17LA0045

Contract ID: 17LG-0045
Contract Name: Concreting of Road at National Highway Junction, Barangay Cocornon
Location of Contract:
Lupon, Davao Oriental
DETAILED ESTIMATES
Item No : B.4(1)
Description : Construction Survey and Staking
Quantity : 1.32 km
COST ANALYSIS
A. MATERIALS
Total Station @P 13,065.00 /set 4.00 set P 52,260.00
Sub-total,A P 52,260.00
B. EQUIPMENT/FUEL/OIL
NONE
C. LABOR
1 Engineer @P 650.00 /day for 2.00 days P 1,300.00
1 Foreman @P 566.08 /day for 2.00 days P 1,132.16
4 Laborers @P 316.72 /day for 2.00 days P 2,533.76
Sub-total C P 4,965.92
DIRECT COST : Php 57,225.92

OCM : Php 0.00
PROFIT : Php 0.00
TAXES : Php 2,861.30
TOTAL COST Php 60,087.22
UNIT COST P 45,520.62 /lot
Item No : B.8
Description : Traffic Management
Quantity : 9.00 Month
COST ANALYSIS
A. MATERIALS
Traffic Signages & Warnings, ect. @P 18,500.00 /set 4.00 set P 74,000.00
NONE
Sub-total,B P 0.00
C. LABOR

OCM : Php 0.00
PROFIT : Php 0.00
DETAILED ESTIMATES
TAXES : Php 17,977.02

UNIT COST P 41,946.38 /month
Item No : B.9
Description : MOBILIZATION & DEMOBILIZATION
Quantity : 1.00 L.S.
COST ANALYSIS
A. MATERIALS
NONE P
Sub-total,A P -
TRAILER FOR MAJOR & MINOR EQUIPMENTS 804,524.00
Sub-total,B P 804,524.00
C. LABOR
NONE P 0.00
Sub-total C P 0.00

OCM : Php 0.00
PROFIT : Php 0.00
TAXES : Php 40,226.20
UNIT COST P 844,750.20 /l.s.
Item No : B.7
Description : Construction Safety and Health
Quantity : 9.00 Month
COST ANALYSIS
A. MATERIALS
Materials & equipments for safety 50,000.00

DETAILED ESTIMATES
Sub-total,B P 0.00
C. LABOR

OCM : Php 27,152.64
PROFIT : Php 18,101.76
TAXES : Php 32,583.17
UNIT COST P 33,789.95
Item No : B.5
Description : Project Billboard/Signboard
Quantity : 2.00 each
COST ANALYSIS
A. MATERIALS
Project Billboard/Signboard 9,420.00

Sub-total,B P 0.00
C. LABOR
1 Engineer @P 650.00 /day for 1.00 days P 650.00
1 Foreman @P 566.08 /day for 1.00 days P 566.08
1 Laborers @P 316.72 /day for 1.00 days P 316.72

OCM : Php 1,314.34
PROFIT : Php 876.22
TAXES : Php 657.17
DETAILED ESTIMATES
Item No : 100(3)a
Description : Individual Removal of Trees, (small)
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
1 unit Backhoe @P 2,156.00 /day for 7.00 days P 15,092.00
1 unit Boom truck @P 1,254.00 /day for 7.00 days P 8,778.00
C. LABOR

OCM : Php 2,606.96
Item No : 101(1)a1
Description : Removal of Actual Structure and Obstruction (PCCP Unreinforced 0.15m thk)
Quantity : 193.040 sq.m.
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
DETAILED ESTIMATES
C. LABOR
1 Engineer @P 1,254.00 /day for 25.00 days P 31,350.00

OCM : Php 13,674.00
UNIT COST P 743.77
Item No : 103(1)
Description : Structure Excavation
Quantity : 1,124.500 cu.m.
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
C. LABOR

OCM : Php 54,885.00
TAXES : Php 27,442.50
UNIT COST P 512.49
Item No : 103(3)
DETAILED ESTIMATES
Description : Foundation Fill

Quantity : 4.98 cu.m.
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
1 unit truck @P 7,689.60 /day for 5.00 days P 38,448.00
C. LABOR

OCM : Php 5,262.80
Item No : 103(6)a
Description : Pipe Culvert and Drain Excavation (Common Soil)
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
1 unit Dumptruck @P 18,392.00 /day for 3.00 days P 55,176.00
C. LABOR
DETAILED ESTIMATES

OCM : Php 8,227.85
TAXES : Php 24,835.45
UNIT COST P 1,947.07 /cu.m.
Item No : 104(1)a1
Description : Embankment from Roadway Excavation (Common Soil)
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
7 unit Boom Truck @P 8,520.00 /day for 9.00 days P 536,760.00
Sub-total,B P 1,283,958.00
C. LABOR
DIRECT COST : Php 1,335,591.00

OCM : Php 120,203.19
PROFIT : Php 106,847.28
TAXES : Php 187,516.98
TOTAL COST Php 1,750,158.45
UNIT COST P 2,098.51 /sq.m.
Item No : 104(1)b1
DETAILED ESTIMATES
Description : Embankment from Borrow (Common Soil)

COST ANALYSIS
A. MATERIALS
Filling Materials 1,000.00 /cu.m. P 5,364,000.00

Sub-total,A P 5,364,000.00
1 unit Grader @P 17,384.00 /day for 10.00 days P 173,840.00
1 unit Roller @P 12,056.00 /day for 10.00 days P 120,560.00
1 unit Water truck @P 8,520.00 /day for 10.00 days P 85,200.00
C. LABOR

OCM : Php 519,725.92
PROFIT : Php 461,978.59
TAXES : Php 810,772.43
Item No : 105(1)a
Description : Subgrade Preparation (Common Material)
Quantity : 1,722.00 sq.m.
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
1 unit Bakhoe @P 17,384.00 /day for 21.00 days P 365,064.00
DETAILED ESTIMATES

1 unit Boom Truck @P 8,520.00 /day for 21.00 days P 178,920.00
C. LABOR

OCM : Php 87,100.65
TAXES : Php 135,877.01
UNIT COST P 736.46 /sq.m.
Item No : 200(1)
Description : Aggregate Subbase Course
COST ANALYSIS
A. MATERIALS
Aggregate Subbase Course P 34,521.00

3 unit Dump truck @P 20,300.00 /day for 20.00 days P 1,218,000.00
Sub-total,B P 1,967,920.00
C. LABOR

OCM : Php 181,371.60
DETAILED ESTIMATES
PROFIT : Php 161,219.20

TAXES : Php 282,939.70
UNIT COST P 818.84 /sq.m.
PCC Pavement
Item No : 311(1)b (Unreinforced),
Description : 200 mm thk
Quantity : 5,680.57 Sq.m.
COST ANALYSIS
A. MATERIALS
Portland cement @P 250.00 /bag 2,123.00 bags P 530,750.00
Reinforcing steel bars @P 310.00 /kg. 3,213.00 kgs. P 996,030.00
Curing compound @P 200.00 /lit. 321.00 lit. P 64,200.00
Asphalt sealant @P 75.00 /lit. 124.00 lit. P 9,300.00
Steel forms @P 60.00 /lm. 451.00 lm. P 27,060.00
Gravel @P 1,000.00 /cu.m. 15.00 cu.m. P 15,000.00
Sand @P 1,000.00 /cu.m. 2.00 cu.m. P 2,000.00
Tie Wire @P 56.00 /kg. 4.00 kgs. P 224.00
G.I Pipes @P 300.00 /lm. 43.00 lm. P 12,900.00
Grease tar @P 250.00 /lit. 65.00 lit. P 16,250.00
Sub-total,A P 1,673,714.00
2 unit Transit mixer @P 10,232.00 /day for 50.00 days P 1,023,200.00
2 unit Conc. Vibrator @P 1,191.04 /day for 50.00 days P 119,104.00
1 unit Batching plant @P 9,664.24 /day for 50.00 days P 483,212.00
1 unit Payloader @P 13,864.00 /day for 50.00 days P 693,200.00
1 unit Conc. Sceeder @P 4,360.00 /day for 50.00 days P 218,000.00
1 unit Conc. Saw @P 1,339.04 /day for 50.00 days P 66,952.00
1 unit Bar cutter @P 1,758.00 /day for 50.00 days P 87,900.00
Sub-total,B P 2,811,568.00
C. LABOR
8 Mason @P 410.64 /day for 50.00 days P 164,256.00

OCM : Php 614,204.88
PROFIT : Php 409,469.92
TAXES : Php 307,102.44
DETAILED ESTIMATES
Item No : 500(1)b3
Description : Pipe Culverts, 910mm dia., Class IV
Quantity : 57.00 lm
COST ANALYSIS
A. MATERIALS
NONE P 0
Sub-total,A P 0
1 unit Dump truck @P 20,300.00 /day for 3.00 days P 60,900.00
C. LABOR

OCM : Php 11,675.34
TAXES : Php 18,213.53
Item No : 506(1)
Description : Stone Masonry
COST ANALYSIS
A. MATERIALS
boulders @P 1,200.00 /cu.m. 30.00 cu.m. P 36,000.00
DETAILED ESTIMATES
C. LABOR

OCM : Php 22,205.21
TAXES : Php 34,640.13
Item No : 605(3)
Description : Guide or Informatory Signs, (600mm x 750mm)
COST ANALYSIS
A. MATERIALS
Guide or Informatory @P 1,200.00 /cu.m. 1.00 cu.m. P 1,200.00
C. LABOR

OCM : Php 486.54
PROFIT : Php 432.48
TAXES : Php 759.00

DETAILED ESTIMATES
Item No : 624(1)a1
Description : Single Arm Post with Street Light
COST ANALYSIS
A. MATERIALS
Single Arm Post with St@P 1,200.00 /cu.m. 1.00 cu.m. P 1,200.00
C. LABOR

OCM : Php 486.54
PROFIT : Php 432.48
TAXES : Php 759.00
Item No : 803(1)a
Description : Structure Excavation
COST ANALYSIS
A. MATERIALS
Structure Excavation @P 1,200.00 /cu.m. 1.00 cu.m. P 1,200.00
C. LABOR
DETAILED ESTIMATES

OCM : Php 486.54
PROFIT : Php 432.48
TAXES : Php 759.00
Item No : 900(1)
Description : Reinforced Concrete
COST ANALYSIS
A. MATERIALS
Portland cement @P 250.00 /bag 23.00 bags P 5,750.00
Reinforcing steel bars @P 310.00 /kg. 4.00 kgs. P 1,240.00
1 unit Transit mixer @P 10,232.00 /day for 2.00 days P 20,464.00
C. LABOR

OCM : Php 2,148.72
Item No : 902(1)a1
Description : Reinforcing Steel (Deformed)
Quantity : 125.00 kgs
DETAILED ESTIMATES
COST ANALYSIS
A. MATERIALS
Reinforcing Steel (Defo @P 1,200.00 /cu.m. 1.00 cu.m. P 1,200.00
C. LABOR

OCM : Php 865.08
PROFIT : Php 768.96
UNIT COST P 100.76 /cu.m.
Item No : 903(1)
Description : Forms and Falseworks
Quantity : 1.00 l.s.
COST ANALYSIS
A. MATERIALS
Forms and Falseworks @P 1,200.00 /cu.m. 1.00 cu.m. P 1,200.00
1 unit Backhoe @P 325.00 /day for 2.00 days P 650.00
Sub-total,B P 650.00
C. LABOR

OCM : Php 481.50
PROFIT : Php 428.00
TAXES : Php 751.14
DETAILED ESTIMATES
Item No : 1047(2)a
Description : Structural Steel
Quantity : 1,350.00 kgs
COST ANALYSIS
A. MATERIALS
Structural Steel @P 1,200.00 /cu.m. 320.00 cu.m. P 384,000.00
1 unit Backhoe @P 325.00 /day for 54.00 days P 17,550.00
C. LABOR

OCM : Php 44,644.50
TAXES : Php 69,645.42
Item No : 1013(1)
Description : Corrugated Metal Roofing
Quantity : 18.00 sq.m.
COST ANALYSIS
A. MATERIALS
Corrugated Metal Roofi @P 1,200.00 /cu.m. 15.00 cu.m. P 18,000.00
1 unit Backhoe @P 325.00 /day for 54.00 days P 17,550.00
C. LABOR
DETAILED ESTIMATES


OCM : Php 11,704.50
TAXES : Php 18,259.02
Item No : 404(1)a
Description : Reinforcing Steel, Grade 40
Quantity : 25,735.29 kgs
COST ANALYSIS
A. MATERIALS
Reinforcing Steel, Grade@P 1,200.00 /cu.m. 1,501.00 cu.m. P 1,801,200.00
Sub-total,A P 1,801,200.00
C. LABOR

OCM : Php 181,417.50
PROFIT : Php 161,260.00
TAXES : Php 283,011.30
Item No : 405(1)a1
Description : Structural Concrete, Class A
COST ANALYSIS
A. MATERIALS
DETAILED ESTIMATES
Portland cement @P 250.00 /bag 568.00 bags P 142,000.00

Reinforcing steel bars @P 310.00 /kg. 45.00 kgs. P 13,950.00
Asphalt sealant @P 75.00 /lit. 124.00 lit. P 9,300.00
Steel forms @P 60.00 /lm. 451.00 lm. P 27,060.00
Gravel @P 1,000.00 /cu.m. 15.00 cu.m. P 15,000.00
Sand @P 1,000.00 /cu.m. 2.00 cu.m. P 2,000.00
Tie Wire @P 56.00 /kg. 4.00 kgs. P 224.00
G.I Pipes @P 300.00 /lm. 43.00 lm. P 12,900.00
2 unit Transit mixer @P 10,232.00 /day for 10.00 days P 204,640.00
1 unit Batching plant @P 9,664.24 /day for 10.00 days P 96,642.40
1 unit Payloader @P 13,864.00 /day for 10.00 days P 138,640.00
1 unit Conc. Sceeder @P 4,360.00 /day for 10.00 days P 43,600.00
C. LABOR

OCM : Php 112,417.92
TAXES : Php 56,208.96
Item No : 508(1)
Description : Hand-Laid Rock Embankment
COST ANALYSIS
A. MATERIALS
Hand-Laid Rock Emban @P 523.00 20.00 P 10,460.00

Portland Cement @P 5,423.00 15.00 P 81,345.00
DETAILED ESTIMATES
Sand and Gravel @P 320.00 2.00 P 1,522,240.00

Sub-total,A P 1,522,240.00
1 unit Truck @P 8,520.00 /day for 3.00 days P 25,560.00
C. LABOR
2 Skilled @P 650.00 /day for 3.00 days P 3,900.00

OCM : Php 140,032.89
PROFIT : Php 124,473.68
TAXES : Php 218,453.21
UNIT COST P 428.61
TOTAL COST: 29,106,054.06
Submitted By:
EARL L. NAVARRO
Proprietor/General Manager
PYRAMID CONSOLIDATED BUILDERS & GEN. MDSE.
March 14, 2017
CONTRACT ID : 17LG-0045
Contract : Concreting of Road at National Highway Junction, Barangay Cocornon
Name
Location Lupon, Davao Oriental
BILL OF QUANTITIES
Pay Item
No. Description Quantity Unit Unit Price Amount
PART B. OTHER GENERAL REQUIREMENT

B.4(1) Construction Survey and 1.32 km In words: In words:
Staking
#VALUE! #VALUE!
In Figure: Php 45,520.62 In Figure: Php 60,087.22

B.5 Project Billboard/Signboard 1.00 each In words: In words:
#VALUE! #VALUE!

B.7 Occupational Safety & 3.83 mos. In words: In words:
Health Program
#VALUE! #VALUE!

B.8 Traffic Management 4.67 mos. In words: In words:
#VALUE! #VALUE!

B.9 MOBILIZATION & 1.00 L.S. In words: In words:
DEMOBILIZATION
#VALUE! #VALUE!

PART C. EARTHWORKS
100(3)a Individual Removal of Trees, 26.00 each In words: In words:
(small)
#VALUE! #VALUE!

101(1)a1 Removal of Actual Structure 193.04 sq.m. In words: In words:
and Obstruction (PCCP
Unreinforced 0.15m thk)
#VALUE! #VALUE!
Page 1 of 21
DPWH-INFR-17-2016
Name
Removal of Actual Structure
and Obstruction (PCCP
Location Lupon,0.15m
Unreinforced Davaothk)
Oriental
: #VALUE! #VALUE!
In Figure: Php 743.77 In Figure: Php 143,577.00

103(1) Structure Excavation 1,124.50 cu.m. In words: In words:
#VALUE! #VALUE!

103(3) Foundation Fill 4.98 cu.m. In words: In words:
#VALUE! #VALUE!

103(6)a Pipe Culvert and Drain 67.69 cu.m. In words: In words:
Excavation (Common Soil)
#VALUE! #VALUE!

104(1)a1 Embankment from Roadway 834.00 cu.m. In words: In words:
Excavation (Common Soil)
#VALUE! #VALUE!
In Figure: Php 2,098.51 In Figure: Php 1,750,158.45

104(1)b1 Embankment from Borrow 5,364.00 cu.m. In words: In words:
(Common Soil)
#VALUE! #VALUE!

105(1)a Subgrade Preparation 1,722.00 sq.m. In words: In words:
(Common Material)
#VALUE! #VALUE!
In Figure: Php 736.46 In Figure: Php 1,268,185.46

PART D. BASE AND SUBBASE COURSE
200(1) Aggregate Subbase Course 3,225.00 cu.m. In words: In words:
Page 1 of 22
DPWH-INFR-17-2016
Name

Aggregate
: Subbase Course
#VALUE! #VALUE!

PART E. SURFACE COURSES
311(1)b PCC Pavement 5,680.57 Sq.m. In words: In words:
(Unreinforced),
200 mm thk
#VALUE! #VALUE!

PART G DRAINAGE & SLOPE PROTECTION STRUCTURE
500(1)b3 Pipe Culverts, 910mm dia., 57.00 lm In words: In words:
Class IV
#VALUE! #VALUE!

506(1) Stone Masonry 42.00 cu.m. In words: In words:
#VALUE! #VALUE!

PART H MISCELLANEOUS STRUCTURES
605(3) Guide or Informatory Signs, 1.00 each In words: In words:
(600mm x 750mm)
#VALUE! #VALUE!

624(1)a1 Single Arm Post with Street 2.00 each In words: In words:
Light
#VALUE! #VALUE!

PART I WAITING SHED - 1 UNIT
803(1)a Structure Excavation 3.16 cu.m. In words: In words:
#VALUE! #VALUE!
Page 1 of 23
DPWH-INFR-17-2016
Name
Structure Excavation
: #VALUE! #VALUE!

900(1) Reinforced Concrete 2.99 cu.m. In words: In words:
#VALUE! #VALUE!

902(1)a1 Reinforcing Steel 125.00 kgs In words: In words:
(Deformed)
#VALUE! #VALUE!

903(1) Forms and Falseworks 1.00 l.s. In words: In words:
#VALUE! #VALUE!

1047(2)a Structural Steel 1,350.00 kgs In words: In words:
#VALUE! #VALUE!

1013(1) Corrugated Metal Roofing 18.00 sq.m. In words: In words:
#VALUE! #VALUE!

CONSTRUCTION OF CONCRETE REVETMENT 400 LM.
PART F. BRIDGE CONSTRUCTION (BOX CULVERT)
404(1)a Reinforcing Steel, Grade 40 25,735.29 kgs In words: In words:
#VALUE! #VALUE!

405(1)a1 Structural Concrete, Class A 980.10 cu.m. In words: In words:
#VALUE! #VALUE!
Page 1 of 24
DPWH-INFR-17-2016
Name
:
508(1) Hand-Laid Rock 4,757.00 cu.m. In words: In words:
Embankment
#VALUE! #VALUE!
In words: In Figure:
TOTAL Php 29,106,054.06
#VALUE!
Submitted by :
EARL L. NAVARRO Date : March 14, 2017
PYRAMID CONSOLIDATED BUILDERS AND GENERAL MERCHANDISE
Page 1 of 25
DPWH-INFR-17-2016
Department of Public Works and Highways (DPWH)
Concreting of Road at National Highway Junction, Barangay Cocornon
NAME :
LOCATION :
CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

PARTICULAR % 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
WT.
ACCOMPLISHMENT 100% 25.00% 25.00% 25.00% 25.00%
CASH FLOW PHP 7,276,513.52 PHP 7,276,513.52 PHP 7,276,513.52 PHP 7,276,513.52
CUMULATIVE ACCOMPLISHMENT 100% 25.00% 50.00% 75.00% 100.00%
CUMULATIVE CASH FLOW PHP 7,276,513.52 PHP 14,553,027.03 PHP 21,829,540.55 PHP 29,106,054.06
SUBMITTED BY:
EARL L. NAVARRO
PYRAMID CONSOLIDATED BUILDERS & GEN. MDSE.
March 14, 2017
DPWH-INFR-19-2016 Page 1 of 26
Department of Public Works and Highways
NAME :

LOCATION :
-----------------------------------------------------------------------------------------------------------------------------------------------------
Date: BID FORM

To: BAC CHAIRMAN
DPWH, REGION XI
OFFICE OF THE REGIONAL DIRECTOR
We, the undersigned, declare that:

(a) we have examined and have no reservation to the bidding documents, including Supplemental/Bid Bulletins, for the
above stated Contract:
(b)
we offer to execute the Works for this Contract in accordance with the Bidding Documents, including the Bid
Data Sheet, General and Special Conditions of the Contrac, Specifications and Drawings therein;
we present our Bid to execute the Works, consisting of our Technical Proposal (Annex "A") and our Financial Proposal
(c) (Annex "B");
(d) our Technical Proposal includes the following required documents;
(1) Bid Security in the required form, amount and validity period, using Form DPWH-INFR-09,10 or 11, as applicable
(Annex ";A-1")
(2) Organizatiuonal Chart for the Contract, using Form DPWH-INFR-13 (Annex "A-3")
(3) Contractor's Certification on Key Personnel for the Contract, with the Key Personnel's Affidavits of Commitment to
Work on the Contract, using Form DPWH-INFR-14 (Annex "A-4")
(4) List of Contractor's Major Equipment Pledged for the Contract, using Form DPWH-INFR-15 (Annex "A-5")
(5)
Omnibus Sworn Statement required under RA 9184-IRR Sec. 25.2b)iv), using Form DPWH-INFR-15(Annex "A-6")
(e) our Finanacial Proposal includes the following required documents:
(1) This Bid Form (Annex "B-1")
(2) Bid Prices in the Bill of Quantities Form, using Forms DPWH-INFR-16 and 17 (Annex "B-2")
(3) Detailed estimates (Annex "B-3")
(4) Cash Flow by quarter, using Form DPWH-INFR-18 (Annex "B-4");
the total price of our Bid for this Contract based on the unit proces in the said Bill of Quantities, excluding any
(f) discounts offered in item(g) below, is:
#VALUE!
Php29,106,054.06
(g) the discounts we offer and the methodology for their application for this Contract are:
None
(h) our Bid shall be valid for a period of 120 Calendar Days after the date fixed for the opening of bids in accordance with
the Bidding Documents, and it shall remain binding upon us and may be accepted by you at any time before the
expiration of that period;
(i) if our Bid is accepted and we receive from you a Notice of Award, we commit, within ten (10) calendar days, after our
receipt of the said Notice, (1) to submit to you the rquired Performance Security and other documents prescribed in
the Bidding Documents, and (2) to sign the Contract Agreement;
we understand that, if the contract is awarded to us, this Bid, together with your writeen acceptance thereof through
(j) your Notice of Award, shall constitute a binding contract between us, until a formal Contract Agreement os prepared
and executed;
(k)
we understand that you are not bound to accept the Lowest Calculated Bid or any other Bid that you may receive; and
(l) we acknowledge that failure to sign each page of this Form of Bid and the accomplished Bill of Quantites shall be a
ground for the rejection of our Bid.
Name : EARL L. NAVARRO

In the capacity of : President/General Manager
Signed :
Duly authorized to sign the Bid for & In Behalf of : PYRAMID CONSOLIDATED BUILDERS & GEN. MDSE.
Date : March 14, 2017
Name
SUMMARY OF BID PRICES

Pay Item
No. Description Total
PART B. OTHER GENERAL REQUIREMENT

B.4(1) Construction Survey and Staking Php 60,087.22
B.5 Project Billboard/Signboard Php 6,900.26
B.7 Occupational Safety & Health Program Php 129,415.52
B.8 Traffic Management Php 195,889.59
B.9 MOBILIZATION & DEMOBILIZATION Php 844,750.20
PART C. EARTHWORKS
100(3)a Individual Removal of Trees, (small) Php 27,373.05
101(1)a1 Removal of Actual Structure and Obstruction (PCCP Unreinforced Php 143,577.00
0.15m thk)
103(1) Structure Excavation Php 576,292.50
103(3) Foundation Fill Php 76,626.43
103(6)a Pipe Culvert and Drain Excavation (Common Soil) Php 131,797.50
104(1)a1 Embankment from Roadway Excavation (Common Soil) Php 1,750,158.45
104(1)b1 Embankment from Borrow (Common Soil) Php 7,567,209.34
105(1)a Subgrade Preparation (Common Material) Php 1,268,185.46
PART D. BASE AND SUBBASE COURSE
200(1) Aggregate Subbase Course Php 76,626.43
PART E. SURFACE COURSES
311(1)b PCC Pavement Php 6,449,151.24
(Unreinforced),
PART G DRAINAGE & SLOPE PROTECTION STRUCTURE
500(1)b3 Pipe Culverts, 910mm dia., Class IV Php 169,992.95
506(1) Stone Masonry Php 323,307.86
PART H MISCELLANEOUS STRUCTURES
605(3) Guide or Informatory Signs, (600mm x 750mm) Php 7,084.02
624(1)a1 Single Arm Post with Street Light Php 8,971.00
PART I WAITING SHED - 1 UNIT
803(1)a Structure Excavation Php 6,897.00
900(1) Reinforced Concrete Php 22,561.56
902(1)a1 Reinforcing Steel (Deformed) Php 12,595.56
903(1) Forms and Falseworks Php 7,010.64
1047(2)a Structural Steel Php 650,023.92
1013(1) Corrugated Metal Roofing Php 170,417.52
CONSTRUCTION OF CONCRETE REVETMENT 400 LM.
404(1)a Reinforcing Steel, Grade 40 Php 2,641,438.80
405(1)a1 Structural Concrete, Class A Php 1,180,388.16
Page 1 of 30
DPWH-INFR-17-2016
Name
:
508(1) Hand-Laid Rock Embankment Php 2,038,880.78
Total Php 29,106,054.06
Submitted by :
EARL L. NAVARRO
PYRAMID CONSOLIDATED BUILDERS AND GENERAL MERCHANDISE
March 14, 2017
Page 1 of 31
DPWH-INFR-17-2016

17LA0045

Uploaded by

Document Information

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

17LA0045

Uploaded by

Copyright:

Available Formats

Contract ID: 17LG-0045

Contract Name: Concreting of Road at National Highway Junction, Barangay Cocornon

DIRECT COST : Php 57,225.92

UNIT COST P 45,520.62 /lot

DIRECT COST : Php 359,540.40

TAXES : Php 17,977.02

UNIT COST P 41,946.38 /month

TRAILER FOR MAJOR & MINOR EQUIPMENTS 804,524.00

DIRECT COST : Php 804,524.00

UNIT COST P 844,750.20 /l.s.

Materials & equipments for safety 50,000.00

DIRECT COST : Php 226,272.00

UNIT COST P 33,789.95

Project Billboard/Signboard 9,420.00

DIRECT COST : Php 10,952.80

UNIT COST P 6,900.26

DIRECT COST : Php 21,724.64

UNIT COST P 1,052.81

DIRECT COST : Php 113,950.00

UNIT COST P 743.77

DIRECT COST : Php 457,375.00

UNIT COST P 512.49

Description : Foundation Fill

DIRECT COST : Php 58,475.60

UNIT COST P 15,386.83

DIRECT COST : Php 91,420.56

UNIT COST P 1,947.07 /cu.m.

DIRECT COST : Php 1,335,591.00

UNIT COST P 2,098.51 /sq.m.

Description : Embankment from Borrow (Common Soil)

Filling Materials 1,000.00 /cu.m. P 5,364,000.00

DIRECT COST : Php 5,774,732.40

UNIT COST P 1,410.74 /sq.m.

1 unit Dumptruck @P 12,056.00 /day for 21.00 days P 253,176.00

DIRECT COST : Php 967,785.00

UNIT COST P 736.46 /sq.m.

Aggregate Subbase Course P 34,521.00

DIRECT COST : Php 2,015,240.00

PROFIT : Php 161,219.20

UNIT COST P 818.84 /sq.m.

DIRECT COST : Php 5,118,374.00

TOTAL COST Php 6,449,151.24

UNIT COST P 1,135.30 /sq.m.

DIRECT COST : Php 129,726.00

UNIT COST P 2,982.33 /sq.m.

DIRECT COST : Php 246,724.56

UNIT COST P 7,697.81 /cu.m.

DIRECT COST : Php 5,406.00

UNIT COST P 7,084.02 /cu.m.

DIRECT COST : Php 5,406.00

UNIT COST P 3,542.01 /cu.m.

DIRECT COST : Php 5,406.00

UNIT COST P 2,241.78 /cu.m.

DIRECT COST : Php 17,906.00

UNIT COST P 7,545.67 /sq.m.

DIRECT COST : Php 9,612.00

UNIT COST P 100.76 /cu.m.

DIRECT COST : Php 5,350.00

UNIT COST P 7,010.64 /cu.m.

DIRECT COST : Php 496,050.00

UNIT COST P 481.50 /cu.m.

2 Laborers @P 300.00 /day for 54.00 days P 32,400.00

DIRECT COST : Php 130,050.00

UNIT COST P 9,467.64 /cu.m.