C FINISHING AND OTHER CIVIL WORKS

Preparation and Submission: Evaluation:

JENI LOU B. ORACION PATRICK B. BALOT ROCHELLE V. ARMENDARES

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

Preparation and Submission: Approval:

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

ITEMIZED BREAKDOWN OF WORKS

DIRECT COST TOTAL UNIT COST

GRAND TOTAL Err:509 Err:509

Repair/Maintenance of Tanay River Retvement 12 Brgy. Tandang Kutyo Tanay,Rizal

MINIMUM EQUIPMENT REQUIREMENT

Total Volume 332.10 cu.m

Clearing and Grubbing

Embankment from Borrow (Volume to Fill)

Removal of Structure and Obstruction

Volume (1/2 x (0.60m+2.60m) x 10m x 4.50m

Embankment (From Roadway/Structure Excavation)

Embankment from Roadway = Volume of Cut / 1.25

Embankment from Borrow = Volume to fill - Vcut/1.25

Embankment (from roadway) = 135.30 cu.m

FOR ACCESS ROAD OF EQUIPMENT (RESTORATION)

TOP WIDTH 0.6

Removal of Structure and Obstruction

Embankment from Borrow

DIRECT COST TOTAL MARK-UP

PART B - OTHER GENERAL REQUIREMENTS

Part J - FLODD CONTROL AND DRAINAGE

Item 1704(1)b - Embankment (From Borrow)

For Parapet Wall:

Total Volume = 442.32 cu.m.

PART C - FINISHING AND OTHER CIVIL WORKS

For Parapet Wall:

Surface Area = 263.22 sq.m

Prepared by: Checked by:

JONAMENE G. JUAYONG ALVIN JOHN DC. FLORES

Submitted by: Recommending Approval by:

CATHERINE A. TAMAYO RAMONITO S.M. PAZ

PART J - FLOOD CONTROL AND DRAINAGE

Area = (15.00 m x 3.00 m)

Item 1701(1) -Unsuitable Excavation

Volume = (20.00 m x 2.90 m x 1.50 m)

Item 1704(1)a - Embankment (From Roadway / Structure Excavation)

Volume (Cut) = (20.00 m x 2.90 m x 1.70 m)

Item 1704(1)b - Embankment (from Borrow)

Volume (Fill) = (20.00 m x 3.00 m x 3.00 m)

PART I-B - BANK AND SLOPE PROTECTION WORKS

For Flood Control Structure:

For Parapet Wall:

Total Volume = 442.32 cu.m.

For Parapet Wall:

Surface Area = 860.26 sq.m