Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Laguna II District Engineering Office
Los Baños, Laguna

PROGRAM OF WORK/BUDGET COST

Project

Project ID
Location
Station Limits
Appropriation
Source of Fund

AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
PART
 Labor Rates PARTICULAR RATE RENTAL RATE / RENTAL RATE / OPERATED AVERAGE FUEL AVERAGE OIL/LUBRICANT
TO BE USED OPERATED DRY CONSUMPTION FACTOR CONSUMPTION FACTOR
**LINK TO NORMAL I. Earthmoving Equipment
OPERATED RATE IF
bay sta Rosa, cab, Clmb, LB Biñan, san pedro OIL/FUEL CONS. IS NOT Bulldozer 4,025.42 3,642.00 3,059.00 14.65710 0.02200
NECESSARY
Foreman 102.54 111.37 120.71 Bulldozer w/ Ripper 4,484.27 4,188.30 3,517.85 14.65710 0.02200
Skilled Labor 74.08 80.42 87.44 Payloader 2,091.57 1,733.00 1,455.00 9.65440 0.01450
Unskilled Labor 57.06 62.03 67.29 Motorized Road Grader 2,635.19 2,173.00 1,825.00 12.28740 0.01850
Road Grader w/ Scarrifier 3,182.69 2,824.00 2,372.50 12.28740 0.01850
2. Compaction Equipment
FUEL PRICE AS PER LATEST 561.00 530.00 9.39110 0.01410
CANVASS Pneumatic Tire Roller 1,149.21
Vibratory Roller 2,370.38 1,846.00 1,647.00 10.97090 0.01650
65.50 Tandem Steel Roller 2,614.47 2,061.00 1,839.00 11.76080 0.01770
Plate Compactor 151.95 123.00 123.00 0.43890 0.00070
OIL/LUBRICANT PRICE AS 26,928.00 26,928.00 - -
PER LATEST CANVASS Lowbed Truck 26,928.00
3. Lifting Equipment
290.00 Crawler Crane 36-40MT 2,797.51 1,902.00 1,698.00 16.67580 0.02500
Crawler Crane 36-40MT w/ bucket 3,137.11 2,282.40 2,037.60 16.67580 0.02500
Truck Mounted Crane 31-35mt 2,918.31 1,861.00 1,541.00 20.88860 0.03140
Truck Mounted Crane 41-45 mt 3,181.59 2,606.00 1,758.00 21.59070 0.03240
Truck Mounted Crane 41-45 mt w/ bucket 3,533.19 3,127.20 2,109.60 21.59070 0.03240
4. Excavating Equipment
Backhoe .08 CU.M. 2,559.61 2,096.00 1,761.00 12.11190 0.01820
Backhoe w/ Breaker 3,087.91 2,724.80 2,289.30 12.11190 0.01820
Backhoe, Wheel Mounted 1,063.35 922.00 774.00 4.38840 0.00660
5, Foundation Equipment
Vibro Hammer 60 ton 2,950.95 2,123.00 1,784.00 17.64120 0.03950
6. Asphalting Equipment
Asphalt Distributor 1,364.70 936.00 786.00 8.77670 0.01320
Asphalt Paver 2,001.95 1,833.00 1,539.00 7.02140 0.01050
7. Concreting Equipment
Concrete Screeder 488.82 545.00 457.00 0.48270 0.00070
Concrete Paver 6,660.97 6,765.00 5,683.00 14.83260 0.02220
One Bagger Mixer 4-6cu.ft./min 144.00 172.00 144.00 - -
Transit Mixer 5 cu ft / min 2,239.70 1,461.00 1,227.00 15.35920 0.02300
Concrete Pump 100 cu.ft./min 2,496.32 2,076.00 1,744.00 11.40970 0.01720
8. Hauling Equipment
Dump Truck 12 cu.yd 2,871.21 1,420.00 1,193.00 25.45240 0.03820
Cargo/ Service Truck 2-5mt 1,523.92 783.00 598.00 14.04270 0.02110
Boom Truck NXG1160D3ZAL1X 197HP 2,818.04 1,930.00 1,678.00 17.29010 0.02600
Cargo/ Service Truck 9-10mt 2,487.46 1,212.00 925.00 23.69710 0.03550
Water Truck/ Pump 16000L 4,141.29 2,450.00 2,058.00 31.59610 0.04740
9. Air Equipment
Air Compressor 15-35 cfm 279.73 205.00 164.00 1.75540 0.00260
Air Compressor 120-160 cfm 656.13 450.00 361.00 4.47620 0.00670
Air Compressor 161-185 cfm 801.30 502.00 402.00 6.05590 0.00910
Air Compressor 365-450 cfm 1,024.29 965.00 272.00 11.40970 0.01710
Diamond Drill 168.75 201.25 168.75 - -
Jackhammer 150.00 150.00 150.00 - -
Pneumatic Drilling Machine 170.00 170.00 170.00 - -
10. Pumping Equipment
Water Pump, 100mm suction ø (2667, 50) 358.84 266.25 266.25 1.40430 0.00210
12. Shop Equipment
Welding Machine 300AMP 48hp 588.77 371.00 311.00 4.21280 0.00630
Welding Machine Electric Driven 500AMP 391.00 391.00 391.00 - -
14. Miscellaneous
Portable Equipment
Breaker( Wacker portable petrol
Breaker) 146.34 123.20 123.20 0.35110 0.00050
Chainsaw 75.36 75.36 75.36 - -
Concrete Vibrator 57.17 57.17 57.17 - -
Concrete Saw 76.05 32.64 32.64 0.65830 0.00100
Bar Cutter 105.47 105.47 105.47 - -
Bar Bender 168.75 168.75 168.75 - -
Joint Sealer 56.38 56.38 56.38 - -
15. Plants
Asphalt Concrete Plant 4,286.63 4,286.63 4,286.63 - -
Concrete Batch Plant 1,759.50 1,759.50 1,759.50 - -
18. Others
Power Boom, Towed Type 130.54 130.54 130.54 - -
Hydroseeding Machine 952.00 952.00 952.00 - -
Applicator Machine 93.75 93.75 93.75 - -
Kneading Machine 187.50 187.50 187.50 - -
Drop Hammer 200.00 200.00 200.00 - -
Cutting Outfit 45.45 45.45 45.45 - -
Steel Wheel w/ Nylon Rope 300.00 300.00 300.00 - -
Improvised Bamboo w/ Bucket 200.00 200.00 200.00 - -
Asphalt Kettle/Drum 10.00 10.00 10.00 - -
1 Air Compressor with 2 Jack Hammer 1,265.00 1,265.00 1,265.00 - -
 WILCON
WILCON
47.2 X 47.2 GRANITE TILES

400
560 777.77777777778 SAY
0.72

1680
 W/ MEDIAN MEDIAN
PRICES PRICES
4th QUARTER CY 2016
3rd Q 2022
1st Q 2022 2nd Q 2022 CANVASS CHANGE REMARKS
Embankment -
Common Borrow 118.00 118.00 350.00 232.00 INCREASE
Selected Borrow 380.00 380.00 380.00 - NO CHANGE
Mixed Sand & Gravel 500.00 500.00 500.00 - NO CHANGE
Rock 690.00 690.00 690.00 - NO CHANGE
AGGREGATE SUBBASE COURSE -
Aggregate Subbase Course Material 260.00 1,050.00 520.00 (530.00) DECREASE
AGGREGATE BASE COURSE -
Crushed Grading A 470.00 470.00 735.00 265.00 INCREASE
Uncrushed Grading A 470.00 470.00 570.00 100.00 INCREASE
Crushed Grading B 470.00 470.00 545.00 75.00 INCREASE
Uncrushed Grading B 470.00 470.00 495.00 25.00 INCREASE
Blended Weathered Limestone and Crush Stone 635.00 635.00 635.00 - NO CHANGE
Filler Material 600.00 600.00 600.00 - NO CHANGE
CRUSHED AGGREGATE BASE COURSE -
Crushed Grading A 470.00 470.00 620.00 150.00 INCREASE
Crushed Grading B 470.00 470.00 545.00 75.00 INCREASE
LIME STABILIZED ROAD MIX BASE COURSE -
Lime Stabilized Mix Soil Aggregate Base Course Crushed Grading A 824.00 824.00 824.00 - NO CHANGE
Lime Stabilized Mix Soil Aggregate Base Course Crushed Grading B 771.00 771.00 771.00 - NO CHANGE
Lime Stabilized Mix Soil Aggregate Base Course Uncrushed Grading A 774.00 774.00 774.00 - NO CHANGE
Lime Stabilized Mix Soil Aggregate Base Course Uncrushed Grading B 721.00 721.00 721.00 - NO CHANGE
AGGREGATE SURFACE COURSE -
Crushed Grading A 580.00 580.00 580.00 - NO CHANGE
Crushed Grading B 580.00 580.00 580.00 - NO CHANGE
Crushed Grading C 625.00 625.00 625.00 - NO CHANGE
Crushed Grading D 575.00 575.00 575.00 - NO CHANGE
Uncrushed Grading A 630.00 630.00 630.00 - NO CHANGE
Uncrushed Grading B 630.00 630.00 630.00 - NO CHANGE
Uncrushed Grading c 575.00 575.00 575.00 - NO CHANGE
Uncrushed Grading D 525.00 525.00 525.00 - NO CHANGE
BITUMINOUS SURFACE TREATMENT -
Crushed Stone, Grading A 700.00 700.00 700.00 - NO CHANGE
Crushed Stone, Grading B 680.00 680.00 680.00 - NO CHANGE
Crushed Stone, Grading C 680.00 680.00 680.00 - NO CHANGE
Crushed Slag, Grading A 725.00 725.00 725.00 - NO CHANGE
Crushed Slag, Grading B 720.00 720.00 720.00 - NO CHANGE
Crushed Slag, Grading C 674.00 674.00 674.00 - NO CHANGE
Crushed Gravel, Grading A 674.00 674.00 674.00 - NO CHANGE
Crushed Gravel, Grading B 670.00 670.00 670.00 - NO CHANGE
Crushed Gravel, Grading C 670.00 670.00 670.00 - NO CHANGE
PORTLAND CEMENT CONCRETRE PAVEMENT -
Ready Mix Concrete 3000 PSI @28 DAYS 9001.00 9,001.00 9,364.00 363.00 INCREASE
Ready Mix Concrete 3000 PSI @ 14 DAYS 9245.00 9,245.00 9,644.00 399.00 INCREASE
Ready Mix Concrete 3000 PSI @7 DAYS 9491.00 9,491.00 9,924.00 433.00 INCREASE
Ready Mix Concrete 3000 PSI @3 DAYS 9756.00 9,756.00 9,735.00 (21.00) DECREASE
Ready Mix Concrete 3500 PSI @28 DAYS 9123.00 9,123.00 10,123.00 1,000.00 INCREASE
Ready Mix Concrete 3500 PSI @ 14 DAYS 9429.00 9,429.00 10,429.00 1,000.00 INCREASE
Ready Mix Concrete 3500 PSI @7 DAYS 9735.00 9,735.00 10,735.00 1,000.00 INCREASE
Ready Mix Concrete 3500 PSI @3 DAYS 10064.00 10,064.00 9,980.00 (84.00) DECREASE
Ready Mix Concrete 4000 PSI @28 DAYS 9245.00 9,245.00 10,245.00 1,000.00 INCREASE
Ready Mix Concrete 4000 PSI @ 14 DAYS 9674.00 9,674.00 10,674.00 1,000.00 INCREASE
Ready Mix Concrete 4500 PSI @28 DAYS 9613.00 9,613.00 10,613.00 1,000.00 INCREASE
Ready Mix Concrete 5000 PSI @28 DAYS 9858.00 9,858.00 10,858.00 1,000.00 INCREASE
Curing Compound 30.00 30.00 30.00 - NO CHANGE
Polyethylene Sheed (Plastic Cover) 40.00 40.00 40.00 - NO CHANGE
Steel Forms 15 cm Width 43.00 43.00 43.00 - NO CHANGE
Steel Forms 20 cm Width 51.00 51.00 51.00 - NO CHANGE
Steel Forms 23 cm Width 57.00 57.00 57.00 - NO CHANGE
Steel Forms 25 cm Width 61.00 61.00 61.00 - NO CHANGE
Steel Forms 28 cm Width 66.00 66.00 66.00 - NO CHANGE
Steel Forms 30 cm Width 70.00 70.00 70.00 - NO CHANGE
PILING -
Precast Concrete Piles 350mm x 350mm 2,950.00 2,950.00 2,950.00 - NO CHANGE
Precast Concrete Piles 400mm x 400mm 3,100.00 3,100.00 3,100.00 - NO CHANGE
Precast Concrete Piles 450mm x 450mm 3,400.00 3,400.00 3,400.00 - NO CHANGE
Prestressed Concrete Piles 350mm x 350mm 3,750.00 3,750.00 3,750.00 - NO CHANGE
Prestressed Concrete Piles 400mm x 400mm 4,050.00 4,050.00 4,050.00 - NO CHANGE
Prestressed Concrete Piles 450mm x 450mm 4,050.00 4,050.00 4,050.00 - NO CHANGE
Steel Sheet Piles FY36 62.00 66.00 65.00 (1.00) DECREASE
Steel Sheet Piles FY50 52.00 66.00 52.00 (14.00) DECREASE
Precast Concrete Sheet Piles 200mm x 400mm 2,100.00 2,100.00 2,100.00 - NO CHANGE
Precast Concrete Sheet Piles 200mm x 450mm 2,320.00 2,320.00 2,320.00 - NO CHANGE
Precast Concrete Sheet Piles 200mm x 500mm 2,600.00 2,600.00 2,600.00 - NO CHANGE
Precast Concrete Sheet Piles 250mm x 400mm 2,320.00 2,320.00 2,700.00 380.00 INCREASE
Precast Concrete Sheet Piles 250mm x 450mm 2,600.00 2,600.00 2,759.00 159.00 INCREASE
Precast Concrete Sheet Piles 250mm x 500mm 2,700.00 2,700.00 3,449.00 749.00 INCREASE
Steel Shell Pipes 400mm 2,759.00 2,759.00 2,759.00 - NO CHANGE
Steel Shell Pipes 500mm 3,449.00 3,449.00 3,449.00 - NO CHANGE
Steel Pipe/Tubular Pipe FY36 51.00 51.00 62.00 11.00 INCREASE
Steel Pipe/Tubular Pipe FY50 52.00 52.00 52.00 - NO CHANGE
Pile Shoes 62.00 62.00 62.00 - NO CHANGE
Steel Splice Can 62.00 62.00 62.00 - NO CHANGE
Steel Casing 10mm thick @ 600mm Dia. 7120.00 7,120.00 7,120.00 - NO CHANGE
Steel Casing 10mm thick @ 700mm Dia. 8286.00 8,286.00 8,286.00 - NO CHANGE
Steel Casing 10mm thick @ 800mm Dia. 9470.00 9,470.00 9,470.00 - NO CHANGE
Steel Casing 10mm thick @ 900mm Dia. 10653.00 10,653.00 10,653.00 - NO CHANGE
Steel Casing 10mm thick @ 1000mm Dia. 11337.00 11,337.00 11,337.00 - NO CHANGE
Steel Casing 10mm thick @ 1100mm Dia. 13021.00 13,021.00 13,021.00 - NO CHANGE
Steel Casing 10mm thick @ 1200mm Dia. 14205.00 14,205.00 14,205.00 - NO CHANGE
Steel Casing 10mm thick @ 1300mm Dia. 15383.00 15,383.00 15,383.00 - NO CHANGE
Steel Casing 10mm thick @ 1400mm Dia. 16572.00 16,572.00 16,572.00 - NO CHANGE
Steel Casing 10mm thick @ 1500mm Dia. 17756.00 17,756.00 17,756.00 - NO CHANGE
Steel Casing 10mm thick @ 1600mm Dia. 18940.00 18,940.00 18,940.00 - NO CHANGE
Steel Casing 10mm thick @ 1700mm Dia. 20123.00 20,123.00 20,123.00 - NO CHANGE
Steel Casing 10mm thick @ 1800mm Dia. 21307.00 21,307.00 21,307.00 - NO CHANGE
Steel Casing 10mm thick @ 1900mm Dia. 22491.00 22,491.00 22,491.00 - NO CHANGE
Steel Casing 10mm thick @ 2000mm Dia. 23,675.00 23,675.00 23,675.00 - NO CHANGE
Steel Casing 10mm thick @ 2500mm Dia. 29,593.00 29,593.00 29,593.00 - NO CHANGE
Steel Casing 10mm thick @ 3000mm Dia. 35512.00 35,512.00 35,512.00 - NO CHANGE
Steel Casing 48.00 48.00 48.00 - NO CHANGE
Acetylene 75.00 75.00 75.00 - NO CHANGE
Bentonite 240.00 240.00 240.00 - NO CHANGE
Concrete Epoxy (A&B) 505.00 505.00 505.00 - NO CHANGE
Oxygen 60.00 60.00 60.00 - NO CHANGE
Silica Sand 45.00 45.00 45.00 - NO CHANGE
Super Mud 20.00 20.00 20.00 - NO CHANGE
Tendon High Tensile Wire Strand 12mm 76.00 76.00 76.00 - NO CHANGE
Welding Rod 95.00 120.00 95.00 (25.00) DECREASE
TIMBER STRUCTURES -
Bolts with Nuts & Washers 150.00 150.00 150.00 - NO CHANGE
Yakal 110.00 110.00 110.00 - NO CHANGE
Guijo 70.00 70.00 70.00 - NO CHANGE
Tanguile 70.00 70.00 70.00 - NO CHANGE
Apitong 70.00 70.00 70.00 - NO CHANGE
Red or White Lauan 70.00 70.00 70.00 - NO CHANGE
METAL STRUCTURES -
Milled Steel Plates Checkered FY36 40.00 40.00 40.00 - NO CHANGE
Milled Steel Plates Plain FY36 45.00 45.00 45.00 - NO CHANGE
Steel Sheet Stainless 165.00 165.00 165.00 - NO CHANGE
Bridge Rollers and Rockers 4,600.00 4,600.00 4,600.00 - NO CHANGE
Pins and Pin Holes FY60 77.00 77.00 77.00 - NO CHANGE
Sliding Bearings 4,500.00 4,500.00 4,500.00 - NO CHANGE
Structural Steel Angular Bar (A36) 55.00 55.00 55.00 - NO CHANGE
Structural Steel Channel Bar (A36) 55.00 55.00 55.00 - NO CHANGE
Structural Steel Square Bar (A36) 55.00 55.00 55.00 - NO CHANGE
Structural Steel I-Beam Bar (A36) 55.00 55.00 55.00 - NO CHANGE
Structural Steel Wide Flange Bar (A36) 55.00 55.00 55.00 - NO CHANGE
Rivets High Tension 150.00 150.00 150.00 - NO CHANGE
Washers High Tension 150.00 150.00 150.00 - NO CHANGE
Cork Expansion Joint Filler (.19m x 1.2m x 2.44m) 655.00 655.00 655.00 - NO CHANGE
Bolts High Tension 172.00 172.00 172.00 - NO CHANGE
REINFORCING STEEL -
Reinforcing Steel Bars Plain Grade 40 51.48 55.63 55.00 (0.63) DECREASE
Reinforcing Steel Bars Plain Grade 60 52.45 56.95 56.00 (0.95) DECREASE
Reinforcing Steel Bars Deformed Grade 40 51.48 55.63 55.00 (0.63) DECREASE
Reinforcing Steel Bars Deformed Grade 60 52.45 56.95 56.00 (0.95) DECREASE
GI Tie Wire #12 90.00 80.00 80.00 - NO CHANGE
GI Tie Wire #16 70.00 70.00 70.00 - NO CHANGE
Rust Converter/Remover 550.00 550.00 700.00 150.00 INCREASE
STRUCTURAL CONCRETE -
Concrete Nail Assorted 100.00 110.00 110.00 - NO CHANGE
Common Nails Assorted 70.00 90.00 90.00 - NO CHANGE
GI Sheet Plain Gauge 16 x 8' (1.613 mm thk) 1,280.00 744.00 744.00 - NO CHANGE
GI Sheet Plain Gauge 20 x 8' (1.006 mm thk) 744.00 480.00 480.00 - NO CHANGE
GI Sheet Plain Gauge 26 x 8' (.551 mm thk) 450.00 450.00 965.00 515.00 INCREASE
Gravel G1 620.00 1,475.00 1,475.00 - NO CHANGE
Gravel G1- 1/2 760.00 760.00 760.00 - NO CHANGE
Gravel G2 650.00 650.00 650.00 - NO CHANGE
Gravel G2-1/2 650.00 650.00 650.00 - NO CHANGE
Gravel G3/4 700.00 1,575.00 1,575.00 - NO CHANGE
Fine Aggregate 450.00 1,066.00 1,066.00 - NO CHANGE
Natural Gravel 635.00 635.00 635.00 - NO CHANGE
Lumber Coco 18.00 27.00 27.00 - NO CHANGE
Lumber Good 50.00 50.00 65.00 15.00 INCREASE
Form Oil 20.00 20.00 20.00 - NO CHANGE
Plyboard (.019m x 1.2m x 2.44m) 1,000.00 1,000.00 1,000.00 - NO CHANGE
Plyboard (.025m x 1.2m x 2.44m) 1,000.00 1,000.00 1,000.00 - NO CHANGE
Plywood Marine (.00625m x 1.2m x 2.44m) (1/4) 305.00 380.00 380.00 - NO CHANGE
Plywood Marine (.0125m x 1.2m x 2.44m) (1/2) 550.00 600.00 600.00 - NO CHANGE
Plywood Marine (.019m x 1.2m x 2.44m) (3/4) 950.00 980.00 980.00 - NO CHANGE
Plywood Ordinary (.00625m x 1.4m 2.44m) (1/4) 260.00 290.00 290.00 - NO CHANGE
Plywood Ordinary (.0125m x 1.4m 2.44m) (1/2) 450.00 550.00 550.00 - NO CHANGE
Plywood Ordinary (.0195m x 1.4m 2.44m) (3/4) 850.00 920.00 920.00 - NO CHANGE
Steel Deck 510.00 510.00 510.00 - NO CHANGE
PRESTRESSED CONCRETE STRUCTURES -
Prestressed Concrete AASHTO Girder Type I (9-10m) 12,000.00 12,000.00 12,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type II (11-15m) 15,000.00 15,000.00 15,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type III (15-21m) 18,000.00 18,000.00 18,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type IV (21-27m) 23,000.00 23,000.00 23,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type IVA (27-30m) 23,500.00 23,500.00 23,500.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type IVB (30-33m) 24,000.00 24,000.00 24,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type V (30-36m) 29,000.00 29,000.00 29,000.00 - NO CHANGE
Prestressed Concrete AASHTO Girder Type VI (33-42m) 33,000.00 33,000.00 33,000.00 - NO CHANGE
Prestressed Concrete Anchorage Assembly 18,000.00 18,000.00 18,000.00 - NO CHANGE
Prestressed Concrete Wire Strand 12.7mm 60.00 60.00 60.00 - NO CHANGE
Duct Tube Galvanized Metal 50mm 70.00 70.00 70.00 - NO CHANGE
Rubber Hose 12.7mm 35.00 35.00 35.00 - NO CHANGE
Packaging Tape 50mm (Industrial Type) 72.00 72.00 72.00 - NO CHANGE
CONCRETE STRUCTURES -
Premolded Expansion Joint Filler 12mm 1,650.00 1,650.00 1,650.00 - NO CHANGE
ELASTOMERIC BEARING PAD -
Elastomeric Plain Bearing Pad 6,000.00 6,000.00 6,000.00 - NO CHANGE
Elastomeric Bearing Pad 1-PC 1-Metal 10,100.00 10,100.00 10,100.00 - NO CHANGE
Elastomeric Bearing Pad 1-pc 2-Metal 15,125.00 15,125.00 15,125.00 - NO CHANGE
JOINT FILLERS FOR PAVING & STRUCTURAL CONSTRUCTION -
Preformed Sponge Rubber 50.00 50.00 50.00 - NO CHANGE
Preformed Cork Rubber 60.00 60.00 60.00 - NO CHANGE
CARBON FIBER MATERIALS -
CARBON FIBER SHEET 2,700.00 2,700.00 INCREASE
CARBON FIBER PLATE 2,800.00 2,800.00 INCREASE
EPOXY PUTTY 250.00 250.00 INCREASE
EPOXY ADHESIVE 250.00 250.00 INCREASE
EPOXY PRIMER 185.00 185.00 INCREASE
EPOXY COMPOUND FOR INJECTION (LOW VISCOSITY) 300.00 300.00 INCREASE
PIPE CULVERTS AND STORM DRAINS -
Reinforced Concrete Pipe Class II Dia 12" (300mm) 663.00 663.00 896.00 233.00 INCREASE
Reinforced Concrete Pipe Class II Dia 18" (460mm) 910.00 910.00 1,304.00 394.00 INCREASE
Reinforced Concrete Pipe Class II Dia 24" (610mm) 1,301.00 1,301.00 1,850.00 549.00 INCREASE
Reinforced Concrete Pipe Class II Dia 30" (760mm) 1,934.00 1,934.00 3,113.00 1,179.00 INCREASE
Reinforced Concrete Pipe Class II Dia 36" (910mm) 2,724.00 2,724.00 4,615.00 1,891.00 INCREASE
Reinforced Concrete Pipe Class II Dia 42" (1070mm) 3,817.00 3,817.00 5,936.00 2,119.00 INCREASE
Reinforced Concrete Pipe Class II Dia 48" (1220mm) 4,500.00 4,500.00 7,793.00 3,293.00 INCREASE
Reinforced Concrete Pipe Class II Dia 54" (1370mm) 4,850.00 4,850.00 9,211.00 4,361.00 INCREASE
Reinforced Concrete Pipe Class II Dia 60" (1524mm) 6,350.00 6,350.00 11,536.00 5,186.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 12" (300mm) 709.00 709.00 725.00 16.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 18" (460mm) 1,105.00 1,105.00 1,200.00 95.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 24" (610mm) 1,599.00 1,599.00 2,100.00 501.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 30" (760mm) 2,736.00 2,736.00 3,200.00 464.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 36" (910mm) 4,268.00 4,268.00 5,040.00 772.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 42" (1070mm) 5,615.00 5,615.00 6,500.00 885.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 48" (1220mm) 7,227.00 7,227.00 8,525.00 1,298.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 54" (1370mm) 9,294.00 9,294.00 11,350.00 2,056.00 INCREASE
Reinforced Concrete Pipe Class IV Dia 60" (1524mm) 11,875.00 11,875.00 14,135.00 2,260.00 INCREASE
UNDERDRAINS -
Concrete Pipe Perforated Dia 6" (150mm) 235.00 235.00 235.00 - NO CHANGE
Concrete Pipe Perforated Dia 8" (200mm) 280.00 280.00 280.00 - NO CHANGE
Concrete Pipe Perforated Dia 12" (300mm) 450.00 450.00 450.00 - NO CHANGE
MANHOLES, INLETS AND CATCH BASINS -
CHB Load Bearing (101mm x 203mm x 406mm) 16.00 16.00 16.00 - NO CHANGE
CHB Load Bearing (150mm x 203mm x 406mm) 17.00 17.00 17.00 - NO CHANGE
CHB Ordinary (101mm x 203mm x 406mm) 11.00 16.00 16.00 - NO CHANGE
CHB Ordinary (150mm x 203mm x 406mm) 12.00 25.00 25.00 - NO CHANGE
Metal Grating 170.00 170.00 170.00 - NO CHANGE
RIPRAP & GROUTED RIPRAP -
Riprap , Class A 600.00 600.00 700.00 100.00 INCREASE
Riprap , Class B 600.00 600.00 700.00 100.00 INCREASE
Riprap , Class C 600.00 600.00 700.00 100.00 INCREASE
Riprap , Class D 600.00 600.00 650.00 50.00 INCREASE
Grouted Riprap , Class A 600.00 600.00 700.00 100.00 INCREASE
Grouted Riprap , Class B 600.00 600.00 700.00 100.00 INCREASE
Grouted Riprap , Class C 600.00 600.00 700.00 100.00 INCREASE
Grouted Riprap , Class D 600.00 600.00 650.00 50.00 INCREASE
STONE MASONRY -
Stone Masonry 600.00 600.00 700.00 100.00 INCREASE
HAND-LAID ROCK EMBANKMENT -
Hand-Laid Rock Embankment (0.015 cbm./PC) 600.00 600.00 700.00 100.00 INCREASE
GABIONS & MATTRESSES -
Gabions Metallic Coated, .5m x 1m x 3m 1,900.00 1,900.00 1,900.00 - NO CHANGE
Gabions Metallic Coated, .5m x 1m x 4m 2,100.00 2,100.00 2,100.00 - NO CHANGE
Gabions Metallic Coated, 1m x 1m x 2m 2,450.00 2,450.00 2,450.00 - NO CHANGE
Gabions Metallic Coated, 1m x 1m x 3m 2,750.00 2,750.00 2,750.00 - NO CHANGE
Gabions Metallic Coated, 1m x 1m x 4m 3,250.00 3,250.00 3,250.00 - NO CHANGE
Gabions PVC Coated 0.5m x 1m x 3m 2,250.00 2,250.00 2,250.00 - NO CHANGE
Gabions PVC Coated 0.5m x 1m x 4m 2,650.00 2,650.00 2,650.00 - NO CHANGE
Gabions PVC Coated 1m x 1m x 2m 2,400.00 2,400.00 2,400.00 - NO CHANGE
Gabions PVC Coated 1m x 1m x 3m 2,900.00 2,900.00 2,900.00 - NO CHANGE
Gabions PVC Coated 1m x 1m x 4m 3,750.00 3,750.00 3,750.00 - NO CHANGE
Mattress Metallic Coated 0.3m x 2m x 6m 3,900.00 3,900.00 3,900.00 - NO CHANGE
Mattress PVC Coated 0.3m x 2m x 6m 4,850.00 4,850.00 4,850.00 - NO CHANGE
Filter Cloth 280.00 280.00 280.00 - NO CHANGE
ACTIVE/PASSIVE PROTECTION SYSTEM -
HIGH TENSILE WIRE (3MM DIAM.) 1,700 N/MM2 120.00 120.00 INCREASE
3D EROSION CONTROL MAT 25.00 25.00 INCREASE
ANCHOR BOLTS & NUTS, GRADE 60 (28MM DIAM.) 75.00 75.00 INCREASE
ANCHOR BOLTS & NUTS, GRADE 60 (32MM DIAM.) 95.00 95.00 INCREASE
SPIRAL ROPE ANCHOR 50.00 50.00 INCREASE
HIGH TENSILE WIRE (4MM DIAM. X 3.0 M) 1,700 N/MM2 100.00 100.00 INCREASE
HIGH TENSILE WIRE (4MM DIAM. X 6.0 M) 1,700 N/MM2 100.00 100.00 INCREASE
CURB AND/OR GUTTER -
Precast Concrete Curb (3000 PSI) 675.00 675.00 675.00 - NO CHANGE
Precast Concrete Gutter (3000 PSI) 690.00 690.00 690.00 - NO CHANGE
Precast Concrete Curb & Gutter (3000 PSI) 1,365.00 1,365.00 1,365.00 - NO CHANGE
MONUMENTS, MARKERS, AND GUIDE POSTS -
Concrete Maintenance Marker Post 1,500.00 1,500.00 1,500.00 - NO CHANGE
Concrete Guide Post 1,300.00 1,300.00 1,300.00 - NO CHANGE
Right of way Monument Post 2,000.00 2,000.00 2,000.00 - NO CHANGE
GI Pipe Schedule 40 Dia (19mm) 463.00 463.00 463.00 - NO CHANGE
GI Pipe Schedule 40 Dia (25.4mm) 600.00 600.00 600.00 - NO CHANGE
GI Pipe Schedule 40 Dia (38mm) 1,155.00 1,155.00 1,155.00 - NO CHANGE
GI Pipe Schedule 40 Dia (50.8mm) 1,613.00 1,613.00 1,613.00 - NO CHANGE
GI Pipe Schedule 40 Dia (76mm) 2,650.00 2,650.00 2,650.00 - NO CHANGE
GI Pipe Schedule 40 Dia (102mm) 2,800.00 2,800.00 2,800.00 - NO CHANGE
GI Pipe Schedule 40 Dia (127mm) 6,600.00 6,600.00 6,600.00 - NO CHANGE
GI Pipe Schedule 40 Dia (152mm) 9,900.00 9,900.00 9,900.00 - NO CHANGE
Concrete Kilometer Post 2,500.00 2,500.00 2,500.00 - NO CHANGE
Drainage Marker 1,500.00 1,500.00 1,500.00 - NO CHANGE
Concrete Guide Post 1,300.00 1,300.00 1,300.00 - NO CHANGE
Road Right of way Marker 2,000.00 2,000.00 2,000.00 - NO CHANGE
GUARDRAIL -
Guardrail Post Precast Concrete 1,550.00 1,550.00 11,550.00 10,000.00 INCREASE
Guardrail Post GI Pipe (102mm Dia. X 16.4m) 1,500.00 1,500.00 1,500.00 - NO CHANGE
Guardrail Timber Good Lumber (152mm x 152mm) 125.00 125.00 125.00 - NO CHANGE
Guardrail Timber Yakal or Equiv. (152mm x 152mm) 180.00 180.00 180.00 - NO CHANGE
Wire Rope or Cable Dia (.125mm) 95.00 95.00 95.00 - NO CHANGE
Wire Rope or Cable Dia (19mm) 230.00 230.00 230.00 - NO CHANGE
Wire Rope or Cable Dia (25.4mm) 350.00 350.00 350.00 - NO CHANGE
Guardrail Metal Beam (254mm) Width 1,350.00 1,350.00 1,350.00 - NO CHANGE
Guardrail Metal Beam (305mm) Width 1,700.00 1,700.00 1,700.00 - NO CHANGE
Metal Beam End Piece 1,350.00 1,350.00 1,350.00 - NO CHANGE
Guardrail Metal Beam (355mm) Width 1,955.00 1,955.00 1,955.00 - NO CHANGE
Metal Flex Beam Guardrail Class A 2.67mm Thick/ type 1-zinc Coated @ 1.8 ounces/sq.ft. 1,150.00 1,150.00 1,150.00 - NO CHANGE
Metal Flex Beam Guardrail Class A 2.67mm Thick/ type 1-zinc Coated @ 3.6 ounces/sq.ft. 1,150.00 1,150.00 1,150.00 - NO CHANGE
Metal Flex Beam Guardrail Class A 3.43mm Thick/ type 1-zinc Coated @ 1.8 ounces/sq.ft. 2,450.00 2,450.00 2,450.00 - NO CHANGE
Metal Flex Beam Guardrail Class A 3.34mm Thick/ type 1-zinc Coated @ 3.6 ounces/sq.ft. 3,400.00 3,400.00 3,400.00 - NO CHANGE
Guardrail Bolt Nut & Washer (16mm dia x 25.4) 22.00 22.00 22.00 - NO CHANGE
Guardrail Bolt Nut & Washer (16mm dia x 152mm) 26.00 26.00 26.00 - NO CHANGE
Guardrail Bolt Nut & Washer (16mm dia x 229mm) 29.00 29.00 29.00 - NO CHANGE
FENCING -
Barbed Wire Galvanized 2 Strands GA 12.5 125.00 125.00 125.00 - NO CHANGE
Barbed Wire Galvanized 3 Strands GA 12.6 230.00 230.00 230.00 - NO CHANGE
Cyclone Wire Galvanized 3' Gauge 10 225.00 225.00 225.00 - NO CHANGE
Cyclone Wire Galvanized 4' Gauge 11 340.00 340.00 340.00 - NO CHANGE
Cyclone Wire Galvanized 5' Gauge 12 495.00 495.00 495.00 - NO CHANGE
Cyclone Wire Galvanized 6' Gauge 13 600.00 600.00 600.00 - NO CHANGE
Chain link Fence Fabric 80.00 80.00 80.00 - NO CHANGE
ROAD SIGN -
Danger/ Warning Sign, 3mm Thick Aluminum Sheet 60cm Triangle 2,850.00 2,850.00 2,850.00 - NO CHANGE
Danger/ Warning Sign, 3mm Thick Aluminum Sheet 90cm Triangle 4,250.00 4,250.00 4,250.00 - NO CHANGE
Regulatory Sign, 3mm thk Aluminum sheet 60cm Triangle 2,850.00 2,850.00 2,850.00 - NO CHANGE
Regulatory Sign, 3mm thk Aluminum sheet 90cm Triangle 4,250.00 4,250.00 4,250.00 - NO CHANGE
Regulatory Sign, 3mm thk Aluminum sheet 60cm Octagon 4,550.00 4,550.00 4,550.00 - NO CHANGE
Regulatory Sign, 3mm thk Aluminum sheet 90cm Octagon 7,550.00 7,550.00 7,550.00 - NO CHANGE
Prohuibitory/Restrictive Sign, 3mm thk Aluminum Sheet 60cm Triangle 2,850.00 2,850.00 2,850.00 - NO CHANGE
Prohuibitory/Restrictive Sign, 3mm thk Aluminum Sheet 90cm Triangle 4,170.00 4,170.00 4,170.00 - NO CHANGE
Prohuibitory/Restrictive Sign, 3mm thk Aluminum Sheet 60cm Circle 4,800.00 4,800.00 4,800.00 - NO CHANGE
Prohuibitory/Restrictive Sign, 3mm thk Aluminum Sheet 90cm Circle 7,150.00 7,150.00 7,150.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (304mm x 610mm) 2,800.00 2,800.00 2,800.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (304mm x 1219mm) 5,500.00 5,500.00 5,500.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (457mm x 610mm) 3,800.00 3,800.00 3,800.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (457mm x 1219mm) 8,250.00 8,250.00 8,250.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (610mm x 1219mm) 11,000.00 11,000.00 11,000.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (610mm x 1828mm) 16,500.00 16,500.00 16,500.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (914mm x 1828mm) 24,650.00 24,650.00 24,650.00 - NO CHANGE
Informative Sign, 3mm thick Aluminum Sheet (1219mm x 1828mm) 32,900.00 32,900.00 32,900.00 - NO CHANGE
Chevron Directional Sign, 3mm thk Aluminum Sheet (457mm x 610mm) 3,800.00 3,800.00 3,800.00 - NO CHANGE
Chevron Directional Sign, 3mm thk Aluminum Sheet (610mm x 914mm) 7,550.00 7,550.00 7,550.00 - NO CHANGE
Chevron Directional Sign, 3mm thk Aluminum Sheet (1219mm x 1828mm) 29,950.00 29,950.00 29,950.00 - NO CHANGE
PAVEMENT MARKINGS -
Glass Beads (Pre-Mix) 895.00 895.00 895.00 - NO CHANGE
Primer White 180.00 180.00 180.00 - NO CHANGE
Primer Yellow 200.00 200.00 200.00 - NO CHANGE
LPG Cylinder 78.00 78.00 78.00 - NO CHANGE
Paint Rollers (152mm) 70.00 70.00 70.00 - NO CHANGE
Paint Thermoplastic White 1,565.00 1,565.00 1,565.00 - NO CHANGE
Paint Thermoplastic Yellow 1,780.00 1,780.00 1,780.00 - NO CHANGE
Reflectorized Traffic Paint White 450.00 450.00 450.00 - NO CHANGE
Reflectorized Traffic Paint Yellow 450.00 450.00 450.00 - NO CHANGE
Reflective Pavement Studs -
Reflective Stud Catch'Eye Flush Surface 180mmx140mm 550.00 550.00 550.00 - NO CHANGE
Reflective Stud Catch'Eye Flush Surface 100mmx100mm 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS1 A2r Trapezoidal Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS2 A1r Trapezoidal Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS3 ABS Rectangular Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS4 A2r Rectangular Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS4 A2r Rectangular Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS20 A1r Rectangular Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS20 A1r Rectangular Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS21 ABS Square Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS22 A2r Square Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS22 a1r Square Type) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS23 Optical Condensing) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS25 ABS SQUARE TYPE) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS26 ABS SQUARE TYPE) 550.00 550.00 550.00 - NO CHANGE
Raised Reflective Pavement Stud (RPS27 RSE HARDMAN CAT'S EYE SQUARE TYPE) 550.00 550.00 550.00 - NO CHANGE
TOPSOIL -
Top Soil (Garden Soil) 800.00 800.00 800.00 - NO CHANGE
SODDING -
Sodding 180.00 180.00 180.00 - NO CHANGE
TREE PLANTING -
Tree Eucalyptus (0.91m) 75.00 75.00 75.00 - NO CHANGE
Tree Mahogany (.91m) 40.00 40.00 40.00 - NO CHANGE
Tree Narra (.91m) 110.00 110.00 110.00 - NO CHANGE
Tree Pine (.91m) 300.00 300.00 300.00 - NO CHANGE
Fertilizer Organic 900.00 900.00 900.00 - NO CHANGE
Fertilizer Non-Organic 800.00 800.00 800.00 - NO CHANGE
Fungicide 50.00 50.00 50.00 - NO CHANGE
Herbicide 250.00 250.00 250.00 - NO CHANGE
Insecticide 300.00 300.00 300.00 - NO CHANGE
Bamboo (Stakes) (1.52m) 10.00 10.00 10.00 - NO CHANGE
BIO-ENGINEERING SOLUTION -
Coco-Net CGN 400 110.00 110.00 110.00 - NO CHANGE
Coco-Net CGN 700 120.00 120.00 120.00 - NO CHANGE
Coco-Logs/Fascine, CGR 200 470.00 470.00 470.00 - NO CHANGE
Coco-Logs/Fascine, CGR 300 470.00 470.00 470.00 - NO CHANGE
Vegetation (Hydroseeding) 90.00 90.00 90.00 - NO CHANGE
Vegetation (Vetiver Grass System) 90.00 90.00 90.00 - NO CHANGE
Grass Carabao 50.00 50.00 50.00 - NO CHANGE
HYDRAULIC CEMENT -
Hydraulic Cement 225.00 225.00 225.00 - NO CHANGE
Portland Cement 205.00 239.00 239.00 - NO CHANGE
Pozzolan Cement 180.00 180.00 180.00 - NO CHANGE
BITUMINOUS MATERIALS -
Asphalt Cement Penetration Grade 40-50 55,000.00 55,000.00 55,000.00 - NO CHANGE
Asphalt Cement Penetration Grade 60-70 60,000.00 60,000.00 60,000.00 - NO CHANGE
Asphalt Cement Penetration Grade 85-100 60,750.00 60,750.00 60,750.00 - NO CHANGE
Asphalt Cement Penetration Grade 120-150 65,000.00 65,000.00 65,000.00 - NO CHANGE
Asphalt Cut-back (RC70) 42,000.00 42,000.00 42,000.00 - NO CHANGE
Asphalt Cut-back (RC250) 42,900.00 42,900.00 42,900.00 - NO CHANGE
Asphalt Cut-back (RC800) 39,500.00 39,500.00 39,500.00 - NO CHANGE
Asphalt Cut-back (RC3000) 39,500.00 39,500.00 39,500.00 - NO CHANGE
Asphalt Cut-back (MC30) 14,000.00 14,000.00 14,000.00 - NO CHANGE
Asphalt Cut-back (MC70) 90,000.00 90,000.00 90,000.00 - NO CHANGE
Asphalt Cut-back (MC250) 40,000.00 40,000.00 40,000.00 - NO CHANGE
Asphalt Cut-back (MC800) 45,000.00 45,000.00 45,000.00 - NO CHANGE
Asphalt Cut-back (MC3000) 31,000.00 31,000.00 31,000.00 - NO CHANGE
Asphalt Emulsified Anionic 47,800.00 47,800.00 47,800.00 - NO CHANGE
Asphalt Emusified Cationic CRS-1 55,000.00 55,000.00 55,000.00 - NO CHANGE
Asphalt Emusified Cationic CRS-2 56,000.00 56,000.00 56,000.00 - NO CHANGE
Asphalt Emusified Cationic SS1 75,000.00 80,000.00 80,000.00 - NO CHANGE
Asphalt Plant Mix Cold 6,000.00 6,000.00 6,000.00 - NO CHANGE
Asphalt Plant Mix HoT 10,000.00 12,300.00 12,500.00 200.00 INCREASE
Joint Materials -
Rubber Gasket Dia (19mm) 81.00 81.00 81.00 - NO CHANGE
Rubber Gasket Dia (25.4mm) 96.00 96.00 96.00 - NO CHANGE
Rubber Gasket Dia (32mm) 106.00 106.00 106.00 - NO CHANGE
Rubber Gasket Dia (50mm) 122.00 122.00 122.00 - NO CHANGE
Rubber Gasket Dia (76mm) 205.00 205.00 205.00 - NO CHANGE
Rubber Gasket Dia (101mm) 325.00 325.00 325.00 - NO CHANGE
Rubber Gasket Dia (127mm) 560.00 560.00 560.00 - NO CHANGE
Rubber Gasket Dia (152mm) 850.00 850.00 850.00 - NO CHANGE
Concrete Curing Materials and Admixtures -
Concrete Admixture Accelerating 95.00 95.00 95.00 - NO CHANGE
Concrete Admixture Accelerating 180.00 280.00 280.00 - NO CHANGE
Concrete Admixture Retarding 47.00 47.00 47.00 - NO CHANGE
Concrete Admixture Retarding 380.00 380.00 380.00 - NO CHANGE
Concrete Admixture Water-Reducing 70.00 70.00 70.00 - NO CHANGE
Concrete Admixture Water-Reducing 300.00 300.00 300.00 - NO CHANGE
Concrete Admixture Water-Reducing and Accelerating 120.00 120.00 120.00 - NO CHANGE
Concrete Admixture Water-Reducing and Accelerating 455.00 455.00 455.00 - NO CHANGE
Concrete Admixture Water-Reducing High Range 120.00 120.00 120.00 - NO CHANGE
Concrete Admixture Water-Reducing High Range 455.00 455.00 455.00 - NO CHANGE
Concrete Admixture Water-Reducing and Retarding 125.00 125.00 125.00 - NO CHANGE
Concrete Admixture Water-Reducing and Retarding 560.00 560.00 560.00 - NO CHANGE
Concrete Admixture Water-Reducing, High Range and Retarding 96.00 96.00 96.00 - NO CHANGE
Concrete Admixture Water-Reducing, High Range and Retarding 460.00 460.00 460.00 - NO CHANGE
Water Proofing Cement (Sahara or Equivalent) 40.00 50.00 40.00 (10.00) DECREASE
Paints -
Paint Tinting Color 140.00 140.00 140.00 - NO CHANGE
Paint Aluminum 650.00 650.00 650.00 - NO CHANGE
Paint Enamel 550.00 710.00 550.00 (160.00) DECREASE
Paint Latex Gloss 570.00 690.00 570.00 (120.00) DECREASE
Paint Latex Semi Gloss 570.00 728.00 570.00 (158.00) DECREASE
Paint Red Lead 495.00 495.00 495.00 - NO CHANGE
Thinner Paint 240.00 240.00 240.00 - NO CHANGE
Thinner Lacquer 240.00 240.00 240.00 - NO CHANGE
Paint Metal Epoxy 600.00 600.00 600.00 - NO CHANGE
Paint Primer Solvent 610.00 610.00 610.00 - NO CHANGE
Brush Paint (101mm) 85.00 85.00 85.00 - NO CHANGE
Brush Roller (152mm) 75.00 75.00 75.00 - NO CHANGE
Brush Steel (101mm) 20.00 20.00 20.00 - NO CHANGE
Oil Paint 90.00 90.00 90.00 - NO CHANGE
Spar Varnish 150.00 150.00 150.00 - NO CHANGE
Lacquer Putty 610.00 610.00 610.00 - NO CHANGE
TREATED AND UNTREATED TIMBER -
Timber Piles Treated Coco Logs 42.00 42.00 42.00 - NO CHANGE
Timber Piles Untreated Coco Logs 37.00 37.00 37.00 - NO CHANGE
Timber Pile Treated Guijo 85.00 85.00 85.00 - NO CHANGE
Timber Pile s Untreated Guijo 70.00 70.00 70.00 - NO CHANGE
Timber Piles Treated Tanguili 47.00 47.00 47.00 - NO CHANGE
Timber Piles Untreated Tanguili 36.00 36.00 36.00 - NO CHANGE
Timber Piles Treated Yakal 52.00 52.00 52.00 - NO CHANGE
Timber Piles Untreated Yakal 45.00 45.00 45.00 - NO CHANGE
Water -
Water 1.00 1.00 1.00 - NO CHANGE
CHEMICALS AND TERMITE CONTROL PESTICIDE -
Concrete Neutralizer 65.00 65.00 65.00 - NO CHANGE
Fuel Gasoline Premium 50.85 50.85 59.00 8.15 INCREASE
Fuel Gasoline Regular 50.10 50.10 55.00 4.90 INCREASE
Fuel Gasoline Unleaded 50.10 50.10 57.00 6.90 INCREASE
Fuel Diesel 40.15 40.15 55.00 14.85 INCREASE
Fuel Kerosene 55.00 55.00 55.00 - NO CHANGE
Fuel, Liquified Petroleum Gas 38.00 38.00 38.00 - NO CHANGE
Lubricants 290.00 290.00 290.00 - NO CHANGE
Diesel Gear Oil 180.00 180.00 180.00 - NO CHANGE
Greasing 230.00 230.00 230.00 - NO CHANGE
Brake Fluid 275.00 275.00 275.00 - NO CHANGE
Motor Oil Special 225.00 225.00 225.00 - NO CHANGE
Motor Oil Regular 180.00 180.00 180.00 - NO CHANGE
Pesticide (Soil Poisoning) 320.00 320.00 320.00 - NO CHANGE
Solignum (Termite Control)-Clear 330.00 330.00 330.00 - NO CHANGE
PLUMBING & FIXTURES -
Water Closet Including Fittings and Acc (Elongated) American STD. or Equivalent 15,000.00 15,000.00 15,000.00 - NO CHANGE
Water Closet Including Fittings and Acc (ROUND) American STD. or Equivalent 7,500.00 7,500.00 7,500.00 - NO CHANGE
Lavatory Includding Fittings and ACC American STD or Equivalent 4,600.00 4,600.00 4,600.00 - NO CHANGE
Urinal Including Fittings and ACC American Std or Equivalent 3,000.00 3,000.00 3,000.00 - NO CHANGE
Bronze Faucets (12.7mm D) 170.00 170.00 170.00 - NO CHANGE
GI Pipes (12.7mm D) 300.00 300.00 300.00 - NO CHANGE
GI Pipes (19mm D) 450.00 450.00 450.00 - NO CHANGE
GI Pipes (25.4mm D) 520.00 520.00 520.00 - NO CHANGE
GI Pipes (38mm D) 1,000.00 1,000.00 1,000.00 - NO CHANGE
GI Pipes (50mm D) 2,000.00 1,694.00 2,000.00 306.00 INCREASE
GI Pipes (63mm D) 1,492.00 1,492.00 1,492.00 - NO CHANGE
GI Pipes (76mm D) 1,901.00 1,901.00 1,901.00 - NO CHANGE
GI Pipes (89mm D) 2,470.00 2,470.00 2,470.00 - NO CHANGE
GI Pipes (101mm D) 3,604.00 3,604.00 3,604.00 - NO CHANGE
GI Coupling Elbow (12.7mm D) 15.00 15.00 19.00 4.00 INCREASE
GI Coupling Elbow (19mm D) 19.00 19.00 19.00 - NO CHANGE
GI Coupling Elbow (25.4mm D) 23.00 23.00 23.00 - NO CHANGE
GI Coupling Elbow (38mm D) 24.00 24.00 24.00 - NO CHANGE
GI Coupling Elbow (50mm D) 45.00 45.00 45.00 - NO CHANGE
GI Coupling Elbow (63mm D) 68.00 68.00 68.00 - NO CHANGE
GI Coupling Elbow (76mm D) 72.00 72.00 75.00 3.00 INCREASE
GI Coupling Elbow (89mm D) 75.00 75.00 75.00 - NO CHANGE
GI Coupling Elbow (101mm D) 75.00 75.00 75.00 - NO CHANGE
GI Tee, Banded (12.7mm D) 20.00 20.00 20.00 - NO CHANGE
GI Tee, Banded (19mm D) 22.00 22.00 22.00 - NO CHANGE
GI Tee, Banded (25.4mm D) 27.00 27.00 27.00 - NO CHANGE
GI Tee, Banded (38mm D) 5.00 5.00 5.00 - NO CHANGE
GI Tee, Banded (50mm D) 7.00 7.00 7.00 - NO CHANGE
GI Tee, Banded (63mm D) 18.00 18.00 18.00 - NO CHANGE
GI Tee, Banded (76mm D) 19.00 19.00 19.00 - NO CHANGE
GI Tee, Banded (101mm D) 34.00 34.00 34.00 - NO CHANGE
GI Caps, Banded (12.7mm D) 16.00 16.00 16.00 - NO CHANGE
GI Caps, Banded (19mm D) 17.00 17.00 17.00 - NO CHANGE
GI Caps, Banded (25.4mm D) 30.00 30.00 30.00 - NO CHANGE
GI Caps, Banded (38mm D) 50.00 50.00 50.00 - NO CHANGE
GI Caps, Banded (50mm D) 8.00 8.00 8.00 - NO CHANGE
GI Caps, Banded (63mm D) 10.00 10.00 10.00 - NO CHANGE
GI Caps, Banded (76mm D) 14.00 14.00 14.00 - NO CHANGE
GI Caps, Banded (101mm D) 33.00 33.00 33.00 - NO CHANGE
GI Plugs (12.7mm D) 6.00 6.00 6.00 - NO CHANGE
GI Plugs (19mm D) 7.00 7.00 7.00 - NO CHANGE
GI Plugs (25.4mm D) 11.00 11.00 11.00 - NO CHANGE
GI Plugs (38mm D) 19.00 19.00 19.00 - NO CHANGE
GI Plugs (50mm D) 35.00 35.00 35.00 - NO CHANGE
GI Plugs (63mm D) 36.00 36.00 36.00 - NO CHANGE
GI Plugs (76mm D) 38.00 38.00 38.00 - NO CHANGE
GI Plugs (101mm D) 28.00 28.00 28.00 - NO CHANGE
GI Unions, Flat Seat (12.7mm D) 27.00 27.00 27.00 - NO CHANGE
GI Unions, Flat Seat (19mm D) 35.00 35.00 35.00 - NO CHANGE
GI Unions, Flat Seat (25.4mm D) 27.00 27.00 27.00 - NO CHANGE
GI Unions, Flat Seat (38mm D) 51.00 51.00 51.00 - NO CHANGE
GI Unions, Flat Seat (50mm D) 81.00 81.00 81.00 - NO CHANGE
GI Unions, Flat Seat (63mm D) 81.00 81.00 81.00 - NO CHANGE
GI Unions, Flat Seat (76mm D) 90.00 90.00 90.00 - NO CHANGE
GI Unions, Flat Seat (101mm D) 82.00 82.00 82.00 - NO CHANGE
GI Reducer (12.7mm D) 20.00 20.00 20.00 - NO CHANGE
GI Reducer (19mm D) 21.00 21.00 21.00 - NO CHANGE
GI Reducer (25.4mm D) 26.00 26.00 26.00 - NO CHANGE
GI Reducer (38mm D) 34.00 34.00 34.00 - NO CHANGE
GI Reducer (50mm D) 49.00 49.00 49.00 - NO CHANGE
GI Reducer (63mm D) 95.00 95.00 95.00 - NO CHANGE
GI Reducer (76mm D) 110.00 110.00 110.00 - NO CHANGE
GI Reducer (101mm D) 128.00 128.00 128.00 - NO CHANGE
PVC PIPES (12.7mm D) 71.00 71.00 71.00 - NO CHANGE
PVC PIPES (19mm D) 85.00 85.00 85.00 - NO CHANGE
PVC PIPES (25.4mm D) 105.00 105.00 105.00 - NO CHANGE
PVC PIPES (38mm D) 173.00 173.00 173.00 - NO CHANGE
PVC PIPES (50mm D) 225.00 225.00 225.00 - NO CHANGE
PVC PIPES (63mm D) 195.00 195.00 195.00 - NO CHANGE
PVC PIPES (76mm D) 278.00 278.00 278.00 - NO CHANGE
PVC PIPES (89mm D) 22.00 22.00 22.00 - NO CHANGE
PVC PIPES (101mm D) 37.00 37.00 37.00 - NO CHANGE
PVC Coupling (12.7mm D) 5.00 5.00 5.00 - NO CHANGE
PVC Coupling (19mm D) 5.00 5.00 5.00 - NO CHANGE
PVC Coupling (25.4mm D) 8.00 8.00 8.00 - NO CHANGE
PVC Coupling (38mm D) 16.00 16.00 16.00 - NO CHANGE
PVC Coupling (50mm D) 7.00 7.00 7.00 - NO CHANGE
PVC Coupling (63mm D) 4.00 4.00 4.00 - NO CHANGE
PVC Coupling (76mm D) 12.00 12.00 12.00 - NO CHANGE
PVC Coupling (89mm D) 24.00 24.00 24.00 - NO CHANGE
PVC Coupling (101mm D) 42.00 42.00 42.00 - NO CHANGE
PVC Tee (12.7mm D) 8.00 8.00 8.00 - NO CHANGE
PVC Tee (19mm D) 11.00 11.00 11.00 - NO CHANGE
PVC Tee (25.4mm D) 15.00 15.00 15.00 - NO CHANGE
PVC Tee (38mm D) 33.00 33.00 33.00 - NO CHANGE
PVC Tee (50mm D) 38.00 38.00 38.00 - NO CHANGE
PVC Reducer (19mm x 12.7mm) 7.00 7.00 7.00 - NO CHANGE
PVC Reducer (25.4mm x 19mm) 10.00 10.00 10.00 - NO CHANGE
PVC Reducer (25.4mm x 12.7mm) 10.00 10.00 10.00 - NO CHANGE
PVC Reducer (38mm x 25.4mm) 38.00 38.00 38.00 - NO CHANGE
PVC Reducer (38mm x 19mm) 38.00 38.00 38.00 - NO CHANGE
PVC Reducer (50mm x 25.4mm) 48.00 48.00 48.00 - NO CHANGE
PVC 45deg. (3mm Bend x 50mm) 22.00 22.00 22.00 - NO CHANGE
PVC 45deg. (3mm Bend x 76mm) 39.00 39.00 39.00 - NO CHANGE
PVC 45deg. (3mm Bend x 101mm) 61.00 61.00 61.00 - NO CHANGE
PVC 87.5deg. (6mm Bend x 50mm) 9.00 9.00 9.00 - NO CHANGE
PVC 87.5deg. (6mm Bend x 76mm) 23.00 23.00 23.00 - NO CHANGE
PVC 87.5deg. (6mm Bend x 101mm) 82.00 82.00 82.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (50mm x 50mm) 65.00 65.00 65.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (76mm x 50mm) 35.00 35.00 35.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (76mm x 76mm) 60.00 60.00 60.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (101mm x 50mm) 15.00 15.00 15.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (101mm x 76mm) 18.00 18.00 18.00 - NO CHANGE
PVC 45deg. Single Brang, Wye (101mm x 101mm) 21.00 21.00 21.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (50mm x 50mm) 24.00 24.00 24.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (76mm x 50mm) 45.00 45.00 45.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (76mm x 76mm) 90.00 90.00 90.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (101mm x 50mm) 101.00 101.00 101.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (101mm x 76mm) 110.00 110.00 110.00 - NO CHANGE
PVC 87.5 deg. Single Branch, Seep, Tee (101mm x 101mm) 20.00 20.00 20.00 - NO CHANGE
PVC Double Branch, Tee (50mm) 25.00 25.00 25.00 - NO CHANGE
PVC Double Branch, Tee (76mm) 25.00 25.00 25.00 - NO CHANGE
PVC Double Branch, Tee (101mm) 60.00 60.00 60.00 - NO CHANGE
PVC P-Trap w/ Plug & Sealing Ring (50mm) 65.00 65.00 65.00 - NO CHANGE
PVC P-Trap w/ Plug & Sealing Ring (76mm) 157.00 157.00 157.00 - NO CHANGE
PVC P-Trap w/ Plug & Sealing Ring (101mm) 212.00 212.00 212.00 - NO CHANGE
PVC Clean-Out w/ Plug & Sealing Ring (50mm) 17.00 17.00 17.00 - NO CHANGE
PVC Clean-Out w/ Plug & Sealing Ring (76mm) 18.00 18.00 18.00 - NO CHANGE
PVC Clean-Out w/ Plug & Sealing Ring (101mm) 17.00 17.00 17.00 - NO CHANGE
PVC Concentric Bushing Reducer (76mm x 50mm) 27.00 27.00 27.00 - NO CHANGE
PVC Concentric Bushing Reducer (101mm x 50mm) 48.00 48.00 48.00 - NO CHANGE
PVC Concentric Bushing Reducer (101mm x 76mm) 50.00 50.00 50.00 - NO CHANGE
PVC Male Threaded Adaptor (12.7mm) 8.00 8.00 8.00 - NO CHANGE
PVC Male Threaded Adaptor (19mm) 8.00 8.00 8.00 - NO CHANGE
PVC Male Threaded Adaptor (25.4mm) 12.00 12.00 12.00 - NO CHANGE
PVC Male Threaded Adaptor (38mm) 8.00 8.00 8.00 - NO CHANGE
PVC Male Threaded Adaptor (50mm) 15.00 15.00 15.00 - NO CHANGE
PVC 87deg. Sanitary Trap Tee W/ Seal Ring (50mm x 25.4mm) 25.00 25.00 25.00 - NO CHANGE
PVC 87deg. Sanitary Trap Tee W/ Seal Ring (50mm x 38mm) 35.00 35.00 35.00 - NO CHANGE
Shower Head With Valve 90.00 90.00 90.00 - NO CHANGE
Soap Holder 195.00 180.00 195.00 15.00 INCREASE
Cylindrical Water (500 Gals) 35,000.00 35,000.00 35,000.00 - NO CHANGE
Stainless Ladder Rung 38.00 38.00 38.00 - NO CHANGE
Kitchen Sink 4,500.00 4,500.00 4,500.00 - NO CHANGE
Floor Drain 91.00 91.00 91.00 - NO CHANGE
Paper Holder 127.00 127.00 127.00 - NO CHANGE
Mirror 152.00 152.00 152.00 - NO CHANGE
Gate Valve 25mm Dia 245.00 245.00 245.00 - NO CHANGE
Union Patentee 13mm Dia 36.00 36.00 36.00 - NO CHANGE
Water Meter 28.00 28.00 28.00 - NO CHANGE
Solvent 38.00 38.00 38.00 - NO CHANGE
Teflon Tape 11.00 11.00 11.00 - NO CHANGE
GI Nipple 13mm Dia 23.00 23.00 23.00 - NO CHANGE
HARDWARE -
Anchor Bolts with Nuts and Washer 65.00 65.00 65.00 - NO CHANGE
Machine Bolts with Nuts and Washer 100.00 100.00 100.00 - NO CHANGE
Tension Rods (38mm D) 65.00 65.00 65.00 - NO CHANGE
Tension Rods (16mm D) 25.00 25.00 25.00 - NO CHANGE
Tension Rods (19mm D) 31.00 31.00 31.00 - NO CHANGE
Turn Buckles (12.7mm D) 160.00 160.00 160.00 - NO CHANGE
Turn Buckles (16mm D) 185.00 185.00 185.00 - NO CHANGE
Turn Buckles (19mm D) 230.00 230.00 230.00 - NO CHANGE
W.I. Strap 60.00 60.00 60.00 - NO CHANGE
Hinge (50mm x 101mm) 65.00 65.00 65.00 - NO CHANGE
Sand Paper 1,600.00 1,600.00 1,600.00 - NO CHANGE
Door Locks (Schlage or Equivalent) 1,550.00 1,550.00 1,550.00 - NO CHANGE
Automatic Door Closer (Yale or Equivalent) 2,800.00 2,800.00 2,800.00 - NO CHANGE
Tar Paint 455.00 455.00 455.00 - NO CHANGE
Steel Cable 121.00 121.00 121.00 - NO CHANGE
Steel Grating Frame 85.00 85.00 85.00 - NO CHANGE
WOODEN DOORS AND WINDOWS -
Flush Hollow Core Door 650.00 650.00 650.00 - NO CHANGE
Flush Type Solid Core Door 1,700.00 1,700.00 1,700.00 - NO CHANGE
Narra Paneled Door 5,250.00 5,250.00 5,250.00 - NO CHANGE
Tanguile Paneled Door 2,500.00 2,500.00 2,500.00 - NO CHANGE
Aluminum Glass Door 2,350.00 2,350.00 2,350.00 - NO CHANGE
Glass Transom On Wood 1,950.00 1,950.00 1,950.00 - NO CHANGE
Accordion Type Door 2,150.00 2,150.00 2,150.00 - NO CHANGE
Varifold Type Door 3,050.00 3,050.00 3,050.00 - NO CHANGE
Awning Type Steel Casement Windows 1,850.00 1,850.00 1,850.00 - NO CHANGE
Swing Type Steel Casement Windows 1,900.00 1,900.00 1,900.00 - NO CHANGE
Glass Jalousie Window 455.00 455.00 455.00 - NO CHANGE
Fixed Glass Window on Metal Frame 655.00 655.00 655.00 - NO CHANGE
Fixed Louvered Steel Window 555.00 555.00 555.00 - NO CHANGE
Aluminum Casement Window 2,550.00 2,550.00 2,550.00 - NO CHANGE
Sliding Aluminum Window 2,850.00 2,850.00 2,850.00 - NO CHANGE
METAL ROOFING -
Corrugated Roofing, Ga 26 (.551mm x 2.44m) 500.00 500.00 500.00 - NO CHANGE
Pre-Painted Metal Roofing Sheet Ga 26 Long Span 550.00 550.00 550.00 - NO CHANGE
Pre-Painted Metal Roofing Sheet Ga 26 x 2.44m 550.00 550.00 550.00 - NO CHANGE
Pre-Painted Gutter, Ga. 24(0.701mm) x 2.44m 190.00 190.00 190.00 - NO CHANGE
Ordinary Gutter, Ga. 24 (.701mm) x 2.44m 175.00 175.00 175.00 - NO CHANGE
Pre-Painted Flashing, Ga. 24(0.701mm) x 2.44m 180.00 180.00 180.00 - NO CHANGE
Ordinary Flashing, Ga. 24 (.701mm) x 2.44m 170.00 170.00 170.00 - NO CHANGE
Pre-Painted Ridge Roll, Ga. 24(0.701mm) x 2.44m 185.00 185.00 185.00 - NO CHANGE
Ordinary Ridge Roll, Ga. 24 (.701mm) x 2.44m 170.00 170.00 170.00 - NO CHANGE
Roof Ventilators 1,300.00 1,300.00 1,300.00 - NO CHANGE
ASPHALT CORRUGATED SHEET 750.00 750.00 INCREASE
CERAMIC TILES -
Ceramic Glazed Tiles 740.00 740.00 740.00 - NO CHANGE
Ceramic Unglazed Tile 350.00 350.00 350.00 - NO CHANGE
WOOD TILES -
Narra Wood Tile 1,550.00 1,550.00 1,550.00 - NO CHANGE
Tanguile Wood Tile 790.00 790.00 790.00 - NO CHANGE
Vinyl Floor Tiles -
Vinyl Tiles 1/16" Thk 300.00 300.00 300.00 - NO CHANGE
Vinyl Tiles 1/14" Thk 360.00 360.00 360.00 - NO CHANGE
Vinyl Tiles 1/12" Thk 380.00 380.00 380.00 - NO CHANGE
CONDUITS, BOXES AND FITTINGS -
Electrical Rigid Steel Conduit (12.7mm D) 225.00 225.00 225.00 - NO CHANGE
Electrical Rigid Steel Conduit (19mm D) 480.00 480.00 480.00 - NO CHANGE
Electrical Rigid Steel Conduit (25.4mm D) 730.00 730.00 730.00 - NO CHANGE
Bushing and Locknut (12.7mm D) 7.00 7.00 7.00 - NO CHANGE
Bushing and Locknut (19mm D) 10.00 10.00 10.00 - NO CHANGE
Bushing and Locknut (25.4mm D) 12.00 12.00 12.00 - NO CHANGE
Elbow 90 deg (Rigid Steel) 25.4mm D 192.00 192.00 192.00 - NO CHANGE
PVC Conduit Pipe (3m x 12.7mm D) 75.00 75.00 75.00 - NO CHANGE
PVC Conduit Pipe (3m x 19mm D) 92.00 92.00 92.00 - NO CHANGE
PVC Conduit Pipe (3m x 25.4mm D) 122.00 122.00 122.00 - NO CHANGE
PVC Conduit Elbow 90 deg (25.4mm D) 20.00 20.00 20.00 - NO CHANGE
PVC Adapter with Locknut (12.7mm d) 9.00 9.00 9.00 - NO CHANGE
PVC Adapter with Locknut (19mm d) 15.00 15.00 15.00 - NO CHANGE
PVC Adapter with Locknut (25.4mm d) 18.00 18.00 18.00 - NO CHANGE
RS Conduit Coupling (12.7mm D) 15.00 15.00 15.00 - NO CHANGE
RS Conduit Coupling (25.4mm D) 22.00 22.00 22.00 - NO CHANGE
PVC Conduit Coupling (12.7mm D) 15.00 15.00 15.00 - NO CHANGE
PVC Conduit Coupling (19mm D) 5.00 5.00 5.00 - NO CHANGE
PVC Conduit Coupling (25.4mm D) 9.00 9.00 9.00 - NO CHANGE
Octagonal Junction Box Type Ga 16 (101mm x 101mm x 53mm) DEEP 35.00 35.00 35.00 - NO CHANGE
Utility Box Ga 16 (50mm x 101mm x 53mm) Deep Type 31.00 31.00 31.00 - NO CHANGE
Square Box (101mm x 53mm) Deep type Ga 16) 34.00 34.00 34.00 - NO CHANGE
Square Box (101mm x 63mm) Deep Type Ga 16 38.00 38.00 38.00 - NO CHANGE
Metal Pull Box (152mm x 152mm x 101mm) Ga 16 355.00 355.00 355.00 - NO CHANGE
Metal Pull Box (301mm x 304mm x 101mm) Ga 16 755.00 755.00 755.00 - NO CHANGE
Telephone Cabinet (304mm x 457mm x 127mm) Ga 16 1,650.00 1,650.00 1,650.00 - NO CHANGE
Telephone Cabinet (304mm x 610mm x 152mm) Ga 16 1,900.00 1,900.00 1,900.00 - NO CHANGE
Conduit Type 'F' (12.7mm) 67.00 67.00 67.00 - NO CHANGE
Conduit Type 'F' (19mm) 100.00 100.00 100.00 - NO CHANGE
Service Entrance Cap (12.7mm D) 44.00 44.00 44.00 - NO CHANGE
Service Entrance Cap (19mm D) 47.00 47.00 47.00 - NO CHANGE
Service Entrance Cap (25.4mm D) 192.00 192.00 192.00 - NO CHANGE
Mica Tubing 45.00 45.00 45.00 - NO CHANGE
Electric Wires THWN/ THHN 2.0 mm2 22.00 22.00 22.00 - NO CHANGE
Electric Wires THWN/ THHN 3.5 mm2 23.00 23.00 23.00 - NO CHANGE
Electric Wires THWN/ THHN 5.5 mm2 34.00 34.00 34.00 - NO CHANGE
Telephone Jacketed Wire CAT 5E 28.00 28.00 28.00 - NO CHANGE
Single Gang Switch 70.00 70.00 70.00 - NO CHANGE
Two-Gang Switch 105.00 105.00 105.00 - NO CHANGE
Three-Gang Switch 142.00 142.00 142.00 - NO CHANGE
Two-Way Switch 154.00 154.00 154.00 - NO CHANGE
Duplex Convenience Outlet 162.00 162.00 162.00 - NO CHANGE
Heavy Duty Outlet 52.00 52.00 52.00 - NO CHANGE
Polarized 3-Prongs (ACU Outlet) 450.00 450.00 450.00 - NO CHANGE
Enclosed Air Circuit Breaker 100AF, 3P, 220v, 70AT NEMA I 515.00 515.00 515.00 - NO CHANGE
Enclosed Air Circuit Breaker 50AF, 3P, 220v, 40AT NEMA I 1,250.00 1,250.00 1,250.00 - NO CHANGE
Enclosed Air Circuit Breaker 50AF, 2P, 220v, 40AT NEMA I 650.00 650.00 650.00 - NO CHANGE
Electrical Tape 3/4" x 20 YDS 30.00 30.00 30.00 - NO CHANGE
Panelboard & Cabinets (Enclosed 30AMP, 2PST) 1,250.00 1,250.00 1,250.00 - NO CHANGE
Panelboard & Cabinets (Enclosed 60AMP, 2 PST) 1,550.00 1,550.00 1,550.00 - NO CHANGE
1 x 20 w Box Type FLF 430.00 430.00 430.00 - NO CHANGE
1 x 40 W Box Type FLF 520.00 520.00 520.00 - NO CHANGE
2 x 40 W Box Type FLF 745.00 745.00 745.00 - NO CHANGE
1 x 20 W Industrial Type FLF 680.00 680.00 680.00 - NO CHANGE
2 x 40 W Industrial Type FLF 780.00 780.00 780.00 - NO CHANGE
1 x 40 W Troffer Type Aluminum Louver Recess 940.00 940.00 940.00 - NO CHANGE
2 x 40 W Troffer Type Aluminum Louver Recess 1,200.00 1,200.00 1,200.00 - NO CHANGE
1 x 40 W Troffer Type Aluminum Louver Recess 980.00 980.00 980.00 - NO CHANGE
2 x 40 W Troffer Type Aluminum Louver Recess 1,200.00 1,200.00 1,200.00 - NO CHANGE
6" D Pinlight with 18 W 220 V CFL 540.00 540.00 540.00 - NO CHANGE
Equipment for Fire Alarm Station (Manual) 1,600.00 1,600.00 1,600.00 - NO CHANGE
Equipment for Fire Alarm Bell (Vibrating 6"D) 1,400.00 1,400.00 1,400.00 - NO CHANGE
Equipment for Fire Alarm, Annunciator 7,200.00 7,200.00 7,200.00 - NO CHANGE
Equipment for Fire Alarm, Control Panel 13,890.00 13,890.00 13,890.00 - NO CHANGE
Equipment for Fire Alarm, Smoke Detector 1,950.00 1,950.00 1,950.00 - NO CHANGE
Floor Outlet Pop-UP 2,788.00 2,788.00 2,788.00 - NO CHANGE
Telephone Outlet RJ 45 198.00 198.00 198.00 - NO CHANGE
OTHER CONSTRUCTION MATERIALS -
Nipa Shingles Class I 22.00 22.00 22.00 - NO CHANGE
Nipa Shingles Class II 35.00 35.00 35.00 - NO CHANGE
Sawali 2m x 2m With Skin 55.00 55.00 55.00 - NO CHANGE
Sawali 2m x 2m Skinless 65.00 65.00 65.00 - NO CHANGE
MECHANICAL EQUIPMENTS -
Generator 220V 100KW Capacity 800,000.00 800,000.00 800,000.00 - NO CHANGE
Air Conditioner Window type 1.0 HP 220v 18,495.00 18,495.00 18,495.00 - NO CHANGE
Air Conditioner Window type 1.5 HP 220v 20,495.00 20,495.00 20,495.00 - NO CHANGE
Air Conditioner Window type 2.0 HP 220v 22,495.00 22,495.00 22,495.00 - NO CHANGE
 Rehabilitation of Road, Barangay Parian, Calamba City, Laguna
Barangay Parian, Calamba City, Laguna

ITEM NO. DESCRIPTION UNIT QUANTITY REMARKS

PART A FACILITES FOR THE ENGINEER
A.1.4 (1) Provision of Progress Photographs Each 30.00 For Documentation during Implementation
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard Each 3.00 Standard Requirement for Road Projects
B.7(2) Occupational Safety and Health Program L.S. 1.00 Standard Requirement for Road Projects
B.8(2) Traffic Management L.S. 1.00 Standard Requirement for Road Projects
B.9 Mobilization / Demobilization L.S. 1.00 Standard Requirement for Road Projects
PART C EARTHWORKS
Removal of Actual Structures/Obstruction (0.23mm THK-PCCP,
101(3)b3 Sq. M. 312.00 Existing PCCP
Unreinforced)
102(2) Surplus Common Excavation Cu. M. 419.40 Concreting and Re-blocking
105(1)a Subgrade Preparation (Common Material) Sq. M. 1,200.00 Concreting and Re-blocking
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course Cu. M. 240.00 Subgrade Improvement
PART E SURFACE COURSE
Portland Cement Concrete Pavement (Unreinforced) - 0.23m
311(1)c1 Sq. M. 1,200.00 Concreting and Re-blocking
thick, 14 days
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna
FORM POW-2015-01-00

PROGRAM OF WORK/BUDGET COST

CONVERGENCE AND SPECIAL SUPPORT PROGRAM

BASIC INFRASTRUCTURE PROGRAM
Access Roads and/or Bridges from the National Road/s leading to Major/ Strategic Public Buildings/ Facilities

Project Name : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Net Length : (a) Road 200.00 l.m. 0.400 Lane-KM
(b) Bridge
Project ID : (c) Others RRP
Project Component ID :
Project Location : Barangay Caingin, Santa Rosa City, Laguna Target Start Date : Upon Issuance of NTP
Work Location : Total Project Duration : 90.00 C.D.
Appropriation : PHP 5,000,000.00 No. of Pre-determined : 13.00 C.D.
Source of Fund : FY 2023 Unworkable Days

AS SUBMITTED AS EVALUATED
DESCRIPTION QUANTITIES UNIT
%TOTAL TOTAL DIRECT COST %TOTAL TOTAL DIRECT COST
A : Facilities for the Engineer 0.01% 300.00 0.01% 300.00
B : Other General Requirements 5.92% 224,987.77 5.92% 224,987.77
Part C : Earthwork 4.39% 166,921.02 4.39% 166,921.02
PLS. SEE FORM POW-2015-01C-00
D : Subbase and Base Course 10.80% 410,222.40 10.80% 410,222.40
E : Surface Courses 78.88% 2,996,628.00 78.88% 2,996,628.00
Total 100% 3,799,059.19 100% 3,799,059.19

EQUIPMENT: BREAKDOWN OF EXPENDITURE

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
Dump Truck 12 cu.yd 2 1 Labor 114,142.78 114,142.78 A Total Direct Cost 3,799,059.19 3,799,059.19
Backhoe .08 CU.M. 1 2 Materials 3,367,646.31 3,367,646.31 B OCM and Profit 915,230.47 915,230.47
Backhoe w/ Breaker 1 3 Rental of Equipment 317,270.10 317,270.10 C Value Added Tax 235,710.34 235,710.34
Water Truck/ Pump 16000L 1 4 Provisional Sum D Total Construction Cost 4,950,000.00 4,950,000.00
5 Daywork E Eng'g & Administrative Overhead, 1.0% 50,000.00 50,000.00
6 OCM and Profit 915,230.47 915,230.47 F RROW Acquisition
7 Value Added Tax 235,710.34 235,710.34 G Physical Reserved (Contingency)
8 Eng'g & Administrative Overhead, 1.0% 50,000.00 50,000.00
9 RROW Acquisition
10 Physical Reserved (Contingency)
11 TOTAL ESTIMATED COST 5,000,000.00 5,000,000.00 H TOTAL ESTIMATED COST 5,000,000.00 5,000,000.00

Preparation and Submission: Evaluation: Approval:

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

RENZ GIAN B. CAVIDA ROSSMOND M. FULO JANNE P. GARCIA-ROSALES YOLANDA T. AQUINO JOVEN M. CALABIA
Engineer II, Highways Design Unit Engineer II, Highways Design Unit Chief, Planning and Design Section Officer-In-Charge District Engineer
Office of the Assistant District Engineer
Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QTY %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 EVALUATED
PART A FACILITES FOR THE ENGINEER
A.1.4 (1) Provision of Progress Photographs 30.00 30.00 Each 300.00 300.00 10.00 10.00 11.55 11.55 0.01%
TOTAL PART A 300.00 300.00 0.01%
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 3.00 3.00 Each 9,731.88 9,731.88 3,243.96 3,243.96 4,257.70 4,257.70 0.26%
B.7 Occupational Safety and Health Program 1.00 1.00 L.S. 72,447.40 72,447.40 72,447.40 72,447.40 83,676.75 83,676.75 1.91%
B.8 Traffic Management 1.00 1.00 L.S. 120,712.66 120,712.66 120,712.66 120,712.66 139,423.12 139,423.12 3.18%
B.9 Mobilization / Demobilization 1.00 1.00 L.S. 22,095.83 22,095.83 22,095.83 22,095.83 23,200.62 23,200.62 0.58%
TOTAL PART B 224,987.77 224,987.77 5.92%
PART C EARTHWORKS
101 (3) b3 Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced) 312.00 312.00 Sq. M. 53,617.20 53,617.20 171.85 171.85 225.56 225.56 1.41%
102 (2) Surplus Common Excavation 419.40 419.40 Cu. M. 88,199.82 88,199.82 210.30 210.30 276.02 276.02 2.32%
105 (1) b Subgrade Preparation (Existing Pavement) 1,200.00 1,200.00 Sq. M. 25,104.00 25,104.00 20.92 20.92 27.46 27.46 0.66%
TOTAL PART C 166,921.02 166,921.02 4.39%
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course 240.00 240.00 Cu. M. 410,222.40 410,222.40 1,709.26 1,709.26 2,243.41 2,243.41 10.80%
TOTAL PART D 410,222.40 410,222.40 10.80%
PART E SURFACE COURSE
311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days 1,200.00 1,200.00 Sq. M. 2,996,628.00 2,996,628.00 2,497.19 2,497.19 3,277.56 3,277.56 78.88%
TOTAL PART E 2,996,628.00 2,996,628.00 78.88%
GRAND TOTAL 3,799,059.19 3,799,059.19 100.00%
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 Dump truck (12 cu.yd.) 12 cu. yd. 2
2 Motorized Road Grader (140 hp), G710A 140 hp 1
3 Vibratory Roller (10 mt), SD100DC 10 mt 1
4 Concrete Screeder (5.5 hp) 5.5 hp 1
5 Concrete Saw (7.5 hp), 14" Blade Ø 7.5 hp 1
6 Backhoe with Breaker (0.80 cu.m.) 0.80 cu. m. 1
7 Bulldozer (165hp), D6H SERIES II PSDS/DD 165 hp 1
8 Payloader (1.50 cu.m.) 1.50 cu. m. 1
9 Water Truck/Pump (16000 L) 16000 L 1
Barricade Flasher Light (3 Volts, Battery operated,
10 6
Amber Color w/ lifespan consideration of 6 months)
11 Bar Cutter, Single Phase 1
12 Concrete Vibrator 2
Joint Sealer, Gas or Diesel driven with hot or cold
13 1
spray nozzle
SUB-TOTAL 20 SUB-TOTAL
TOTAL 20
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE 5% VAT
PART A FACILITES FOR THE ENGINEER
AS SUBMITTED 30.00 Each 300.00 - - 300.00 10% 30.00 16.50 346.50
A.1.4 (1) Provision of Progress Photographs
AS EVALUATED 30.00 Each 300.00 - - 300.00 10% 30.00 16.50 346.50
TOTAL PART A 300.00 - - 300.00 30.00 16.50 346.50
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 3.00 Each 8,132.82 761.46 837.60 9,731.88 25% 2,432.97 608.25 12,773.10
B.5 Project Billboard / Signboard
AS EVALUATED 3.00 Each 8,132.82 761.46 837.60 9,731.88 25% 2,432.97 608.25 12,773.10
AS SUBMITTED 1.00 L.S. 15,084.28 56,627.76 735.36 72,447.40 10% 7,244.74 3,984.61 83,676.75
B.7 (2) Occupational Safety and Health Program
AS EVALUATED 1.00 L.S. 15,084.28 56,627.76 735.36 72,447.40 10% 7,244.74 3,984.61 83,676.75
AS SUBMITTED 1.00 L.S. 519.66 31,015.00 89,178.00 120,712.66 10% 12,071.27 6,639.19 139,423.12
B.8 (2) Traffic Management
AS EVALUATED 1.00 L.S. 519.66 31,015.00 89,178.00 120,712.66 10% 12,071.27 6,639.19 139,423.12
AS SUBMITTED 1.00 L.S. - - 22,095.83 22,095.83 0% - 1,104.79 23,200.62
B.9 Mobilization / Demobilization
AS EVALUATED 1.00 L.S. - - 22,095.83 22,095.83 0% - 1,104.79 23,200.62
TOTAL PART B 23,736.76 88,404.22 112,846.79 224,987.77 21,748.98 12,336.84 259,073.59
PART C EARTHWORKS
AS SUBMITTED 312.00 Sq. M. - 1,836.35 51,780.85 53,617.20 25% 13,406.64 3,350.88 70,374.72
101 (3) b3 Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced)
AS EVALUATED 312.00 Sq. M. - 1,836.35 51,780.85 53,617.20 25% 13,406.64 3,350.88 70,374.72
AS SUBMITTED 419.40 Cu. M. - 1,647.54 86,552.28 88,199.82 25% 22,052.05 5,510.92 115,762.79
102 (2) Surplus Common Excavation
AS EVALUATED 419.40 Cu. M. - 1,647.54 86,552.28 88,199.82 25% 22,052.05 5,510.92 115,762.79
AS SUBMITTED 1,200.00 Sq. M. - 940.44 24,163.56 25,104.00 25% 6,276.00 1,572.00 32,952.00
105 (1) b Subgrade Preparation (Existing Pavement)
AS EVALUATED 1,200.00 Sq. M. - 940.44 24,163.56 25,104.00 25% 6,276.00 1,572.00 32,952.00
TOTAL PART C - 4,424.33 162,496.69 166,921.02 41,734.69 10,433.80 219,089.51
PART D SUBBASE AND BASE COURSE
AS SUBMITTED 240.00 Cu. M. 380,096.07 1,130.06 28,996.27 410,222.40 25% 102,556.80 25,639.20 538,418.40
200(1) Aggregate Subbase Course
AS EVALUATED 240.00 Cu. M. 380,096.07 1,130.06 28,996.27 410,222.40 25% 102,556.80 25,639.20 538,418.40
TOTAL PART D 380,096.07 1,130.06 28,996.27 410,222.40 102,556.80 25,639.20 538,418.40
PART E SURFACE COURSE
AS SUBMITTED 1,200.00 Sq. M. 2,963,513.48 20,184.17 12,930.35 2,996,628.00 25% 749,160.00 187,284.00 3,933,072.00
311(1)e1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days
AS EVALUATED 1,200.00 Sq. M. 2,963,513.48 20,184.17 12,930.35 2,996,628.00 25% 749,160.00 187,284.00 3,933,072.00
TOTAL PART E 2,963,513.48 20,184.17 12,930.35 2,996,628.00 749,160.00 187,284.00 3,933,072.00
GRAND TOTAL 3,367,646.31 114,142.78 317,270.10 3,799,059.19 915,230.47 235,710.34 4,950,000.00
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna

FORM ABC-2015-02-00

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

TOTAL MARK UP TOTAL INDIRECT

ITEM NO. DESCRIPTION ESTIMATED DIRECT COST 5% VAT TOTAL COST
% VALUE COST
AS EVALUATED 300.00 10% 30.00 16.50 46.50 346.50
PART A FACILITES FOR THE ENGINEER
AS SUBMITTED 300.00 10% 30.00 16.50 46.50 346.50
AS EVALUATED 224,987.77 9.67% 21,748.98 12,336.84 34,085.82 259,073.59
PART B OTHER GENERAL REQUIREMENTS
AS SUBMITTED 224,987.77 9.67% 21,748.98 12,336.84 34,085.82 259,073.59
AS EVALUATED 166,921.02 25% 41,734.69 10,433.80 52,168.49 219,089.51
PART C EARTHWORKS
AS SUBMITTED 166,921.02 25% 41,734.69 10,433.80 52,168.49 219,089.51
AS EVALUATED 410,222.40 25% 102,556.80 25,639.20 128,196.00 538,418.40
PART D SUBBASE AND BASE COURSE
AS SUBMITTED 410,222.40 25% 102,556.80 25,639.20 128,196.00 538,418.40
AS EVALUATED 2,996,628.00 25% 749,160.00 187,284.00 936,444.00 3,933,072.00
PART E SURFACE COURSE
AS SUBMITTED 2,996,628.00 25% 749,160.00 187,284.00 936,444.00 3,933,072.00
AS EVALUATED 3,799,059.19 915,230.47 235,710.34 1,150,940.81 4,950,000.00
GRAND TOTAL
AS SUBMITTED 3,799,059.19 915,230.47 235,710.34 1,150,940.81 4,950,000.00

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

RENZ GIAN B. CAVIDA ROSSMOND M. FULO JANNE P. GARCIA-ROSALES YOLANDA T. AQUINO JOVEN M. CALABIA
Engineer II, Highways Design Unit Engineer II, Highways Design Unit Chief, Planning and Design Section Officer-In-Charge District Engineer
Office of the Assistant District Engineer
Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna
FORM ABC-2015-02A-00
Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
APPROVED BUDGET FOR THE CONTRACT
Contract Duration:
TOTAL MARK UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QTY UNIT TOTAL DIRECT COST 5% VAT TOTAL COST UNIT COST
% VALUE COST
PART A FACILITES FOR THE ENGINEER
AS EVALUATED 30.00 Each 300.00 10% 30.00 16.50 46.50 346.50 11.55
A.1.4 (1) Provision of Progress Photographs
AS SUBMITTED 30.00 Each 300.00 10% 30.00 16.50 46.50 346.50 11.55
AS EVALUATED 300.00 30.00 16.50 46.50 346.50
TOTAL PART A
AS SUBMITTED 300.00 30.00 16.50 46.50 346.50
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED 3.00 Each 9,731.88 25% 2,432.97 608.25 3,041.22 12,773.10 4,257.70
B.5 Project Billboard / Signboard
AS SUBMITTED 3.00 Each 9,731.88 25% 2,432.97 608.25 3,041.22 12,773.10 4,257.70
AS EVALUATED 1.00 L.S. 72,447.40 10% 7,244.74 3,984.61 11,229.35 83,676.75 83,676.75
B.7 (2) Occupational Safety and Health Program
AS SUBMITTED 1.00 L.S. 72,447.40 10% 7,244.74 3,984.61 11,229.35 83,676.75 83,676.75
AS EVALUATED 1.00 L.S. 120,712.66 10% 12,071.27 6,639.19 18,710.46 139,423.12 139,423.12
B.8 (2) Traffic Management
AS SUBMITTED 1.00 L.S. 120,712.66 10% 12,071.27 6,639.19 18,710.46 139,423.12 139,423.12
AS EVALUATED 1.00 L.S. 22,095.83 0% - 1,104.79 1,104.79 23,200.62 23,200.62
B.9 Mobilization / Demobilization
AS SUBMITTED 1.00 L.S. 22,095.83 0% - 1,104.79 1,104.79 23,200.62 23,200.62
AS EVALUATED 224,987.77 21,748.98 12,336.84 34,085.82 259,073.59
TOTAL PART B
AS SUBMITTED 224,987.77 21,748.98 12,336.84 34,085.82 259,073.59
PART C EARTHWORK
AS EVALUATED 312.00 Sq. M. 53,617.20 25% 13,406.64 3,350.88 16,757.52 70,374.72 225.56
101 (3) b3 Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced)
AS SUBMITTED 312.00 Sq. M. 53,617.20 25% 13,406.64 3,350.88 16,757.52 70,374.72 225.56
AS EVALUATED 419.40 Cu. M. 88,199.82 25% 22,052.05 5,510.92 27,562.97 115,762.79 276.02
102 (2) Surplus Common Excavation
AS SUBMITTED 419.40 Cu. M. 88,199.82 25% 22,052.05 5,510.92 27,562.97 115,762.79 276.02
AS EVALUATED 1,200.00 Sq. M. 25,104.00 25% 6,276.00 1,572.00 7,848.00 32,952.00 27.46
105 (1) b Subgrade Preparation (Existing Pavement)
AS SUBMITTED 1,200.00 Sq. M. 25,104.00 25% 6,276.00 1,572.00 7,848.00 32,952.00 27.46
AS EVALUATED 166,921.02 41,734.69 10,433.80 52,168.49 219,089.51
TOTAL PART C
AS SUBMITTED 166,921.02 41,734.69 10,433.80 52,168.49 219,089.51
PART D SUBBASE AND BASE COURSE
AS EVALUATED 240.00 Cu. M. 410,222.40 25% 102,556.80 25,639.20 128,196.00 538,418.40 2,243.41
200 (1) Aggregate Subbase Course
AS SUBMITTED 240.00 Cu. M. 410,222.40 25% 102,556.80 25,639.20 128,196.00 538,418.40 2,243.41
AS EVALUATED 410,222.40 102,556.80 25,639.20 128,196.00 538,418.40
TOTAL PART D
AS SUBMITTED 410,222.40 102,556.80 25,639.20 128,196.00 538,418.40
PART E SURFACE COURSE
AS EVALUATED 1,200.00 Sq. M. 2,996,628.00 25% 749,160.00 187,284.00 936,444.00 3,933,072.00 3,277.56
311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days
AS SUBMITTED 1,200.00 Sq. M. 2,996,628.00 25% 749,160.00 187,284.00 936,444.00 3,933,072.00 3,277.56
AS EVALUATED 2,996,628.00 749,160.00 187,284.00 936,444.00 3,933,072.00
TOTAL PART E
AS SUBMITTED 2,996,628.00 749,160.00 187,284.00 936,444.00 3,933,072.00
AS EVALUATED 3,799,059.19 915,230.47 235,710.34 1,150,940.81 4,950,000.00
GRAND TOTAL
AS SUBMITTED 3,799,059.19 915,230.47 235,710.34 1,150,940.81 4,950,000.00

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

RENZ GIAN B. CAVIDA ROSSMOND M. FULO JANNE P. GARCIA-ROSALES YOLANDA T. AQUINO JOVEN M. CALABIA
Engineer II, Highways Design Unit Engineer II, Highways Design Unit Chief, Planning and Design Section Officer-In-Charge District Engineer
Office of the Assistant District Engineer
Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________ Date: ____________________
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : A.1.4 (1) Provision of Progress Photographs

Unit of Measurement : Each

Output per hour - As Submitted: 1.00
Output per hour - As Evaluated : 1.00

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1

Sub - Total for A.1 - As Submitted 0.00

Labor

A.2

Sub - Total for A.2 - As Evaluated 0.00

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
B.1
Sub - Total for B.1 - As Submitted 0.00
Equipment
B.2
Sub - Total for B.2 - As Evaluated 0.00
C.1 Total (A.1 + B.1) - As Submitted 0.00
C.2 Total (A.2 + B.2) - As Evaluated -
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 0.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 0.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F.1
Printing / Miscellaneous Expenses pcs 1 10.00 10.00
Sub - Total for F.1 - As Submitted 10.00
Materials
F.2 Printing / Miscellaneous Expenses pcs 1 10.00 10.00
Sub - Total for F.2 - As Evaulated 10.00
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 10.00
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 10.00
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted -
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated -
I.1 Contractor's Profit (CP) -As Submitted 10% 1.00
I.2 Contractor's Profit (CP) -As Evaluated 10% 1.00
J.1 Value Added Tax (VAT) - As Submitted 5% 0.55
J.2 Value Added Tax (VAT) - As Evaluated 5% 0.55
K.1 Total Unit Cost - As Submitted 11.55
K.2 Total Unit Cost - As Evaluated 11.55

Prepared by: Checked by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : B.5 Project Billboard / Signboard

Unit of Measurement : Each

Output per hour - As Submitted: 1.00
Output per hour - As Evaluated : 1.00

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 Foreman 1 1 111.37 111.37
Skilled Labor 1 1 80.42 80.42
Unskilled Labor 1 1 62.03 62.03
Sub - Total for A.1 - As Submitted 253.82
Labor
Foreman 1 1 111.37 111.37
A.2 Skilled Labor 1 1 80.42 80.42
Unskilled Labor 1 1 62.03 62.03
Sub - Total for A.2 - As Evaluated 253.82
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
Minor Tools (10% of Labor) 25.38
Sub - Total for B.1 - As Submitted 25.38
Equipment
B.2 Minor Tools (10% of Labor) 25.38
Sub - Total for B.2 - As Evaluated 25.38
C.1 Total (A.1 + B.1) - As Submitted 279.20
C.2 Total (A.2 + B.2) - As Evaluated 279.20
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 279.20
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 279.20
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
Plywood Marine (.00625m x 1.2m x 2.44m) (1/4) pcs 1.33 380.00 505.40
F.1 Coco Lumber bd. Ft. 49.17 27.00 1,327.59
Tarpaulin sq. ft. 42.67 25.00 1,066.67
(C.W.N., G.I. Tie wire #16, etc.) kg. 0.93 70.00 65.10
Sub - Total for F.1 - As Submitted 2,964.76
Materials
Plywood Marine (.00625m x 1.2m x 2.44m) (1/4) pcs 1.33 380.00 505.40
Coco Lumber bd. Ft. 49.17 27.00 1,327.59
F.2
Tarpaulin sq. ft. 42.67 25.00 1,066.67
(C.W.N., G.I. Tie wire #16, etc.) kg. 0.93 70.00 65.10
Sub - Total for F.2 - As Evaulated 2,964.76
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 3,243.96
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 3,243.96
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 486.59
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 486.59
I.1 Contractor's Profit (CP) -As Submitted 10% 324.40
I.2 Contractor's Profit (CP) -As Evaluated 10% 324.40
J.1 Value Added Tax (VAT) - As Submitted 5% 202.75
J.2 Value Added Tax (VAT) - As Evaluated 5% 202.75
K.1 Total Unit Cost - As Submitted 4,257.70
K.2 Total Unit Cost - As Evaluated 4,257.70

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : L.S.

Output per hour - As Submitted: 1.00
Output per hour - As Evaluated : 1.00

Designation No. of Persons/s Hours Unit Rate Amount (PhP)

Labor
Safety Officer (Part Time) 1 48 111.37 5,345.76
A.1
Health Personnel 1 360 80.42 28,951.20
Sanitation Aide 1 360 62.03 22,330.80
Sub - Total for A.1 - As Submitted 56,627.76
Labor
Safety Officer (Part Time) 1 48 111.37 5,345.76
A.2 Health Personnel 1 360 80.42 28,951.20
Sanitation Aide 1 360 62.03 22,330.80
Sub - Total for A.2 - As Evaluated 56,627.76
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Portable Mist-Based Sanitation Tent 1 48 9.79 469.92
B.1
Thermal Scanner (w/ rechargeable battery) 2 48 1.03 98.88
Power Sprayer w/ complete accessories 1 48 3.47 166.56
Sub - Total for B.1 - As Submitted 735.36
Equipment
Portable Mist-Based Sanitation Tent 1 48 9.79 469.92
B.2 Thermal Scanner (w/ rechargeable battery) 2 48 1.03 98.88
Power Sprayer w/ complete accessories 1 48 3.47 166.56
Sub - Total for B.2 - As Evaluated 735.36
C.1 Total (A.1 + B.1) - As Submitted 57,363.12
C.2 Total (A.2 + B.2) - As Evaluated 57,363.12
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 57,363.12
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 57,363.12
Name and Specification Unit Quantity Unit Rate Amount (PhP)
Materials
Safety Helmet man-day 40 0.34 13.60
Safety Shoes man-day 40 4.11 164.36
Safety Vest man-day 40 2.22 88.78
Working Gloves man-day 40 7.67 306.73
Face Mask (Surgical/Cloth) man-day 40 10.00 399.91
Rubber Boots man-day 34 1.39 47.35
F.1
Eye goggles man-day 40 5.00 199.96
Rain Coats man-day 40 0.34 13.60
Sanitizing Solution ltr 10 100.00 1,000.00
Ethyl Alcohol ltr 10 185.00 1,850.00
Disinfectant spray can 9 1,000.00 9,000.00
Liquid hand Soap ltr 10 200.00 2,000.00
Sub - Total for F.1 - As Submitted 15,084.28
Sub - Total for F.1 - As Evaluated 15,084.28
Materials
Safety Helmet man-day 40 0.34 13.60
Safety Shoes man-day 40 4.11 164.36
Safety Vest man-day 40 2.22 88.78
Working Gloves man-day 40 7.67 306.73
Face Mask (Surgical/Cloth) man-day 40 10.00 399.91
Rubber Boots man-day 34 1.39 47.35
F.2 Eye goggles man-day 40 5.00 199.96
Rain Coats man-day 40 0.34 13.60
Sanitizing Solution ltr 10 100.00 1,000.00
Ethyl Alcohol ltr 10 185.00 1,850.00
Disinfectant spray can 9 1,000.00 9,000.00
Liquid hand Soap ltr 10 200.00 2,000.00
Sub - Total for F.2 - As Submitted 15,084.28
Sub - Total for F.2 - As Evaulated 15,084.28
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 72,447.40
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 72,447.40
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted -
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) -As Submitted 10% 7,244.74
I.2 Contractor's Profit (CP) -As Evaluated 10% 7,244.74
J.1 Value Added Tax (VAT) - As Submitted 5% 3,984.61
J.2 Value Added Tax (VAT) - As Evaluated 5% 3,984.61
K.1 Total Unit Cost - As Submitted 83,676.75
K.2 Total Unit Cost - As Evaluated 83,676.75

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : B.8 (2) Traffic Management

Unit of Measurement : L.S.

Output per hour - As Submitted: 1.00
Output per hour - As Evaluated : 1.00

Designation No. of Persons/s No. of Hour/s Unit Rate Amount (PhP)

Labor
A.1
Traffic Controller (Flagman) 2 250 62.03 31,015.00
Sub - Total for A.1 - As Submitted 31,015.00
Labor
A.2 Traffic Controller (Flagman) 2 250 62.03 31,015.00
Sub - Total for A.2 - As Evaluated 31,015.00
Name and Capacity No. of Equipt. No. of Hour/s Hourly Rate Amount (PhP)
Equipment
B.1 Two-way Radio 2 600 70.74 84,888.00
lifespan consideration of 6 months) 11 600 0.65 4,290.00
Sub - Total for B.1 - As Submitted 89,178.00
Equipment
Two-way Radio 2 600 70.74 84,888.00
B.2
lifespan consideration of 6 months) 11 600 0.65 4,290.00
Sub - Total for B.2 - As Evaluated 89,178.00
C.1 Total (A.1 + B.1) - As Submitted 120,193.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 120,193.00
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 120,193.00
Name and Specification Unit Quantity Unit Rate Amount (PhP)
Materials
Speed Restriction (R4-1) each 4 4.73 18.92
Roadwork Ahead (T1-1) each 4 10.95 43.80
End Roadwork (T2-16) each 4 10.95 43.80
End Speed Restriction (R4-2) each 4 4.73 18.92
Workmen Ahead (T1-5) each 4 5.64 22.56
Prepare to Stop (T1-18) each 4 5.64 22.56
F.1 Temporary Hazard Marker (Chevron, T5-5) each 1 5.76 5.76
Concrete Safety Barriers each 47 2.50 117.50
Construction Safety Fence each 48 3.94 189.12
Temporary Bollards (@ 5 meters apart) each 16 1.64 26.24
Safety Vest man-day 2 2.22 4.44
Hard Hat man-day 2 0.25 0.50
Safety Shoes man-day 2 2.77 5.54
Direct Unit Cost (F.1 ÷ D.1) - As Submitted 519.66
Sub - Total for F.1 - As Submitted 519.66
Materials
Speed Restriction (R4-1) each 4 4.73 18.92
Roadwork Ahead (T1-1) each 4 10.95 43.80
End Roadwork (T2-16) each 4 10.95 43.80
End Speed Restriction (R4-2) each 4 4.73 18.92
Workmen Ahead (T1-5) each 4 5.64 22.56
Prepare to Stop (T1-18) each 4 5.64 22.56
Temporary Hazard Marker (Chevron, T5-5) each 1 5.76 5.76
F.2
Concrete Safety Barriers each 47 2.50 117.50
Construction Safety Fence each 48 3.94 189.12
Temporary Bollards (@ 5 meters apart) each 16 1.64 26.24
Safety Vest man-day 2 2.22 4.44
Hard Hat man-day 2 0.25 0.50
Safety Shoes man-day 2 2.77 5.54
Direct Unit Cost (F.1 ÷ D.1) - As Submitted 519.66
Sub - Total for F.2 - As Evaulated 519.66
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 120,712.66
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 120,712.66
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted -
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated -
I.2 Contractor's Profit (CP) -As Evaluated 10% 12,071.27
J.1 Value Added Tax (VAT) - As Submitted 5% 6,639.19
J.2 Value Added Tax (VAT) - As Evaluated 5% 6,639.19
K.1 Total Unit Cost - As Submitted 139,423.12
K.2 Total Unit Cost - As Evaluated 139,423.12
**Safety Vest, Safety Helmet, and Safety Shoes are included in SPL-1

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : L.S.

Output per hour - As Submitted: 1.0
Output per hour - As Evaluated : 1.0

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 -
-
Sub - Total for A.1 - As Submitted -
Labor
- - -
A.2
- - -
Sub - Total for A.2 - As Evaluated -
No. of Trip/s &
Name and Capacity No. of Unit/s Hourly Rate Amount (PhP)
Hour/s
Equipment
B.1 Dump Tuck (12cu.yd) 2 2 2,871.21 11,484.84
Boom Truck (2-6 MT) 1 2 2,818.04 5,636.08
Cargo Truck (9-10 MT) 1 2 2,487.46 4,974.91
Sub - Total for B.1 - As Submitted 22,095.83
Equipment
Dump Tuck (12cu.yd) 2 2 2,871.21 11,484.84
B.2 Boom Truck (2-6 MT) 1 2 2,818.04 5,636.08
Cargo Truck (9-10 MT) 1 2 2,487.46 4,974.91
Sub - Total for B.2 - As Evaluated 22,095.83
C.1 Total (A.1 + B.1) - As Submitted 22,095.83
C.2 Total (A.2 + B.2) - As Evaluated 22,095.83
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 22,095.83
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 22,095.83
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F.1
Sub - Total for F.1 - As Submitted -
Materials
F.2
Sub - Total for F.2 - As Evaulated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 22,095.83
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 22,095.83
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted -
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) -As Submitted -
I.2 Contractor's Profit (CP) -As Evaluated
J.1 Value Added Tax (VAT) - As Submitted 5% 1,104.79
J.2 Value Added Tax (VAT) - As Evaluated 5% 1,104.79
K.1 Total Unit Cost - As Submitted 23,200.62
K.2 Total Unit Cost - As Evaluated 23,200.62

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 101 (3) b3 Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced)

Unit of Measurement : Sq.M

Output per hour - As Submitted: 40.00
Output per hour - As Evaluated : 40.00

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 Foreman 1 1 111.37 111.37
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.1 - As Submitted 235.43
Labor
Foreman 1 1 111.37 111.37
A.2
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.2 - As Evaluated 235.43
B.1 Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Backhoe with Breaker (0.80cu.m.) 1 1 3,087.91 3,087.91
Payloader (1.50 m cu.m) 1 1 2,091.57 2,091.57
Dump Truck (12 cu yd) 1 1 2,871.21 1,435.61
Minor Tools (10% of Labor) 23.54
Sub - Total for B.1 - As Submitted 6,638.62
B.2 Equipment
Backhoe with Breaker (0.80cu.m.) 1 1 3,087.91 3,087.91
Payloader (1.50 m cu.m) 1 1 2,091.57 2,091.57
Dump Truck (12 cu yd) 1 1 2,871.21 1,435.61
Minor Tools (10% of Labor) 23.54
Sub - Total for B.2 - As Evaluated 6,638.62
C.1 Total (A.1 + B.1) - As Submitted 6,874.05
C.2 Total (A.2 + B.2) - As Evaluated 6,874.05
D.1 Output per hour - As Submitted 40.00
D.2 Output per hour - As Evaluated 40.00
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 171.85
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 171.85
Materials
F.1
Sub - Total for F.1 - As Submitted -
Materials
F.2
Sub - Total for F.2 - As Evaulated -
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 171.85
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 25.78
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 25.78
I.1 Contractor's Profit (CP) -As Submitted 10% 17.19
I.2 Contractor's Profit (CP) -As Evaluated 10% 17.19
J.1 Value Added Tax (VAT) - As Submitted 5% 10.74
J.2 Value Added Tax (VAT) - As Evaluated 5% 10.74
K.1 Total Unit Cost - As Submitted 225.56
K.2 Total Unit Cost - As Evaluated 225.56

Prepared by: ROSSMOND M. FULO

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 102 (2) Surplus Common Excavation

Unit of Measurement : Sq.M

Output per hour - As Submitted: 60
Output per hour - As Evaluated : 60

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 Foreman 1 1 111.37 111.37
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.1 - As Submitted 235.43
Labor
Foreman 1 1 111.37 111.37
A.2
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.2 - As Evaluated 235.43
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Bulldozer (165hp), D6H SERIES II PSDS/DD 1 1 4,025.42 4,025.42
B.1 Payloader (1.50 cu.m.) at Disposal 1 0.25 2,091.57 522.89
Payloader (1.50 cu.m.) 1 1 2,091.57 2,091.57
Dump truck (12 cu.yd.) 2 1 2,871.21 5,742.42
Sub - Total for B.1 - As Submitted 12,382.30
Equipment
Bulldozer (165hp), D6H SERIES II PSDS/DD 1 1 4,025.42 4,025.42
Payloader (1.50 cu.m.) at Disposal 1 0.25 2,091.57 522.89
B.2
Payloader (1.50 cu.m.) 1 1 2,091.57 2,091.57
Dump truck (12 cu.yd.) 2 1 2,871.21 5,742.42
Sub - Total for B.2 - As Evaluated 12,382.30
C.1 Total (A.1 + B.1) - As Submitted 12,617.73
C.2 Total (A.2 + B.2) - As Evaluated 12,617.73
D.1 Output per hour - As Submitted 60
D.2 Output per hour - As Evaluated 60

E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 210.30

E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 210.30
Name and Description Unit Quantity Unit Cost Amount (PhP)
Materials
F.1
Sub - Total for F.1 - As Submitted -
Materials
F.2
Sub - Total for F.2 - As Evaulated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 210.30
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 210.30
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 31.55
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 31.55
I.1 Contractor's Profit (CP) -As Submitted 10% 21.03
I.2 Contractor's Profit (CP) -As Evaluated 10% 21.03
J.1 Value Added Tax (VAT) - As Submitted 5% 13.14
J.2 Value Added Tax (VAT) - As Evaluated 5% 13.14
K.1 Total Unit Cost - As Submitted 276.02
K.2 Total Unit Cost - As Evaluated 276.02

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

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

Unit of Measurement : Cu. M.

Output per hour - As Submitted: 50
Output per hour - As Evaluated : 50

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 Foreman 1 1 111.37 111.37
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.1 - As Submitted 235.43
Labor
Foreman 1 1 111.37 111.37
A.2
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.2 - As Evaluated 235.43
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Motorized Road Grader (140 hp), G710A 1 1 2,635.19 2,635.19
B.1
Vibratory Roller (10 mt), SD100DC 1 1 2,370.38 2,370.38
Water Truck/Pump (16000 L) 1 0.25 4,141.29 1,035.32
Sub - Total for B.1 - As Submitted 6,040.89
Equipment
Motorized Road Grader (140 hp), G710A 1 1 2,635.19 2,635.19
B.2 Vibratory Roller (10 mt), SD100DC 1 1 2,370.38 2,370.38
Water Truck/Pump (16000 L) 1 0.25 4,141.29 1,035.32
Sub - Total for B.2 - As Evaluated 6,040.89
C.1 Total (A.1 + B.1) - As Submitted 6,276.32
C.2 Total (A.2 + B.2) - As Evaluated 6,276.32
D.1 Output per hour - As Submitted 50
D.2 Output per hour - As Evaluated 50
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 125.53
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 125.53
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
F.1
Aggregate Subbase Course (w/ 15% Shrinkage Factor) cu.m. 1.15 1,377.16 1583.73
Sub - Total for F.1 - As Submitted 1,583.73
Materials
F.2 Aggregate Subbase Course (w/ 15% Shrinkage Factor) cu.m. 1.15 1,377.16 1583.73
Sub - Total for F.2 - As Evaulated 1,583.73
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 1,709.26
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 1,709.26
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 256.39
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 256.39
I.1 Contractor's Profit (CP) -As Submitted 10% 170.93
I.2 Contractor's Profit (CP) -As Evaluated 10% 170.93
J.1 Value Added Tax (VAT) - As Submitted 5% 106.83
J.2 Value Added Tax (VAT) - As Evaluated 5% 106.83
K.1 Total Unit Cost - As Submitted 2,243.41
K.2 Total Unit Cost - As Evaluated 2,243.41

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 311 (1) c1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days

Unit of Measurement : Sq. M.

Output per hour - As Submitted: 70
Output per hour - As Evaluated : 70

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
Foreman 1 1 111.37 111.37
A.1
Skilled Labor 4 1 80.42 321.68
Unskilled Labor 12 1 62.03 744.36
Sub - Total for A.1 - As Submitted 1,177.41
Labor
Foreman 1 1 111.37 111.37
A.2 Skilled Labor 4 1 80.42 321.68
Unskilled Labor 12 1 62.03 744.36
Sub - Total for A.2 - As Evaluated 1,177.41
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Concrete Vibrator 2 1 57.17 114.34
Concrete Screeder (5.5 hp) 1 1 488.82 488.82
B.1 Concrete Saw (7.5 hp), 14" Blade Ø 1 1 76.05 76.05
Bar Cutter, Single Phase 1 0.10 105.47 10.55
Joint Sealer, Gas or Diesel driven with hot or cold spray nozzle 1 0.10 56.38 5.64
Minor Tools (5% of Labor) 58.87
Sub - Total for B.1 - As Submitted 754.27
Equipment
Concrete Vibrator 2 1 57.17 114.34
Concrete Screeder (5.5 hp) 1 1 488.82 488.82
Concrete Saw (7.5 hp), 14" Blade Ø 1 1 76.05 76.05
B.2
Bar Cutter, Single Phase 1 0.10 105.47 10.55
Joint Sealer, Gas or Diesel driven with hot or cold spray nozzle 1 0.10 56.38 5.64
Minor Tools (5% of Labor) 58.87
Sub - Total for B.2 - As Evaluated 754.27
C.1 Total (A.1 + B.1) - As Submitted 1,931.68
C.2 Total (A.2 + B.2) - As Evaluated 1,931.68
D.1 Output per hour - As Submitted 70
D.2 Output per hour - As Evaluated 70
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 27.60
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 27.60
Name and Specification Unit Quantity Unit Cost Amount (PhP)
Materials
Reinforcing Steel Bars kg 0.430 55.00 23.65
Curing Compound L 0.290 30.00 8.70
Asphalt Sealant L 0.120 44.00 5.28
F.1 Steel Forms (Rental - 23cm Width) m 0.460 57.00 26.22
Ready Mix Concrete, 3500 psi @14 days cu.m 0.230 10,429.00 2,398.67
Concrete Saw (Dia. Blade 14" dia) pc 0.00015 8,000.00 1.20
Pipe Sleeve 2" dia. m 0.0071 268.83 1.91
Tar L 0.0087 455.00 3.96
Sub - Total for F.1 - As Submitted 2,469.59
Materials
Reinforcing Steel Bars kg 0.43 55.00 23.65
Curing Compound L 0.29 30.00 8.70
Asphalt Sealant L 0.12 44.00 5.28
Steel Forms (Rental - 23cm Width) m 0.46 57.00 26.22
F.2
Ready Mix Concrete, 3500 psi @14 days cu.m 0.2300 10,429.00 2,398.67
Concrete Saw (Dia. Blade 14" dia) pc 0.0002 8,000.00 1.20
Pipe Sleeve 2" dia. m 0.0071 268.83 1.91
Tar L 0.0087 455.00 3.96
Sub - Total for F.2 - As Evaulated 2,469.59
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 2,497.19
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 2,497.19
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 374.58
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 374.58
I.1 Contractor's Profit (CP) -As Submitted 10% 249.72
I.2 Contractor's Profit (CP) -As Evaluated 10% 249.72
J.1 Value Added Tax (VAT) - As Submitted 5% 156.07
J.2 Value Added Tax (VAT) - As Evaluated 5% 124.86
K.1 Total Unit Cost - As Submitted 3,277.56
K.2 Total Unit Cost - As Evaluated 3,277.56

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./ Description : 105 (1) b Subgrade Preparation (Existing Pavement)

Unit of Measurement : Sq. M.

Output per hour - As Submitted: 300
Output per hour - As Evaluated : 300

Designation No. of Persons/s No. of Hour/s Hourly Rate Amount (PhP)

Labor
A.1 Foreman 1 1 111.37 111.37
Unskilled Labor 2 1 62.03 124.06
Sub - Total for A.1 - As Submitted 235.43
Labor
Unskilled Labor 1 1 111.37 111.37
A.2
Foreman 2 1 62.03 124.06
Sub - Total for A.2 - As Evaluated 235.43
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
Equipment
Motorized Road Grader (140 hp), G710A 1 1 2,635.19 2,635.19
B.1
Vibratory Roller (10 mt), SD100DC 1 1 2,370.38 2,370.38
Water Truck/Pump (16000 L) 1 0.25 4,141.29 1,035.32
Sub - Total for B.1 - As Submitted 6,040.89
Equipment
Motorized Road Grader (140 hp), G710A 1 1 2,635.19 2,635.19
B.2 Vibratory Roller (10 mt), SD100DC 1 1 2,370.38 2,370.38
Water Truck/Pump (16000 L) 1 0.25 4,141.29 1,035.32
Sub - Total for B.2 - As Evaluated 6,040.89
C.1 Total (A.1 + B.1) - As Submitted 6,276.32
C.2 Total (A.2 + B.2) - As Evaluated 6,276.32
D.1 Output per hour - As Submitted 300
D.2 Output per hour - As Evaluated 300
E.1 Direct Unit Cost (C.1 ÷ D.1) - As Submitted 20.92
E.2 Direct Unit Cost (C.2 ÷ D.2) - As Evaluated 20.92
Name and Specification Unit Quantity Unit Cost Amount (PhP)

F.1 Materials

Sub - Total for F.1 - As Submitted -

Materials
F.2
Sub - Total for F.2 - As Evaulated -
G.1 Direct Unit Cost (E.1 + F.1) - As Submitted 20.92
G.2 Direct Unit Cost (E.2 + F.2) - As Evaluated 20.92
H.1 Overhead, Contingecies & Miscellaneous (OCM) - As Submitted 15% 3.14
H.2 Overhead, Contingecies & Miscellaneous (OCM) - As Evaluated 15% 3.14
I.1 Contractor's Profit (CP) -As Submitted 10% 2.09
I.2 Contractor's Profit (CP) -As Evaluated 10% 2.09
J.1 Value Added Tax (VAT) - As Submitted 5% 1.31
J.2 Value Added Tax (VAT) - As Evaluated 5% 1.31
K.1 Total Unit Cost - As Submitted 27.46
K.2 Total Unit Cost - As Evaluated 27.46

Prepared by: Checked/Reviewed by:

RENZ GIAN B. CAVIDA ROSSMOND M. FULO

Engineer II, Highways Design Unit Engineer II, Highways Design Unit
 DETAILED QUANTITY ESTIMATE

Rehabilitation of NIA Road and Rip-Rap,

Project :
Barangay Caingin, Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

1.00 Removal of Structures & Obstruction (Sidewalk)

STATION 0 + 0 - 48 + 830

= 179.88 sq.m
say = 180.00 sq.m

2.00 Removal of Structures & Obstruction (RCPC)

STATION 0+ 0 - 48 + 830

= 830 each
say = 830 each

3.00 Removal of Structures & Obstruction (Curb & Gutter)

STATION 0+ 0 - 48 + 830

= 830 l.m.
say = 830 l.m.

4.00 Removal of Stone Masonry

STATION 0 + 720 - 48 + 780 (LS)

= 150 cu.m
say = 150 cu.m

STATION 0+ 0 - 48 + 750 (RS)

= 125 cu.m
say = 125 cu.m

STATION 0 + 820 - 48 + 840 (RS & LS)

= 100 cu.m
say = 100 cu.m

TOTAL = 375 cu.m

 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
LAGUNA II
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IV-A
Brgy. Bambang, Los Baños, Laguna

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna
APPROVED BUDGET FOR THE CONTRACT

ITEM NO. DESCRIPTION QTY UNIT REMARKS

PART A FACILITES FOR THE ENGINEER
Provision of Combined Field Office and Laboratory Building for the Engineer (Rental AS EVALUATED 3.00 Months
A.1.1.(7)
Basis) AS SUBMITTED 3.00 Months
AS EVALUATED 3.00 Months
A.1.4 (1) Provision of Progress Photographs
AS SUBMITTED 3.00 Months
AS EVALUATED
TOTAL PART A
AS SUBMITTED
PART B OTHER GENERAL REQUIREMENTS
AS EVALUATED 2.00 Each
B.5 Project Billboard / Signboard
AS SUBMITTED 2.00 Each
AS EVALUATED 3.00 Months
B.7 Occupational Safety and Health Program
AS SUBMITTED 3.00 Months
AS EVALUATED 3.00 Months
B.8 Traffic Management
AS SUBMITTED 3.00 Months
AS EVALUATED 1.00 L.S.
B.9 Mobilization / Demobilization
AS SUBMITTED 1.00 L.S.
AS EVALUATED
TOTAL PART B
AS SUBMITTED
PART C EARTHWORKS
AS EVALUATED - Hectare
100(1) Clearing & Grubbing (With Stripping)
AS SUBMITTED - Hectare
AS EVALUATED 1.00 L.S.
101(1) Removal of Structures & Obstruction
AS SUBMITTED 1.00 L.S.
AS EVALUATED 419.40 Cu. M.
102(2) Surplus Common Excavation
AS SUBMITTED 419.40 Cu. M.
AS EVALUATED - Cu. M.
103(1)a Structure Excavation - Common Soil
AS SUBMITTED - Cu. M.
AS EVALUATED - Cu. M.
103(3) Foundation Fill
AS SUBMITTED - Cu. M.
AS EVALUATED - Cu. M.
103(6)a Pipe Culvert and Drain Excavation
AS SUBMITTED - Cu. M.
AS EVALUATED - Cu. M.
104(1)a Embankment from Roadway Excavation
AS SUBMITTED - Cu. M.
AS EVALUATED 1,200.00 Sq. M.
105(1)a Subgrade Preparation (Common Material)
AS SUBMITTED 1,200.00 Sq. M.
AS EVALUATED
TOTAL PART C
AS SUBMITTED
PART D SUBBASE AND BASE COURSE
AS EVALUATED 240.00 Cu. M.
200(1) Aggregate Subbase Course
AS SUBMITTED 240.00 Cu. M.
AS EVALUATED
TOTAL PART D
AS SUBMITTED
PART E SURFACE COURSE
AS EVALUATED 1,200.00 Sq. M.
311(1)e1 PCC Pavement (Unreinforced) - 0.28mm thick, 14 days
AS SUBMITTED 1,200.00 Sq. M.
AS EVALUATED
TOTAL PART E
AS SUBMITTED
PART G DRAINAGE & SLOPE PROTECTION
AS EVALUATED - L. M.
500(1)a3 Pipe Culverts, 910mm dia. (36"ø)
AS SUBMITTED - L. M.
AS EVALUATED - Each
502(1)a3 Manholes
AS SUBMITTED - Each
AS EVALUATED
TOTAL PART G
AS SUBMITTED
PART H MISCELLANEOUS STRUCTURES
AS EVALUATED - Pc
600(7) Curb & Gutter (Precast)
AS SUBMITTED - Pc
AS EVALUATED - Sq. M.
601(1) Sidewalk (100 mm thk)
AS SUBMITTED - Sq. M.
AS EVALUATED - Sq. M.
612(1) Reflectorized Thermoplastic Pavement Markings White
AS SUBMITTED - Sq. M.
AS EVALUATED
TOTAL PART H
AS SUBMITTED
AS EVALUATED
GRAND TOTAL
AS SUBMITTED
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :

Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : B.7 (2)
DESCRIPTION : Occupational Safety and Health Program

ITEM MAN SAFETY SAFETY WORKING RAIN DUST EYE EAR RUBBER MAN UNIT TOTAL
DAYS
NO. POWER HELMET SHOES GLOVES COATS MASK GOGGLES MUFF BOOTS DAYS COST COST

A.1.1 (3) 6 0.24 2.77 7.67 4.00 24 10.68 256.32

B.5 3 0.24 2.77 7.67 0.38 1.14 10.68 12.18
B.7 (2) 2 0.24 2.77 0.34 6.00 12 3.35 40.20
B.8 (2) #NAME? 0.24 2.77 0.34 90.00 #NAME? 3.35 #NAME?
B.9 0 0.24 2.77 7.67 0.00 0 10.68 -
100(1) 3 0.24 2.77 7.67 0.00 0 10.68 -
101(3) d 3 0.24 2.77 7.67 0.00 0 10.68 -
101(4) c 3 0.24 2.77 7.67 0.00 0 10.68 -
101 (3) b3 #NAME? 0.24 2.77 7.67 0.00 #NAME? 10.68 #NAME?
102 (2) 3 0.24 2.77 7.67 0.87 2.61 10.68 27.87
103(1)a 4 0.24 2.77 7.67 0.00 0 10.68 -
103(3) 5 0.24 2.77 7.67 63.25 0.00 0 73.93 -
103(6)a 4 0.24 2.77 7.67 63.25 0.00 0 73.93 -
104(1)b 3 0.24 2.77 7.67 63.25 0.00 0 73.93 -
105 (1) b 3 0.24 2.77 7.67 63.25 0.50 1.5 73.93 110.90
200 (1) 3 0.24 2.77 7.67 63.25 0.60 1.8 73.93 133.07
311 (1) c1 17 0.24 2.77 7.67 63.25 2.14 36.38 73.93 2,689.57

404(1)a 11 0.24 2.77 7.67 0.00 0 10.68 -

405(1)a2 13 0.24 2.77 7.67 0.00 0 10.68 -

500(1)a3 7 0.24 2.77 7.67 63.25 1.39 0.00 0 73.93 -
502(1)a3 13 0.24 2.77 7.67 0.00 0 10.68 -
101(4) a3 3 0.24 2.77 7.67 0.00 0 10.68 -
600(7) 3 0.24 2.77 7.67 1.39 0.00 0 10.68 -
601(1) 17 0.24 2.77 7.67 0.00 0 10.68 -
612(1) 9 0.24 2.77 7.67 0.00 0 10.68 -

SUB-TOTAL FOR PPE #NAME?

SAFETY SAFETY WORKING RAIN DUST EYE EAR BODY RUBBER

DESCRIPTION LANYARD
HELMET SHOES GLOVES COATS MASK GOGGLES MUFF HARNESS BOOTS

SERVICE LIFE DAYS 730 365 3 730 1 60 730 730 730 365
PURCHASED COST (PESOS) 180.55 1012.00 23.00 245.00 63.25 169.00 602.60 1263.85 1083.30 509.00
UNIT COST PER MANDAYS 0.25 2.77 7.67 0.34 63.25 2.82 0.83 1.73 1.48 1.39

PAGE 49 OF 83
 SUMMARY OF QUANTITIES

ITEM DESCRIPTION UNIT QUANTITIES Direct Cost DUPA DUPA DUPA TOT DIFF

#REF! #REF!
#REF! Office and Laboratories for the Engineers ( Rental ) #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! Photographs #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! 18.49 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 154.23 #REF! 1,269.68 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 766.57 #REF! 6,378.08 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 7.67 #REF! 98.95 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 2.86 #REF! 139.75 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 10.85 #REF! 219.93 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! 138.97 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 10.85 #REF! 219.93 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 6.28 #REF! 213.01 #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF! #REF! 0.57 #REF! 15.44 #REF! #REF! #REF! #REF! #REF!

#REF! #REF!
#REF! #REF! #REF! #REF! #REF! 3.43 #REF! #REF! #REF! #REF! #REF! #REF! #REF!

#REF! #REF!
#REF! #REF! #REF! #REF! #REF! 14.93 #REF! 210.01 #REF! #REF! #REF! #REF! #REF!
#REF!

#REF! #REF!
#REF! #REF! #REF! #REF! #REF! 216.22 #REF! 503.02 #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! #REF! #REF! 898.73 #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! 350.26 #REF! 315.15 #REF! #REF! #REF! #REF! #REF!

#REF! #REF!

#REF! #REF! #REF! #REF! #REF! 61.65 #REF! 175.81 #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! 42.94 #REF! 38.96 #REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF! 18.79 #REF! 48.20 #REF! #REF! #REF! #REF! #REF!

- -

#REF! #REF! #REF! #REF!

#REF!

#REF!
 DETAILED QUANTITY ESTIMATE
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 311 (1) c1
DESCRIPTION : Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days

STATION AREA OF PCCP

LEFT RIGHT
67 + 450.00
62.264 57.444
67 + 460.00
123.658 115.360
67 + 480.00
124.363 116.251
67 + 500.00
129.969 115.419
67 + 520.00
127.267 116.333
67 + 540.00
121.607 117.414
67 + 560.00
121.947 118.182
67 + 580.00

SUB-TOTAL FOR PAGE 1567.478

TOTAL = 1567.478
SAY = 1567.00

PAGE 51 OF 83
 DETAILED QUANTITY ESTIMATE
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 102 (2)
DESCRIPTION : Surplus Common Excavation

STATION LEFT RIGHT TOTAL AREA AVE. AREADISTANCE VOLUME

67 + 450.00 2.132 1.187 3.319
2.997 10.000 29.970
67 + 460.00 1.684 0.991 2.675
3.990 20.000 79.790
67 + 480.00 1.578 3.726 5.304
3.427 20.000 68.540
67 + 500.00 1.217 0.333 1.550
1.958 20.000 39.150
67 + 520.00 1.822 0.543 2.365
3.485 20.000 69.700
67 + 540.00 3.250 1.355 4.605
4.174 20.000 83.470
67 + 560.00 1.889 1.853 3.742
4.865 20.000 97.300
67 + 580.00 3.431 2.557 5.988

TOTAL 468.000

VOLUME OF ROADWAY EXCAVATION: Volume of Embankment from roadway

TOTAL = 468.000 Excavation
TOTAL = 468.000 TOTAL = 335.000
SAY = 468.00 SAY = 335.00
VOLUME OF EXCAVATION Unconsidered in item 102(2)a
Total = 133.00

PAGE 52 OF 83
 DETAILED QUANTITY ESTIMATE
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 311 (1) c1
DESCRIPTION : Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days

S-2 (340m) STA.00+000.00 - STA.00+200.00

STATION AREA OF PCCP STATION AREA OF PCCP
LEFT RIGHT LEFT RIGHT
0 + 0.00 0 + 0.00
32.924 33.903 0.000 3.568
0 + 20.00 0 + 20.00
28.289 44.490 0.000 0.000
0 + 40.00 0 + 40.00
20.582 43.966 0.000 0.000
0 + 80.00 0 + 60.00
19.025 43.688 0.000 0.000
0 + 100.00 0 + 80.00
16.809 45.459 4.981 0.000
0 + 120.00 0 + 100.00
20.942 16.093 19.563 0.000
0 + 140.00 0 + 120.00
34.609 42.539 19.946 16.436
0 + 148.00 0 + 140.00
44.471 44.301 10.346 84.733
0 + 160.00 0 + 160.00
44.708 40.798 6.207 88.261
0 + 180.00 0 + 0.00
40.868 40.940 0.000 87.671
0 + 200.00 0 + 0.00
34.127 36.917 0.000 89.775
0 + 200.00 0 + 0.00
36.845 8.402 0.000 9.178
0 + 220.00 0 + 0.00
50.541 0.000
0 + 240.00 SUB-TOTAL 1 440.665
14.243 0.000
0 + 260.00
0.000 0.000
0 + 280.00
0.000 0.000
SUB-TOTAL 1 = 440.67
0 + 0.00
SUB-TOTAL 2 = 910.84
0.000 0.000
SAY = 1,352.00
0 + 0.00
0.000 0.000
0 + 0.00
18.046 12.318
SUB-TOTAL 2 910.843

PAGE 53 OF 83
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

Based on D.O. 44
Project Duration by Project Cost (Calendar Days)
Project Category/ Level of Improvement
5 Million 20 Million 50 Million

A. Roads
Concrete to Concrete

Length (km): 0.42 1.68 4.20

Referenece/Given Amount: 5,000,000.00 20,000,000.00 50,000,000.00
(Calendar Days) 25.34 101.36 253.4
Duration Reduction Factor: 1 1 0.6
Total Estimated Duration including Mob./Demob. 35.5 116.5 172.25

Project Cost:
Php 5,000,000.00

25.34
CD x 5,000,000.00 = 25.34
5,000,000.00
Duration Reduction Factor 1.00
Calendar Days 25.34
Mob./Demob. 10.00
No. of Working Days 35.34
Considering no alternate routes, 2
42.00
alignments and concrete curing
Say 77.00

Pre-determined Unworkable Days

CD 13.00
Demolition of Existing Structure
CD -
Total 90.00
CD 90.00
Month(s) 3.00
Say 3 months

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

Date : 30-Apr-23
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Location : Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : B.7 (2)

DESCRIPTION : Occupational Safety and Health Program

ITEM MAN SAFETY SAFETY SAFETY WORKING RAIN FACE EYE RUBBER MAN UNIT TOTAL
WORKERS # OF PERSONNEL DAYS
NO. DAYS HELMET SHOES VEST GLOVES COATS MASK GOGGLES BOOTS DAYS COST COST
Foreman 1.00 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0 ### -
101 (3) b3
Unskilled Labor 2.00 0.0031 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100
Foreman 1.00 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0 ### -
102 (2)
Unskilled Labor 2.00 0.87 1.74 1.74 1.74 1.74 1.74 1.74 1.74 1.74
Foreman 1.00 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0 ### -
105 (1) b
Unskilled Labor 2.00 0.50 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Foreman 1.00 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0.60 0 ### -
200 (1)
Unskilled Labor 2.00 0.60 1.20 1.20 1.20 1.20 1.20 1.20 1.20 1.20
Foreman 1.00 2.14 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0 ### -

311 (1) c1 Skilled Labor 4.00 2.14 8.47 8.47 8.47 8.47 8.47 8.47 8.47 8.47 8.47

Unskilled Labor 12.00 2.14 25.49 25.49 25.49 25.49 25.49 25.49 25.49 25.49 25.49
TOTAL,MAN-DAY/PERSONNEL 39.99 39.99 39.99 39.99 39.99 39.99 39.99 34.07

SAFETY SAFETY WORKING RAIN SAFETY EYE RUBBER FACE

DESCRIPTION
HELMET SHOES GLOVES COATS VEST GOGGLES BOOTS MASK

TOTAL, MAN-DAYS/PERSONNEL 39.99 39.99 39.99 39.99 39.99 39.99 34.07 39.99
SERVICE LIFE DAYS 730 365 3 730 180 60 365 0.5
PURCHASED COST (PESOS) 250.00 1500.00 23.00 245.00 400.00 300.00 506.00 5.00
UNIT COST PER MANDAYS 0.34 4.11 7.67 0.34 2.22 5.00 1.39 10.00
DIRECT COST FOR PPE's 13.60 164.36 306.73 13.60 88.78 199.96 47.35 399.84
TOTAL COST 1,234.22

***as per Memorandum dated June 15, 2020 : Estimated Increase in Cost of Construction Safety and Health
Program Pay Item relative to Issuance of D.O. No. 39, Series of 2020
Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 Project Name : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Project Location : Barangay Caingin, Santa Rosa City, Laguna

PERT-CPM
A.1.1(3) / B.7 (2) / B.8 (2)

90 102 (2) 105 (1) a

5
30 30
B9 B5 101 (3) b3 200 (1), 311 (1) c1 B9
1 2 3 4 6 7
3 3 21 60 3

S - CURVE

UNIT PRICE INCLUSIVE DAYS

ITEM DESCRIPTION QTY UNIT TOTAL COST % WT
IN PESOS
30 DAYS 60 DAYS 90 DAYS
PART A FACILITIES FOR THE ENGINEER
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
A.1.4 (1) Provision of Progress Photographs 30.00 Each 11.55 346.50 0.007%
PART B OTHER GENERAL REQUIREMENTS
###
###
###
B.5 Project Billboard / Signboard 3.00 Each 4,257.70 12,773.10 0.258%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
B.7 (2) Occupational Safety and Health Program 1.00 L.S. 83,676.75 83,676.75 1.690%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
B.8 (2) Traffic Management 1.00 L.S. 139,423.12 139,423.12 2.817%
###
###
### ######
###
B.9 Mobilization / Demobilization 1.00 L.S. 23,200.62 23,200.62 0.469%
PART C EARTHWORKS
###
### ######
### ###
###
###
###
###
###
### ######
### ###
###
###
###
###
###
101 (3) b3 Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced) 312.00 Sq. M. 225.56 70,374.72 1.422%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
102(2) Surplus Common Excavation 419.40 Cu. M. 276.02 115,762.79 2.339%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
105(1)a Subgrade Preparation (Common Material) 1,200.00 Sq. M. 27.46 32,952.00 0.666%
PART D SUBBASE AND BASE COURSE
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0 0 0 0 0 0 0
200(1) Aggregate Subbase Course 240.00 Cu. M. 2,243.41 538,418.40 10.877%
PART E SURFACE COURSE
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
######
######
311(1)e1 Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days 1,200.00 Sq. M. 3,277.56 3,933,072.00 79.456%
TOTAL AMOUNT 4,950,000.00 100.00%
MONTH/S ELAPSED 1 4 7
TARGET ACCOMPLISHMENT, (%) 8.17% 48.84% 42.99%
CASH FLOW CUMULATIVE ACCOMPLISHMENT (%) 8.17% 57.01% 100.00%
TARGET ACCOMPLISHMENT (PHP) 404,381.05 2,417,709.03 2,127,909.91
CUMULATIVE ACCOMPLISHMENT (PHP) 404,381.05 2,822,090.09 4,950,000.00 ###

Preparation and Submission: Approval:

Recommending Approval:
Prepared: Checked: Submitted: Approved:
RENZ GIAN B. CAVIDA ROSSMOND M. FULO JANNE P. GARCIA-ROSALES YOLANDA T. AQUINO JOVEN M. CALABIA
Engineer II, Highways Design Unit Engineer II, Highways Design Unit Chief, Planning and Design Section Officer-In-Charge District Engineer
Office of the Assistant District Engineer
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Date : 30-Apr-23
Location: Barangay Caingin, Santa
Rosa City, Rosa City, Laguna
Laguna

**SEE DETAILED TABULATED SHEET OF ITEM 101 (3)b3

Item No. : 101 (3) b3

Description : Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced)
Quantity : 312
Unit : Sq. M.

**SEE DETAILED TABULATED SHEET OF ITEM 102 (2)

Item No. : 102 (2)

Description : Surplus Common Excavation
Quantity : 419.40
Unit : Cu. M.

**SEE DETAILED TABULATED SHEET OF ITEM 105 (1)

Item No. : 105 (1)

Description : Subgrade Preparation (Existing Pavement)
Quantity : 1200.00
Unit : Sq. M.

**SEE DETAILED TABULATED SHEET OF ITEM 200 (1)

Item No. : 200 (1)

Description : Aggregate Subbase Course
Quantity : 240.00
Unit : Cu. M.

**SEE DETAILED TABULATED SHEET OF ITEM 311 (1)c1

Item No. : 311 (1) c1

Description : Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days
Quantity : 1200.00
Unit : Sq. M.

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :
Santa Rosa City, Laguna
Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 101 (3) b3

DESCRIPTION : Removal of Actual Structures/Obstruction (0.23m THK-PCCP, Unreinforced)

STA.00+148.00 - STA.00+200.00
AVE.
STATION LEFT RIGHT TOTAL WIDTH DISTANCE AREA
WIDTH

0 + 148.00 3.000 3.000 6.000

6.000 12.000 72.000
0 + 160.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 180.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 200.00 3.000 3.000 6.000
6.000 0.000 0.000
0 + 200.00 3.000 3.000 6.000

TOTAL 52m 312.00

TOTAL = 312.00
SAY = 312.00

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :

Santa Rosa City, Laguna
Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 102 (2)

DESCRIPTION : Surplus Common Excavation "430mm THK." (Subbase + PCCP)
"200mm THK." (Subbase Only for Re-blocking)

STA.00+000.00 - STA.00+200.00
STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME
0 + 0.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 20.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 40.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 60.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 80.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 100.00 1.290 1.290 2.580
2.580 20.000 51.600
0 + 120.00 1.290 1.290 2.580
1.890 20.000 37.800
0 + 140.00 0.600 0.600 1.200
1.200 8.000 9.600
0 + 148.00 0.600 0.600 1.200
1.200 12.000 14.400
0 + 160.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 180.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 200.00 0.600 0.600 1.200
1.200 0.000 0.000
0 + 200.00 0.600 0.600 1.200

TOTAL 200.000 419.400

TOTAL = 419.400 TOTAL = 0.000

SAY = 419.40 SAY = 0.00

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location:
Barangay Caingin, Santa Rosa City, Laguna
ITEM NO. : 104(1)b
DESCRIPTION : Embankment (from borrow)

STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME

67 + 450.00 2.825 2.437 5.262
3.865 10.000 38.645
67 + 460.00 1.899 0.568 2.467
1.656 20.000 33.120
67 + 480.00 0.845 0.000 0.845
3.699 20.000 73.970
67 + 500.00 3.046 3.506 6.552
4.508 20.000 90.160
67 + 520.00 1.125 1.339 2.464
1.288 20.000 25.750
67 + 540.00 0.000 0.111 0.111
0.172 20.000 3.440
67 + 560.00 0.147 0.086 0.233
0.117 20.000 2.330
67 + 580.00 0.000 0.000 0.000

TOTAL 268.000

VOLUME OF EMBANKMENT :
TOTAL = 268.000
Req Volume Considering = =
335.000 SAY 335.00
Shrinkage

PAGE 60 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location:
Barangay Caingin, Santa Rosa City, Laguna
ITEM NO. : 104(1)b
DESCRIPTION : Embankment (from borrow)

STA.00+000.00 - STA.00+200.00
STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME
0 + 0.00 0.000
0.000 20.000 0.000
0 + 20.00 0.000
0.000 20.000 0.000
0 + 40.00 0.000
0.000 20.000 0.000
0 + 60.00 0.000
0.000 20.000 0.000
0 + 80.00 0.000
0.000 20.000 0.000
0 + 100.00 0.000
0.000 20.000 0.000
0 + 120.00 0.000
0.000 20.000 0.000
0 + 140.00 0.000
0.000 20.000 0.000
0 + 160.00 0.000
0.000 -160.000 0.000
0 + 0.00 0.000
0.000 0.000 0.000
0 + 0.00 0.000
0.000 0.000 0.000
0 + 0.00 0.000
0.000 0.000 0.000
0 + 0.00 0.000

SUB -TOTAL 1 0.000

VOLUME OF EMBANKMENT :
SUB -TOTAL 1 = 0.000
SUB - TOTAL 2 = 0.000
TOTAL =
Req Volume Considering = =
0.000 SAY 0.00
Shrinkage

PAGE 61 OF 83
 DETAILED QUANTITY ESTIMATE
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 105 (1)
DESCRIPTION : Subgrade Preparation (Existing Pavement)

STATION New Road AreaDISTANCEAREA+gutter

67 + 450.00
119.708 10.000 133.110
67 + 460.00
239.018 20.000 265.820
67 + 480.00
240.614 20.000 267.410
67 + 500.00
245.388 20.000 272.190
67 + 520.00
243.600 20.000 270.400
67 + 540.00
239.021 20.000 265.820
67 + 560.00
240.129 20.000 266.930
67 + 580.00

TOTAL 1741.680

AREA OF PCCP :
A1 = 1741.680
SAY = 1742.00

PAGE 62 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location:
Barangay Caingin, Santa Rosa City, Laguna
ITEM NO. : 103(6)a
DESCRIPTION : Pipe Culvert and Drain Excavation

S-2 (340m)
STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME
0 + 0.00 2.169 3.411 5.580
5.356 20.000 107.120
0 + 20.00 1.699 3.433 5.132
5.096 20.000 101.910
0 + 40.00 2.019 3.040 5.059
5.265 40.000 210.580
0 + 80.00 2.000 3.470 5.470
5.565 20.000 111.300
0 + 100.00 1.859 3.801 5.660
5.565 20.000 111.290
0 + 120.00 1.904 3.565 5.469
5.129 20.000 102.580
0 + 140.00 1.966 2.823 4.789
4.619 8.000 36.952
0 + 148.00 1.988 2.461 4.449
4.289 12.000 51.468
0 + 160.00 1.868 2.261 4.129
4.134 20.000 82.670
0 + 180.00 2.049 2.089 4.138
4.089 20.000 81.780
0 + 200.00 2.132 1.908 4.040
3.967 20.000 79.330
0 + 200.00 2.511 1.382 3.893
3.007 20.000 60.130
0 + 220.00 2.120 0.000 2.120
2.061 20.000 41.210
0 + 240.00 2.001 0.000 2.001
2.000 20.000 40.000
0 + 260.00 1.999 0.000 1.999
2.043 20.000 40.850
0 + 280.00 2.086 0.000 2.086
2.089 -280.000 -584.780
0 + 0.00 2.091 0.000 2.091
2.040 0.000 0.000
0 + 0.00 1.989 0.000 1.989
2.013 0.000 0.000
0 + 0.00 2.036 0.000 2.036

SUB - TOTAL 2 674.390

VOLUME OF EXCAVATION :
SUB -TOTAL 1 = 0.000
SUB - TOTAL 2 = 674.390
TOTAL = 674.390
SAY =

PAGE 63 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :
Santa Rosa City, Laguna
Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 105 (1) b

DESCRIPTION : Subgrade Preparation (Existing Pavement)

STA.00+000.00 - STA.00+200.00
AVE.
STATION LEFT RIGHT TOTAL WIDTH DISTANCE AREA
WIDTH

0 + 0.00 3.000 3.000 6.000

6.000 20.000 120.000
0 + 20.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 40.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 60.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 80.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 100.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 120.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 140.00 3.000 3.000 6.000
6.000 8.000 48.000
0 + 148.00 3.000 3.000 6.000
6.000 12.000 72.000
0 + 160.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 180.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 200.00 3.000 3.000 6.000
6.000 0.000 0.000
0 + 200.00 3.000 3.000 6.000

TOTAL 200m 1,200.00

TOTAL = 1,200.00
SAY = 1,200.00

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Date : 30-Apr-23

Caingin, Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 200 (1)
DESCRIPTION : Aggregate Subbase Course

STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME

67 + 450.00 1.563 1.352 2.915
2.863 10.000 28.625
67 + 460.00 1.451 1.359 2.810
2.802 20.000 56.040
67 + 480.00 1.429 1.365 2.794
2.823 20.000 56.460
67 + 500.00 1.480 1.372 2.852
2.868 20.000 57.350
67 + 520.00 1.513 1.370 2.883
2.846 20.000 56.920
67 + 540.00 1.435 1.374 2.809
2.806 20.000 56.110
67 + 560.00 1.401 1.401 2.802
2.895 20.000 57.890
67 + 580.00 1.614 1.373 2.987

TOTAL 369.400

SIDEWALK :
SIDEWALK WIDTH = 1.30 m
Thk Sidewalk = 0.1 m
Volume sidewalk = 386.300
SAY = 387.00

PAGE 65 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :
Santa Rosa City, Laguna
Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 200 (1)

DESCRIPTION : Aggregate Subbase Course "200mm THK."

STA.00+000.00 - STA.00+200.00
STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME
0 + 0.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 20.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 40.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 60.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 80.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 100.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 120.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 140.00 0.600 0.600 1.200
1.200 8.000 9.600
0 + 148.00 0.600 0.600 1.200
1.200 12.000 14.400
0 + 160.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 180.00 0.600 0.600 1.200
1.200 20.000 24.000
0 + 200.00 0.600 0.600 1.200
1.200 0.000 0.000
0 + 200.00 0.600 0.600 1.200

TOTAL 200m 240.00

TOTAL = 240.00
Total Volume = 240.00
SAY = 240.00

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :
Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

STA.00+000.00 - STA.00+200.00
600(7) 601(1) 103(3)
Curb & Gutter (Precast) Sidewalk (100 mm
STATION LEFT RIGHT LENGTH thk) Foundation Fill
0 + 0.00
15.000 15.000 30.000 1.3 39.000 0.03 1.005
0 + 20.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340
0 + 40.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340
0 + 60.00
9.400 20.000 29.400 1.3 38.220 0.03 0.985
0 + 80.00
5.500 20.000 25.500 1.3 33.150 0.03 0.854
0 + 100.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340
0 + 120.00
20.000 24.300 44.300 1.3 57.590 0.03 1.484
0 + 140.00
13.650 19.700 33.350 1.3 43.355 0.03 1.117
0 + 160.00
-160.000 -160.000 -320.000 1.3 -416.000 0.03 -10.720
0 + 0.00
1.750 0.000 1.750 1.3 2.275 0.03 0.059
0 + 0.00
0.000 0.000 0.000 1.3 0.000 0.03 0.000
0 + 0.00
0.000 0.000 0.000 1.3 0.000 0.03 0.000
0 + 0.00

SUB-TOTAL 1 -35.700 -46.410 -1.196

PAGE 67 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :

Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

STA.00+000.00 - STA.00+200.00
600(7) 601(1) 103(3)
Curb & Gutter (Precast) Sidewalk (100 mm
STATION LEFT RIGHT LENGTH thk) Foundation Fill
S-2 (340m)
600(7) 601(1) 103(3)
Curb & Gutter (Precast) Sidewalk (100 mm Foundation Fill
STATION LEFT RIGHT LENGTH thk) curb & gutter pipe manhole
0 + 0.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 20.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 40.00
40.000 40.000 80.000 1.3 104.000 0.03 2.680 15.6
0 + 80.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 100.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 120.00
20.000 10.944 30.944 1.3 40.227 0.03 1.037 7.8
0 + 140.00
8.000 8.000 16.000 1.3 20.800 0.03 0.536 3.12
0 + 148.00
12.000 12.000 24.000 1.3 31.200 0.03 0.804 4.68
0 + 160.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 180.00 0
20.000 20.000 40.000 1.3 52.000 0.03 1.340 7.8
0 + 200.00
20.000 20.000 40.000 1.3 52.000 0.03 1.340 3.9
0 + 200.00
20.000 17.750 37.750 1.3 49.075 0.03 1.265 3.9
0 + 220.00
20.000 0.000 20.000 1.3 26.000 0.03 0.670 3.9
0 + 240.00
20.000 0.000 20.000 1.3 26.000 0.03 0.670 3.9
0 + 260.00
20.000 0.000 20.000 1.3 26.000 0.03 0.670 3.9
0 + 280.00
-280.000 0.000 -280.000 1.3 -364.000 0.03 -9.380 -54.6
0 + 0.00
0.000 0.000 0.000 1.3 0.000 0.03 0.000 0
0 + 0.00
0.000 0.000 0.000 1.3 0.000 0.03 0.000 0
0 + 0.00

SUB-TOTAL 2 248.694 323.302 8.331 42.90 0

SUB-TOTAL 1 = -35.700 = -46.410 = -1.196

SUB-TOTAL 2 = 248.694 = 323.302 = 51.231
SAY = = =

PAGE 68 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Date :

Caingin, Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 0
DESCRIPTION : 0

Concrete

Footing:
Length Width Thck. Vol. Tvol.
1.4 0.5 0.15 0.1103 0.404
Wall:
Length Width Thck. Vol.
1 1.4 0.2 0.294

PAGE 69 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date : 30-Apr-23
Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

502(1)a3
Manholes
Right Side 11
Left Side 1
TOTAL

500(1)a3 103(1)a
Pipe Culverts, 910mm dia. (36"ø) Structure Excavation - Common Soil
Length 248.694 Vol. 0.00
Say Say

612(1)
Reflectorized Thermoplastic Pavement Markings White
Square Meter 0
Say 0

PAGE 70 OF 83
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Date : 30-Apr-23
Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 0
DESCRIPTION : Removal of Structures & Obstruction (RCPC)

STATION LEFT RIGHT TOTAL AREA AVE. AREA DISTANCE VOLUME

67 + 450.00 4.044 3.561 7.605
6.828 10.000 68.280
67 + 460.00 3.438 2.612 6.050
5.412 20.000 108.230
67 + 480.00 2.739 2.034 4.773
5.924 20.000 118.470
67 + 500.00 3.730 3.344 7.074
6.366 20.000 127.320
67 + 520.00 3.226 2.432 5.658
4.956 20.000 99.120
67 + 540.00 1.913 2.341 4.254
3.730 20.000 74.600
67 + 560.00 1.682 1.524 3.206
2.191 20.000 43.810
67 + 580.00 0.000 1.175 1.175

TOTAL 639.830

VOLUME OF S.M. : Parapet Wall

TOTAL = 639.830 Volume of 1 segment : 0.63
TOTAL + Parapet = 639.830 length of 1 segment : 1.5
SAY = 640.00 spacing : 0.2
L.S. R.S.
length of S.M. : 453 433
L.S. R.S.
number of segments :
total : 0
total volume :
0

PAGE 71 OF 83
 DETAILED QUANTITY ESTIMATE
Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna

Location: Barangay Caingin, Santa Rosa City, Laguna

L L
Length Width Volume Tot.Vol # of bars # of bars L 12mm
Mark Thickness (m) pcs depends depends L 12mm (@W)
(m) (m) (m3) (m3) (@L) (@W) (@L)
bar @L bar @W
F-1 1.400 0.500 0.150 0.110 1.000 0.110 1.950 1.050 10.000 4.000 19.500 4.200
Wall 1.000 1.400 0.200 0.294 1.000 0.294 1.550 1.950 7.000 10.000 10.850 19.500
Total 0.110

BAR CUTTING LIST

Description Dia (mm) Total Length(m) Wt./ Total Wt. Source Total pcs Cement Sand Gravel
meter
F-1 12 30.00 0.89 26.63 6 5.00 2 0.11025 0.055125
Wall 12 36.00 0.89 31.96 6 6.00 3 0.294 0.147
58.60 11.00 5 1 1
 DEPARTMENT OF PUBLIC WORKS AND HIGHWAYSLAGUNA II DISTRICT ENGINEERING OFFICE

DETAILED QUANTITY ESTIMATE

Project : Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Date :
Santa Rosa City, Laguna
Location: Barangay Caingin, Santa Rosa City, Laguna

ITEM NO. : 311 (1) c1

DESCRIPTION : Portland Cement Concrete Pavement (Unreinforced) - 0.23m thick, 14 days

STA.00+000.00 - STA.00+200.00
AVE.
STATION LEFT RIGHT TOTAL WIDTH DISTANCE AREA
WIDTH

0 + 0.00 3.000 3.000 6.000

6.000 20.000 120.000
0 + 20.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 40.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 60.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 80.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 100.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 120.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 140.00 3.000 3.000 6.000
6.000 8.000 48.000
0 + 148.00 3.000 3.000 6.000
6.000 12.000 72.000
0 + 160.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 180.00 3.000 3.000 6.000
6.000 20.000 120.000
0 + 200.00 3.000 3.000 6.000
6.000 0.000 0.000
0 + 200.00 3.000 3.000 6.000

TOTAL 200m 1,200.00

TOTAL = 1,200.00
SAY = 1,200.00

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

HAULING COST
Sand = - cu.m.
Gravel = 240.00 cu.m.
Aggregates = 0 + 240 = 240 cu.m.

RSB Weight = - kg INPUT

Sheet Pile Weight = - kg INPUT
Total Steel Weight = 0+0 - kg

Truck Rental = ₱ 22,969.68 /day

Payloader Rental = ₱ 16,732.55 /day
Labor Rate = ₱ 496.24 /day DETERMINE DISTANCE FROM SITE TO
JCR CRUSHER PLANT ROD. RIZAL

Aggregates DISTANCE FROM SITE TO TERAVERA

CORP. ALAMINOS, LAGUNA
COARSE AGGREGATES
Load Capacity 8.00 cu.m/load
Freight Cost from Source to Job Site INPUT 42.00 km
Average Speed with Load 35.00 km/hr
Average Speed without Load 55.00 km/hr
Approx. Loading Time 1/20 hr
Approx. Unloading Time 1/30 hr
Approx. Slack Time 0.01 hr
Time of Loaded Trip (hauling dist/speed) = 42 / 35 1.20 hr
Time of Unloaded Trip (hauling dist/speed) = 42 / 55 0.76 hr
Time Spent per Cycle (Trip) = 0.05 + 0.0333333333333333 + 0.01 + 1.2 + 0.76 2.05 hr/cycle
No. of Cycle per day (working hrs/time spent per cycle) 3.41 cycle
Hauling Cost of Aggregates (truck rental / # of cycles per day) 6,737.77 cu.m/day
Loading Cost of Aggregates(payloader rental per hr x loading time) ₱ 119.52 /load
Total Hauling Cost of Aggregates per load ₱ 6,857.29 /load
Hauling Unit Cost of Coarse Aggregates per cu.m ₱ 857.16 /cu.m

TOTAL HAULING COST FOR AGGREGATES ₱ 205,718.40

OVERALL HAULING COST =₱ 205,718.40

HAULING COST PER CUM. ₱ 857.16

Item No. Description Materials Unit Cost Hauling Unit Cost Total Unit Cost
Aggregate Subbase
200(1) Aggregate Subbase Course (w/ 15% Shrinkage Factor) ₱ 520.00 ₱ 857.16 ₱ 1,377.16
Course

Prepared by:

RENZ GIAN B. CAVIDA

Engineer II, Highways Design Unit
 HAULING COST

Sand = - cu.m. 668.19

Gravel = 313.00 cu.m. include aggre. Subbase course 693.14
Aggregates = 0 + 313 = 313.00 cu.m.

Truck Rental = ₱ 11,360.00 /day

Payloader Rent = ₱ 13,864.00 /day DISTANCE FROM SITE TO
Labor Rate = ₱ 456.88 /day LAFARGE AGGREGATES
Aggregates
COARSE AGGREGATES
Load Capacity 8.00 cu.m/load
Freight Cost from Source to Job Site 45.60 km **as per sattelite measurement
Average Speed with Load 50.00 km/hr
Average Speed without Load 65.00 km/hr
Approx. Loading Time 0.08 hr
Approx. Unloading Time 0.04 hr
Approx. Slack Time 0.03 hr
Time of Loaded Trip (hauling dist/speed) = 45.6 / 50 0.91 hr
Time of Unloaded Trip (hauling dist/speed) = 45.6 / 65 0.70 hr
Time Spent per Cycle (Trip) = 0.08 + 0.04 + 0.03 + 0.91 + 0.7 1.76 hr/cycle
No. of Cycle per day (working hrs/time spent per cycle) 3.98 cycle
Hauling Cost of Aggregates (truck rental / # of cycles per day) 2,856.23 cu.m/day
Loading Cost of Aggregates(payloader rental per hr x loading time) ₱ 184.85 /load
Total Hauling Cost of Aggregates per load ₱ 3,041.08 /load
Hauling Unit Cost of Coarse Aggregates per cu.m ₱ 380.14 /cu.m
118,983.82
TOTAL HAULING COST FOR AGGREGATES ₱ 118,983.82

OVERALL HAULING COST₱ 118,983.82

HAULING COST PER CUM.
₱ 380.14

Item No. Description Materials Unit Cost Hauling Unit Cost Total Unit Cost
200(1) Aggregate Subbase Course Aggregate Subbase Course (w/ 15% Shrinkage Factor) ₱ 260.00 ₱ 380.14 ₱ 640.14
Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

SITE VALIDATION VALIDATION / INSPECTION PHOTOGRAPHS

Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

VALIDATION PHOTOGRAPHS
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna
Barangay Caingin, Santa Rosa City, Laguna

FOR MAJOR CATEGORY

Construction of PCCP (Concrete to Concrete) RRP 100.00%
TOTAL 100.00%

Rehabilitation of Road (Portland Cement Concrete Pavement, 0.23m thk, 14 days) along the specified alignment located at Brgy. Caingin, Santa Rosa
City, Laguna, with net length of 213 linear-meters and a uniform width of 6.0 meters.
 Rehabilitation of NIA Road and Rip-Rap, Barangay Caingin, Santa Rosa City, Laguna

A N N E X " A "
EQUIPMENT
DESCRIPTION REQUIRED

Lowbed Truck 2 units

Backhoe (0.80 cu. m.) 1 unit
Dump Truck (10 cu. m.) 2 units
Chain Saw 1 unit
Jackhammer 1 unit
Air Compressor (103 hp) 1 unit
Payloader (1.50 cu. m.) 1 unit
Backhoe with Pavement Breaker (0.80 cu. m. 1 unit
Boom Truck 1 unit
Bulldozer, D6h SERIES II PSDS/DD 1 unit
Plate Compactor (5.00 Hp) 1 unit
Water Truck (16000 L) 1 unit
Motorized Road Grader (140hp), G710A 1 unit
Vibratory Roller (10 mt),SD100DC 1 unit
Concrete Vibrator 2 units
Concrete Screeder (5.5 Hp) 1 unit
Concrete Saw, Blade Ø 14" (7.5 Hp) 1 unit
Bar Cutter, Single Phase 1 unit
Bar Cutter 1 unit
Bar Bender 1 unit
Welding Machine 1 unit
One Bagger Mixer 1 unit
Boom Truck (2 - 5mt) 1 unit
Cargo Truck/ Delivery Truck (2-5 mt) 1 unit
Applicator Machine 2 units
Kneading Machine 1 unit
Service Vehicle, HILUX Pickup (Diesel) 1 unit

Prepared by:

#VALUE!
#VALUE!
 HAULING COST

Total Concrete Volume = 276.00 cu.m. INPUT

Cement = 2,511.60 bags
Sand = 138.00 cu.m.
Gravel = 276.00 cu.m.
Aggregates = 138 + 276 = 414.00 cu.m.

RSB Weight = - kg INPUT

Sheet Pile Weight = kg INPUT
Total Steel Weight = 0+ - kg

Truck Rental = ₱ 5,672.00 /day

Payloader Rental = ₱ 6,424.00 /day
Labor Rate = ₱ 487.36 /day
Portland Cement (40kgs/bag)
a) Freight Cost from Hardware to End of Road

Load Capacity (Constant) 200.00 bags/load

Average Hauling Distance (Distance from Source to Site) 0.45 km INPUT
Average Speed w/ Load (Constant) 30.00 km/hr
Average Speed w/o Load (Constant) 40.00 km/hr
Approx. Loading Time (Constant) 1.67 hr
Approx. Unloading Time (Constant) 1.67 hr
Approx. Slack Time (Constant) 0.02 hr
Time of Loaded Trip = (hauling dist/speed) = 0.45 / 30 0.02 hr
Time of Unloaded Trip (hauling dist/speed) = 0.45 / 40 0.01 hr
Time Spent per Cycle (Trip) = 1.67 + 1.67 + 0.02 + 0.015 + 0.01 3.39 hr/cycle
No. of Cycle per day (working hrs/time spent per cycle) 2.36 cycle
Hauling Cost of Cement (truck rental/cycles per day) ₱ 2,399.97 /load
Loading/Unloading Cost of Cement ₱ 729.58 /load
[(5 laborer x rate)/(loading + unloading time)]
Hauling Cost of Cement per bag ₱ 15.65 /bag

c) Manual Hauling Cost from Bodega to Job Site

Capacity of 1 man 1.00 bags/load

Average Hauling Distance 0.43 km
Walking Rate w/ Load 2.00 km/load
Walking Rate w/o Load 3.50 km/load
Approx. Loading Time 0.02 hr
Approx. Unloading Time 0.01 hr
Approx. Slack Time 0.03 hr
Time of Loaded Trip (hauling dist/speed) 0.22 hr
Time of Unloaded Trip (hauling dist/speed) 0.12 hr
Time Spent per Cycle (Trip) 0.40 hr/cycle
No. of Cycle per day (working hrs/time spent per cycle) 20.11 cycle
Output of 1 laborer in bags/day (no of cycles x capacity) 20.11 bags/day
Manual Hauling Unit Cost of Cement per bag ₱ 24.24 /bag

TOTAL HAULING COST OF CEMENT ₱ 100,175.63

Aggregates
a) Freight Cost from Source to Job Site

Load Capacity (Constant) 3.00 cu.m/load

Average Hauling Distance (Distance from Source to Site) 0.45 km
Average Speed w/ Load (Constant) 30.00 km/hr
Average Speed w/o Load (Constant) 40.00 km/hr
Approx. Loading Time (Constant) 0.08 hr
Approx. Unloading Time (Constant) 0.02 hr
Approx. Slack Time (Constant) 0.03 hr
Time of Loaded Trip (hauling dist/speed) = 0.45 / 30 0.02 hr
Time of Unloaded Trip (hauling dist/speed) = 0.45 / 40 0.01 hr
Time Spent per Cycle (Trip) = 0.08 + 0.02 + 0.03 + 0.02 + 0.01 0.16 hr/cycle
No. of Cycle per day (working hrs/time spent per cycle) 50.00 cycle
Hauling Cost of Aggregates (truck rental per day /cycles per day) ₱ 113.44 /load
Loading Cost of Aggregates(payloader rental per hr x loading time) ₱ 85.65 /load
Total Hauling Cost of Aggregates per load ₱ 199.09 /load
Hauling Unit Cost of Aggregates per cu.m ₱ 66.36 /cu.m
(total hauling cost/truck capacity)
 TOTAL HAULING COST FOR AGGREGATES ₱ 27,474.88
TOTAL HAULING COST FOR CONCRETE ₱ 127,650.51
Reinforcing Steel Bars
a) Freight Cost from Hardware to End of Flood Control

Load Capacity (Constant) 7,976.00 kg/load

Average Hauling Distance (Distance from Source to Site) 0.45 km
Average Speed w/ Load 30.00 km/hr
Average Speed w/o Load 40.00 km/hr
Approx. Loading Time (Constant) 6.67 hr
Approx. Unloading Time (Constant) 3.33 hr
Approx. Slack Time (Constant) 0.02 hr
Time of Loaded Trip (hauling dist/speed) = 0.45 / 30 0.02 hr
Time of Unloaded Trip (hauling dist/speed) = 0.45 / 40 0.01 hr
Time Spent per Cycle (Trip) = 6.67 + 3.33 + 0.02 + 0.02 + 0.01 10.05 hr/cycle -
No. of Cycle per day (working hrs/time spent per cycle) 0.80 cycle
Hauling Cost of RSB, CWN (truck rental/ # cycles per day) ₱ 7,125.45 per load
Loading & Unloading Cost of RSB,CWN [(5 laborer x rate) x (loading + unloading time)] ₱ 3,046.00 per load

Hauling Cost of RSB, CWN per kgs ₱ 0.89 per kgs

Loading & Unloading Cost of RSB, CWN per kgs ₱ 0.38 per kgs

Total Hauling Cost of RSB, CWN per kgs ₱ 1.28 per kgs

c) Manual Hauling Cost from Bodega to Job Site

Capacity of 1 Man = 40.00 kgs/load

Average Hauling Distance 0.43 km
Walking Rate with Load 2.00 km/hr
Walking Rate without Load 3.50 km/hr
Approximate Loading Time 0.02 hr
Approximate Unloading Time 0.01 hr
Approximate Slack Time 0.03 hr
Time of Loaded Trip (hauling distance / speed) = 0.43 / 2 0.22 hr
Time of Unloaded Trip (hauling distance / speed) = 0.43 / 3.5 0.12 hr
Time Spent per Cycle (Trip) = 0.01 + 0.03 + 0.215 + 0.12 + 0.02 0.40 hr/cycle
No. of Cycle Per Day (working hours / time spent per cycle) 20.25 hr/cycle -
Output of 1 Laborer in kgs/day (# of cycles x capacity) 810.13 kgs/day

Manual Hauling Unit Cost of RSB, CWN per kgs (rate / output per day) ₱ 0.60 per kgs

TOTAL HAULING COST FOR REINFORCEMENTS ₱ -

OVERALL HAULING COST = TOTAL HAULING COST FOR REINFORCEMENTS + TOTAL HAULING COST FOR CONCRETE

OVERALL HAULING COST = ₱ -

HAULING COST PER CUM. = ₱ -