Pow Const. of Road at Brgy. Labasan To Libertad

E.
EQUIPMENT RENTAL RATES
Rental of equipment presented in the Detailed Unit Price Analysis (DUPA) are based on the prevailing “Association of Carriers and Equipment Lessors,
(ACEL) Inc.” rental rates approved for use by the DPWH (Presently it is the 2014 ACEL Rates). Rental rates of equipment not indicated in the ACEL booklet
shall be taken from the rental rates prepared by the Bureau of Equipment. For simplicity in computation, the operated rental rates are preferred over the bare
rental rates as the former includes operator’s wages, fringe benefits, fuel, oil, lubricants and equipment maintenance.
E.1 List of equipment adopted in the standard DUPA with make, model and capacity
FLYWHEEL
DESCRIPTION MODEL CAPACITY RENTAL RATE
HORSEPOWER
1. Earthmoving Equipment
1.1 Bulldozer D6H SERIES II PSDS/DD 165 PhP 49.25
1.2 Bulldozer w/ Ripper D6H SERIES II PSDS/DD 165 PhP -
1.3 Payloader LX80-2C 1.50 m3/1.95 yd3 110 PhP -
1.4 Motorized Road Grader G710A 140 PhP 3,379.00
1.5 Road Grader w/ Scarifier G710A 140 PhP 3,885.85
2. Compaction Equipment
2.1 Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10 mt 107 PhP 2,173.00
2.2 Vibratory Roller SD100DC 10 mt 125 PhP 2,824.00
2.3 Tandem Steel Roller CC421 10.10 mt 123.40 PhP -
2.4 Plate Compactor 400-500 Gasoline Engine 5 PhP 561.00
3. Lifting Equipment
3.1 Crawler Crane All Models 21-25 mt 145 PhP -
3.2 Crawler Crane All Models 36-40 mt 190 PhP 1,652.00
3.3 Crawler Crane All Models 41-45 mt 190 PhP -
3.4 Truck Mounted Crane All Models 20-25 mt 200 PhP 123.00
3.5 Truck Mounted Crane All Models 31-35 mt 238 PhP -
3.6 Truck Mounted Crane All Models 41-45 mt 246 PhP -
3.7 Truck Mounted, Scissor Lift, Terrain Gas/Diesel Driven 40 ft hts x 46 ft range PhP -
4. Excavating Equipment
4.1 Backhoe SE 130 LC-2 0.80 m3/1.04 yd3 99 PhP 1,861.00
4.2 Backhoe w/ Breaker SE 130 LC-2 0.80 m3/1.04 yd3 99 PhP 2,606.00
4.3 Backhoe, Wheel Mounted PW60N-1 0.28 m3/0.37 yd3 50 PhP -
4.4 Portable Breaker WACKER PORTABLE PETROL BREAKER, BHF30S 4 PhP -
5. Foundation Equipment
5.1 Diesel Hammer K25 - DSL 7500 kg-m PhP -
5.2 Vibro Hammer DPD600T Hydraulic Pile Driver 60 ton 201 PhP -
5.3 Vibro Hammer w/ Hydraulic Power Pack MHF12 w/ Hyd Power Pack 120 kN-m 222 PhP -
5.4 Vibro Hammer VIBRO FONCEUR, PTC25H1A 45000 kg-m 272.22 PhP -
C.M.V. TH18/65, 200 mm Ø 65 m

5.5 Drilling Rig 300 PhP -
depth & 18000 kg-m Drill Torque
6 Asphalting Equipment -
6.1 Asphalt Distributor ROSCO/5 ton 3000 USG 100.00 PhP -
6.2 Asphalt Paver NF220BIIVDM 80 PhP -
7 Concreting Equipment
7.1 Concrete Screeder Wacker Truss Screed 5.50 PhP 936.00
7.2 Concrete Paver COMMANDER III, FOUR-TRACK PhP 1,833.00
7.3 One Bagger Mixer 4-6 ft3/min PhP -
7.4 Transit Mixer All Models 5-6 yd3 175 PhP 545.00
8 Hauling Equipment
8.1 Dump Truck All Models 12 yd3 290 PhP 172.00
8.2 Cargo/Service Truck All Models 2-5 mt 160 PhP 1,318.00
8.3 Boom Truck All Models 2-5 mt 160 PhP -
8.4 Cargo/Service Truck All Models 9-10 mt 270 PhP 1,420.00
8.5 Water Truck/Pump All Makes 16000 L 360 PhP 783.00
9 Air Equipment
9.1 Air Compressor All Models 356-450 cfm 130 PhP 1,212.00
9.2 Air Compressor All Models 161-185 cfm 69 PhP 2,450.00
9.3 Air Compressor, Portable All Models 120-160 cfm 51 PhP -
278
9.4 Air Compressor All Models 15-35 cfm 20 PhP -
9.5 Diamond Drill CP-8 PhP 965.00
9.6 Jackhammer PhP 502.00
9.7 Pneumatic Drilling Machine PhP 205.00
SOLID SIZE FLYWHEEL
DESCRIPTION OUTPUT/DISCHARGE (lpm) RENTAL RATE
CAPACITY (mm) HORSEPOWER
10 Pumping Equipment
10.1 Water Pump, 100 mm suction Ø 2,667 50 16 PhP 150.00
10.2 Water Pump, 100 mm suction Ø 1,800 7.50 PhP -
10.3 Pumpcrete PhP -
CAPACITY
DESCRIPTION MODEL RENTAL RATE
kW kVA
11 Power Generating Equipment
11.1 Generator Set All Makes 301-350 kW 375 PhP -
11.2 Generator Set All Makes 700 kW 875 PhP -
FLYWHEEL
DESCRIPTION MODEL AMPERES RENTAL RATE
HORSEPOWER
12 Shop Equipment
12.1 Welding Machine Electric Driven/DC Output 500 PhP -
12.2 Welding Machine Gas/Diesel Driven 300 48 PhP 266.25
FLYWHEEL
DESCRIPTION MODEL CAPACITY RENTAL RATE
HORSEPOWER
13 Special Support Equipment
13.1 Chainsaw HUSQVARNA 2100 CD with CR22, 7 ft Reach, 9 in Standard Blade PhP 391.00
14 Miscellaneous Equipment
14.1 Concrete Vibrator Flexible Shaft Type 2" Head Ø with 5 Amperes Gasoline Drive Unit PhP -
14.2 Bar Cutter 25 mm Maximum Rebar Ø (Grade 40), Single Phase PhP -
14.3 Bar Bender 25 mm Maximum Rebar Ø, Three Phase PhP 91.25
15 Others
15.1 Drop Hammer w/ accessories 20 mt PhP -
15.2 Air Compressor w/ 2 Jack Hammer PhP -
15.3 Cutting Outfit PhP 93.75
Pile Integrity Testing (Sonic) & accessories

15.4 (includes professional fee of Strcutural Engineer PhP -
and reports)
Pile Integrity Testing & accessories

15.5 (includes professional fee of Strcutural Engineer PhP -
and reports)
Dynamic Pile Testing

15.6 PhP -
(includes professional fee of Structural Engineer)
Tower Height = 28 ft, No. of Lights = 4 x 1000 watts, hp = 10.50

15.7 Lighting System/Tower Lights PhP
Generator = 5 kW -
15.8 Bentonite Bin PhP -
15.9 Bentonite Mixer PhP -
15.1 SPT & Desanding Machine PhP -
15.11 Tremie Pipe Set PhP -
15.12 Portable Lift PhP -
279
Labor Rates
Construction Foreman 88.57
Skilled Laborer 64.11
Laborer 49.46
Traffic Controller (Flagman) 49.46
Driver 64.11
Equipment Rates
Earthmoving Equipment
Bulldozer (165 Hp), D6H SERIES II PSDS/DD 3,379.00
Bulldozer w/ Ripper (165 Hp), D6H SERIES II PSDS/DD 3,885.85
Payloader (1.50 cu.m.), LX80-2C 1,733.00
Motorized Road Grader (140 Hp), G710A 2,173.00
Road Grader w/ Scarifier (140 Hp), G710A 2,824.00
Compaction Equipment
Pneumatic Tire Roller (10 mt), 9-WHL, 9.00X20, 4PR 561.00
Vibratory Roller (10 mt), SD100DC 1,846.00
Tandem Steel Roller (10.10 mt), CC421 1,652.00
Plate Compactor (5 Hp), 400-500 Gasoline Engine 123.00
Lifting Equipment
Crawler Crane (36-40 mt) 1,902.00
Truck Mounted Crane (31-35 mt) 1,861.00
Truck Mounted Crane (41-45 mt) 2,606.00
Excavating Equipment
Backhoe (0.80 cu.m.), SE 130 LC-2 1,537.00
Backhoe w/ Breaker (0.80 cu.m.), SE 130 LC-2 1,998.10
Backhoe, Wheel Mounted (0.28 cu.m.), PW60N-1 922.00
Foundation Equipment
Vibro Hammer (60 ton), DPD600T Hydraulic Pile Driver 2,123.00
Asphalting Equipment
Asphalt Distributor (3000 USG), ROSCO/5 ton 936.00
Asphalt Paver (80 Hp), NF220BIIVDM 1,833.00
Concreting Equipment
Concrete Screeder (5.50 Hp), Water Truss Screed 545.00
Concrete Paver, COMMANDER III, FOUR-TRACK 6,765.00
One Bagger Mixer (4-6 cu.ft/min) 172.00
Transit Mixer (5-6 cu.yd) 1,318.00
Hauling Equipment
Dumptruck (12 cu.yd.) 1,420.00
Cargo/Service Truck (2-5 mt) 783.00
Boom Truck (2-5 mt) 1,017.90
Cargo/Service Truck (9-10 mt) 1,212.00
Water Truck/Pump (16000 L) 2,450.00
Air Equipment
Air Compressor (356-450 cfm) 965.00
Diamond Drill, CP-8 201.25
Jackhammer 150.00
Pneumatic Drilling Machine 170.00
Pumping Equipment
Water Pump, 100 mm suction Ø (16 Hp) 266.25
Shop Equipment
Welding Machine (500 A), Electric Driven/DC Output 391.00
Welding Machine (300 A), Gas/Diesel Driven 371.00
Special Support Equipment
Chainsaw 75.36
Miscellaneous Equipment
Concrete Vibrator 91.25
Concrete Saw (7.50 Hp), 14" Blade Ø 32.63
Bar Cutter, Single Phase 219.75
Bar Bender, Three Phase 351.50
Plants
Asphalt Concrete Plant 4,286.63
Concrete Batch Plant (30 cu.m.) 1,759.50
Others
Power Broom, Towed Type 130.54
Hydroscreeding Machine 952.00
Applicator Machine 93.75
Kneading Machine 187.50
Drop Hammer 200.00
Cutting Outfit 45.45
Steel Wheel w/ Nylon Rope 300.00
Improvised Bamboo w/ Bucket 200.00
Asphalt Kettle/Drum 10.00
Materials Price List
Wire Rope, 1" Ø - 5 uses 350.00
Concrete Saw (diamond blade 14" Ø) 8,000.00
Reinforcing Steel Bar 52.00
Curing Compound 45.00
Asphalt Sealant 40.00
Steel Forms (Rental) 40.00
Cement 285.00
Pipe Sleeve, 1" ᴓ 34.33
Pipe Sleeve, 2" ᴓ 96.67
Grease / Tar 300.00
Weep Holes ( PVC) 96.67
Weep Holes ( PVC) 144.67
Filter Cloth 275.00
Tie Wire ( 2% of RSB ) 150.00
Good Lumber - 4 uses 35.00
Plywood Marine 1/2" x 4' x 8' - 4 uses 820.00
Assorted CWN (1 kg./100 bd.ft. of Lumber) 100.00
R.C. Pipes ( 910mm dia. ) 3,100.00
R.C. Pipes ( 610mm dia. ) 1,390.00
R.C. Pipes ( 1220mm dia. ) 4,200.00
a. Thermoplastic Paint (White) 1,550.00
a. Thermoplastic Paint (Yellow) 1,700.00
b. Glass Beads 640.00
c. Primer 160.00
d. LPG ( 50 kg. ) 3,500.00
e. LPG ( 12 kg. ) 840.00
f. Calsumine 3.00
Oxygen/Acetylene 3,250.00
embankment 545.97
asbc 200 735.97
asbc 201 735.97
sand 683.37
Gravel G1-1/2 838.37
Gravel G3/4 838.37
Boulders 833.37
Tarpaulin 20.00
Coco Lumber 24.00
Emulsified Asphalt SS-1 14.00
Bituminus Concrete Surface Course 160.00
UNIT COST ANALYSIS FOR AGGREGATES
Item Description : FOR SAND, GRAVEL & BOULDERS:

Assumed Quantity : 1,000 cu.m.
Source : BONGABONG RIVER (ALONG BSRSR)
Project :
Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro
Station : Labasan, Bongabong, Oriental Mindoro
Total Hauling Distance : 9.386 km

Terrain Condition :
Flat, Paved : 8.386 km **with 5km free hauling distance
Mountainous, Paved : 0.00 km
Rolling, Unpaved : 1.00 km
Working Hours : 8 hours
TIME MOTION ANALYSIS :
Flat, Paved :
Speed when Loaded = 35 kph
Speed when empty = 55 kph
8.39 x 60 mins/hr
Time when loaded = = 14.38 mins
35 kph
8.39 x 60 mins/hr
Time when empty = = 9.15 mins
55 kph
Mountainous, Paved
0.00 x 60 mins/hr
20 kph
0.00 x 60 mins/hr
30 kph
Rolling, Unpaved :
1.00 x 60 mins/hr
30 kph
1.00 x 60 mins/hr
40 kph
Loading Time = 3 mins

Unloading Time = 2 mins
Allowance for Delay:
10% of Total Time = 3.20 mins
TOTAL CYCLE TIME = 35.23 mins/trip
No. of Dumptrucks Used: 2 Dumptruck

Capacity of Dumptruck : 10 cu.m
No. of trips for DT per 8 x 60 mins/hr
= = 13.63 trips/day
day 35.23 kph
Dumptruck Daily Output = 10 cu.m x 13.63 trips/day = 136.26 cu.m./day
using 6 Dumptruck = 2 DT x 136.26 cu.m./day = 272.52 cu.m./day
No. of Days of 1,000 cu.m.
= = 3.67 days
Dumptruck 272.52 cu.m./day
Equipment Used
(Rates per Day) (Days)
2 Dumptruck = 11360 x 3.67 = 83,370.09
Sub Total = 83,370.09 Php
Hauling 83,370.09 Php
Cost per = = 83.37 Php
1,000
cu.m.
Item Base Cost Hauling Cost Total
SAND : 600.00 83.37 683.37 Php
GRAVEL G1-1/2 : 755.00 83.37 838.37 Php
GRAVEL G3/4 : 755.00 83.37 838.37 Php
BOULDERS : 750.00 83.37 833.37 Php
21EI00058
UNIT COST ANALYSIS FOR AGGREGATES
Item Description : For Embankment And Agg. Sub. Base Course Materials
Assumed Quantity : 1,000 cu.m.
Source : BONGABONG RIVER (ALONG BSRSR)
Project :
Station : Labasan, Bongabong, Oriental Mindoro
Total Hauling Distance : 9.386 km

Terrain Condition :
Flat, Paved : 8.39 km **with 5km free hauling distance
Mountainous, Paved : 0.00 km
Rolling, Unpaved : 1.00 km
Working Hours : 8 hours
TIME MOTION ANALYSIS :
Flat, Paved :
8.39 x 60 mins/hr
35 kph
8.39 x 60 mins/hr
55 kph
Mountainous, Paved
0.00 x 60 mins/hr
20 kph
0.00 x 60 mins/hr
30 kph
Rolling, Unpaved :
1.00 x 60 mins/hr
30 kph
1.00 x 60 mins/hr
40 kph
Loading Time = 4 mins

Unloading Time = 2 mins
Allowance for Delay:
10% of Total Time = 3.30 mins
TOTAL CYCLE TIME = 36.33 mins/trip
No. of Dumptrucks Used: 2 Dumptruck

Capacity of Dumptruck : 10 cu.m
No. of trips for DT per 8 x 60 mins/hr
= = 13.21 trips/day
day 36.33 kph
Dumptruck Daily Output = 10 cu.m x 13.21 trips/day = 132.13 cu.m./day
using 6 Dumptruck = 2 DT x 132.13 cu.m./day = 264.27 cu.m./day
No. of Days of 1,000 cu.m.
= = 3.78 days
Dumptruck 264.27 cu.m./day
Equipment Used
(Rates per Day) (Days)
2 Dumptruck = 11360 x 3.78 = 85,973.43
Sub Total = 85,973.43 Php
Hauling 85,973.43 Php
Cost per = = 85.97 Php
1,000
cu.m.
Item Base Cost Hauling Cost Total
Embankment 460.00 85.97 545.97 Php
ASBC Materials 650.00 85.97 735.97 Php
21EI00058
COMPUTATION FOR COST OF AGGREGATES:
PROJECT NAME:
Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan,
Bongabong, Oriental Mindoro
LOCATION: Brgy. Labasan, Bongabong, Oriental Mindoro
FOR SAND, GRAVEL & BOULDERS:
MATERIALS SOURCE : BONGABONG RIVER (ALONG BSRSR)
FLAT PROJECT SITE - CSR (JCT)

CHAINAGE: 660 TO 0
DISTANCE 1 : 0.660 Km.
CSR - BSRSR (JCT MALITBOG)

CHAINAGE: 37,178 TO 39,136
ALONG CSR: BSRSR JCT - SAN ISIDRO

CHAINAGE: 0 TO 10,768
TOTAL 13.386 Km.
ROLLING NATIONAL HIGHWAY TO QUARRY SITE

1.000 Km.
FOR EMBANKMENT AND AGG. SUB. BASE COURSE MATERIALS:
MATERIALS SOURCE : BONGABONG RIVER (ALONG BSRSR)
FLAT PROJECT SITE - CSR (JCT)

CHAINAGE: 660 TO 0
CSR - BSRSR (JCT MALITBOG)

CHAINAGE: 37,178 TO 39,136
ALONG CSR: BSRSR JCT - SAN ISIDRO

TOTAL 13.386 Km.
ROLLING NATIONAL HIGHWAY TO QUARRY SITE

1.000 Km.
Project : Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro
-
COMPUTATION OF QUANTITIES :
Given reference amount = 10,000,000.00
Reference duration per km. of road = 38.50
Estimated amount per km. of road = 11,901,170.48
Duration of mob./demob. on the given reference amount = 15.00
Calendar days = [(Given reference amount x reference duration per km. of road) ÷ estimated amount
per km. of road] + (duration of mob./demob. on the given reference amount)
Calendar days = 47.35

Curing period lane 1 = 14.00
Sunday & holiday = 9.00
Pre Determined Unworkable Days (assumption) 5.00
PROJECT DURATION = C.D + CURING PERIOD LANE 1 + SUN. & HOLIDAY + UNWORKABLE 75.35
PROJECT DURATION = say 75.00
Prepared by:
KIM C. MONTESA
ENGINEER II
Location : Labasan, Bongabong, Oriental Mindoro
Computation for Items 103-3 and 103-6
103 (3) = wxtxL foundation fill

w= width of foundation
w= 1.20, 1.50 and 1.80 for 0.60, 0.90 m and 1.20 m respectively, single barrel
w= 2.40, 3.30 and 4.20 for 0.60, 0.90 m and 1.20 m respectively, double barrel
t= thickness of foundation, 0.10 m.
L= Length of Rccp
103 (6) = WxdxL pipe culvert excavation
W= Width of excavation
W= 1.20, 1.50 and 1.80 for 0.60, 0.90 m and 1.20 m respectively, single barrel
W= 2.40, 3.30 and 4.20 for 0.60, 0.90 m and 1.20 m respectively, double barrel
d= average depth of excavation
Computation for Item 103 (6) :
1 + 020.00 1 - 0.90 m dia x 8 ENCODE HERE
d= 1.57 m. STA. BARREL DIAMETER A BL BR HL HR W L LL LR ave d. 103 (6) 506 (1)

W= 1.50 1 + 020.00 1 0.90 0.610 1.100 1.100 2.382 2.564 4.000 8 0.710 0.741 1.566 18.792 12.930
103- 6 = 18.79 cu.m. 1 + 186.00 1 0.60 0.500 1.000 1.000 1.915 2.070 2.500 8 0.700 0.727 0.740 7.104 6.070
1 + 428.00 1 0.90 0.610 1.100 1.100 2.395 2.630 4.000 8 0.713 0.750 1.702 20.424 13.140
1 + 186.00 1 - 0.60 m dia x 8
d= 0.74 m.
W= 1.20
103- 6 = 7.10 cu.m.
1 + 428.00 1 - 0.90 m dia x 8

46.320 32.140
d= 1.70 m.
W= 1.50
103- 6 = 20.42 cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0

d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
0 + 000.00 0 - 0.00 m dia x 0
d= 0.00 m.
W= N/A
103- 6 = #VALUE! cu.m.
Computation for Item 506 (1), RCPC Headwalls
Volume = Volume of headwall - Volume of RCPC

Volume = (( 0.30 + B ) / 2 ) x H x W ) - ( 0.7854 ( D2 ) x L1 ))
1 + 020.00
506L = (( 0.30 + 1.1 ) / 2 ) x 2.382 x 4 ) - ( 0.7854 ( 0.9² ) x 0.71 )) = 6.22 cu.m.
506R = (( 0.30 + 1.1 ) / 2 ) x 2.564 x 4 ) - ( 0.7854 ( 0.9² ) x 0.741 )) = 6.71 cu.m.
12.93 cu.m.
1 + 186.00
506L = (( 0.30 + 1 ) / 2 ) x 1.915 x 2.5 ) - ( 0.7854 ( 0.6² ) x 0.7 )) = 2.91 cu.m.
506R = (( 0.30 + 1 ) / 2 ) x 2.07 x 2.5 ) - ( 0.7854 ( 0.6² ) x 0.727 )) = 3.16 cu.m.
6.07 cu.m.
1 + 428.00
506L = (( 0.30 + 1 ) / 2 ) x 1.915 x 2.5 ) - ( 0.7854 ( 0.6² ) x 0.7 )) = 6.25 cu.m.
506R = (( 0.30 + 1 ) / 2 ) x 2.07 x 2.5 ) - ( 0.7854 ( 0.6² ) x 0.727 )) = 6.89 cu.m.
13.14 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
0 + 000.00
506L = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
506R = (( 0.30 + ) / 2 ) x x ) - ( 0.7854 ( ² ) x )) = 0.00 cu.m.
0.00 cu.m.
DRAINAGE SCHEDULE
RCCP RCCP RCCP
Structure 103 (6) 404 405 506 (1) Remarks
0.60M. 0.90M. 1.20M.
0 + 180.00 1 - 0.90 m dia. x 8.0 m RCCP 18.79 - 8.00 - 12.93 Remove and Replaced by 1 - 0.90 m dia. x 8.0 m RCCP. Provide S-Type Headwall Both Sides
1 + 186.00 1 - 0.60 m dia. x 8.0 m RCCP 7.10 8.00 - - 6.07 Remove and Replaced by 1 - 0.60 m dia. x 8.0 m RCCP. Provide S-Type Headwall Both Sides
1 + 428.00 1 - 0.90 m dia. x 8.0 m RCCP 20.42 - 8.00 - 13.14 Remove and Replaced by 1 - 0.90 m dia. x 8.0 m RCCP. Provide S-Type Headwall Both Sides
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
0 + 000.00 - 0 m dia. x .0 m RCCP
46.32 8.00 16.00 32.14

DISTANCE AREA VOLUME AREA VOLUME

STATION REMARKS
(m) ( CUT ) ( CUT ) ( FILL ) ( FILL )
720
0 + 660.00 - 3.245 - - 0.718 - - Beg. of Project

0 + 680.00 20.00 1.547 47.92 47.92 0.233 9.51 9.51
0 + 700.00 20.00 0.679 22.26 70.18 0.466 6.99 16.50
0 + 720.00 20.00 0.235 9.14 79.32 0.601 10.67 27.17
0 + 740.00 20.00 1.860 20.95 100.27 0.018 6.19 33.36
0 + 760.00 20.00 2.888 47.48 147.75 - 0.18 33.54
0 + 780.00 20.00 3.606 64.94 212.69 - - 33.54
0 + 800.00 20.00 0.645 42.51 255.20 0.040 0.40 33.94
0 + 820.00 20.00 0.278 9.23 264.43 0.719 7.59 41.53
0 + 840.00 20.00 - 2.78 267.21 1.603 23.22 64.75
0 + 860.00 20.00 - - 267.21 1.739 33.42 98.17
0 + 880.00 20.00 2.765 27.65 294.86 0.118 18.57 116.74
0 + 900.00 20.00 4.681 74.46 369.32 0.007 1.25 117.99
0 + 920.00 20.00 3.198 78.79 448.11 0.129 1.36 119.35
0 + 940.00 20.00 3.420 66.18 514.29 0.119 2.48 121.83
0 + 960.00 20.00 3.061 64.81 579.10 0.090 2.09 123.92
0 + 980.00 20.00 0.225 32.86 611.96 0.512 6.02 129.94
01 + 000.00 20.00 0.202 4.27 616.23 0.348 8.60 138.54
01 + 020.00 20.00 3.521 37.23 653.46 0.507 8.55 147.09
01 + 040.00 20.00 4.218 77.39 730.85 0.117 6.24 153.33
01 + 060.00 20.00 5.893 101.11 831.96 0.006 1.23 154.56
01 + 080.00 20.00 6.256 121.49 953.45 0.012 0.18 154.74
01 + 100.00 20.00 0.471 67.27 1,020.72 0.216 2.28 157.02
01 + 120.00 20.00 4.340 48.11 1,068.83 - 2.16 159.18
01 + 140.00 20.00 2.213 65.53 1,134.36 0.509 5.09 164.27
01 + 160.00 20.00 0.053 22.66 1,157.02 1.797 23.06 187.33
01 + 180.00 20.00 0.114 1.67 1,158.69 1.224 30.21 217.54
01 + 186.00 6.00 0.744 2.57 1,161.26 0.626 5.55 223.09
01 + 200.00 14.00 - 5.21 1,166.47 1.397 14.16 237.25
01 + 220.00 20.00 - - 1,166.47 0.704 21.01 258.26
01 + 240.00 20.00 0.031 0.31 1,166.78 0.577 12.81 271.07
01 + 260.00 20.00 0.016 0.47 1,167.25 0.696 12.73 283.80
01 + 280.00 20.00 0.794 8.10 1,175.35 0.036 7.32 291.12
01 + 300.00 20.00 1.156 19.50 1,194.85 - 0.36 291.48
01 + 320.00 20.00 1.981 31.37 1,226.22 0.006 0.06 291.54
01 + 340.00 20.00 3.924 59.05 1,285.27 - 0.06 291.60
01 + 360.00 20.00 5.151 90.75 1,376.02 0.246 2.46 294.06
01 + 380.00 20.00 6.533 116.84 1,492.86 0.028 2.74 296.80
01 + 400.00 20.00 5.379 119.12 1,611.98 - 0.28 297.08
01 + 420.00 20.00 7.897 132.76 1,744.74 - - 297.08
01 + 428.00 8.00 3.799 46.78 1,791.53 0.502 2.01 299.09
01 + 432.00 4.00 4.153 15.90 1,807.43 - 1.00 300.09
End of Project
TOTAL 772.00 1,807.43 300.09

( CUT ) ( FILL )
DISTANCE LENGTH AREA AREA VOLUME

STATION REMARKS
(m) ( 105 ) ( 105 ) ( 200 ) ( 200 )
0 + 660.00 - 7.411 - - 2.253 - - Beg. of Project

0 + 680.00 20.00 7.802 152.13 152.13 2.253 45.06 45.06
0 + 700.00 20.00 7.429 152.31 304.44 2.253 45.06 90.12
0 + 720.00 20.00 4.334 117.63 422.07 2.253 45.06 135.18
0 + 740.00 20.00 7.486 118.20 540.27 2.253 45.06 180.24
0 + 760.00 20.00 8.832 163.18 703.45 2.253 45.06 225.30
0 + 780.00 20.00 8.832 176.64 880.09 2.253 45.06 270.36
0 + 800.00 20.00 5.794 146.26 1,026.35 2.021 42.74 313.10
0 + 820.00 20.00 0.292 60.86 1,087.21 2.021 40.42 353.52
0 + 840.00 20.00 - 2.92 1,090.13 2.021 40.42 393.94
0 + 860.00 20.00 - - 1,090.13 2.021 40.42 434.36
0 + 880.00 20.00 6.697 66.97 1,157.10 2.253 42.74 477.10
0 + 900.00 20.00 7.242 139.39 1,296.49 2.253 45.06 522.16
0 + 920.00 20.00 6.943 141.85 1,438.34 2.021 42.74 564.90
0 + 940.00 20.00 6.943 138.86 1,577.20 2.021 40.42 605.32
0 + 960.00 20.00 8.632 155.75 1,732.95 2.253 42.74 648.06
0 + 980.00 20.00 1.188 98.20 1,831.15 2.021 42.74 690.80
01 + 000.00 20.00 4.227 54.15 1,885.30 2.021 40.42 731.22
01 + 020.00 20.00 - 42.27 1,927.57 1.798 38.19 769.41
01 + 040.00 20.00 8.440 84.40 2,011.97 2.253 40.51 809.92
01 + 060.00 20.00 8.694 171.34 2,183.31 2.253 45.06 854.98
01 + 080.00 20.00 8.729 174.23 2,357.54 2.253 45.06 900.04
01 + 100.00 20.00 6.554 152.83 2,510.37 2.021 42.74 942.78
01 + 120.00 20.00 7.750 143.04 2,653.41 2.021 40.42 983.20
01 + 140.00 20.00 3.141 108.91 2,762.32 2.021 40.42 1,023.62
01 + 160.00 20.00 0.306 34.47 2,796.79 2.021 40.42 1,064.04
01 + 180.00 20.00 0.457 7.63 2,804.42 2.021 40.42 1,104.46
01 + 186.00 6.00 - 1.37 2,805.79 1.798 11.46 1,115.92
01 + 200.00 14.00 - - 2,805.79 2.021 26.73 1,142.65
01 + 220.00 20.00 0.090 0.90 2,806.69 2.021 40.42 1,183.07
01 + 240.00 20.00 1.166 12.56 2,819.25 2.253 42.74 1,225.81
01 + 260.00 20.00 0.833 19.99 2,839.24 2.253 45.06 1,270.87
01 + 280.00 20.00 7.098 79.31 2,918.55 2.253 45.06 1,315.93
01 + 300.00 20.00 8.735 158.33 3,076.88 2.253 45.06 1,360.99
01 + 320.00 20.00 8.656 173.91 3,250.79 2.253 45.06 1,406.05
01 + 340.00 20.00 8.832 174.88 3,425.67 2.253 45.06 1,451.11
01 + 360.00 20.00 8.293 171.25 3,596.92 2.253 45.06 1,496.17
01 + 380.00 20.00 8.546 168.39 3,765.31 2.253 45.06 1,541.23
01 + 400.00 20.00 7.306 158.52 3,923.83 2.253 45.06 1,586.29
01 + 420.00 20.00 7.660 149.66 4,073.49 2.253 45.06 1,631.35
01 + 428.00 8.00 - 30.64 4,104.13 1.798 16.20 1,647.55
01 + 432.00 4.00 8.832 17.66 4,121.79 2.253 8.10 1,655.66
End of Project
TOTAL 4,121.79 1,655.66

( 105 ) ( 200 )
Project: Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro
Location: Labasan, Bongabong, Oriental Mindoro
Computation for Item 506(1) :
Retaining Wall :
Station L AL VL R AR VR
RIGHT SIDE
0 + 800.00 - 1.101 - -
0 + 820.00 20.00 1.241 23.42 -
0 + 840.00 20.00 1.505 27.46 -
0 + 860.00 20.00 1.527 30.32 -
-
0 + 915.00 - 1.318 - -
0 + 920.00 5.00 1.318 6.59 -
0 + 940.00 20.00 1.301 26.19 -
0 + 945.00 5.00 1.301 6.51 -
- -
0 + 980.00 - 0.855 - -
01 + 000.00 20.00 1.505 23.60 -
01 + 018.00 18.00 1.505 27.09 -
-
01 + 100.00 - 1.251 - -
01 + 120.00 20.00 0.808 20.59 -
01 + 140.00 20.00 0.838 16.46 -
01 + 160.00 20.00 1.141 19.79 -
01 + 180.00 20.00 1.054 21.95 -
01 + 184.75 4.75 1.054 5.01 -
-
01 + 187.25 - 1.018 - -
01 + 200.00 12.75 1.018 12.98 -
01 + 220.00 20.00 0.967 19.85 -
- -
- -
245.50 287.80 - -
Length of Wheelguard = 245.50

No. of Staggered Wheelguard = 164.00
Vol. of Staggered Wheelguard = 0.35 x 0.30 x 0.50
Vol. of Staggered Wheelguard = 0.0525
Total Vol. of Staggered Wheelguard = 8.61
ITEM 505-5 = 296.40 cu.m.

#NAME?

STATION
(m) ( 311 ) ( 311 ) ( 101(3)a1 ) ( 101(3)a1 )
0 + 660.00 - 3.609 - -
0 + 680.00 20.00 3.609 72.18 72.18
0 + 700.00 20.00 2.864 64.73 136.91
0 + 720.00 20.00 0.903 37.67 174.58
0 + 740.00 20.00 1.809 27.12 201.70
0 + 760.00 20.00 2.750 45.59 247.29
0 + 780.00 20.00 1.276 40.26 287.55
01 + 320.00 20.00 1.881 31.57 319.12
01 + 340.00 20.00 1.350 32.31 351.43
01 + 360.00 20.00 1.350 27.00 378.43
01 + 380.00 20.00 1.350 27.00 405.43
01 + 400.00 20.00 2.050 34.00 439.43
01 + 420.00 20.00 1.350 34.00 473.43
01 + 432.00 4.00 2.750 8.20 481.63
Err:509 Err:509 2.750 Err:509 Err:509
Err:509 Err:509 2.750 Err:509 Err:509
Err:509 Err:509 2.750 Err:509 Err:509
Err:509 Err:509 2.678 Err:509 Err:509
Err:509 Err:509 1.382 Err:509 Err:509
Err:509 Err:509 1.772 Err:509 Err:509
Err:509 Err:509 1.683 Err:509 Err:509
Err:509 Err:509 1.683 Err:509 Err:509
Err:509 Err:509 1.683 Err:509 Err:509
TOTAL Err:509 - Err:509

( 311 ) ( 101(3)b1 )
an to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro
REMARKS
Beg. of Project
End of Project
#NAME?

STATION REMARKS
(m) ( 405 ) ( 405 ) ( 103 ) ( 103 )
Right Side
0 + 660.00 - 0.300 - - 0.100 - - Beg. of Proposed DC
0 + 680.00 20.00 0.300 6.00 6.00 0.100 2.00 2.00
0 + 700.00 20.00 0.300 6.00 12.00 0.100 2.00 4.00
0 + 720.00 20.00 0.450 7.50 19.50 0.100 2.00 6.00
0 + 740.00 20.00 0.450 9.00 28.50 0.100 2.00 8.00
0 + 760.00 20.00 0.450 9.00 37.50 0.100 2.00 10.00
0 + 780.00 20.00 0.450 9.00 46.50 0.100 2.00 12.00
01 + 320.00 540.00 0.450 243.00 289.50 0.100 54.00 66.00
01 + 340.00 20.00 0.450 9.00 298.50 0.100 2.00 68.00
01 + 360.00 20.00 0.450 9.00 307.50 0.100 2.00 70.00
01 + 380.00 20.00 0.450 9.00 316.50 0.100 2.00 72.00
01 + 400.00 20.00 0.450 9.00 325.50 0.100 2.00 74.00
01 + 420.00 20.00 0.450 9.00 334.50 0.100 2.00 76.00
01 + 432.00 12.00 0.450 5.40 339.90 0.100 1.20 77.20
Err:509 Err:509 0.450 Err:509 Err:509 0.100 Err:509 Err:509
Err:509 Err:509 0.450 Err:509 Err:509 0.100 Err:509 Err:509 End of Proposed DC
Left Side
0 + 660.00 - 0.300 - - 0.100 - -

0 + 680.00 20.00 0.300 6.00 6.00 0.100 2.00 2.00
0 + 700.00 20.00 0.300 6.00 12.00 0.100 2.00 4.00
0 + 720.00 20.00 0.450 7.50 19.50 0.100 2.00 6.00
0 + 740.00 20.00 0.450 9.00 28.50 0.100 2.00 8.00
0 + 760.00 20.00 0.450 9.00 37.50 0.100 2.00 10.00
0 + 780.00 20.00 0.450 9.00 46.50 0.100 2.00 12.00
01 + 320.00 540.00 0.450 243.00 289.50 0.100 54.00 66.00
01 + 340.00 20.00 0.450 9.00 298.50 0.100 2.00 68.00
01 + 360.00 20.00 0.450 9.00 307.50 0.100 2.00 70.00
#NAME?
01 + 380.00 20.00 0.450 9.00 316.50 0.100 2.00 72.00

01 + 400.00 20.00 0.450 9.00 325.50 0.100 2.00 74.00
01 + 420.00 20.00 0.450 9.00 334.50 0.100 2.00 76.00
01 + 432.00 12.00 0.450 5.40 339.90 0.100 1.20 77.20
TOTAL Err:509 Err:509 Err:509 Err:509 Err:509

( 405 ) ( 103 )
Lined Canal
Beg End Side Length
0+660.00 Err:509 RS Err:509
0+660.00 Err:509 LS Err:509
Total Length = Err:509

Project : Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mind
#NAME?
Computation for Item 506 :

COMPUTATION OF QUANTITIES :
Beg. of Project = Sta. 0 + 660.00

End of Project = Sta. 1 + 432.00
Net Length = 772.00
Computation for Item b.4(1) :
Item b.4(1) = Construction Survey and Staking

Length = 0.77 KM
Item b.4(1) = 0.77
Item b.4(1) = 0.77 say 0.77 KM
Computation for Item 100 (3) a2 :
Item 100 (3) a2 = Individual Removal of Trees, Small (301 - 500 mm.dia)
Item 100 (3) a2 = 2.00 by Direct Counting
Item 100 (3) a2 = 2.00 say 2.00 pcs.
Computation for Item 103 (1) a :
Item 103 (1) a = Pipe Culverts and Drain Excavation (Common Soil)
Item 103 (1) a = See detailed computation
Item 103 (1) a = 46.32 say 46.30 cu.m.
Computation for Item 104 (1) a and Item 102 (2) :
Cut = 1,807.43 cu.m.

Fill = 300.09 cu.m.
Item 104 (1) a = Embankment from Roadway Excavation

Item 104 (1) a = Fill
Item 104 (1) a = 300.09 say 300.10 cu.m.
Item 102 (2) = Surplus Common Excavation

Item 102 (2) = 1,432.31 say 1,432.30 cu.m.
Computation for Item 105 (1) a :
Item 105 (1) a = Subgrade Preparation

Item 105 (1) a = See Area Computation
Item 105 (1) a = 4,121.79 say 4,121.80 sq.m.
Item 200 (1) = Aggregate Subbase Course

Item 200 (1) = See Volume Computation
Item 200 (1) = 1,655.66 say 1,655.70 cu.m.
Computation for Item 311 (1) c1 :
Item 311 (1) c1 = PCC Pavement (Unreinforced) 0.23m. thk.

Width = 5.00 m
Length = 772.00 m
Item 311 (1) c1 = 3,860.00
Item 311 (1) c1 = 3,860.00 say 3,860.00 sq.m.
Item 500 (1) a1 = Pipe Culverts, 610 mm dia. Class II

Item 500 (1) a1 = See detailed computation
Item 500 (1) a1 = 8.00 say 8.00 l.m.
Item 500 (1) a3 = Pipe Culverts, 910 mm dia. Class II

Item 500 (1) a3 = See detailed computation
Item 500 (1) a3 = 16.00 say 16.00 l.m.

Item 506 (1) = Stone Masonry
Item 506 (1) = See Volume Computation
Item 506 (1) = 296.40 Stone Masonry
32.14 RCPC
Item 506 (1) = 328.54 say 328.50 cu.m.
FORM ABC-2020-02-00
Republic of the Philippines
Department of Public Works and Highways
Region IV - B, MIMAROPA
Southern Mindoro District Engineering Office
OFFICE OF THE DISTRICT ENGINEER
Roxas, Oriental Mindoro
Labasan, Bongabong, Oriental Mindoro
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 75 C.D.
ESTIMATED DIRECT TOTAL MARK-UP TOTAL
ITEM NO. DESCRIPTION VAT (5%) TOTAL COST
COST % VALUE INDIRECT COST
AS SUBMITTED 25,000.00 8.00% 2,000.00 1,350.00 3,350.00 28,350.00
PART A OFFICES AND LABORATORY FOR THE ENGINEER
AS EVALUATED
AS SUBMITTED 280,812.65 20.00% 16,083.02 14,844.79 30,927.81 311,740.46
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED
AS SUBMITTED 355,980.08 20.00% 71,196.01 21,358.80 92,554.81 448,534.89
PART C EARTHWORKS
AS EVALUATED
AS SUBMITTED 1,560,910.83 20.00% 312,182.17 93,654.65 405,836.82 1,966,747.65
PART D SUBBASE COURSE
AS EVALUATED
AS SUBMITTED 4,466,283.04 20.00% 893,256.61 267,976.98 1,161,233.59 5,627,516.63
PART E SURFACE COURSES
AS EVALUATED
AS SUBMITTED 1,204,055.84 20.00% 240,811.17 72,243.36 313,054.53 1,517,110.37
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE
AS EVALUATED
AS SUBMITTED 7,893,042.44 1,535,528.98 471,428.58 2,006,957.56 9,900,000.00

GRAND TOTAL
AS EVALUATED
Nine Million, Nine Hundred Thousand Pesos. TOTAL 9,900,000.00
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
KIM C. MONTESA DETINO V. GUEVARRA, JR. ALFREDO J. ENRIQUEZ JR. EMMANUEL A. MANALAYSAY ANNIELYN E. PADULLO
Engineer II Chief, Planning & Design Section Chief, Construction Section OIC - Assistant District Engineer District Engineer
Page 301 of 72
FORM ABC-2020-02A-00
APPROVED BUDGET FOR THE CONTRACT
ESTIMATED TOTAL MARK-UP TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT VAT (5%) TOTAL COST UNIT COST
DIRECT COST % VALUE INDIRECT COST
Provision of Combined Field Office and Laboratory Building for the Engineer AS SUBMITTED 2.50 month 25,000.00 8.00% 2,000.00 1,350.00 3,350.00 28,350.00 11,340.00
A.1.1 (7)
(Rental Basis) AS EVALUATED
AS SUBMITTED 25,000.00 2,000.00 1,350.00 3,350.00 28,350.00
TOTAL OF PART A
AS EVALUATED
AS SUBMITTED 0.77 km 22,431.41 8.00% 1,794.51 1,211.30 3,005.81 25,437.22 33,035.35
B.4 (1) Construction Survey and Staking
AS EVALUATED
AS SUBMITTED 2.00 each 5,791.14 20.00% 1,158.23 347.47 1,505.70 7,296.84 3,648.42
B.5 Project Billboard / Signboard
AS EVALUATED
AS SUBMITTED 1.00 L.S. 98,832.58 8.00% 7,906.61 5,336.96 13,243.57 112,076.15 112,076.15
B.7 (2) Occupational Safety & Health Program
AS EVALUATED
AS SUBMITTED 1.00 L.S. 65,295.90 8.00% 5,223.67 3,525.98 8,749.65 74,045.55 74,045.55
B.8 (2) Traffic Management
AS EVALUATED
AS SUBMITTED 1.00 L.S. 88,461.62 0.00% - 4,423.08 4,423.08 92,884.70 92,884.70
B.9 Mobilization & Demobilization
AS EVALUATED
AS SUBMITTED 280,812.65 16,083.02 14,844.79 30,927.81 311,740.46
TOTAL OF PART B
AS EVALUATED
PART C EARTHWORKS
AS SUBMITTED 2.00 each 5,677.94 20.00% 1,135.59 340.68 1,476.27 7,154.21 3,577.12
100 (3) a2 Individual Removal of Trees, Small (301 - 500 mm.dia)
AS EVALUATED
AS SUBMITTED 1,432.30 cu.m. 203,884.56 20.00% 40,776.91 12,233.07 53,009.98 256,894.54 179.37
102 (2) Surplus Common Excavation
AS EVALUATED
AS SUBMITTED 46.30 cu.m. 10,736.16 20.00% 2,147.23 644.17 2,791.40 13,527.56 292.18
103 (6) a Pipe Culverts and Drain Excavation (Common Soil)
AS EVALUATED
continuation on page 2…
FORM ABC-2020-02A-00
APPROVED BUDGET FOR THE CONTRACT
ESTIMATED TOTAL MARK-UP TOTAL

ITEM NO. DESCRIPTION QUANTITY UNIT VAT (5%) TOTAL COST UNIT COST
DIRECT COST % VALUE INDIRECT COST
…continued from page 1
AS SUBMITTED 300.10 cu.m. 69,471.71 20.00% 13,894.34 4,168.30 18,062.64 87,534.35 291.69
104 (1) a Embankment from Roadway Excavation (Common Soil)
AS EVALUATED
AS SUBMITTED 4,121.80 sq.m. 66,209.71 20.00% 13,241.94 3,972.58 17,214.52 83,424.23 20.23
105 (1) a Subgrade Preparation ( Common Material )
AS EVALUATED
AS SUBMITTED 355,980.08 71,196.01 21,358.80 92,554.81 448,534.89
TOTAL OF PART C
AS EVALUATED
AS SUBMITTED 1,655.70 cu.m. 1,560,910.83 20.00% 312,182.17 93,654.65 405,836.82 1,966,747.65 1,187.85
200 (1) Aggregate Subbase Course
AS EVALUATED
AS SUBMITTED 1,560,910.83 312,182.17 93,654.65 405,836.82 1,966,747.65
TOTAL OF PART D
AS EVALUATED -
AS SUBMITTED 3,860.00 sq.m. 4,466,283.04 20.00% 893,256.61 267,976.98 1,161,233.59 5,627,516.63 1,457.92
311 (1) c1 PCC Pavement (Unreinforced) 0.23m. thk.
AS EVALUATED
AS SUBMITTED 4,466,283.04 893,256.61 267,976.98 1,161,233.59 5,627,516.63
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 8.00 l.m. 18,133.44 20.00% 3,626.69 1,088.01 4,714.70 22,848.14 2,856.02
500 (1) a1 Pipe Culverts, 610 mm dia. Class II
AS EVALUATED
AS SUBMITTED 16.00 l.m. 68,453.28 20.00% 13,690.66 4,107.20 17,797.86 86,251.14 5,390.70
AS EVALUATED
AS SUBMITTED 328.50 cu.m. 1,117,469.12 20.00% 223,493.82 67,048.15 290,541.97 1,408,011.09 4,286.18
506 (1) Stone Masonry
AS EVALUATED
AS SUBMITTED 1,204,055.84 240,811.17 72,243.36 313,054.53 1,517,110.37
TOTAL OF PART G
AS EVALUATED
AS SUBMITTED 7,893,042.44 1,535,528.98 471,428.58 2,006,957.56 9,900,000.00
GRAND TOTAL
AS EVALUATED
Nine Million, Nine Hundred Thousand Pesos. TOTAL 9,900,000.00
FORM POW-2020-01-00

PROGRAM OF WORKS/BUDGET COST
Project : Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro Date : November 5, 2021
Location : Labasan, Bongabong, Oriental Mindoro Pavement Width : 5.00 m
Project ID : Pavement Thickness : 0.23 m
Station Limits : Sta. 0+660.00 - Sta 1+432.00 Shoulder Width : 1.00 m
: Road Width : 8.00 m
Length of PCCP : 772.00 L.M. ( 1.544 Lane KM ) Aggregate Subbase Course Thickness : 0.20 m
Appropriation : 10,000,000.00 Retaining Wall ( Stone Masonry ) : 245.50 m
Source of Fund : GAA 2022 Target Start Date :
Project Description : Construction of Road at Brgy. Labasan to Brgy. Libertad, Brgy. Labasan, Bongabong, Oriental Mindoro. Road Length = 772.00 L.M. ( 1.544 Total Project Duration : 75 C.D.
Lane KM ), Pavement Width = 5.00 m., Pavement Thickness = 0.23 m., Shoulder Width = 1.0 m, Construction of Retaining Wall (Stone No. of Pre-determined : 5 C.D.
Masonry) Total Length = 245.50 L.M. Installation of 1 - Lined RCPC 1-0.60M. dia x 8.00M., Installation of 2 - Lined RCPC 1-0.90M. dia x Unworkable Days
8.00M., Provide S-Type Headwall @ Both Side. See Plan and Details.
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART A OFFICES AND LABORATORY FOR THE ENGINEER 0.32% 25,000.00
PART B OTHER GENERAL REQUIREMENTS 3.56% 280,812.65
Project Component ID PROJECT COMPONENT DESCRIPTION
PART C EARTHWORKS 4.51% 355,980.08
PART D SUBBASE COURSE 19.78% 1,560,910.83
PART E SURFACE COURSES (PLS. SEE FORM POW-2020-01C-00) 56.59% 4,466,283.04
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURE 15.25% 1,204,055.84
Total 100% 7,893,042.44
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 319,163.85 A. Total Direct Cost 7,893,042.44
2. Materials 6,165,427.39 B. OCM and Profit 1,535,528.98
3. Rental of Equipment 1,408,451.20 C. Value Added Tax 5% 471,428.58
4. Provisional Sum / Daywork D. Total Construction Cost 9,900,000.00
(PLS. SEE FORM POW-2020-01B-00) 5. OCM and Profit 1,535,528.98 E. Eng'g & Administrative Overhead, 1.0% 100,000.00
6. Value Added Tax (5%) 471,428.58 F. RROW Acquisition
7. EAO, 1.0% 100,000.00 G. Physical Reserved (Contingency)
8. RROW Acquisition
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 10,000,000.00 H. TOTAL ESTIMATED COST 10,000,000.00
Note: 1. Prices of Materials were based on CMPD 2021 3rd Quarter and Labor based on June 2021 rates in Southern Mindoro District.
Preparation and Submission: Approval:
Prepared by: Checked/Submitted by: Recommending Approval: Approved:
KIM C. MONTESA DETINO V. GUEVARRA, JR. EMMANUEL A. MANALAYSAY ANNIELYN E. PADULLO

Engineer II Chief, Planning & Design Section OIC - Assistant District Engineer District Engineer
Page 304 of 72
FORM POW-2020-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL COST UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
Provision of Combined Field Office and Laboratory Building

A.1.1 (7) 2.50 month 25,000.00 10,000.00 11,340.00 0.32
for the Engineer (Rental Basis)
TOTAL OF PART A 25,000.00
B.4 (1) Construction Survey and Staking 0.770 km 22,431.41 29,131.69 33,035.35 0.28
B.5 Project Billboard / Signboard 2.00 each 5,791.14 2,895.57 3,648.42 0.07
B.7 (2) Occupational Safety & Health Program 1.00 L.S. 98,832.58 98,832.58 112,076.15 1.25
B.8 (2) Traffic Management 1.00 L.S. 65,295.90 65,295.90 74,045.55 0.83
B.9 Mobilization & Demobilization 1.00 L.S. 88,461.62 88,461.62 92,884.70 1.12
TOTAL OF PART B 280,812.65
PART C EARTHWORKS
100 (3) a2 Individual Removal of Trees, Small (301 - 500 mm.dia) 2.00 each 5,677.94 2,838.97 3,577.12 0.07
102 (2) Surplus Common Excavation 1,432.30 cu.m. 203,884.56 142.35 179.37 2.58
103 (6) a Pipe Culverts and Drain Excavation (Common Soil) 46.30 cu.m. 10,736.16 231.88 292.18 0.14

Page 305 of 72
FORM POW-2020-01A-00

ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
ITEM NO. DESCRIPTION UNIT TOTAL COST UNIT COST (DIRECT+INDIRECT)
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED

104 (1) a Embankment from Roadway Excavation (Common Soil) 300.10 cu.m. 69,471.71 231.50 291.69 0.88
105 (1) a Subgrade Preparation ( Common Material ) 4,121.80 sq.m. 66,209.71 16.06 20.23 0.84
TOTAL OF PART C 355,980.08
200 (1) Aggregate Subbase Course 1,655.70 cu.m. 1,560,910.83 942.75 1,187.85 19.78
TOTAL OF PART D 1,560,910.83
311 (1) c1 PCC Pavement (Unreinforced) 0.23m. thk. 3,860.00 sq.m. 4,466,283.04 1,157.07 1,457.92 56.59
TOTAL OF PART E 4,466,283.04
500 (1) a1 Pipe Culverts, 610 mm dia. Class II 8.00 l.m. 18,133.44 2,266.68 2,856.02 0.23
500 (1) a3 Pipe Culverts, 910 mm dia. Class II 16.00 l.m. 68,453.28 4,278.33 5,390.70 0.87
506 (1) Stone Masonry 328.50 cu.m. 1,117,469.12 3,401.73 4,286.18 14.16
TOTAL OF PART G 1,204,055.84
GRAND TOTAL 7,893,042.44

Page 306 of 72
FORM POW-2020-01B-00
MINIMUM EQUIPMENT REQUIREMENT

NUMBER OF NUMBER OF
NO. EQUIPMENT DESCRIPTION CAPACITY NO. EQUIPMENT DESCRIPTION CAPACITY
EQIPMENT EQIPMENT
1 Bulldozer (165 Hp), D6H SERIES II 165 Hp 1 31
2 Payloader (1.50 cu.m.), LX80-2C 1.50 m3/1.95 yd3 2 32
3 Dumptruck (12 cu.yd.) 12 yd3 2 33
4 Motorized Road Grader (140 Hp) 140 Hp 1 34
5 Vibratory Roller (10 mt), SD100DC 10 mt 1 35
6 Water Truck 16000 L 1 36
7 Transit Mixer 5-6 yd3 4 37
8 Concrete Vibrator 5 Amp 2 38
9 Concrete Saw 7.5 Hp 1 39
10 Concrete Batch Plant (30 cu.m.) 30 cu.m. 1 40
11 One Bagger Mixer 4-6 ft3/min 1 41
12 Plate Compactor 5 Hp 1 42
13 Concrete Screeder 5.50 Hp 1 43
14 Backhoe (0.80 cu.m.) 0.80 m3/1.04 yd3 1 44
15 Backhoe, Wheel Mounted (0.28 cu.m.), PW60N-1 0.28 m3/0.37 yd3 1 45
25 mm Maximum Rebar Ø
16 Bar Cutter, Single Phase 1 46
(Grade 40), Single Phase
17 47
18 48
19 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 22 SUB-TOTAL 0
TOTAL 22

Page 307 of 72
FORM-POW-2015-01D-00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Err:509

Err:509
Location : Err:509
Provision of 4x2 Pick Up Type Service Vehicle for the
Item No./Description : A.1.2 (4)
Engineer on Bare Rental Basis
Unit of Measurement : month
Output per hour : 1.00 month
Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
Sub-Total for A -
Name and Capacity No. Of Unit No. of Days Monthly Rate Amount
B. Equipment
Project Duration = 75 Calendar Days
a. Service Vehicle ( 4 x 2 Pick-up Type, Good 1 30 2,000.00 60,000.00

Condition, Double Cab, Including Driver Fuel
and Maintenance )
Sub-total for B 60,000.00

C. Total ( A+B ) 60,000.00
D. Output per hour = 1
E. Direct Unit Cost ( C / D ) 60,000.00
Name and Specification Unit Quantity Unit cost Amount
C. Materials
Sub-total for F -
G. Direct Unit Cost (E+F) 60,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) 0 % of G -
I. Contractor's Profit 0 % of G -
J. Value Added Tax (VAT) 5 % of ( G + H + I ) 3,000.00
K. Total Unit Cost 63,000.00
PREPARED BY:
###
###
Page 308 of 72
FORM POW-2020-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QUANTITY UNIT VAT (5%) TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
Provision of Combined Field Office and Laboratory Building AS SUBMITTED 0.32 2.50 month - - 25,000.00 25,000.00 8% 2,000.00 1,350.00 28,350.00
A.1.1 (7)
for the Engineer (Rental Basis) AS EVALUATED
AS SUBMITTED - - 25,000.00 25,000.00 2,000.00 1,350.00 28,350.00
TOTAL OF PART A
AS EVALUATED
AS SUBMITTED 0.28 0.77 km - 3,454.99 18,976.42 22,431.41 8% 1,794.51 1,211.30 25,437.22
B.4 (1) Construction Survey and Staking
AS EVALUATED
AS SUBMITTED 0.07 2.00 each 5,020.00 701.04 70.10 5,791.14 20% 1,158.23 347.47 7,296.84
B.5 Project Billboard / Signboard
AS EVALUATED
AS SUBMITTED 1.25 1.00 L.S. 22,143.67 69,340.11 7,348.80 98,832.58 8% 7,906.61 5,336.96 112,076.15
B.7 (2) Occupational Safety & Health Program
AS EVALUATED
AS SUBMITTED 0.83 1.00 L.S. 12,978.30 47,481.60 4,836.00 65,295.90 8% 5,223.67 3,525.98 74,045.55
B.8 (2) Traffic Management
AS EVALUATED
AS SUBMITTED 1.12 1.00 L.S. 786.62 - 87,675.00 88,461.62 0% - 4,423.08 92,884.70
B.9 Mobilization & Demobilization
AS EVALUATED
AS SUBMITTED 40,928.59 120,977.74 118,906.32 280,812.65 16,083.02 14,844.79 311,740.46
TOTAL OF PART B
AS EVALUATED
PART C EARTHWORKS
AS SUBMITTED 0.07 2.00 each 2,800.00 337.14 2,540.80 5,677.94 20% 1,135.59 340.68 7,154.21
100 (3) a2 Individual Removal of Trees, Small (301 - 500 mm.dia)
AS EVALUATED
AS SUBMITTED 2.58 1,432.30 cu.m. - 3,714.67 200,169.89 203,884.56 20% 40,776.91 12,233.07 256,894.54
102 (2) Surplus Common Excavation
AS EVALUATED
AS SUBMITTED 0.14 46.30 cu.m. - 548.54 10,187.62 10,736.16 20% 2,147.23 644.17 13,527.56
103 (6) a Pipe Culverts and Drain Excavation (Common Soil)
AS EVALUATED
AS SUBMITTED 0.88 300.10 cu.m. - 2,059.29 67,412.42 69,471.71 20% 13,894.34 4,168.30 87,534.35
104 (1) a Embankment from Roadway Excavation (Common Soil)
AS EVALUATED

FORM POW-2020-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM

DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QUANTITY UNIT VAT (5%) TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE

AS SUBMITTED 0.84 4,121.80 sq.m. - 2,575.99 63,633.72 66,209.71 20% 13,241.94 3,972.58 83,424.23
105 (1) a Subgrade Preparation ( Common Material )
AS EVALUATED
AS SUBMITTED 2,800.00 9,235.63 343,944.45 355,980.08 71,196.01 21,358.80 448,534.89
TOTAL OF PART C
AS EVALUATED
AS SUBMITTED 19.78 1,655.70 cu.m. 1,401,334.80 6,208.54 153,367.49 1,560,910.83 20% 312,182.17 93,654.65 1,966,747.65
200 (1) Aggregate Subbase Course
AS EVALUATED
AS SUBMITTED 1,401,334.80 6,208.54 153,367.49 1,560,910.83 312,182.17 93,654.65 1,966,747.65
TOTAL OF PART D
AS EVALUATED
AS SUBMITTED 56.59 3,860.00 sq.m. 3,750,414.60 51,753.23 664,115.21 4,466,283.04 20% 893,256.61 267,976.98 5,627,516.63
311 (1) c1 PCC Pavement (Unreinforced) 0.23m. thk.
AS EVALUATED
AS SUBMITTED 3,750,414.60 51,753.23 664,115.21 4,466,283.04 893,256.61 267,976.98 5,627,516.63
TOTAL OF PART E
AS EVALUATED
AS SUBMITTED 0.23 8.00 l.m. 13,606.40 1,459.52 3,067.52 18,133.44 20% 3,626.69 1,088.01 22,848.14
AS EVALUATED
AS SUBMITTED 0.87 16.00 l.m. 56,591.36 3,781.44 8,080.48 68,453.28 20% 13,690.66 4,107.20 86,251.14
AS EVALUATED
AS SUBMITTED 14.16 328.50 cu.m. 899,751.64 125,747.75 91,969.73 1,117,469.12 20% 223,493.82 67,048.15 1,408,011.09
506 (1) Stone Masonry
AS EVALUATED
AS SUBMITTED 969,949.40 130,988.71 103,117.73 1,204,055.84 240,811.17 72,243.36 1,517,110.37
TOTAL OF PART G
AS EVALUATED
AS SUBMITTED 6,165,427.39 319,163.85 1,408,451.20 7,893,042.44 1,535,528.98 471,428.58 9,900,000.00
GRAND TOTAL
AS EVALUATED

Provision of Combined Field Office and Laboratory Building for the Engineer (Rental
Item No./Description : A.1.1 (7)
Basis)
Unit of Measurement : 2.50 month
Output per hour - As Submitted : 1.00 month
Output per hour - As Evaluated :
A.1 Labor
Sub-Total for A.1 - As Submitted -

A.2 Labor
Sub-Total for A.2 - As Evaluated

Name and Capacity No. Of Unit No. of Month Monthly Rate Amount
B.1 Equipment
a. Office & Laboratory for the Engineer / 1 1 10,000.00 10,000.00

Field Office House including furnitures, supplies,
materials & survey equipments.
( Rental Basis )
Sub-Total for B.1 - As Submitted 10,000.00

B.2 Equipment
Sub-Total for B.2 - As Evaluated

C.1 Total ( A.1+B.1 ) - As Submitted 10,000.00
C.2 Total ( A.2+B.2 ) - As Evaluated
D.1 Output per hour - As Submitted 1
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost ( C.1 / D.1 ) - As Submitted 10,000.00
E.2 Direct Unit Cost ( C.2 / D.2 ) - As Evaluated
F.1 Materials
Sub-Total for F.1 - As Submitted -

F.2 Materials
Sub-Total for F.2 - As Evaluated

G.1 Direct Unit Cost ( E.1 + F.1 ) - As Submitted 10,000.00
G.2 Direct Unit Cost ( E.2 + F.2 ) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0 % of G.1 -
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0 % of G.2
I.1 Contractor's Profit - As Submitted 8 % of G.1 800.00
I.2 Contractor's Profit - As Evaluated 8 % of G.2
J.1 Value Added Tax (VAT) - As Submitted 5 % of ( G.1 + H.1 + I.1 ) 540.00
J.2 Value Added Tax (VAT) - As Evaluated 5 % of ( G.2 + H.2 + I.2 )
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 11,340.00
K.2 Total Unit Cost - As Evaluated (G.2+H.2+I.2+J.2)
PREPARED BY: CHECKED/REVIEWED BY:
KIM C. MONTESA DETINO V. GUEVARRA, JR.

Engineer II Chief, Planning & Design Section
Item No./Description : B.4 (1) Construction Survey and Staking
Unit of Measurement : 0.77 km
Output per hour - As Submitted : 1.00 km
A.1 Labor
a. Geodetic Engineer 1 8.00 170.70 1,365.64

b. Skilled Laborer 2 8.00 64.11 1,025.76
c. Laborer 4 8.00 49.46 1,582.72
d. Driver 1 8.00 64.11 512.88
Sub-Total for A.1 - As Submitted 4,487.00

A.2 Labor

Name and Capacity Unit No. of Hours Rate Amount
B.1 Equipment
a. Total Station 1 8.00 1,250.00 10,000.00

b. Automatic Level 1 8.00 562.50 4,500.00
c. Cargo/Service Truck (9-10 mt) 1 8.00 1,212.00 9,696.00
Minor Tools ( 10% of Labor ) 448.70 448.70

B.2 Equipment

F.1 Materials

F.2 Materials

I.1 Contractor's Profit - As Submitted 8 % of G.1 2,330.54
J.1 Value Added Tax (VAT) - As Submitted 5 % of ( G.1 + H.1 + I.1 ) -

Item No./Description : B.4 (8) Permanent Monuments and Markers
Unit of Measurement : 2.00 each
Output per hour - As Submitted : 1.00 each
A.1 Labor
a.Construction Foreman 1 1.00 88.57 88.57

b.Laborer 3 1.00 49.46 148.38
Sub-Total for A.1 - As Submitted 236.95

A.2 Labor

Name and Capacity Unit No. of Hours Rate Amount
B. Equipment
a. One Bagger Mixer (4-6 cu.ft./min) 1 1.00 - -

Sub-Total for B.1 - As Submitted 23.70

B.2 Equipment

C.1 Total ( A.1+B.1 ) - As Submitted 260.65
E.1 Direct Unit Cost ( C.1 / D.1 ) - As Submitted 260.65
F.1 Materials
Footing Reinforced Concrete
a. Gravel cu.m. 0.105 838.37 88.03
b. Sand cu.m. 0.053 683.37 36.22
c. Cement bags 1.050 285.00 299.25
Masonry
a. 100 mm thk CHB (Non - Load Bearing) pc 19.000 14.00 266.00
b. Cement bags 0.735 285.00 209.48
c. Sand cu.m. 0.062 683.37 42.37
d. Reinforcing Steel kg 4.536 52.00 235.87
e. # 16 Tie Wire kg 0.070 150.00 10.50
Footing Reinforcing Steel
a. Deformed Reinforcing Steel (G40 / G60) kg 9.953 52.00 517.56
b. # 16 Tie Wire kg 0.149 150.00 22.35
Plastering
a. Gravel cu.m. 0.900 838.37 754.53
b. Sand cu.m. 0.070 683.37 47.84
Painting
a. Concrete Nuetralizer lit 0.050 160.00 8.00
b. Concrete Sealer/ Primer gal 0.110 - -
c. Patching Compound gal 0.140 - -
d. Semi-Gloss Latex (Two Coats) gal 0.220 - -
Sub-Total for F.1 - As Submitted 2,537.99

F.2 Materials

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12 % of G.1 335.84
PREPARED BY:

Item No./Description : B.5 Project Billboard / Signboard
Output per hour - As Evaluated
A.1 Labor
a. Construction Foreman 1 1.00 88.57 88.57

b. Skilled Laborer 1 1.00 64.11 64.11
c. Laborer 4 1.00 49.46 197.84

A.2 Labor

Name and Capacity Unit Quantity Rate Amount
B.1 Equipment

B.2 Equipment

F.1 Materials
a. Plywood Marine 1/2" x 4' x 8' pc. 1.00 820.00 820.00

b. Coco Lumber bdft 42.00 24.00 1,008.00
c. 4' x 8' Tarpaulin bdft 32.00 20.00 640.00
d. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg 0.42 100.00 42.00

F.2 Materials


Item No./Description : B.7 (2) Occupational Safety & Health Program
Unit of Measurement : 1.00 L.S.
Output per hour - As Submitted : 1.00 L.S.
Designation No. of Person No. of Days Daily Rate Amount
A.1 Labor
a. Safety Officer 1 25.71 1,163.84 29,927.31

b. First Aider / Sanitation Aide 1 60.00 656.88 39,412.80

A.2 Labor

Name and Capacity No. of Unit No. of Hours Hourly Rate Amount
B.1 Equipment
a. Portable Mist-Based Sanitation Tent 1 480.00 9.78 4,694.40

b. Thermal Scanner (w/ rechargeable battery) 2 480.00 1.03 988.80
c. Power Sprayer w/ complete accessories 1 480.00 3.47 1,665.60

B.2 Equipment

F.1 Materials
a. Safety Helmet man-day 564.50 0.34 191.93
b. Safety Shoes man-day 89.01 4.11 365.82
c. Safety Vest man-day 564.50 2.22 1,253.19
d. Working Gloves man-day 89.01 7.67 682.69
e. Face Mask (Surgical/ Cloth) man-day 564.50 10.00 5,645.00
f. Rubber Boots man-day 475.49 1.39 660.93
g. Eye Googles man-day 62.31 5.00 311.53
h. Rain Coats (30% of the Duration) man-day 169.35 0.34 57.58
Antiseptics and Disinfectant

j. Sanitizing Solution lit 15.00 100.00 1,500.00
k. Ethyl Alcohol lit 15.00 185.00 2,775.00
l. Disinfectant Spray can 7.50 1,000.00 7,500.00
m. Lliquid Handsoap lit 15.00 80.00 1,200.00
F.2 Materials

J.1 Value Added Tax (VAT) - As Submitted 5 % of ( G.1 + H.1 + I.1 ) 5,336.96

Item No./Description : B.8 (2) Traffic Management
A.1 Labor
a. Traffic Controller (Flagman) 2 480.00 49.46 47,481.60

A.2 Labor

Name and Capacity Unit Quantity Hourly Rate Amount
B.1 Equipment
a. Two-way Radio 2 480.00 2.60 2,496.00
a. Barricade Flasher Light 5 720.00 0.65 2,340.00
(3 Volts, Battery Operated, Amber Color
w/ lifespan consideration of 6 months)

B.2 Equipment

F.1 Materials
a. Speed Restriction (R4-1) (2sets) each-day 120.00 4.73 567.60
b. Roadwork Ahead (T1-1) (2sets) each-day 120.00 10.95 1,314.00
c. End Roadwork (T2-16) (2sets) each-day 120.00 10.95 1,314.00
d. End Speed Restriction (R4-2) (2sets) each-day 120.00 4.73 567.60
e. Workmen Ahead (T1-5) (2sets) each-day 120.00 5.64 676.80
f. Prepare to Stop (T1-18) (2sets) each-day 120.00 5.64 676.80
g. Temporary Hazard Marker (Chevron, T5-5) (1set) each-day 75.00 5.76 432.00
h. Road Machinery (T1-3) (2sets) each-day 75.00 6.54 490.50
a. Temporary Bollards (@ 5 meters apart) (16sets) each-day 480.00 1.64 787.20
b. Plastic Safety Barriers (63sets) each-day 1,890.00 2.74 5,178.60
a. Safety Vest (2 sets) each-day 120.00 2.22 266.40
b. Hard Hat (2 sets) each-day 120.00 0.25 30.00
c. Safety Shoes (2 sets) each-day 120.00 2.77 332.40
a. Stop and Go Marker (on Red & Greed each-day 120.00 2.87 344.40
Background, 2 sets)
F.2 Materials


Item No./Description : B.9 Mobilization & Demobilization
A.1 Labor
Sub-Total for A.1 - As Submitted -

A.2 Labor

Name and Capacity No. Of Unit No. of Hours Hourly Rate Amount
B.1 Equipment
a. Water Truck/Pump (16000 L) 1 5.00 2,450.00 12,250.00

b. Dumptruck (12 cu.yd.) 4 5.00 1,420.00 28,400.00
c. Trailer Truck 1 5.00 1,960.00 9,800.00
d. Transit Mixer (5-6 cu.yd) 4 5.00 1,318.00 26,360.00
e. Motorized Road Grader (140 Hp), G710A 1 5.00 2,173.00 10,865.00

B.2 Equipment

F.1 Materials
a. Miscellaneous l.s. 1.00 786.62 786.62
Sub-Total for F.1 - As Submitted 786.62

F.2 Materials

I.1 Contractor's Profit - As Submitted 0 % of G.1 -


Err:509
Location : Err:509
Item No./Description : B.12 Removal and Relocation of Utilities
Output per hour : 1.00 L.S.

A. Labor
Sub-Total for A -
B. Equipment
a. Removal and Relocation of Utilities 0 8.00 8,750.00 -
Sub-total for B -
C. Total ( A+B ) -
D. Output per hour = 1
E. Direct Unit Cost ( C / D ) -
C. Materials
Sub-total for F -
G. Direct Unit Cost (E+F) -
H. Overhead, Contingencies & Miscellaneous (OCM) 12 % of G -
I. Contractor's Profit 8 % of G -
J. Value Added Tax (VAT) 5 % of ( G + H + I ) -
K. Total Unit Cost -
PREPARED BY:
###
###
Page 318 of 72

Err:509
Location : Err:509
Item No./Description : 100 (3) a1 Individual Removal of Trees, Small (150 - 300 mm.dia)
Unit of Measurement : each
Output per hour : 1.00 each

A. Labor

c. Laborer 2 0.33 49.46 32.64
Sub-Total for A 83.03

B. Equipment
a. Backhoe (0.80 cu.m.), SE 130 LC-2 1 0.25 1,537.00 384.25

b. Dumptruck (12 cu.yd.) 1 0.17 1,420.00 241.40
c. Chainsaw 1 0.17 75.36 12.81
Sub-total for B 642.61

C. Total ( A+B ) 725.64
D. Output per hour = 1.00 cu. m.
E. Direct Unit Cost ( C / D ) 725.64
C. Materials
a. Wire Rope, 1" Ø - 5 uses m. 20.00 350.00 1,400.00
Sub-total for F 1,400.00

H. Overhead, Contingencies & Miscellaneous (OCM) 12 % of G 255.08
I. Contractor's Profit 8 % of G 170.05
J. Value Added Tax (VAT) 5 % of ( G + H + I ) 127.54
PREPARED BY:
###
###
Page 319 of 72
A.1 Labor

c. Laborer 2 0.67 49.46 66.28

A.2 Labor

B.1 Equipment

b. Dumptruck (12 cu.yd.) 1 0.33 1,420.00 468.60
c. Chainsaw 1 0.33 75.36 24.87

B.2 Equipment

D.1 Output per hour - As Submitted 1.00 cu. m.
F.1 Materials
a. Wire Rope, 1" Ø - 5 uses m. 20.00 350.00 1,400.00

F.2 Materials



Err:509
Location : Err:509
Unit of Measurement : - each

A. Labor

c. Laborer 2 3.33 49.46 329.40

B. Equipment
a. Backhoe (0.80 cu.m.), SE 130 LC-2 1 2.50 1,537.00 3,842.50

b. Dumptruck (12 cu.yd.) 1 1.67 1,420.00 2,371.40
c. Chainsaw 1 1.67 75.36 125.85

C. Total ( A+B ) 7,219.47
C. Materials
a. Rope, 1" Ø - 5 uses m. 20.00 350.00 1,400.00

H. Overhead, Contingencies & Miscellaneous (OCM) 12 % of G 1,034.34
PREPARED BY:
###
###
Page 321 of 72

Err:509
Location : Err:509

A. Labor

c. Laborer 2 6.67 49.46 659.80
Sub-Total for A 1,678.17

B. Equipment

b. Dumptruck (12 cu.yd.) 1 3.33 1,420.00 4,728.60
c. Chainsaw 1 3.33 75.36 250.95

C. Total ( A+B ) 14,426.63
C. Materials
a. Rope, 1" Ø - 5 uses m. 20.00 350.00 1,400.00

I. Contractor's Profit 8 % of G 1,266.13
PREPARED BY:
###
###
Page 322 of 72

Err:509
Location : Err:509
Item No./Description : 100 (4) Individual Removal of Trees, Large (above 900 mm.dia)

A. Labor
a. Construction Foreman 1 13.33 88.57 1,180.64

c. Laborer 2 13.33 49.46 1,318.60

B. Equipment

b. Dumptruck (12 cu.yd.) 1 6.66 1,420.00 9,457.20
c. Chainsaw 1 6.66 75.36 501.90

C. Total ( A+B ) 28,850.62
C. Materials
a. Rope, 1" Ø - 5 uses m. 20.00 350.00 1,400.00

I. Contractor's Profit 8 % of G 2,420.05
J. Value Added Tax (VAT) 5 % of ( G + H + I ) 1,815.04
PREPARED BY:
###
###
Page 323 of 72
Item No./Description : 100(1) Clearing and Grubbing
Unit of Measurement : 0.77 ha
Output per hour - As Submitted : 0.05 ha
A.1 Labor

b. Laborer 2 0.33 49.46 32.64

A.2 Labor

B.1 Equipment
a. Payloader (1.50 cu.m.), LX80-2C 1 0.25 1,733.00 433.25

b. Dumptruck (12 cu.yd.) 1 0.17 1,420.00 241.40
c. Bulldozer (165 Hp), D6H SERIES II PSDS/DD 1 0.17 49.25 8.37

B.2 Equipment

F.1 Materials

F.2 Materials

H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12 % of G.1 1,795.15
PREPARED BY:


Err:509
Location : Err:509
Item No./Description : 101 (3) b1 Removal of Actual Structures/Obstruction, PCCP (Unreinforced) 0.15m. thk.
Unit of Measurement : 0.77 sq.m.
Output per hour : 61.33 sq.m.

A. Labor

b. Laborer 2 1.00 49.46 98.92

B. Equipment
a. Backhoe w/ Breaker (0.80 cu.m.), SE 130 LC-2 1 1.00 1,998.10 1,998.10

b. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
c. Dumptruck (12 cu.yd.) 1 0.50 1,420.00 710.00

C. Total ( A+B ) 4,647.34
C. Materials
Sub-total for F -
G. Direct Unit Cost (E+F) 75.78
K. Total Unit Cost 95.48
PREPARED BY:
###
###
Page 325 of 72

Err:509
Location : Err:509
Item No./Description : 101 (3) b3 Removal of Actual Structures/Obstruction, PCCP (Unreinforced) 0.23m. thk.
Unit of Measurement : - sq.m.

A. Labor

b. Laborer 2 1.00 49.46 98.92

B. Equipment

c. Dumptruck (12 cu.yd.) 1 0.50 1,420.00 710.00

C. Total ( A+B ) 4,647.34
C. Materials
Sub-total for F -
PREPARED BY:
###
###
Page 326 of 72

Err:509
Location : Err:509
Item No./Description : 101 (3) d Removal of Actual Structures/Obstruction, Sidewalk 0.10m. thk.
Unit of Measurement : sq.m.

A. Labor

b. Laborer 2 1.00 49.46 98.92

B. Equipment

c. Dumptruck (12 cu.yd.) 1 0.50 1,420.00 710.00

C. Total ( A+B ) 4,647.34
C. Materials
Sub-total for F -
PREPARED BY:
###
###
Page 327 of 72

Err:509
Location : Err:509
Item No./Description : 101 (6) Removal of Structures and Obstruction, Concrete
Unit of Measurement : cu.m.
Output per hour : 5.00 cu.m.

A. Labor

c. Laborer 4 1.00 49.46 197.84

B. Equipment
a. Backhoe w/ Breaker (0.80 cu.m.), SE 130 LC-2 1 0.50 1,998.10 999.05

b. Jackhammer 1 1.00 150.00 150.00
c. Air Compressor (356-450 cfm) 1 1.00 965.00 965.00
d. Dumptruck (12 cu.yd.) 1 0.125 1,420.00 177.50
e. Payloader (1.50 cu.m.), LX80-2C 1 0.125 1,733.00 216.63
f. Cutting Outfit 1 1.00 45.45 45.45

C. Total ( A+B ) 3,009.72
C. Materials
Sub-total for F -
PREPARED BY:
###
###
Page 328 of 72
Item No./Description : 103 (1) a Structure Excavation (Common Soil)
Unit of Measurement : 46.30 cu.m.
Output per hour - As Submitted : 20.00 cu.m.
A.1 Labor

b. Laborer 3 0.83 49.46 123.16

A.2 Labor

B.1 Equipment
a. Dumptruck (12 cu.yd.) 2 1.00 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.), SE 130 LC-2 1 1.00 1,537.00 1,537.00

B.2 Equipment

F.1 Materials

F.2 Materials

G.1 Direct Unit Cost ( E.1 + F.1 ) - As Submitted 229.67
K.1 Total Unit Cost - As Submitted (G.1+H.1+I.1+J.1) 289.38
PREPARED BY:

Item No./Description : 103 (3) Foundation Fill
Unit of Measurement : #NAME? cu.m.
A.1 Labor

b. Laborer 4 1.00 49.46 197.84

A.2 Labor

B.1 Equipment
a. Plate Compactor (5 Hp), 400-500 Gasoline Engine 1 1.00 123.00 123.00

b. Water Truck/Pump (16000 L) 1 0.10 2,450.00 245.00
Minor Tools (10 % of Labor Cost) 28.64

B.2 Equipment

F.1 Materials
a. Filling Materials cu.m. 1.15 838.37 964.13

F.2 Materials

PREPARED BY:

Item No./Description : 102 (2) Surplus Common Excavation
Unit of Measurement : 1,432.30 cu.m.
A.1 Labor
For Excavation Work :
b. Laborer 2 0.83 49.46 82.10

A.2 Labor

B.1 Equipment
a. Bulldozer (165 Hp), D6H SERIES II PSDS/DD 1 1.00 3,379.00 3,379.00

c. Payloader (1.50 cu.m.), LX80-2C - at disposal area 1 0.25 1,733.00 433.25
d. Dumptruck (12 cu.yd.) 2 1.00 1,420.00 2,840.00

B.2 Equipment

F.1 Materials

F.2 Materials


Item No./Description : 103 (6) a Pipe Culverts and Drain Excavation (Common Soil)
A.1 Labor

b. Laborer 3 1.00 49.46 148.38

A.2 Labor

B.1 Equipment
a. Dumptruck (12 cu.yd.) 2 1.00 1,420.00 2,840.00

b. Backhoe (0.80 cu.m.), SE 130 LC-2 1 1.00 1,537.00 1,537.00

B.2 Equipment

F.1 Materials

F.2 Materials


Item No./Description : 104 (1) a Embankment from Roadway Excavation (Common Soil)
A.1 Labor
b. Laborer 2 0.83 49.46 82.10
Spreading & Compaction :
b. Laborer 2 1.00 49.46 98.92

A.2 Labor

B.1 Equipment
a. Bulldozer (165 Hp), D6H SERIES II PSDS/DD 1 0.83 3,379.00 2,804.57
c. Dumptruck (12 cu.yd.) 2 0.83 1,420.00 2,357.20
Spreading & Compaction :
a. Motorized Road Grader (140 Hp), G710A 1 1.00 2,173.00 2,173.00
b. Vibratory Roller (10 mt), SD100DC 1 1.00 1,846.00 1,846.00
c. Water Truck/Pump (16000 L) 1 0.25 2,450.00 612.50

B.2 Equipment

F.1 Materials

F.2 Materials



Err:509
Location : Err:509
Item No./Description : 104 (2) a Embankment from Borrow ( Common Soil)
Output per hour : 50.00 cu.m. / hr.

A. Labor

b. Laborer 2 1.00 49.46 98.92

B. Equipment


C. Total ( A+B ) 4,818.99
C. Materials
a. Common Borrow ( w/ 25% Shinkage Factor ) cu.m. 1.25 545.97 682.46
Sub-total for F 682.46

PREPARED BY:
###
###
Page 334 of 72
Item No./Description : 105 (1) a Subgrade Preparation ( Common Material )
Unit of Measurement : 4,121.80 sq.m.
Output per hour - As Submitted : 300.00 sq.m.
A.1 Labor

b. Laborer 2 1.00 49.46 98.92

A.2 Labor

B.1 Equipment


B.2 Equipment

D.1 Output per hour - As Submitted 300.00 sq. m.
F.1 Materials

F.2 Materials


Item No./Description : 200 (1) Aggregate Subbase Course
A.1 Labor

b. Laborer 2 1.00 49.46 98.92

A.2 Labor

B.1 Equipment


B.2 Equipment

F.1 Materials
a. Agg. Subbase Course ( w/ 15% Shinkage Factor ) cu.m. 1.15 735.97 846.37

F.2 Materials


Item No./Description : 311 (1) a PCC Pavement (Unreinforced) 0.15m. thk.
A.1 Labor

c. Laborer 12 1.00 49.46 593.52

A.2 Labor

B.1 Equipment
a. Transit Mixer (5-6 cu.yd) 4 1.00 1,318.00 5,272.00
b. Concrete Vibrator 2 1.00 91.25 182.50
c. Concrete Batch Plant (30 cu.m.) 1 1.00 1,759.50 1,759.50
d. Payloader (1.50 cu.m.), LX80-2C 1 1.00 1,733.00 1,733.00
e. Concrete Screeder (5.50 Hp), Water Truss Screed 1 1.00 545.00 545.00
f. Water Truck/Pump (16000 L) 1 1.00 2,450.00 2,450.00
g. Concrete Saw (7.50 Hp), 14" Blade Ø 1 1.00 32.63 32.63
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

B.2 Equipment

F.1 Materials
a. Reinforcing Steel Bar kg. 0.33 52.00 17.16
b. Curing Compound lit. 0.29 45.00 13.05
c. Asphalt Sealant lit. 0.12 40.00 4.80
d. Steel Forms (Rental) l.m. 0.46 40.00 18.40
e. Sand cu.m 0.0825 683.37 56.38
f. Gravel (G1-1/2) cu.m 0.15 838.37 125.76
g. Cement bag 1.43 285.00 407.55
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" ᴓ l.m. 0.0078 34.33 0.27
j. Grease / Tar lit. 0.0015 300.00 0.45

F.2 Materials

PREPARED BY:

Item No./Description : 311 (1) c1 PCC Pavement (Unreinforced) 0.23m. thk.
A.1 Labor

c. Laborer 12 1.00 49.46 593.52

A.2 Labor

B. Equipment

B.2 Equipment

F.1 Materials
e. Sand cu.m 0.1265 683.37 86.45
f. Gravel (G1-1/2) cu.m 0.23 838.37 192.83
g. Cement bag 2.19 285.00 624.15
i. Pipe Sleeve, 1" ᴓ l.m. 0.0071 34.33 0.24
j. Grease / Tar lit. 0.0087 300.00 2.61

F.2 Materials



Err:509
Location : Err:509
Item No./Description : 311 (1) e1 PCC Pavement (Unreinforced) 0.28m. thk.

A. Labor

c. Laborer 12 1.00 49.46 593.52

B. Equipment

C. Total ( A+B ) 12,982.07
D. Output per hour = 57.50 sq. m.
C. Materials
e. Sand cu.m 0.1540 683.37 105.24
f. Gravel (G1-1/2) cu.m 0.28 838.37 234.74
g. Cement bag 2.66 285.00 758.10
i. Pipe Sleeve, 2" ᴓ l.m. 0.0078 96.67 0.75
j. Grease / Tar lit. 0.0078 300.00 2.34

PREPARED BY:
###
###
Page 339 of 72
Item No./Description : 404 (1) a Reinforcing Steel, Grade 40
Unit of Measurement : #NAME? kg
Output per hour - As Submitted : 180.00 kg
A.1 Labor

c. Laborer 8 1.00 49.46 395.68
B.1 Equipment
a. Bar Cutter, Single Phase 1 0.50 219.75 109.88

b. Bar Bender, Three Phase 1 0.50 351.50 175.75
c. Cargo/Service Truck (9-10 mt) 1 0.15 1,212.00 181.80

B.2 Equipment

D.1 Output per hour - As Submitted 180.00 kg.
F.1 Materials
a. Tie Wire ( 2% of RSB ) kg. 0.021 150.00 3.15

b. Reinforcing Steel Bar, Grade 40 kg. 1.050 52.00 54.60

F.2 Materials

PREPARED BY:

Item No./Description : 405 (1) a3 Structural Concrete, Class A, 20.68 Mpa
A.1 Labor

c. Laborer 8 1.00 49.46 395.68
Installation & Removal of Formworks/Falseworks
c. Laborer 8 1.00 49.46 395.68

A.2 Labor

B.1 Equipment
a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1.00 1,833.00 1,833.00

b. Welding Machine (300 A), Gas/Diesel Driven 1 1.00 371.00 371.00
c. Dumptruck (12 cu.yd.) 1 0.10 1,420.00 142.00

B.2 Equipment

F.1 Materials
a. Good Lumber - 4 uses bd.ft. 70.00 35.00 612.50

b. Plywood Marine 1/2" x 4' x 8' - 4 uses pc. 1.60 820.00 328.00
c. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.70 100.00 70.00
d. Cement bags 9.50 285.00 2,707.50
e. Sand cu.m 0.50 683.37 341.69
f. Gravel cu.m 1.00 838.37 838.37

F.2 Materials

PREPARED BY:

Item No./Description : 500 (1) a1 Pipe Culverts, 610 mm dia. Class II
Unit of Measurement : 8.00 l.m.
Output per hour - As Submitted : 1.00 l.m.
A.1 Labor

c. Laborer 4 0.44 49.46 87.05

A.2 Labor

B.1 Equipment

b. Plate Compactor (5 Hp), 400-500 Gasoline Engine 1 0.22 123.00 27.06

B.2 Equipment

F.1 Materials
a. Portland Cement bag 0.774 285.00 220.59

b. Sand cu.m 0.044 683.37 30.07
c. R.C. Pipes ( 610mm dia. ) pc 1.000 1,390.00 1,390.00
d. Sand Bedding/Selected Sandy Soil cu.m 0.088 683.37 60.14

F.2 Materials



Err:509
Location : Err:509
Unit of Measurement : #NAME? l.m.
Output per hour : 1.00 l.m.

A. Labor

c. Laborer 4 0.80 49.46 158.27

B. Equipment


C. Total ( A+B ) 1,028.88
C. Materials

b. Sand cu.m 0.080 683.37 54.67

PREPARED BY:
###
###
Page 343 of 72

Err:509
Location : Err:509
Item No./Description : 505 (2) a Grouted Riprap (Class A)
Output per hour : 1.25 cu.m.

A. Labor

c. Laborer 8 1.00 49.46 395.68

B. Equipment
a. One Bagger Mixer (4-6 cu.ft/min) 1 1.00 172.00 172.00

Minor Tools (5% of Labor) 30.62 30.62

C. Total ( A+B ) 937.59
C. Materials
a. Cement bags 3.00 285.00 855.00

b. Sand cu.m 0.25 683.37 170.84
c. Gravel Fill cu.m 0.015 838.37 12.58
d. Weep Holes ( PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders cu.m 1.05 833.37 875.04
Miscellaneous (1% of Materials) 19.61 19.61

PREPARED BY:
###
###
Page 344 of 72
Unit of Measurement : 16.00 l.m.
Output per hour - As Submitted : 1.00 l.m.
A.1 Labor

c. Laborer 4 0.57 49.46 112.77

A.2 Labor

B.1 Equipment


B.2 Equipment

C.1 Materials

b. Sand cu.m 0.061 683.37 41.69

F.2 Materials


Item No./Description : 506 (1) Stone Masonry
A.1 Labor

c. Laborer 8 1.00 49.46 395.68

A.2 Labor

B.1 Equipment
a. One Bagger Mixer (4-6 cu.ft/min) 1 1.00 172.00 172.00

c. Backhoe, Wheel Mounted (0.28 cu.m.), PW60N-1 1 0.10 922.00 92.20
Minor Tools (10 % of Labor Cost) 61.25 61.25

B.2 Equipment

F.1 Materials
a. Cement bags 5.50 285.00 1,567.50

b. Sand cu.m 0.30 683.37 205.01
c. Gravel Fill cu.m 0.02 838.37 16.77
d. Weep Holes ( PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders cu.m 1.05 833.37 875.04
Miscellaneous (1% of Materials) 27.12 27.12

F.2 Materials


Item No./Description : 611 (1) Trees Furnishing and Transplanting
A.1 Labor

c. Laborer 2 1.00 49.46 98.92

A.2 Labor

B.1 Equipment
Sub-Total for B.1 - As Submitted -

B.2 Equipment

F.1 Materials
a. Trees each 1.00 8.00 8.00

F.2 Materials



Err:509
Location : Err:509
Item No./Description : 612 (1) Reflectorized Thermoplastic Pavement Markings (White)

A. Labor

c. Laborer 6 1.00 49.46 296.76

B. Equipment
a. Cargo/Service Truck (2-5 mt) 1 1.00 783.00 783.00

b. Applicator Machine 1 1.00 93.75 93.75
c. Kneading Machine 1 1.00 187.50 187.50

C. Total ( A+B ) 1,629.16
D. Output per hour = 25.00 sq.m.
C. Materials
a. Thermoplastic Paint (White) bag 0.325 1,550.00 503.75

b. Glass Beads bag 0.033 640.00 21.12
c. Primer liter 0.120 160.00 19.20
d. LPG ( 50 kg. ) cyl. 0.004 3,500.00 14.00
e. LPG ( 12 kg. ) cyl. 0.002 840.00 1.68
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous ( 5% of Materials ) 28.01 28.01

PREPARED BY:
###
###
Page 348 of 72

Err:509
Location : Err:509
Item No./Description : 612 (2) Reflectorized Thermoplastic Pavement Markings (Yellow)
Unit of Measurement : sq.m.

A. Labor

c. Laborer 6 1.00 49.46 296.76

B. Equipment
a. Cargo/Service Truck (2-5 mt) 1 1.00 783.00 783.00

b. Applicator Machine 1 1.00 93.75 93.75
c. Kneading Machine 1 1.00 187.50 187.50

C. Total ( A+B ) 1,629.16
D. Output per hour = 25.00 sq.m.
C. Materials
a. Thermoplastic Paint (Yellow) bag 0.325 1,700.00 552.50

b. Glass Beads bag 0.033 640.00 21.12
c. Primer liter 0.120 160.00 19.20
d. LPG ( 50 kg. ) cyl. 0.004 3,500.00 14.00
e. LPG ( 12 kg. ) cyl. 0.002 840.00 1.68
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous ( 5% of Materials ) 30.44 30.44

PREPARED BY:
###
###
Page 349 of 72

Pow Const. of Road at Brgy. Labasan To Libertad

Uploaded by

Copyright:

Available Formats

You might also like

Pow Const. of Road at Brgy. Labasan To Libertad

Uploaded by

Document Information

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

Pow Const. of Road at Brgy. Labasan To Libertad

Uploaded by

Copyright:

Available Formats

E.

EQUIPMENT RENTAL RATES

C.M.V. TH18/65, 200 mm Ø 65 m

Pile Integrity Testing (Sonic) & accessories

Pile Integrity Testing & accessories

Dynamic Pile Testing

Tower Height = 28 ft, No. of Lights = 4 x 1000 watts, hp = 10.50

Item Description : FOR SAND, GRAVEL & BOULDERS:

Total Hauling Distance : 9.386 km

TIME MOTION ANALYSIS :

Loading Time = 3 mins

No. of Dumptrucks Used: 2 Dumptruck

Total Hauling Distance : 9.386 km

TIME MOTION ANALYSIS :

Loading Time = 4 mins

No. of Dumptrucks Used: 2 Dumptruck

FOR SAND, GRAVEL & BOULDERS:

MATERIALS SOURCE : BONGABONG RIVER (ALONG BSRSR)

FLAT PROJECT SITE - CSR (JCT)

CSR - BSRSR (JCT MALITBOG)

ALONG CSR: BSRSR JCT - SAN ISIDRO

TOTAL 13.386 Km.

ROLLING NATIONAL HIGHWAY TO QUARRY SITE

FOR EMBANKMENT AND AGG. SUB. BASE COURSE MATERIALS:

MATERIALS SOURCE : BONGABONG RIVER (ALONG BSRSR)

FLAT PROJECT SITE - CSR (JCT)

CSR - BSRSR (JCT MALITBOG)

ALONG CSR: BSRSR JCT - SAN ISIDRO

TOTAL 13.386 Km.

ROLLING NATIONAL HIGHWAY TO QUARRY SITE

Calendar days = 47.35

Location : Labasan, Bongabong, Oriental Mindoro

Computation for Items 103-3 and 103-6

103 (3) = wxtxL foundation fill

Computation for Item 103 (6) :

1 + 020.00 1 - 0.90 m dia x 8 ENCODE HERE

d= 1.57 m. STA. BARREL DIAMETER A BL BR HL HR W L LL LR ave d. 103 (6) 506 (1)

1 + 428.00 1 - 0.90 m dia x 8

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

0 + 000.00 0 - 0.00 m dia x 0

Computation for Item 506 (1), RCPC Headwalls

Volume = Volume of headwall - Volume of RCPC

Location : Labasan, Bongabong, Oriental Mindoro

46.32 8.00 16.00 32.14

Location : Labasan, Bongabong, Oriental Mindoro

DISTANCE AREA VOLUME AREA VOLUME

0 + 660.00 - 3.245 - - 0.718 - - Beg. of Project

TOTAL 772.00 1,807.43 300.09

Location : Labasan, Bongabong, Oriental Mindoro

DISTANCE LENGTH AREA AREA VOLUME

0 + 660.00 - 7.411 - - 2.253 - - Beg. of Project

TOTAL 4,121.79 1,655.66

Location: Labasan, Bongabong, Oriental Mindoro