Palanguia Pow

PROVINCE OF ILOILO
OFFICE OF THE PROVINCIAL ENGINEER

REVISED INDIVIDUAL PROGRAM OF WORKS
Date: 1-Mar-19
Name of Project: CONCRETING OF BARANGAY ROAD
Scheme of Work: Project Billboard/Signboard,
Location of Project: Brgy. Palanguia, Pototan, Iloilo Mobilization/Demobilization, Subgrade Preparation
Appropriation : P 3,970,000.00 Aggregate SubBase Course, Portland Cement Concrete
Appropriation Act: For Funding Pavement (Unreinforced);0.20m thk.
Station Limits: 0+000.00 - 0+286.00
0+000.00 - 0+165.00
Length = 451.00 l.m.
Project No.:
Desirable Starting Date:
Type of Work to be Constructed % OF TOTAL
No. of Working Days to Complete:
I Project Billboard / Signboard P 14,489.00 0.47% Manpower/Equipment Requirements
II Mobilization/Demobilization P 30,366.52 0.99% 1 Project Engr
III Subgrade Preparation P 67,076.00 2.18% 2 Foreman
IV Aggregate SubBase Course P 794,658.00 25.79% 3 Masons
V Portland Cement Concrete Pavement (Unreinforced); 0.20m thk. P 2,174,917.70 70.58% 4 Laborer
5 Carpenter
6 Heavy Equipment Prime Mover
7 Dump Truck
8 Motorized Road Grader
9 Vibratory Roller
10 Water Truck
11 Concrete Vibrator
12 Concrete Screeder
13 Concrete Saw
TOTAL P 3,081,507.22 100.00%
DETAILED ESTIMATE OF PROPOSED WORK
SPEC'S. ITEM NO. DESCRIPTION Unit Qty. Unit Cost Total Cost
1 B.5 Project Billboard / Signboard each 2.00 7,244.50 14,489.00
2 B.9 Mobilization/Demobilization l.s. 1.00 30,366.52 30,366.52
3 105(1) Subgrade Preparation sq.m. 2,902.00 23.11 67,076.00
4 200(1) Aggregate SubBase Course cu.m 688.64 1,153.95 794,658.00
5 311(1)b1 Portland Cement Concrete Pavement (Unreinforced); 0.20m thk. sq.m. 2,000.00 1,087.46 2,174,917.70
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL Sub TOTAL 3,081,507.22
1. Labor (______) Man-Days 64,324.00 1.62%
Total Direct Cost 3,081,507.22
2. Materials 2,654,243.00 66.86%
3. Rentals of Equipment 362,940.22 9.14% OCM 394,331.09
4. Fuels,Oils, and Spare Parts
5. Mob. & Demob. Cont. Profit 305,114.07
6. Admin Cost Cont. Tax 189,047.62
7. OCM 394,331.09 9.93% Engineering
8. Cont. Profit 305,114.07 7.69% Admin Cost
9. Cont. Tax 189,047.62 4.76%
Total Estimated Cost
10. Engineering 3,970,000.00
TOTAL 3,970,000.00 100.00%
PREPARED BY: JOHN PHILLIP P. PARREÑAS RECOMMENDING APPROVAL:

Title: GENERAL FOREMAN - JOSS
CHECKED BY: MA. EVELYN G. RIVERA ROMEO C. ANDIG

Title: Engineer III PGDH
REVIEWED/SUBMITTED BY: APPROVED:
POW Page 1 of 44
JEB A. ESCARILLA, MPA ATTY. DENNIS T. VENTILACION
Title: Engineer IV Acting Provincial Administrator
POW Page 2 of 44
APPROVED BUDGET FOR THE CONTRACT
CONCRETING OF BARANGAY ROAD
Brgy. Palanguia, Pototan, Iloilo
ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK-UP

ITEM NO. DESCRIPTION QTY. UNIT
DIRECT COST OCM PROFIT %
(6) (7) (8)
(1) (2) (3) (4) (5)
12.92% 10% 22.92%
B.5 Project Billboard / Signboard 2.00 each 14,489.00 1,872.57 1,448.90 22.92%
B.9 Mobilization/Demobilization 1.00 l.s. 30,366.52
105(1) Subgrade Preparation 2,902.00 sq.m. 67,076.00 8,668.94 6,707.60 22.92%
200(1) Aggregate SubBase Course 688.64 cu.m 794,658.00 102,702.03 79,465.80 22.92%
Portland Cement Concrete Pavement

311(1)b1 2,000.00 sq.m. 2,174,917.70 281,087.55 217,491.77 22.92%
(Unreinforced); 0.20m thk.
GRAND TOTAL 3,081,507.22 394,331.09 305,114.07
Prepared by: Checked by: Reviewed/Submitted by:
JOHN PHILLIP P. PARREÑAS MA. EVELYN G. RIVERA JEB A. ESCARILLA, MPA

GENERAL FOREMAN - JOSS Engineer III Engineer IV
ABC Page 3 of 44
D BUDGET FOR THE CONTRACT
CRETING OF BARANGAY ROAD
rgy. Palanguia, Pototan, Iloilo
TOTAL MARK-UP VAT TOTAL TOTAL UNIT

VALUE INDIRECT COST COST COST
(9) (10) (11) (12)
(13)
(5) x (8) (5) + (9) x (5%) (9) + (10) (5) + (11)
3,321.47 890.52 4,211.99 18,700.99 9,350.49
1,518.33 1,518.33 31,884.84 31,884.84
15,376.54 4,122.63 19,499.17 86,575.17 29.83
182,167.83 48,841.29 231,009.13 1,025,667.13 1,489.41
498,579.32 133,674.85 632,254.18 2,807,171.88 1,403.59
699,445.16 189,047.62 888,492.78 3,970,000.00
Recommending Approval: Approved:
ISAGANI D. BALDEVIESO ROMEO C. ANDIG

Acting PGADH Acting PGDH
ABC Page 4 of 44
Province of Iloilo
DETAILED UNIT PRICE ANALYSIS (DUPA)
PROJECT NAME : CONCRETING OF BARANGAY ROAD

LOCATION : Brgy. Palanguia, Pototan, Iloilo
ITEM NO. : B.5 Production Rate : 1.00
DESCRIPTION : Project Billboard / Signboard Unit of Measurement : each
Quantity = 2.00 each
No.of No. of
Designation Daily Rate Amount
Person Days
1. Labor
a. Foreman 1.00 2.00 ₱ 890.00 ₱ 1,780.00

b. Skilled Laborer 1.00 2.00 ₱ 644.00 ₱ 1,288.00
c. Unskilled Laborer 2.00 2.00 ₱ 496.00 ₱ 1,984.00
Total Man-days 6.00
Sub-Total for 1 ₱ 5,052.00

No.of No. of
Name and Capacity Daily Rate Amount
Units Days
2. Equipment
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost Amount

3. Materials
4' x 8' Tarpulin (Printed) pc. 1.00 ₱ 800.00 ₱ 800.00

8' x 8' Tarpulin (Printed) pc. 1.00 ₱ 1,600.00 ₱ 1,600.00
1/4"x4'x8' Marine Plywood shts. 3.00 ₱ 465.00 ₱ 1,395.00
2"x 2" x 10' Coco Lumber pcs. 9.00 ₱ 147.00 ₱ 1,323.00
2"x 4" x 12' Coco Lumber pcs. 9.00 ₱ 360.00 ₱ 3,240.00
Assorted Nails kgs. 2.00 ₱ 75.00 ₱ 150.00
Portland Cement bags 2.00 ₱ 202.00 ₱ 404.00
Mixed Gravel cu.m 0.50 ₱ 1,050.00 ₱ 525.00

Total Direct Cost ₱ 14,489.00
OCM 12.92% ₱ 1,872.57
Contractor's Profit 10.00% ₱ 1,448.90
VAT 5.00% ₱ 890.52
Total Cost ₱ 18,700.99
Total Unit Cost ₱ 9,350.49
Item B.5 5 of 44
Province of Iloilo

ITEM NO. : B.9 Production Rate : 1.00
DESCRIPTION : Mobilization/Demobilization Unit of Measurement : l.s.
Quantity = 1.00 l.s.
No.of No. of
Person Days
1. Labor
Total Man-days
Sub-Total for 1 ₱ -
No.of No. of
Units Days
2. Equipment
a. Heavy Equipment Prime Mover 2.00 2.00 ₱ 20,000.00 ₱ 80,000.00

b. Dump Truck 1.00 2.00 ₱ 11,360.00 ₱ 22,720.00
Sub-Total for 2 ₱ 102,720.00
3. Materials
OCM 12.92%
Contractor's Profit 10.00%
VAT 5.00% ₱ 1,518.33
1% of CIVIL WORKS EDC ₱ 30,366.52
Total Cost DC>1% Civil Works EDC, USE 1% of Civil Works EDC ₱ 31,884.84
Item B.9 6 of 44
Province of Iloilo

ITEM NO. : 104(1) a Production Rate : 200.00
DESCRIPTION : Embankment from Roadway Excavation Unit of Measurement : cu.m/m-day
Quantity = #NAME? cu.m
No.of No. of
Person Days
1. Labor
a. Foreman 1.00 #NAME? ₱ 660.00 #NAME?

b. Unskilled Laborer 2.00 #NAME? ₱ 361.00 #NAME?
Total Man-days #NAME?
Sub-Total for 1 #NAME?

No.of No. of
Units Days
2. Equipment
a. Motorized Road Grader G710A 1.00 #NAME? ₱ 17,384.00 #NAME?

b. Vibratory Roller SD100DC 1.00 #NAME? ₱ 14,768.00 #NAME?
d. Water Truck 1000 Li 1.00 #NAME? ₱ 19,600.00 #NAME?
Sub-Total for 2 #NAME?
3. Materials
Item 104(1)a Page 7 of 44

Total Direct Cost #NAME?
OCM #REF! #NAME?
Contractor's Profit #REF! #NAME?
VAT 5.00% #NAME?
Total Cost #NAME?
Total Unit Cost #NAME?
Item 104(1)a Page 8 of 44

Province of Iloilo

ITEM NO. : 105(1) Production Rate : 2,400.00
DESCRIPTION : Subgrade Preparation Unit of Measurement : sq.m./day
Quantity = 2,902.00 sq.m.
No.of No. of
Person Days
1. Labor
a. Foreman 1.00 2.00 ₱ 890.00 ₱ 1,780.00

b. Unskilled Laborer 1.00 2.00 ₱ 496.00 ₱ 992.00
Total Man-days 2.00

No.of No. of
Units Days
2. Equipment
a. Motorized Road Grader G710A 1.00 2.00 ₱ 17,384.00 ₱ 34,768.00

b. Vibratory Roller SD100DC 1.00 2.00 ₱ 14,768.00 ₱ 29,536.00
3. Materials
OCM 12.92% ₱ 8,668.94
VAT 5.00% ₱ 4,122.63
Total Cost ₱ 86,575.17
Total Unit Cost ₱ 29.83
Item 105(1) 9 of 44
Province of Iloilo

ITEM NO. : 200(1) Production Rate : 160.00
DESCRIPTION : Aggregate SubBase Course Unit of Measurement : cu.m./day
Quantity = 688.64 cu.m
No.of No. of
Person Days
1. Labor
a. Foreman 1.00 5.00 ₱ 890.00 ₱ 4,450.00

b. Unskilled Laborer 2.00 5.00 ₱ 496.00 ₱ 4,960.00

No.of No. of
Units Days
2. Equipment
a. Motorized Road Grader G710A 1.00 5.00 ₱ 17,384.00 ₱ 86,920.00

b. Vibratory Roller SD100DC 1.00 5.00 ₱ 14,768.00 ₱ 73,840.00
d. Water Truck 1000 Li 1.00 2.00 ₱ 19,600.00 ₱ 39,200.00
Sub-Total for 2 ₱ 199,960.00
3. Materials
a. Aggregate SubBase Course cu.m. 792.00 ₱ 739.00 ₱ 585,288.00
Sub-Total for 3 ₱ 585,288.00

OCM 12.92% ₱ 102,702.03
VAT 5.00% ₱ 48,841.29
Total Cost ₱ 1,025,667.13
Item 200(1) 10 of 44
Province of Iloilo

ITEM NO. : 311(1)b1 Production Rate : 460.00
DESCRIPTION : Portland Cement Concrete Pavement Unit of Measurement : sq. m./day
No.of No. of
Person Days
1. Labor
a. Foreman 1.00 5.00 ₱ 890.00 ₱ 4,450.00

b. Skilled Laborer 4.00 5.00 ₱ 644.00 ₱ 12,880.00
c. Unskilled Laborer 12.00 5.00 ₱ 496.00 ₱ 29,760.00

No.of No. of
Units Days
2. Equipment
a. Concrete Vibrator 1.00 5.00 ₱ 730.00 ₱ 3,650.00

b. Concrete Screeder 1.00 5.00 ₱ 4,360.00 ₱ 21,800.00
c. Water Truck 1.00 2.00 ₱ 19,600.00 ₱ 39,200.00
e. Concrete Saw, Blade 14" dia. (7.5Hp) 1.00 5.00 ₱ 261.04 ₱ 1,305.20
d. Minor Tools (5% of Labor Cost) ₱ 2,354.50
3. Materials
Ready Mix Concrete(3500PSI) cu.m. 400.00 ₱ 4,686.00 ₱ 1,874,400.00

16mmØ x 6m RSB (deformed) pcs. 95.00 ₱ 448.00 ₱ 42,560.00
16mmØ x 6m RSB (Plain) pcs. 8.00 ₱ 500.00 ₱ 4,000.00
Steel forms (Rental) 20cm width m. 738.00 ₱ 59.00 ₱ 43,542.00
#16 Tie Wire kgs. 8.00 ₱ 77.00 ₱ 616.00
Curing compound gals. 106.00 ₱ 600.00 ₱ 63,600.00
Asphalt Sealant lit. 240.00 ₱ 120.00 ₱ 28,800.00
Miscellaneous (Hacksaw Blade, Rotary Saw Disk, etc.) lot 1.00 ₱ 2,000.00 ₱ 2,000.00
Sub-Total for 3 ₱ 2,059,518.00

Total Direct Cost ₱ 2,174,917.70
OCM 12.92% ₱ 281,087.55
Item 311(1)b1 11 of 44
Province of Iloilo

ITEM NO. : 311(1)b1 Production Rate : 460.00
DESCRIPTION : Portland Cement Concrete Pavement Unit of Measurement : sq. m./day

VAT 5.00% ₱ 133,674.85
Total Cost ₱ 2,807,171.88
Item 311(1)b1 12 of 44
Equipment Capabilty
Output
Item Description Equipment Unit
Min. Max
100 Clearing and Grubbing Bulldozer 3200 4000 sq.m./day
Excavation Bulldozer 200 cu.m./day
102
Compaction Road Roller 240 320 cu.m./day
Embankment Payloader 240 320 cu.m./day
104 Compaction Road Roller 240 320 cu.m./day
Quarrying Bulldozer 400 cu.m./day
Sub-grade Preparation Grader 2400 sq.m./day
105 Road Roller 1600 sq.m./day
Compaction Road Roller 240 320 cu.m./day
Agg. Sub-Base Course Grader 2400 sq.m./day
200/201 Road Roller 240 320 cu.m./day
Water Truck 8000 sq.m./day
STANDARD EQUIPMENT CAPABILITY ESTIMATES

Bulldozer Clearing 500 sq.m./hr 4000 sq.m./day
Stripping 200 sq.m./hr 1600 sq.m./day
Quarrying 50 sq.m./hr 400 sq.m./day
Excavation 25 sq.m./hr 200 sq.m./day
Pushing 3 cu.m./hr 24 cu.m./day
Grader Sub-grading 300 sq.m./hr 2400 sq.m./day
Spreading 50 cu.m./hr 400 cu.m./day
Pay Loader Loading 30 cu.m./hr 240 cu.m./day
Crane Shovel Loading 35 cu.m./hr 280 cu.m./day
Backhoe Loading 30 cu.m./hr 240 cu.m./day
Backhoe Excavation Common Material
Sheep Foot Roller Static Rolling (12 passes-15 cm lift) 45 cu.m./hr 360 cu.m./day
Vibratory Rolling (4 passes-15 cm lift) 135 cu.m./hr 280 cu.m./day
No. 3 Road Roller Static Rolling (6 passes-15 cm lift) 24 cu.m./hr 192 cu.m./day
Tractor-drawn cu.m./hr cu.m./day
Vibratory Rolling (6 passes – 2 cm lift) 240 1920
Roller (1-D) cu.m./hr cu.m./day
Tander Roller Static Rolling 96 passes-20 cm lift) 24 cu.m./hr 192 cu.m./day
5-T Dump truck Hauling Common Borrow 3.5 cu.m./hr 28 cu.m./day
Hauling SEBC (Selected borrow,
5 cu.m./trip
basecourse)
Hauling Concrete batch class “A” 3 batch/trip
2 ½ DT Hauling Common Borrow 2.5 cu.m./trip
Hauling SEBC (Selected borrow, cu.m./trip
2
basecourse) cu.m./trip
Hauling Concrete batch class “A” 2 batch/trip
1-Bagger Mixer Mixing concrete 3 cu.m./hr 24 cu.m./day
165 Conc. Mixer Mixing concrete 9 cu.m./hr 72 cu.m./day
Water Truck Watering 1000 sq.m./hr 8000 sq.m./day
EO Page 13 of 44
Rock Crusher Crushing mixed sand and gravel 30 cu.m./hr 240 cu.m./day
Conc. Vibrator Vibrating concrete mix 40 cu.m./hr 320 cu.m./day
Percussion Drilling hard rock 0.75 f/hr
Drilling loose rock 1 f/hr
Drilling lime stone 1.25 f/hr
Drilling sticky clay 1.6 f/hr
Drilling loose clay 2.5 f/hr
Bar Cutter 100 kg./day
EO Page 14 of 44
Summary of Labor Rates
No. Designation Hourly Rate Daily Rate
1 Foreman 82.50 660.00
2 Highly Skilled Laborer 45.63 365.00
Backhoe Operator 45.63 365.00
Backhoe Operator 45.63 365.00
Bulldozer Operator 45.63 365.00
Crawler Crane Operator 45.63 365.00
Diesel Hammer Operator 45.63 365.00
Payloader Operator 45.63 365.00
Road Grader Operator 45.63 365.00
Road Roller Operator 45.63 365.00
Service Truck/Stake Truck Operator 45.63 365.00
Water Truck Operator 45.63 365.00
3 Skilled Laborer 58.38 467.00
Batching Plant Operator 58.38 467.00
Carpenter 58.38 467.00
Mason 58.38 467.00
Skilled Laborer (Concreting) 58.38 467.00
Skilled Laborer (Forms) 58.38 467.00
Skilled Laborer (Reinforcing Steel) 58.38 467.00
Transit MixerOperator 58.38 467.00
4 Semi-Skilled Laborer 45.63 365.00
1Bagger MixerOperator 45.63 365.00
Concrete Saw Operator 45.63 365.00
Concrete Screeder Operator 45.63 365.00
Concrete Vibrator Operator 45.63 365.00
Crane Helper 45.63 365.00
Dump Truck Driver 45.63 365.00
Rebar Bender Operator 45.63 365.00
Rebar Cutter Operator 45.63 365.00
Service Truck / Stake Truck Driver 45.63 365.00
5 Part-time Safety Practitioner 75.00 600.00
6 First Aider 55.00 440.00
7 Unskilled Laborer 45.13 361.00
Backhoe Helper 45.13 361.00
Batching Plant Helper 45.13 361.00
Bulldozer Helper 45.13 361.00
Crane Crawler Crane 36-40T Helper 45.13 361.00
Crawler Crane 46-50T Helper 45.13 361.00
Diesel Hammer Helper 45.13 361.00
Dump Truck Helper 45.13 361.00
Dump Truck Helper 45.13 361.00
Payloader Helper 45.13 361.00
Road Grader Helper 45.13 361.00
Road Roller Helper 45.13 361.00
Service Truck/Stake Truck Helper 45.13 361.00
Survey Aide 45.13 361.00
Traffic Aide 45.13 361.00
Transit MixerHelper 45.13 361.00
Unskilled Laborer (Concreting) 45.13 361.00
Unskilled Laborer (Forms) 45.13 361.00
Unskilled Laborer(Reinforcing Steel) 45.13 361.00
Water Truck Helper 45.13 361.00
Labor Page 15 of 44
2014 ACEL RATES
(Minimum Operation = 8 hrs. per day, Rates including Operators and Helpers)
Flywheel
No. Description Model Capacity Unit Rental Rate per Day
Horsepower
1 Earthmoving Equipment
Bulldozer D6H SERIES II PSDS/DD 165 PHP 27,032.00
Bulldozer w/ Ripper D6H SERIES II PSDS/DD 165 PHP 31,086.80
Payloader LX80-2C 1.50 / 1.95 cu.m. / yd³ 110 PHP 13,864.00
Motorized Road Grader G710A 140 PHP 17,384.00
Road Grader w/ Scarifier G710A 140 PHP 22,599.20
PHP -
2 Compaction Equipment PHP -
Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10.00 mt 107 PHP 4,488.00
Vibratory Roller SD100DC 10.00 mt 125 PHP 14,768.00
Tandem Steel Roller CC421 10.10 mt 123 PHP 13,216.00
Plate Compactor 400 - 500 GASOLINE ENGINE 5 PHP 984.00
PHP -
3 Lifting Equipment PHP -
Service Crane w/ Crawler Crane ALL MODELS 21 - 25 mt 145 PHP 12,176.00
Crawler Crane w/ Bucket ALL MODELS 36 - 40 mt 190 PHP 18,259.20
Crawler Crane ALL MODELS 36 - 40 mt 190 PHP 15,216.00
Truck Mounted Crane ALL MODELS 31 - 35 mt 238 PHP 14,888.00
Truck Mounted Crane w/ Bucket ALL MODELS 41 - 45 mt 246 PHP 25,016.00
PHP -
4 Excavating Equipment PHP -
Backhoe SE 130 LC-2 0.80 / 1.04 cu.m. / yd³ 99 PHP 12,296.00
Backhoe w/ Breaker SE 130 LC-2 0.80 / 1.04 cu.m. / yd³ 99 PHP 15,984.80
Backhoe, Wheel Mounted PW60N-1 0.28 / 0.37 cu.m. / yd³ 50 PHP 7,376.00
PHP -
5 Foundation Equipment PHP -
Diesel Hammer K25 - DSL 7,500.00 kg-m PHP 10,288.00
Vibro Hammer DPD600T HYDRAULIC PILE DRIVER 60.00 ton 201 PHP 16,984.00
Vibro Hammer VIBRO FONCEUR, PTC25H1A 4,500.00 kg-m 272 PHP 24,552.00
Vibro Hammer MHF12 w/ Hyd. Power Pack 120.00 kg-m 300 PHP 32,944.00
C.M.V. TH18/65, 2000mmØ 65m Depth &
Drilling Rig 18000 kg-m Drill Torque
300 PHP 101,096.00
PHP -
6 Asphalting Equipment PHP -
Asphalt Distributor ROSCO/5 TON 3,000.00 USG 100 PHP 7,488.00
Asphalt Paver NF220BIIVDM 80 PHP 14,664.00
PHP -
7 Concreting Equipment PHP -
Concrete Screeder WACKER TRUSS SCREED 5.50 PHP 4,360.00
Concrete Paver COMMANDER III, FOUR-TRACK PHP 54,120.00
One Bagger Mixer 4-6 ft³/min PHP 1,376.00
Transit Mixer ALL MODELS 5-6 yd³ PHP 10,544.00
Grouting Machine GARNER DENVER 6x3x6, AIR DRIVEN 300 PHP 6,930.00
PHP -
ACEL 2014 Page 16 of 44

2014 ACEL RATES
Flywheel
Horsepower
8 Hauling Equipment PHP -

Dump Truck ALL MODELS 12.00 yd³ 290 PHP 11,360.00
Cargo/Service Truck ALL MODELS 2-5 mt 160 PHP 6,264.00
Boom Truck ALL MODELS 2-5 mt 160 PHP 8,143.20
Cargo/Service Truck ALL MODELS 9 - 10 mt 270 PHP 9,696.00
Water Truck ALL MODELS 1600 liters 360 PHP 19,600.00
PHP -
9 Air Equipment PHP -
Air Compressor ALL MODELS 356 - 450 cfm 130 PHP 7,720.00
Diamond Drill CP-8 PHP 1,610.00
Jackhammer PHP 1,200.00
Pneumatic Drilling Machines PHP 1,360.00
Solid Size
Flywheel Rental Rate per
Description Output / Discharge (lpm) Capacity Unit
Horsepower Hour
(mm)
10 Pumping Equipment
Water Pump, 100mm Ø Suction 2,667 50.00 16 PHP 2,130.00
Rental Rate per

Description Model Capacity
Hour
11 Power Generating Equipment KW Kva

Generator Set ALL MAKES 300 375 PHP 6,982.96
Flywheel Rental Rate per

No. Description Model Capacity Unit
Horsepower Hour
12 Shop Equipment
Welding Machine () ELECTRIC DRIVEN / DC OUTPUT 500.00 AMP PHP 3,128.00
Welding Machine GAS / DIESEL DRIVER 300.00 AMP 48 PHP 2,968.00
13 Special Support Equipment

Chainsaw HUSQVARNA 2100 CD w/ CR22, 7 Ft REACH, 9 in STANDARD BLADE PHP 602.88
14 Miscellaneous Equipment
Concrete Vibrator FLEXIBLE SHAFT TYPE 2" HEAD Ø w/ 5 AMPERE GASOLINE DRIVE UNIT PHP 730.00
Concrete Saw 14" BLADE Ø w/ 4 3/4" CUTTING DEPTH 7.50 PHP 261.04
Bar Cutter 25 mm MAXIMUM REBAR Ø (GRADE 40), SINGLE PHASE PHP 1,758.00
Bar Bender 25 mm MAXIMUM REBAR Ø (GRADE 40), THREE PHASE PHP 2,812.00
Tower Lights Tower Height= 28ft., No. of Lights = 4 x 1000 watts, HP = 10.50, PHP 4,348.00
Generator = 5 kW
15 Plants

2014 ACEL RATES
Flywheel
Horsepower
COMPLETE w/: COLD FEED SYSTEM, BINS, FEEDER AND COLLECTING

CONVEYORS. DRYING AND BURNER SYSTEM, FEED CONVEYORS DRUM
AND FULLY MODULATING BURNER. FUEL FEED SYSTEM. SCREENING -
WEIGHING - MIXING SYSTEM, HOT ELEVATOR, VIBRATING SCREEN, HOT
Asphalt Concrete Plant PHP 34,293.04
BINS, WEIGHING SCALE AND TWINSHAFT PUGMILL MIXER. DUST
COLLECTION AND FILLER FEEDING SYSTEM, BAG FILTER AND EXHAUST
FAN. THERMAL HOT OIL SYSTEM, DELIVERY PUMP AND HEATER AND
COMPUTERIZED PLANT CONTROL SYSTEM.
COMPLETE w/: CEMEN SILO AND SCREW CONVEYOR SYSTEM. WATER AND
SUPPLY SYSTEM. AGGREGATE STORAGE BINS w/ VIBRATORS AND
CONVEYORS SYSTEM. WEIGH HOPPER WITH ELECTRONIC LOADCELL FOR
Concrete Batching Plant PHP 14,076.00
AGGREGATES, CEMENT, WATER AND ADMIXTURE. CENTRAL TWINSHAFT
MIXER. HYDRAULIC SYSTEM AND COMPUTERIZED PLANT CONTROL
SYSTEM
18 Others
SPT & Desanding Machine PHP 4,472.00
Power Broom, Towed Type WITH ENGINE 2 m WIDE 6 - 30 km/h SWEEPING CAPACITY PHP 1,044.32
Hyrdoseeding Machine PHP 7,616.00
Applicator Machine PHP 750.00
Kneading Machine PHP 1,500.00
Drop Hammer PHP 1,600.00
Drop Hammer w/ Accessories PHP 40,000.00
Cutting Outfit PHP 363.60
Bentonite Bin PHP 2,240.00
Bentonite Mixer PHP 1,384.00
Tremie Pipe Set PHP 2,560.00
Steel Wheel w/ Nylon Rope PHP 2,400.00
Pile Integrity Testing (Sonic) & Accessories (includes professional fee of Structural Engr.) PHP 520,000.00
Dynamic Pile Testing (includes professional fee of Structural Engr.) PHP 824,000.00
Pile Integrity Testing (Sonic) & Accessories (includes professional fee of Structural Engr.) PHP 296,000.00
Grinding Machine and Accessories PHP 603.04
Stressing (Jack) Machine PHP 20,000.00
Dolly PHP 9,992.00
Wood / Steel Ladder PHP 800.00
Improvised Bamboo w/ Bucket PHP 1,600.00
Asphalt Kettle/ Drum PHP 80.00

NAME OF PROJECT: CONCRETING OF BARANGAY ROAD
LOCATION: Brgy. Palanguia, Pototan, Iloilo
Proposed Proposed Subgrade Prep

Subgrade Prep
Proposed Shoulder Shoulder Width (See
Station Distance Item 105 (Width x
Road Width Width (Right Width (Left computation at
Distance)
Side) Side) Road Section)
ROAD WIDTH 5.0M
Sta. 0+000.00 0.00 5.00 0.60 0.60 0.00 0.00
Sta. 0+020.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+040.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+060.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+080.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+100.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+120.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+140.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+160.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+180.00 20.00 5.00 0.60 0.60 7.00 140.00
Sta. 0+196.00 16.00 5.00 0.60 0.60 7.00 112.00
Total 196.00 1,372.00
ROAD WIDTH 4.0M
Sta. 0+000.00 0.00 4.00 0.60 0.60 0.00 0.00
Sta. 0+020.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+040.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+060.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+080.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+100.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+120.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+140.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+160.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+180.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+200.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+220.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+240.00 20.00 4.00 0.60 0.60 6.00 120.00
Sta. 0+255.00 15.00 4.00 0.60 0.60 6.00 90.00
Earthworks Page 19 of 44
Proposed Proposed Subgrade Prep

Subgrade Prep
Proposed Shoulder Shoulder Width (See
Station Distance Item 105 (Width x
Road Width Width (Right Width (Left computation at
Distance)
Side) Side) Road Section)
Total 255.00 1,530.00
Total (Both) 451.00 2,902.00
Earthworks Page 20 of 44
QUANTITY TAKE-OFF
PROJECT: CONCRETING OF BARANGAY ROAD

ITEM 200(1) Aggregate Sub - Base Course
Quantity = 688.64 cu.m.
Width 5.0M
Length = 196.00
Area of Whole Section Area of Item 311
L1 = 6.20 m Width = 5.00 m
L2 = 7.00 m Thk = 0.20 m
T1 = 0.20 m Area = 1.00 sq.m.
T2 = 0.20 m
Area = 2.64 sqm.
Width 4.0M
Length = 255.00
Area of Whole Section Area of Item 311
L1 = 5.20 m Width = 4.00 m
L2 = 6.00 m Thk = 0.20 m
T1 = 0.20 m Area = 0.80 sq.m.
T2 = 0.20 m
Area = 2.24 sqm.
Volume of Item 200 w/ shoulder

Area of Whole Section = 4.88 sqm
Area of Item 311 = 1.80 sqm
Net Area of Item 200 = 3.08 sqm
Volume of Item 200 = 688.64 cu.m.
Material for Item 200 = 792.00 cu.m. (w/ 15% SF)
QTY TAKEOFF Page 21 of 44

Brgy. Palanguia, Pototan, Iloilo
COST ESTIMATE SUMMARY
ITEM DESCRIPTION LABOR EQUIPMENT MATERIALS TOTAL
B.5 Project Billboard / Signboard ₱ 5,052.00 ₱ - ₱ 9,437.00 ₱ 14,489.00
B.9 Mobilization/Demobilization ₱ - ₱ 30,366.52 ₱ - ₱ 30,366.52
105(1) Subgrade Preparation ₱ 2,772.00 ₱ 64,304.00 ₱ - ₱ 67,076.00
200(1) Aggregate SubBase Course ₱ 9,410.00 ₱ 199,960.00 ₱ 585,288.00 ₱ 794,658.00
Portland Cement Concrete Pavement

311(1)b1 ₱ 47,090.00 ₱ 68,309.70 ₱ 2,059,518.00 ₱ 2,174,917.70
TOTAL ₱ 64,324.00 ₱ 362,940.22 ₱ 2,654,243.00 ₱ 3,081,507.22

BACK - UP COMPUTATION
ITEM NO.: 311

ITEM OF WORK: Portland Cement Concrete Pavement (PCCP)
QUANTITY: 2,000.00
UNIT: sq.m.
PROPOSED PCCP
Road Width 5.0M
Length = 196.00 m.
Width = 5.00 m.
Thickness = 0.20 m.
Area = 980.00 sq.m.
Volume = 196.00 cu.m.
Road Width 4.0M

Length = 255.00 m.
Width = 4.00 m.
Thickness = 0.20 m.
Area = 1,020.00 sq.m.
Total Area = 2,000.00 sq.m.

Total Volume = 400.00 cu.m.
Portland Cement: 3,680.00 bags

3,680.00 bags
Screened Gravel: 400.00 cu.m.

400.00 cu.m.
Washed Sand: 200.00 cu.m.

200.00 cu.m.
TIE BARS
Using 16mmØ Deformed Bar x 0.75m. Length spaced at 0.60 m. O.C.
Road Length = 451.00 m. Road Length

Spacing = 0.60 m.
No. of pcs. = 753.00 pcs.
Tie Bar Length = 0.75 m.

Total TB Length = 564.75 m.
BackUp 311 Page 23 of 44

Using 16mmØ x 0.75m. Length spaced at 0.60 m. O.C.
RSBar Length = 6.00 m.

No. of RSBars = 94.13 pcs.
DOWEL BARS
Using 16mmØ Plain Bar x 0.75m. Length spaced at 0.30 m. O.C.
5.0M Road Width

Length/pouring = 180.00 m./pouring
No. of Cuts = 2.00 cut of 180m.length
Road Width = 2.50 m.

Spacing = 0.30 m.
No. of Dowel Bar = 9 No. of bar per road width
No. of set = 2
Total No. of Dowel Bar = 18
Dowel Bar Length = 0.75 m.

Total Dowel Bar Length = 27.00 m.
Plain Bar Length = 6.00 m.

No. of Dowel Bars = 4.50 pcs.
4.0M Road Width

Length/pouring = 180.00 m./pouring
No. of Cuts = 2.00 cut of 110m.length
Road Width = 2.00 m.

Spacing = 0.30 m.
No. of Dowel Bar = 7 No. of bar per road width
No. of set = 2

Total No. of Dowel Bar = 14
Dowel Bar Length = 0.75 m.

Total Dowel Bar Length = 21.00 m.
Plain Bar Length = 6.00 m.

No. of Dowel Bars = 3.50 pcs.
Total No. of Dowel Bars = 8.00 pcs.
TIE WIRE
On Tie Bar
No. of bars = 753.00 pcs.
Length of Wire = 0.50 m.
Total Length = 376.50 m.
No. of kg = 7.10 kgs.
On Dowel Bar
No. of bars = 32.00 pcs.
No. of kg = 0.30 kgs.
Total No. of Kg. = 8.00 kgs.
FORM WORKS
Length = 196.00 m.
Width = 5.00 m.
Thickness = 0.20 m.
Area = 980.00 sq.m.
by Transit Mixer
Mixing Concrete: 460.00 sqm./day

length per span = 4.50 m

Length of Span per Day = 184.00
say = 180.00 m.
Total No. of Span = 87.11
Total No. of Span = 88.00 spans
No. of Sides = 2.00

Length of Forms per Span = 180.00 m.
Length of Forms needed = 370.00 m. (perimeter length)
Length = 255.00 m.
Width = 4.00 m.
Thickness = 0.20 m.
Area = 1,020.00 sq.m.
by Transit Mixer
Mixing Concrete: 460.00 sqm./day
length per span = 4.50 m
Length of Span per Day = 230.00
say = 180.00 m.
Total No. of Span = 113.33
Total No. of Span = 114.00 spans
No. of Sides = 2.00

Length of Forms per Span = 180.00 m.
Length of Forms needed = 368.00 m. (perimeter length)
Total Length of Form = 738.00 m.
CURING COMPOUND
Length = 196.00 m.
Width = 5.00 m.

Area = 980.00 sq.m.
No. of Gals. = 51.72 gals.
Length = 255.00 m.
Width = 4.00 m.
Area = 1,020.00 sq.m.
SEALING JOINT
Length = 196.00 m.
Width = 5.00 m.
Area = 980.00 sq.m.
No. of Liters = 117.60 lit.
Length = 255.00 m.
Width = 4.00 m.
Area = 1,020.00 sq.m.
SUMMARY:
95.00 pcs. 16mmØ x 6m RSB (deformed)
8.00 pcs. 16mmØ x 6m RSB (Plain)
738.00 m. Steel forms (Rental)
8.00 kgs. No. 16 Tie Wire
106.00 gals. Curing Compound
240.00 lit. Sealing Joint

ITEM NO.: B.5
ITEM OF WORK: Traffic Warning Signs and Project Sign Board
QUANTITY: 1
UNIT: Lot
Project Sign Boards

4" x 4" Tarpaulin (Printed) 2 Sets at Start and End of Project
Vertical (2"x4")
L= 10.00 m.
Bracing (2"x4")
L= 11.44 m.
Framing (2" x 2")

L= 9.60 m.
Additional on Brace (2" x 2")
L= 2.40 m.
Additional on Stake (2" x 2")
L= 1.60 m.
2" x 4" x 10' Coco Lumber

CW Nails
4" = 32.00
No. of kg. = 0.55
No. of kg. = 1.00
2" = 68.00
No. of kg. = 0.18
No. of kg. = 0.50
Pedestal
N= 4
Length = 0.20 m.
Width = 0.20 m.
Height = 1.20 m.
Portland Cement: 10.00 bags/cu.m.

2.00 bags
Screened Gravel: 1.00
0.19 cu.m.
Washed Sand: 0.50
0.10 cu.m.
Using 4 - 10mmØ RSB
Vertical Bars
No. of Pedestal = 4
No. of bar in 1 Footing = 4
Length = 1.53 m.
BackUp Sign Board Page 28 of 44

ITEM NO.: B.5
QUANTITY: 1
UNIT: Lot
No. of bar = 4.08

Total No. of bar = 5.00 pcs.
Lateral Ties
No. of Pedestal = 4
No. of Ties = 9
Length = 1.00 m.
No. of bar = 6.00

Tie Wire
N= 144 ties
No. of kgs. = 0.82 kg.
Total No. of kgs. = 1.00 kgs.
Footing
N= 4
Length = 0.60 m.
Width = 0.60 m.
Thickness = 0.20 m.

3.00 bags
0.29 cu.m.
Washed Sand: 0.50
0.14 cu.m.
Using 4 - 10mmØ RSB
Matt Bars
No. of Footing = 4
No. of bar in 1 Footing = 8
Length = 0.65 m.
No. of bar = 3.47

Tie Wire
N= 256 ties
No. of kgs. = 1.45 kg.
Total No. of kgs. = 2 kgs.
Form Works
Pedestal
N= 4
Length = 0.20 m.
Width = 0.20 m.
Height = 1.20 m.

ITEM NO.: B.5
QUANTITY: 1
UNIT: Lot
P= 0.16 m.
A= 0.77
No. of Plywood = 0.27 pcs.
No. of Plywood = 1.00 pcs.
Wood Frame
Using 2" x 2" x 10' Coco Lumber
N= 1.00 posts
2" x 2" Wod Frame: 29.67
29.67 bd.ft.
COA Circular No. 2013-004

8' x 8' Tarpauline (Printed) 1.00 Set
Vertical (2" x 4")
L= 14.44 m.
Bracing (2" x 4")
L= 11.26 m.
25.70 m.
Framing (2" x 2")

L= 14.64 m.
14.64 m.

No. of Pcs. = 9.00
No. of Pcs. = 5.00
CW Nails
4" = 16.00
No. of kg. = 0.28
No. of kg. = 0.50
2" = 34.00
No. of kg. = 0.09
No. of kg. = 0.50
Footing
N= 2.00
Length = 0.30 m.
Width = 0.30 m.
Height = 0.35 m.
Portland Cement = 0.57 bags

Screened Gravel = 0.06 cu.m.
Washed Sand= 0.03 cu.m.

ITEM NO.: B.5
QUANTITY: 1
UNIT: Lot
Movable Road Sign

2" x 4" Tarpaulin (Printed) 4 Sets of Movable Road Sign
A - Frame
Vertical (2"x4")
L= 16.64 m.
Bracing (2"x4")
L= m.
Framing (2" x 2")

L= 14.40 m.
Horizontal (2" x 2")
L= 19.20 m.
Additional on Brace (2" x 2")
L= 3.20 m.


CW Nails
4" = 32.00
No. of kg. = 0.55
No. of kg. = 1.00
2" = 96.00
No. of kg. = 0.25
No. of kg. = 0.50
Movable Posts
Output of 1 - Bagger Mixer: 12 cu.m./day
No. of Mov. Post Needed During:

Concreting 20.87 m/day (Half Lane)
Installation Forms 20.87 m/day (Half Lane)
Basecourse Preparation 20.87 m/day (Half Lane)
20.00
No. of pcs. = 20.00 posts

Reflectorize Warning Tape (300m/Roll)
N= 20
Length per Roll = 300 m.
No. of roll = 1 rolls
Movable Post

ITEM NO.: B.5
QUANTITY: 1
UNIT: Lot

N= 20.00 posts
Height = 1.00 m.
Length = 20.00 m.
Total No. of pcs. = 7 pcs.
Pedestal
N= 20.00 posts
a= 0.25 m.
b= 0.25 m.
t= 0.20 m.
Total V = 0.25 cu.m.

3.00 bags
0.25 cu.m.
Washed Sand: 0.50
0.13 cu.m.
Form Works:
Plywood
N= 10.00 posts
a= 0.25 m.
b= 0.25 m.
t= 0.20 m.
P= 1.20 m.
A= 0.24 sq.m.
Total A = 2.40 sq.m.
Using 1/4" Thk x 4" x 8" Ordinary Ply Wood
No. of plywood = 0.83 pcs.

Total No. of plywood = 1 pcs.
Wood Frame
Factor: 29.67
Bd. Ft. = 29.67
Total No. of pcs. = 9.00 pcs.
CW Nails
2" = 320.00 joints
No. of kg. = 0.84 kgs.
No. of kg. = 1.00 kgs.

ITEM NO.: B.5
QUANTITY: 1
UNIT: Lot
Project Sign Boards Movable Road Sign Movable Posts TOTAL

Summary:
Reflectorize Warning Tape (300m/Roll): 1.00 1.00
Cement: 5.57 bags 3.00 8.57
Sand: 0.27 cu.m. 0.13 0.40
Gravel: 0.54 cu.m. 0.25 0.79
10mmØ: 15.00 pcs. 15.00
Tie Wire: 3.00 kgs. 3.00
Plywood: 1.00 pcs. 1.00 2.00
2" x 4" x 10' Coco Lumber: 17.00 pcs. 6.00 23.00
2" x 2" x 10' Coco Lumber: 19.00 pcs. 13.00 9.00 41.00
Assorted CW Nails: 2.00 kgs. 1.50 1.00 4.50

Road Section Sheet

Drawing : Proposed for Concreting
TYPICAL ROAD SECTION
ITEM 311 Portland Cement Concrete Pavement End Area = 1.00 sq.m.
Thickness = 0.20 m.
ITEM 200 Aggregate Sub - Base Course End Area = 1.32 sq.m.
Thickness = 0.20 m.
Shoulder at Both Sides End Area = 0.32 sq.m.
Total End Area = 1.64 sq.m.
ITEM 105 Subgrade Preparation Width = 7.00 m.
END AREA:
Whole Area:
L(1) = 6.20 m.
0.60 2.50 2.50 0.60 L(2) = 7.00 m.
T(1) = 0.20 m.
T(2) = 0.20 m.
1.5% SLOPE 1.5% SLOPE A= 2.64 sq.m.
ITEM 311:
W= 5.00 m.
T= 0.20 m.
PCCP (ITEM 311) A= 1.00 sq.m.
Width = 5.00 m.
Thickness = 0.20 m.
ITEM 200(w/ shoulder):
Aggregate Sub - Base Course (ITEM 200)
Width (L1)= 6.20m. Area Whole = 2.64 sq.m.
Width (L2)= 7.00 m. Area of PCCP = 1.00 sq.m.
Thickness = 0.20 m. Net Area = 1.64 sq.m.
Supply Data Here!!!

Whole Area: Side Slope: 1:1
L(1) = 6.20 m. 1.00 x
=
L(2) = 7.00 m. 1.00 0.40
PCCP: x = 0.400
W= 5.00 m.
T 1= 0.20 m.
Item 200: Sub - Grade Preparation:

T 2= 0.20 m. L = 7.00
Shoulder:
W(1) = 0.60 m.
W(2) = 0.60 m.
Road Section Page 34 of 44

Road Section Sheet

Drawing : Proposed for Concreting
ITEM 311 Portland Cement Concrete Pavement End Area = 0.80 sq.m.
Thickness = 0.20 m.
ITEM 200 Aggregate Sub - Base Course End Area = 1.12 sq.m.
Thickness = 0.20 m.
Shoulder at Both Sides End Area = 0.32 sq.m.
Total End Area = 1.44 sq.m.
ITEM 105 Subgrade Preparation Width = 6.00 m.
END AREA:
Whole Area:
L(1) = 5.20 m.
0.60 2.00 2.00 0.60 L(2) = 6.00 m.
T(1) = 0.20 m.
T(2) = 0.20 m.
1.5% SLOPE 1.5% SLOPE A= 2.24 sq.m.
ITEM 311:
W= 4.00 m.
T= 0.20 m.
PCCP (ITEM 311) A= 0.80 sq.m.
Width = 4.00 m.
Thickness = 0.20 m.
ITEM 200(w/ shoulder):
Aggregate Sub - Base Course (ITEM 200)
Width (L1)= 5.20m. Area Whole = 2.24 sq.m.
Width (L2)= 6.00 m. Area of PCCP = 0.80 sq.m.
Thickness = 0.20 m. Net Area = 1.44 sq.m.
Supply Data Here!!!

Whole Area: Side Slope: 1:1
L(1) = 5.20 m. 1.00 x
=
L(2) = 6.00 m. 1.00 0.40
PCCP: x = 0.400
W= 4.00 m.
T 1= 0.20 m.
Item 200: Sub - Grade Preparation:

T 2= 0.20 m. L = 6.00
Shoulder:
W(1) = 0.60 m.
W(2) = 0.60 m.
NAME OF
PROJECT:
ITEM NO.: B.5
ITEM OF WORK: Project Billboard / Signboard
QUANTITY: 2.00
UNIT: Each
A. PEO PROJECT SIGN BOARD

4' x 8' Tarpaulin (Printed 1.00 Pc.
Description No. of Sets Length Height Area
1/4"x4'x8' Marine
1.00 2.40 1.20 2.88
Plywood
TOTAL AREA 2.88 m²

No. of 1/4" x 4' x 8' Marine Plywood 1.00 sheet
No. of Length per Total

Description No. of Sets
Unit / Set Unit Length
Horizontal Frame 1.00 3.00 2.40 7.20
Vertical Frame 1.00 3.00 1.20 3.60
TOTAL LENGTH 10.80 m

Number of pcs. of 2" x 2" x 10' Coco Lumber 4.00 pcs.

Diagonal Bracing 1.00 2.00 3.00 6.00
Horizontal Brace 1.00 2.00 0.60 1.20
Post 1.00 2.00 2.85 5.70
Wooden Stake 1.00 2.00 0.45 0.90

No. of
Mark Length Width Height Volume
Units
Concrete Footing 2.00 0.30 0.30 0.35 0.063 m³
TOTAL VOLUME 0.063 m³

Number of Bags of Portland Cement 0.57 bag
Volume of Mixed Gravel 0.06 m³
B. COA CIRCULAR NO. 2013-004 SIGN BOARD

8' x 8' Tarpaulin (Printed 1.00 Pc.
Description No. of Sets Length Height Area
1/4"x4'x8' Marine Pl 1.00 2.40 2.40 5.76
TOTAL AREA 5.76 m²

No. of 1/4" x 4' x 8' Marine Plywood 2.00 sheets

Horizontal Frame 1.00 3.00 2.40 7.20
Vertical Frame 1.00 3.00 2.40 7.20


Diagonal Bracing 1.00 2.00 3.60 7.20
Horizontal Brace 1.00 2.00 1.00 2.00
Post 1.00 2.00 3.20 6.40
Wooden Stake 1.00 2.00 0.45 0.90
No. of
Mark Length Width Height Volume
Units
Concrete Footing 2.00 0.30 0.30 0.35 0.063 m³
TOTAL VOLUME 0.063 m³

Number of Bags of Portland Cement 0.57 bag
Volume of Mixed Gravel 0.06 m³
SUMMARY OF MATERIALS
A. PEO PROJECT SIGN BOARD
4' x 8' Tarpaulin
= 1.00 pc.
(Printed)
1/4"x4'x8' Marine
= 1.00 sheet
Plywood
2" x 2" x 10' Coco
= 4.00 pcs.
Lumber
2" x 4" x 12' Coco
= 4.00 pcs.
Lumber
Assorted Nails = 1.00 kg
Portland Cement = 0.57 bag
Mixed Gravel = 0.06 m³
B. COA CIRCULAR NO. 2013-004 SIGN BOARD

8' x 8' Tarpaulin
= 1.00 pc.
(Printed)
1/4"x4'x8' Marine
= 2.00 sheets.
Plywood
2" x 2" x 10' Coco
= 5.00 pcs.
Lumber
2" x 4" x 12' Coco
= 5.00 pcs.
Lumber
Mixed Gravel = 0.06 m³
C. MOVABLE SIGN BOARD

2' x 4' Tarpaulin
= 4.00 pcs.
(Printed)
2" x 2" x 10' Coco
= 5.00 pcs.
Lumber
2" x 4" x 12' Coco
= 3.00 pcs.
Lumber
ITEM NO.:
ITEM OF WORK: Project Sign Board
QUANTITY: 2.00
UNIT: Each
a. Project Sign Boards

4' x 8' Tarpaulin (Printed) 1.00 Pc.
Marine Plywood:
No. of Set = 1.00 set
Length = 2.40 m.
Width = 1.20 m.
Area = 2.88 m²
Use : 1.00 sheet
Post
No. of Units = 2
Length = 2.95 m.
No. of Pcs. = 1.97 pcs.
Bracing
No. of Units = 2
Length = 2.86 m.
Length = 5.72 m.
No. of Units = 2
Length = 0.60 m.
Length = 1.20 m.
Total Length of Bracing = 6.92 say 7.00 m.

Framing
No. of Units = 6
Length = 1.20 m.
Footing : 2.00 sets

Length = 0.30 m.
Width = 0.30 m.
Back Up Sign Board 40 of 44

ITEM NO.:
QUANTITY: 2.00
UNIT: Each
Height = 0.35 m.
Volume = 0.063 m.

Washed Sand = 0.10 m³
Screened Gravel = 0.10 m³

ITEM NO.:
QUANTITY: 2.00
UNIT: Each
b. COA Circular No. 2013-004 Sign Board

8' x 8' Tarpaulin (Printed) 1.00 Pc.
Marine Plywood:
No. of Set = 1.00 set
Length = 2.40 m.
Width = 2.40 m.
Area = 5.76 m²
Use : 2.00 sheets
Concrete Footing
Footing : 2.00 sets
Length = 0.30 m.
Width = 0.30 m.
Height = 0.35 m.
Volume = 0.063 m.

Washed Sand = 0.10 m³
Screened Gravel = 0.10 m³
Post
No. of Units = 2
Length = 4.15 m.
Bracing
No. of Units = 1.00
Length = 6.48 m.
No. of Units = 1.00

Length = 0.80 m.
Length = 0.80 m.
Total Length of Bracing = 7.28 say 8.00 m.


ITEM NO.:
QUANTITY: 2.00
UNIT: Each
Framing
No. of Units = 1.00
Length = 14.40 m.

ITEM NO.:
QUANTITY: 2.00
UNIT: Each
Summary:
Project Sign Board
4' x 8' Tarpaulin (with Format) 1.00 pc.
1/4" Thk. Marine Plywood 1.00 sheet
2" x 4" x 10' Coco Lumber 5.00 pcs.
Assorted CWN 1.00 kg.
Portland Cement 1.00 bag
Washed Sand 0.10 m³
Mixed Gravel 0.10 m³
COA Circular 2013-004

8' x 8' Tarpaulin (with Format) 1.00 pc.
1/4" Thk. Marine Plywood 2.00 sheets
Assorted CWN 2.00 kgs.
Portland Cement 1.00 bag
Washed Sand 0.10 m³
Mixed Gravel 0.10 m³

Palanguia Pow

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Palanguia Pow

Uploaded by

Copyright:

Available Formats

PROVINCE OF ILOILO

OFFICE OF THE PROVINCIAL ENGINEER

PREPARED BY: JOHN PHILLIP P. PARREÑAS RECOMMENDING APPROVAL:

CHECKED BY: MA. EVELYN G. RIVERA ROMEO C. ANDIG

REVIEWED/SUBMITTED BY: APPROVED:

ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK-UP

B.9 Mobilization/Demobilization 1.00 l.s. 30,366.52

105(1) Subgrade Preparation 2,902.00 sq.m. 67,076.00 8,668.94 6,707.60 22.92%

Portland Cement Concrete Pavement

GRAND TOTAL 3,081,507.22 394,331.09 305,114.07

Prepared by: Checked by: Reviewed/Submitted by:

JOHN PHILLIP P. PARREÑAS MA. EVELYN G. RIVERA JEB A. ESCARILLA, MPA

TOTAL MARK-UP VAT TOTAL TOTAL UNIT

3,321.47 890.52 4,211.99 18,700.99 9,350.49

1,518.33 1,518.33 31,884.84 31,884.84

15,376.54 4,122.63 19,499.17 86,575.17 29.83

182,167.83 48,841.29 231,009.13 1,025,667.13 1,489.41

498,579.32 133,674.85 632,254.18 2,807,171.88 1,403.59

699,445.16 189,047.62 888,492.78 3,970,000.00

Recommending Approval: Approved:

ISAGANI D. BALDEVIESO ROMEO C. ANDIG

PROJECT NAME : CONCRETING OF BARANGAY ROAD

Quantity = 2.00 each

a. Foreman 1.00 2.00 ₱ 890.00 ₱ 1,780.00

Total Man-days 6.00

Sub-Total for 1 ₱ 5,052.00

Name and Specification Unit Quantity Unit Cost Amount

4' x 8' Tarpulin (Printed) pc. 1.00 ₱ 800.00 ₱ 800.00

Sub-Total for 3 ₱ 9,437.00

PROJECT NAME : CONCRETING OF BARANGAY ROAD

Quantity = 1.00 l.s.

a. Heavy Equipment Prime Mover 2.00 2.00 ₱ 20,000.00 ₱ 80,000.00

Sub-Total for 2 ₱ 102,720.00

Name and Specification Unit Quantity Unit Cost Amount

PROJECT NAME : CONCRETING OF BARANGAY ROAD

Quantity = #NAME? cu.m

a. Foreman 1.00 #NAME? ₱ 660.00 #NAME?

Total Man-days #NAME?

Sub-Total for 1 #NAME?

a. Motorized Road Grader G710A 1.00 #NAME? ₱ 17,384.00 #NAME?

Sub-Total for 2 #NAME?

Name and Specification Unit Quantity Unit Cost Amount

Item 104(1)a Page 7 of 44

Item 104(1)a Page 8 of 44

PROJECT NAME : CONCRETING OF BARANGAY ROAD

Quantity = 2,902.00 sq.m.

a. Foreman 1.00 2.00 ₱ 890.00 ₱ 1,780.00

Total Man-days 2.00

Sub-Total for 1 ₱ 2,772.00

a. Motorized Road Grader G710A 1.00 2.00 ₱ 17,384.00 ₱ 34,768.00

Sub-Total for 2 ₱ 64,304.00

Name and Specification Unit Quantity Unit Cost Amount

PROJECT NAME : CONCRETING OF BARANGAY ROAD

Quantity = 688.64 cu.m

a. Foreman 1.00 5.00 ₱ 890.00 ₱ 4,450.00

Sub-Total for 1 ₱ 9,410.00

a. Motorized Road Grader G710A 1.00 5.00 ₱ 17,384.00 ₱ 86,920.00

Sub-Total for 2 ₱ 199,960.00

Name and Specification Unit Quantity Unit Cost Amount

a. Aggregate SubBase Course cu.m. 792.00 ₱ 739.00 ₱ 585,288.00

Sub-Total for 3 ₱ 585,288.00

PROJECT NAME : CONCRETING OF BARANGAY ROAD