#REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement : sq.m.
Output per hour - As Submitted : 500.00
Output per hour - As Evaluated : 500.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor
A.1
Construction Foreman 1 1.00 93.62 93.62
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.1 - As Submitted 198.08
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.2 - As Evaluated 198.08

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
B.1 Dump Truck 2 1.00 1,420.00 2,840.00
BackHoe 1 1.00 1,537.00 1,537.00

Sub - Total for B.1 - As Submitted 4,377.00

Equipment
Dump Truck 2 1.00 1,420.00 2,840.00
B.2 BackHoe 1 1.00 1,537.00 1,537.00

Sub - Total for B.2 - As Evaluated 4,377.00

C.1 Total (A.1 + B.1) - As Submitted 4,575.08
C.2 Total (A.2 + B.2) - As Evaluated 4,575.08
D.1 Outout per hour - As Submitted 500.00
D.2 Output per hour - As Evaluated 500.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 9.15
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 9.15

Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials

Sub - Total for F.1 - As Submitted 0.00

Materials
F.2
Sub - Total for F.2 - As Evaluated 0.00
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 9.15
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 9.15
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 1702(1)a Structure Excavation (Common Soil)

Unit of Measurement : cu.m.
Output per hour - As Submitted : 20.00
Output per hour - As Evaluated : 20.00

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1
Construction Foreman 1 1.00 93.62 93.62
Unskilled Laborer 3 1.00 52.23 156.69
Sub - Total for A.1 - As Submitted 250.31
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2
Unskilled Laborer 3 1.00 52.23 156.69
Sub - Total for A.2 - As Evaluated 250.31

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
B.1 Backhoe (0.80 cu.m) 1 1.00 1,537.00 1,537.00
Dump Truck (12 cu.yd.) 2 1.00 1,420.00 2,840.00
minor tools (10% of labor cost) 25.03
Sub - Total for B.1 - As Submitted 4,402.03
Equipment
Backhoe (0.80 cu.m) 1 1.00 1,537.00 1,537.00
B.2 Dump Truck (12 cu.yd.) 2 1.00 1,420.00 2,840.00
minor tools (10% of labor cost) 25.03
Sub - Total for B.2 - As Evaluated 4,402.03
C.1 Total (A.1 + B.1) - As Submitted 4,652.34
C.2 Total (A.2 + B.2) - As Evaluated 4,652.34
D.1 Outout per hour - As Submitted 20.00
D.2 Output per hour - As Evaluated 20.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 232.62
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 232.62

Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials
0.00
Sub - Total for F.1 - As Submitted 0.00
Materials
F.2 0.00
Sub - Total for F.2 - As Evaluated 0.00
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 232.62
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 232.62
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 1704(1) Embankment ( Mixed Sand and Gravel)

Unit of Measurement : cu.m.
Output per hour - As Submitted : 50.00
Output per hour - As Evaluated : 50.00

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1
Construction Foreman 1 1.00 93.62 93.62
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.1 - As Submitted 198.08
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.2 - As Evaluated 198.08

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
B.1 BackHoe 1 1.00 1,537.00 1,537.00
Plate Compactor 1 1.00 123.00 123.00
Water Truck / Pump (16000 L) 1 0.25 2,450.00 612.50
Sub - Total for B.1 - As Submitted 2,272.50
Equipment
BackHoe 1 1.00 1,537.00 1,537.00
B.2 Plate Compactor 1 1.00 123.00 123.00
Water Truck / Pump (16000 L) 1 0.25 2,450.00 612.50
Sub - Total for B.2 - As Evaluated 2,272.50
C.1 Total (A.1 + B.1) - As Submitted 2,470.58
C.2 Total (A.2 + B.2) - As Evaluated 2,470.58
D.1 Outout per hour - As Submitted 50.00
D.2 Output per hour - As Evaluated 50.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 49.41
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 49.41

Name and Specification Unit Quantity Unit Cost Amount

F.1 Materials
Embankment (Mixed Sand and Gravel, w/ 25% Shrinkage Factor) cu.m. 1.25 300.00 375.00
Sub - Total for F.1 - As Submitted 375.00
Materials
F.2 Embankment (Mixed Sand and Gravel, w/ 25% Shrinkage Factor) cu.m. 1.25 300.00 375.00
Sub - Total for F.2 - As Evaluated 375.00
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 424.41
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 424.41
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 900(1) Structural Concrete

Unit of Measurement : cu.m.
Output per hour - As Submitted : 10.00
Output per hour - As Evaluated : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor
Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 4 1.00 67.67 270.68
A.1 Unskilled Laborer 8 1.00 52.23 417.84
Installation and Removal of Formworks / Falseworks
Construction Foreman 1 20.00 93.62 1,872.40
Skilled Laborer 4 20.00 67.67 5,413.60
Unskilled Laborer 8 20.00 52.23 8,356.80
Sub - Total for A.1 - As Submitted 16,424.94
Labor
Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 4 1.00 67.67 270.68
Unskilled Laborer 8 1.00 52.23 417.84
A.2 Installation and Removal of Formworks / Falseworks
Construction Foreman 1 20.00 93.62 1,872.40
Skilled Laborer 4 20.00 67.67 5,413.60
Unskilled Laborer 8 20.00 52.23 8,356.80
Sub - Total for A.2 - As Evaluated 16,424.94
Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment
Concrete Mixer, 1 bagger (4-6cu.ft/min) 1 1.00 172.00 172.00
B.1
Concrete Vibrator (Ø1-1/4", 3.5hp) 1 1.00 91.25 91.25
Water Truck w/ pump (1000gal, 360hp) 1 0.10 2,450.00 245.00
Minor Tools(5% of Labor) 821.25 821.25
Sub - Total for B.1 - As Submitted 1,329.50
Equipment
Concrete Mixer, 1 bagger (4-6cu.ft/min) 1 1.00 172.00 172.00
Concrete Vibrator (Ø1-1/4", 3.5hp) 1 1.00 91.25 91.25
B.2
Water Truck w/ pump (1000gal, 360hp) 1 0.10 2,450.00 245.00
Minor Tools(5% of Labor) 821.25 821.25
Sub - Total for B.2 - As Evaluated 1,329.50
C.1 Total (A.1 + B.1) - As Submitted 17,754.44
C.2 Total (A.2 + B.2) - As Evaluated 17,754.44
D.1 Outout per hour - As Submitted 10.00
D.2 Output per hour - As Evaluated 10.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 1,775.44
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 1,775.44
Name and Specification Unit Quantity Unit Cost Amount
Materials
Portland Cement bags 10.50 270.00 2,835.00
Washed Sand cu.m. 0.50 500.00 250.00
F.1 Crushed Gravel cu.m. 1.00 650.00 650.00
Marine Plywood, 1/2" x 4' x 8' - 4 usage pc. 1.50 750.00 281.25
Form Lumber - 4 usage bd.ft. 100.00 20.00 500.00
Hardware, CWN (assorted) kg. 1.00 70.00 70.00
Curing Compound L. 1.00 75.00 75.00
Sub - Total for F.1 - As Submitted 4,661.25
Materials
Portland Cement bags 10.50 270.00 2,835.00
Washed Sand cu.m. 0.50 500.00 250.00
Crushed Gravel cu.m. 1.00 650.00 650.00
F.2 Marine Plywood, 1/2" x 4' x 8' - 4 usage pc. 1.50 750.00 281.25
Form Lumber - 4 usage bd.ft. 100.00 20.00 500.00
Hardware, CWN (assorted) kg. 1.00 70.00 70.00
Curing Compound L. 1.00 75.00 75.00
Sub - Total for F.2 - As Evaluated 4,661.25
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 6,436.69
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 6,436.69
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 902(1)a1 Reinforcing Steel Bar, Grade 40

Unit of Measurement : kg.
Output per hour - As Submitted : 180.00
Output per hour - As Evaluated : 180.00

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1 Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 2 1.00 67.67 135.34
Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 646.80
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2 Skilled Laborer 2 1.00 67.67 135.34
Unskilled Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 646.80

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
B.1 Bar Cutter 1 0.50 219.75 109.88
Bar Bender 1 0.50 351.50 175.75
Cargo Truck (10T, 270Hp) 1 0.15 783.00 117.45
Sub - Total for B.1 - As Submitted 403.08
Equipment
Bar Cutter 1 0.50 219.75 109.88
B.2 Bar Bender 1 0.50 351.50 175.75
Cargo Truck (10T, 270Hp) 1 0.15 783.00 117.45
Sub - Total for B.2 - As Evaluated 403.08
C.1 Total (A.1 + B.1) - As Submitted 1,049.88
C.2 Total (A.2 + B.2) - As Evaluated 1,049.88
D.1 Outout per hour - As Submitted 180.00
D.2 Output per hour - As Evaluated 180.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 5.83
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 5.83

Name and Specification Unit Quantity Unit Cost Amount

Materials
F.1
Reinforcing Steel Bars, Grade 40 (w/ 5% wastage) kg. 1.05 38.00 39.90
Tie Wires, #16 (2% of RSB) kg. 0.02 70.00 1.47
Sub - Total for F.1 - As Submitted 41.37
Materials
Reinforcing Steel Bars, Grade 40 (w/ 5% wastage) kg. 1.05 38.00 39.90
F.2
Tie Wires, #16 (2% of RSB) kg. 0.02 70.00 1.47
Sub - Total for F.2 - As Evaluated 41.37
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 47.20
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 47.20
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 1716(6)a Structural Steel Sheet Piles, Furnished (Type Z), w=770mm;d=343.50mm
Unit of Measurement : m
Output per hour - As Submitted : 72.000
Output per hour - As Evaluated : 72.000

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1 Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 2 1.00 67.67 135.34
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.1 - As Submitted 333.42
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2 Skilled Laborer 2 1.00 67.67 135.34
Unskilled Laborer 2 1.00 52.23 104.46
Sub - Total for A.2 - As Evaluated 333.42

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
B.1 a. Backhoe 1 1.00 1,537.00 1,537.00
Minor Tools, 10% of Labor Cost 33.34

Sub - Total for B.1 - As Submitted 1,570.34

Equipment
a. Backhoe 1 1.00 1,537.00 1,537.00
B.2 Minor Tools, 10% of Labor Cost 33.34

Sub - Total for B.2 - As Evaluated 1,570.34

C.1 Total (A.1 + B.1) - As Submitted 1,903.76
C.2 Total (A.2 + B.2) - As Evaluated 1,903.76
D.1 Outout per hour - As Submitted 72.00
D.2 Output per hour - As Evaluated 72.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 26.44
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 26.44

Name and Specification Unit Quantity Unit Cost Amount

Materials
F.1 a. Steel Sheet Pile MHZ12-1 kg. 72.80 62.00 4,513.60

0.00
Sub - Total for F.1 - As Submitted 4,513.60
Materials
a. Steel Sheet Pile MHZ12-1 kg. 72.80 62.00 4,513.60
F.2
0.00
Sub - Total for F.2 - As Evaluated 4,513.60
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 4,540.04
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 4,540.04
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

Item No./Description : 1716(12) Structural Steel Sheet Piles, Driven(type Z), w=770mm;d=343.50mm
Unit of Measurement : m
Output per hour - As Submitted : 10.000
Output per hour - As Evaluated : 10.000

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1 Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 6 1.00 67.67 406.02
Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.1 - As Submitted 813.02
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2 Skilled Laborer 6 1.00 67.67 406.02
Unskilled Laborer 6 1.00 52.23 313.38
Sub - Total for A.2 - As Evaluated 813.02

Name and Capacity No of Units No. of Hours Hourly Rate Amount

Equipment
a. Backhoe 1 1.00 1,537.00 1,537.00
b. Vibro Hammer 1 1.00 2,123.00 2,123.00
B.1 c. Gen. Set (876-1000 KVA) 1 1.00 1,296.67 1,296.67
d. Welding Machine 1 1.00 371.00 371.00
e. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools, 5% of labor cost 40.65

Sub - Total for B.1 - As Submitted 5,391.05

Equipment
a. Backhoe 1 1.00 1,537.00 1,537.00
b. Vibro Hammer 1 1.00 2,123.00 2,123.00
c. Gen. Set (876-1000 KVA) 1 1.00 1,296.67 1,296.67
B.2 d. Welding Machine 1 1.00 371.00 371.00
e. Cutting Outfit 1 0.50 45.45 22.73
Minor Tools, 5% of labor cost 40.65

Sub - Total for B.2 - As Evaluated 5,391.05

C.1 Total (A.1 + B.1) - As Submitted 6,204.07
C.2 Total (A.2 + B.2) - As Evaluated 6,204.07
D.1 Outout per hour - As Submitted 10.00
D.2 Output per hour - As Evaluated 10.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 620.41
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 620.41

Name and Specification Unit Quantity Unit Cost Amount

Materials
a. Welding Rod (1kg./2000kg. Steel Sheet Pile) kg. 0.02 120.00 2.88
b. Oxy/Acetylene (1set/5000kg. Steel Sheet Pile) set 0.01 2,500.00 24.00
F.1
c. Cocolog - 2 uses m 0.18 20.00 1.80
d. Good lumber - 4 uses bd-ft 1.55 45.00 17.44
e. Assorted CWN (1 kg/100 bd-ft of Lumber) kg. 0.02 70.00 1.40
Miscellaneous, 2% of Materials 0.95
Sub - Total for F.1 - As Submitted 48.47
Materials
a. Welding Rod (1kg./2000kg. Steel Sheet Pile) kg. 0.02 120.00 2.88
b. Oxy/Acetylene (1set/5000kg. Steel Sheet Pile) set 0.01 2,500.00 24.00
c. Cocolog - 2 uses m 0.18 20.00 1.80
F.2
d. Good lumber - 4 uses bd-ft 1.55 45.00 17.44
e. Assorted CWN (1 kg/100 bd-ft of Lumber) kg. 0.02 70.00 1.40
Miscellaneous, 2% of Materials 0.95
Sub - Total for F.2 - As Evaluated 48.47
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 668.87
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 668.87
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 #REF!

#REF!
DETAILED UNIT PRICE ANALYSIS

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

Unit of Measurement : cu.m.
Output per hour - As Submitted : 1.4000
Output per hour - As Evaluated : 1.4000

No. of
Designation No. of Hours Hourly Rate Amount
Person
Labor
A.1 Construction Foreman 1 1.00 93.62 93.62
Skilled Laborer 2 1.00 67.67 135.34
Laborer 8 1.00 52.23 417.84
Sub - Total for A.1 - As Submitted 646.80
Labor
Construction Foreman 1 1.00 93.62 93.62
A.2 Skilled Laborer 2 1.00 67.67 135.34
Laborer 8 1.00 52.23 417.84
Sub - Total for A.2 - As Evaluated 646.80
Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment
a. One bagger mixer 1 1.00 172.00 172.00
B.1 b. Water truck/Pump (16000 L) 1 0.50 2,450.00 1,225.00
c. Backhoe (Wheel type 0.28 cu.m.) 1 0.10 922.00 92.20
Minor Tools, 10% of Labor Cost 64.68

Sub - Total for B.1 - As Submitted 1,553.88

Equipment
a. One bagger mixer 1 1.00 172.00 172.00
b. Water truck/Pump (16000 L) 1 0.50 2,450.00 1,225.00
B.2 c. Backhoe (Wheel type 0.28 cu.m.) 1 0.10 922.00 92.20
Minor Tools, 10% of Labor Cost 64.68

Sub - Total for B.2 - As Evaluated 1,553.88

C.1 Total (A.1 + B.1) - As Submitted 2,200.68
C.2 Total (A.2 + B.2) - As Evaluated 2,200.68
D.1 Outout per hour - As Submitted 1.40
D.2 Output per hour - As Evaluated 1.40
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 1,571.91
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 1,571.91
Name and Specification Unit Quantity Unit Cost Amount
Materials
a. Cement bag 4.20 240.00 1,008.00
b. Sand cu.m. 0.26 500.00 131.25
c. Gravel fill cu.m. 0.02 420.00 8.40
d. Weep Holes (PVC) m. 0.33 434.00 143.22
F.1 e. Filter Cloth sq.m. 0.02 160.00 2.40
f. Boulders cu.m. 0.63 500.00 315.00
g. Gravel cu.m. 0.53 600.00 315.00
Miscellaneous ( 2% of Materials ) 57.08 57.08
NOTE :
60% Boulder
50% Class B Concrete (w/ side forms only)
Sub - Total for F.1 - As Submitted 1,980.35
Materials
a. Cement bag 4.20 240.00 1,008.00
b. Sand cu.m. 0.26 500.00 131.25
c. Gravel fill cu.m. 0.02 420.00 8.40
d. Weep Holes (PVC) m. 0.33 434.00 143.22
e. Filter Cloth sq.m. 0.02 160.00 2.40
F.2 f. Boulders cu.m. 0.63 500.00 315.00
g. Gravel cu.m. 0.53 600.00 315.00
Miscellaneous ( 2% of Materials ) 57.08 57.08
NOTE :
60% Boulder
50% Class B Concrete (w/ side forms only)
Sub - Total for F.2 - As Evaluated 1,980.35
G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 3,552.26
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated 3,552.26
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted #REF! #REF!
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated #REF! #REF!
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated #REF! #REF!
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated 5% #REF!
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated #REF!

Prepared by: Evaluated by:

JHAMALI C. PANGCATAN HELINO R. LAUREAGA

Engineer II Engineer IV
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

SUMMARY OF QUANTITIES
QUANTITY
ITEM DESCRIPTION UNITS AS PER REMARKS
PLAN

200 Aggregate Sub-Base Course cu.m. 2,011.00 For Shoulder 2m width

302 Bituminous Tack Coat sq.m. 64,743.00 Carriageway, W = 6.700m

303 Bituminous Seal Coat Tonne 1.00 Carriageway, W = 6.700m

310(a) Bituminous Surface Coat (Leveling, t=40mm) sq.m. 39,338.00 Carriageway, W = 6.700m

310(b) Bituminous Surface Coat (Wearing, t=40mm) sq.m. 39,338.00 Carriageway, W = 6.700m

409-1 Special Provision Construction of Waiting Shed ea. 2.00 For GAD

603(3a) Metal Beam Guard Rail Including Post l.m. 616.00 For Side Protections

603(3b) Metal Beam End Piece ea. 10.00 For Side Protections

605-1 Warning Signs ea. 34.00 Warning signs

620 Hazard Markers ea. 58.00 CHEVRON, HM-1A

For centerline, edgeline and pedestrian
612(a) Thermoplastic Pavement Markings, White sq.m. 1,672.00
crossing.
612(b) Thermoplastic Pavement Markings, Yellow sq.m. 380.20 For non passing lanes

618 Reflectorized Thermoplastic Rumble Strips, White sq.m. 131.00 For Rumble strips

jmnj\DPWH\CY2014
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

jmnj\DPWH\CY2015
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD
000 + 000

ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S

191 + 027 - 0.223 2.000 -

191 + 040 13.00 0.227 0.194 17.19
191 + 060 20.00 0.277 0.194 8.92
191 + 080 20.00 0.149 0.149 7.69
191 + 100 20.00 0.149 0.149 5.96
191 + 120 20.00 0.222 0.194 7.14
191 + 140 20.00 0.161 - 5.77
191 + 160 20.00 0.161 0.161 4.83
191 + 180 20.00 0.161 0.179 6.62
191 + 200 20.00 0.161 0.126 6.27
191 + 220 20.00 0.161 0.126 5.74
191 + 240 20.00 0.161 0.126 5.74
191 + 260 20.00 0.161 0.196 6.44
191 + 280 20.00 0.160 0.160 6.77
191 + 300 20.00 0.076 0.071 4.67
191 + 320 20.00 - - 1.47
191 + 340 20.00 0.128 0.126 2.54
191 + 360 20.00 0.128 0.128 5.10
191 + 380 20.00 0.128 0.128 5.12
191 + 400 20.00 0.118 0.145 5.19
191 + 420 20.00 0.118 0.145 5.26
191 + 440 20.00 0.145 0.145 5.53
191 + 460 20.00 0.230 0.154 6.74
191 + 480 20.00 0.230 0.154 7.68
191 + 500 20.00 0.141 0.154 6.79
191 + 520 20.00 0.141 0.154 5.90
191 + 540 20.00 0.141 0.154 5.90
191 + 560 20.00 0.122 0.200 6.17
191 + 580 20.00 0.223 0.200 7.45
191 + 600 20.00 0.223 0.192 8.38
191 + 620 20.00 0.231 - 6.46
191 + 640 20.00 0.110 0.110 4.51
191 + 660 20.00 0.223 0.200 6.43
191 + 680 20.00 0.223 0.200 8.46
191 + 700 20.00 0.223 0.200 8.46
191 + 720 20.00 0.223 0.200 8.46
191 + 740 20.00 - 0.200 6.23
191 + 760 20.00 0.223 - 4.23
191 + 780 20.00 - 0.200 4.23
191 + 800 20.00 - 0.200 4.00
191 + 820 20.00 - 0.146 3.46
191 + 840 20.00 - 0.160 3.06
191 + 860 20.00 - 1.414 15.74

jmnj\DPWH\CY2014 11 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
191 + 880 20.00 - 1.414 28.28
191 + 900 20.00 0.161 0.200 17.75
191 + 920 20.00 0.223 0.200 7.84
191 + 940 20.00 0.223 0.200 8.46
191 + 960 20.00 0.223 0.196 8.42
191 + 980 20.00 0.367 0.200 9.86
192 + 000 20.00 0.311 0.200 10.78
192 + 020 20.00 0.311 0.200 10.22
192 + 040 20.00 0.597 0.402 15.10
192 + 060 20.00 0.428 0.200 16.27
192 + 080 20.00 0.428 0.200 12.56
192 + 100 20.00 0.428 0.200 12.56
192 + 120 20.00 - 0.125 7.53
192 + 140 20.00 - 0.187 3.12
192 + 160 20.00 - 0.200 3.87
192 + 180 20.00 0.119 0.200 5.19
192 + 200 20.00 0.325 0.200 8.44
192 + 220 20.00 0.325 0.200 10.50
192 + 240 20.00 0.223 - 7.48
192 + 260 20.00 0.223 - 4.46
192 + 280 20.00 0.223 0.258 7.04
192 + 300 20.00 0.223 0.200 9.04
192 + 320 20.00 0.223 0.200 8.46
192 + 340 20.00 0.223 0.200 8.46
192 + 360 20.00 0.223 0.200 8.46
192 + 380 20.00 0.223 0.200 8.46
192 + 400 20.00 0.223 0.200 8.46
192 + 420 20.00 0.223 0.200 8.46
192 + 440 20.00 0.223 0.200 8.46
192 + 460 20.00 0.223 - 6.46
192 + 480 20.00 0.223 - 4.46
192 + 500 20.00 0.223 0.200 6.46
192 + 520 20.00 0.223 0.200 8.46
192 + 540 20.00 0.223 0.151 7.97
192 + 560 20.00 0.223 0.196 7.93
192 + 580 20.00 0.161 0.196 7.76
192 + 600 20.00 - 0.155 5.12
192 + 620 20.00 0.173 0.370 6.98
192 + 640 20.00 0.223 0.200 9.66
192 + 660 20.00 0.474 2.000 28.97
192 + 680 20.00 - - 24.74
192 + 700 20.00 0.303 0.110 4.13
192 + 720 20.00 0.223 0.614 12.50
192 + 740 20.00 0.223 0.442 15.02
192 + 760 20.00 0.223 - 8.88
192 + 780 20.00 0.223 0.200 6.46
192 + 800 20.00 0.223 0.231 8.77
192 + 820 20.00 0.298 0.379 11.31
192 + 840 20.00 0.432 0.200 13.09

jmnj\DPWH\CY2014 12 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
192 + 860 20.00 0.223 0.200 10.55
192 + 880 20.00 0.332 0.316 10.71
192 + 900 20.00 - 0.316 9.64
192 + 920 20.00 0.223 0.316 8.55
192 + 940 20.00 0.223 - 7.62
192 + 960 20.00 0.223 - 4.46
192 + 980 20.00 0.223 0.221 6.67
193 + 000 20.00 0.295 0.221 9.60
193 + 020 20.00 - - 5.16
193 + 040 20.00 - - -
193 + 060 20.00 - - -
193 + 080 20.00 - - -
193 + 100 20.00 - - -
193 + 120 20.00 - - -
193 + 140 20.00 - - -
193 + 160 20.00 - - -
193 + 180 20.00 - - -
193 + 200 20.00 - - -
193 + 220 20.00 - - -
193 + 240 20.00 - - -
193 + 260 20.00 - - -
193 + 280 20.00 - - -
193 + 300 20.00 - - -
193 + 320 20.00 - - -
193 + 340 20.00 - - -
193 + 360 20.00 - - -
193 + 380 20.00 - - -
193 + 400 20.00 - - -
193 + 420 20.00 - - -
193 + 440 20.00 - - -
193 + 460 20.00 - - -
193 + 480 20.00 - - -
193 + 500 20.00 - - -
193 + 520 20.00 - - -
193 + 540 20.00 - - -
193 + 560 20.00 - - -
193 + 580 20.00 - - -
193 + 600 20.00 - - -
193 + 620 20.00 - - -
193 + 640 20.00 - - -
193 + 660 20.00 - - -
193 + 680 20.00 - - -
193 + 700 20.00 - - -
193 + 720 20.00 - - -
193 + 740 20.00 - - -
193 + 760 20.00 - - -
193 + 780 20.00 - - -
193 + 800 20.00 - 0.140 1.40
193 + 820 20.00 0.223 0.431 7.94

jmnj\DPWH\CY2014 13 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
193 + 840 20.00 0.223 0.200 10.77
193 + 860 20.00 0.223 0.200 8.46
193 + 880 20.00 0.223 0.200 8.46
193 + 900 20.00 0.223 - 6.46
193 + 920 20.00 0.223 - 4.46
193 + 940 20.00 0.223 0.200 6.46
193 + 960 20.00 0.223 0.099 7.45
193 + 980 20.00 0.159 0.200 6.81
194 + 000 20.00 0.156 0.200 7.15
194 + 020 20.00 - - 3.56
194 + 040 20.00 0.223 0.195 4.18
194 + 060 20.00 0.350 0.196 9.64
194 + 080 20.00 0.178 0.166 8.90
194 + 100 20.00 0.178 0.166 6.88
194 + 120 20.00 0.178 0.166 6.88
194 + 140 20.00 0.178 0.166 6.88
194 + 160 20.00 0.178 0.166 6.88
194 + 180 20.00 0.070 0.114 5.28
194 + 200 20.00 0.223 0.161 5.68
194 + 220 20.00 0.364 0.200 9.48
194 + 240 20.00 0.223 0.200 9.87
194 + 260 20.00 0.223 0.247 8.93
194 + 280 20.00 0.223 0.259 9.52
194 + 300 20.00 0.146 0.200 8.28
194 + 320 20.00 0.223 - 5.69
194 + 340 20.00 0.223 - 4.46
194 + 360 20.00 0.223 0.200 6.46
194 + 380 20.00 0.223 0.200 8.46
194 + 400 20.00 0.223 0.200 8.46
194 + 420 20.00 0.223 0.223 8.69
194 + 440 20.00 0.223 0.223 8.92
194 + 460 20.00 0.702 - 11.48
194 + 480 20.00 0.702 0.107 15.11
194 + 500 20.00 - - 8.09
194 + 520 20.00 - 0.359 3.59
194 + 540 20.00 - 0.359 7.18
194 + 560 20.00 0.168 0.387 9.14
194 + 580 20.00 0.198 0.200 9.53
194 + 600 20.00 0.199 0.200 7.97
194 + 620 20.00 0.199 0.200 7.98
194 + 640 20.00 0.223 0.099 7.21
194 + 660 20.00 0.223 0.200 7.45
194 + 680 20.00 0.223 0.338 9.84
194 + 700 20.00 0.086 - 6.47
194 + 720 20.00 0.295 0.440 8.21
194 + 740 20.00 0.228 0.228 11.91
194 + 760 20.00 0.641 0.149 12.46
194 + 780 20.00 0.645 0.149 15.84
194 + 800 20.00 0.122 - 9.16

jmnj\DPWH\CY2014 14 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
194 + 820 20.00 - - 1.22
194 + 840 20.00 0.105 - 1.05
194 + 860 20.00 - - 1.05
194 + 880 20.00 - 0.705 7.05
194 + 900 20.00 0.140 0.131 9.76
194 + 920 20.00 0.162 0.131 5.64
194 + 940 20.00 0.162 0.132 5.87
194 + 960 20.00 0.131 0.155 5.80
194 + 980 20.00 - - 2.86
195 + 000 20.00 0.235 0.120 3.55
195 + 020 20.00 0.205 0.223 7.83
195 + 040 20.00 0.160 - 5.88
195 + 060 20.00 0.160 - 3.20
195 + 080 20.00 0.152 0.117 4.29
195 + 100 20.00 0.047 0.153 4.69
195 + 120 20.00 0.042 0.149 3.91
195 + 140 20.00 0.200 0.148 5.39
195 + 160 20.00 0.122 0.116 5.86
195 + 180 20.00 0.152 0.115 5.05
195 + 200 20.00 0.152 0.114 5.33
195 + 220 20.00 0.150 0.079 4.95
195 + 240 20.00 0.159 0.129 5.17
195 + 260 20.00 0.134 0.132 5.54
195 + 280 20.00 0.150 0.133 5.49
195 + 300 20.00 0.068 0.127 4.78
195 + 320 20.00 0.068 0.125 3.88
195 + 340 20.00 0.122 0.146 4.61
195 + 360 20.00 0.122 0.134 5.24
195 + 380 20.00 - 0.084 3.40
195 + 400 20.00 0.157 0.304 5.45
195 + 420 20.00 0.161 0.302 9.24
195 + 440 20.00 0.160 0.302 9.25
195 + 460 20.00 0.209 0.209 8.80
195 + 480 20.00 - 0.074 4.92
195 + 500 20.00 0.119 0.157 3.50
195 + 520 20.00 0.140 0.157 5.73
195 + 540 20.00 - 0.161 4.58
195 + 560 20.00 0.076 0.180 4.17
195 + 580 20.00 0.077 0.179 5.12
195 + 600 20.00 0.077 0.160 4.93
195 + 620 20.00 0.077 0.136 4.50
195 + 640 20.00 0.078 0.137 4.28
195 + 660 20.00 0.076 0.199 4.90
195 + 680 20.00 0.114 0.168 5.57
195 + 700 20.00 0.114 0.169 5.65
195 + 720 20.00 0.174 0.130 5.87
195 + 740 20.00 0.341 - 6.45
195 + 760 20.00 0.483 0.107 9.31
195 + 780 20.00 0.183 0.127 9.00

jmnj\DPWH\CY2014 15 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
195 + 800 20.00 - 0.090 4.00
195 + 820 20.00 0.233 0.165 4.88
195 + 840 20.00 0.143 0.149 6.90
195 + 860 20.00 0.183 0.110 5.85
195 + 880 20.00 0.203 0.182 6.78
195 + 900 20.00 0.155 0.178 6.76
195 + 920 20.00 0.183 0.149 5.33
195 + 940 20.00 0.142 0.149 5.30
195 + 960 20.00 0.092 0.150 5.84
195 + 980 20.00 0.139 0.149 5.66
196 + 000 20.00 0.145 0.151 5.88
196 + 020 20.00 0.115 0.155 5.66
196 + 040 20.00 0.157 0.161 5.88
196 + 060 20.00 0.165 0.166 6.49
196 + 080 20.00 0.138 0.142 6.11
196 + 100 20.00 - 0.155 4.35
196 + 120 20.00 0.078 0.208 4.41
196 + 140 20.00 0.478 0.168 9.32
196 + 160 20.00 0.564 0.178 13.88
196 + 180 20.00 0.150 0.214 11.06
196 + 200 20.00 0.152 0.149 6.65
196 + 220 20.00 0.152 0.147 6.00
196 + 240 20.00 0.558 0.147 10.04
196 + 260 20.00 0.443 0.074 12.22
196 + 280 20.00 0.120 0.074 7.11
196 + 300 20.00 0.063 0.035 2.92
196 + 320 20.00 0.067 0.035 2.00
196 + 340 20.00 - - 1.02
196 + 360 20.00 - - -
196 + 380 20.00 - - -
196 + 400 20.00 0.067 0.035 1.02
196 + 420 20.00 0.067 0.035 2.04
196 + 440 20.00 0.067 0.035 2.04
196 + 460 20.00 0.085 0.083 2.70
196 + 480 20.00 0.085 0.083 3.36
196 + 500 20.00 0.860 0.083 11.11
196 + 520 20.00 0.088 0.083 11.14
196 + 540 20.00 0.087 0.083 3.41
196 + 560 20.00 0.088 0.083 3.41
196 + 580 20.00 0.087 0.082 3.40
196 + 600 20.00 0.148 0.139 4.56
196 + 620 20.00 0.148 0.139 5.74
196 + 640 20.00 0.148 0.018 4.53
196 + 660 20.00 0.153 0.082 4.01
196 + 680 20.00 0.150 0.079 4.64
196 + 700 20.00 - - 2.29
196 + 720 20.00 0.153 - 1.53
196 + 740 20.00 - - 1.53
196 + 760 20.00 0.153 - 1.53

jmnj\DPWH\CY2014 16 of 34
 ITEM 200
STATION DIST. END AREA
VOLUME
L/S R/S
196 + 780 20.00 - - 1.53
196 + 800 20.00 0.153 0.161 3.14
196 + 820 20.00 0.275 0.161 7.50
196 + 840 20.00 0.277 0.161 8.74
196 + 860 20.00 0.064 0.116 6.18
196 + 880 20.00 0.064 0.178 4.22
196 + 900 20.00 0.063 0.179 4.84
196 + 920 20.00 0.062 0.180 4.84
196 + 940 20.00 0.060 0.161 4.63
196 + 960 20.00 0.047 0.158 4.26
196 + 980 20.00 0.056 0.179 4.40
197 + 000 20.00 0.056 0.178 4.69
197 + 020 20.00 0.048 0.179 4.61
197 + 040 20.00 0.048 0.179 4.54
197 + 060 20.00 0.048 0.179 4.54
197 + 080 20.00 0.048 0.065 3.40
197 + 100 20.00 0.490 0.065 6.68
197 + 120 20.00 0.048 0.064 6.67
197 + 140 20.00 0.132 0.131 3.75
197 + 160 20.00 0.232 0.178 6.73
197 + 180 20.00 0.133 0.178 7.21
197 + 200 20.00 0.132 0.133 5.76
197 + 220 20.00 0.142 0.133 5.40
197 + 240 20.00 0.142 0.133 5.50
197 + 260 20.00 0.143 0.134 5.52
197 + 280 20.00 0.136 0.114 5.27
197 + 300 20.00 0.153 0.041 4.44
197 + 320 20.00 0.122 0.119 4.35
197 + 340 20.00 0.122 0.119 4.82
197 + 360 20.00 0.916 0.327 14.84
197 + 380 20.00 0.907 0.252 24.02
197 + 400 20.00 - 0.253 14.12
197 + 420 20.00 0.852 0.119 12.24
197 + 440 20.00 0.826 0.125 19.22
197 + 460 20.00 0.063 0.102 11.16
197 + 480 20.00 0.063 0.088 3.16
197 + 500 20.00 0.062 0.095 3.08
197 + 520 20.00 0.650 0.067 8.74
197 + 527 7.00 - - 2.51
TOTAL : 2,010.29

jmnj\DPWH\CY2014 17 of 34
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

ITEM 200 - AGGREGATE SUB- BASE COURSE

Shoulder:
V1 = 2,010.29 cu.m. (see attached tabulation)
VTotal = 2,010.29 cu.m.
SAY ; 2,011.00 cu.m.

ITEM 302 - BITUMINOUS TACK COAT

Roadway :
A1 = 32,371.05 sq.m. (see attached tabulation)
64,742.11 sq.m.
ATotal = 64,742.11 sq.m.
SAY ; 64,743.00 sq.m.

WtTotal = 45.32 Tonnes

SAY 46.00 Tonnes
ITEM 303 - BITUMINOUS SEAL COAT
Roadway :
A1 = 227.23 sq.m. (see attached tabulation)
Weight = 0.16 Tonnes

WtTotal = 0.16 Tonnes

SAY 1.00 Tonnes
ITEM 310(a) - BITUMINOUS SURFACE COURSE (LEVELING; t = 40mm)
Roadway :
A1 = 39,337.25 sq.m. (see attached tabulation)

ATotal = 39,337.25 sq.m.

SAY ; 39,338.00 sq.m.

ITEM 310(b) - BITUMINOUS SURFACE COURSE (WEARING; t = 40mm)

Roadway :
A1 = 39,337.25 sq.m. (see attached tabulation)

ATotal = 39,337.25 sq.m.

SAY ; 39,338.00 sq.m.

ITEM 409-1 SPECIAL PROVISION CONTRUCTION OF WAITING SHED

191 + 031.00 L/S 1.00 Each
194 + 030.00 L/S 1.00 Each
Total 2.00 Each
SAY ; 2.00 Each
ITEM 603(3a) - METAL BEAM GUARDRAIL INCLUDING POSTS
STATION LIMIT LENGTH REMARKS
191 + 035.00 - 191 + 125.00 90.00 R/S
191 + 110.00 - 191 + 295.00 185.00 LS
191 + 329.00 - 191 + 395.00 66.00 R/S
191 + 817.00 - 192 + 051.00 234.00 R/S
195 + 400.00 - 195 + 441.00 41.00 R/S
Total : 616.00 l.m.
LTotal = 616.00 l.m.
SAY ; 616.00 l.m.

ITEM 603(3b) - METAL BEAM END PIECE

LOCATION PIECES REMARKS
191 + 035.00 1.00 R/S
191 + 125.00 1.00 R/S
191 + 110.00 1.00 L/S
191 + 295.00 1.00 L/S
191 + 329.00 1.00 R/S
191 + 395.00 1.00 R/S
191 + 817.00 1.00 R/S
192 + 051.00 1.00 R/S
195 + 400.00 1.00 R/S
195 + 441.00 1.00 R/S

Total : 10.00 ea.

Qty. = 10.00 ea.
ITEM 605(1) - WARNING SIGNS
NO. STATION LOCATION SIGN
1 191 + 070.00 R/S SCHOOL CHILDER CROSSING (R6-9)
1 191 + 077.00 L/S SCHOOL CHILDER CROSSING (R6-9)
1 193 + 993.00 R/S SCHOOL CHILDER CROSSING (R6-9)

jmnj\DPWH\CY2014 Page 18 of 34
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

1 193 + 997.00 L/S SCHOOL CHILDER CROSSING (R6-9)

1 194 + 090.00 R/S SCHOOL CHILDER CROSSING (R6-9)
1 194 + 096.00 L/S SCHOOL CHILDER CROSSING (R6-9)
1 196 + 687.00 R/S PEDESTRIAN (W6-1))
1 196 + 693.00 L/S PEDESTRIAN (W6-1))
1 191 + 027.00 R/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 191 + 174.00 L/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 193 + 895.00 R/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 194 + 195.00 L/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 196 + 590.00 R/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 196 + 790.00 L/S SLOW DOWN PEDESTRIAN AHEAD (W6-1P)
1 195 + 280.00 R/S TWO-WAY HAZARD MARKERS (HM6B)
1 195 + 380.00 L/S TWO-WAY HAZARD MARKERS (HM6B)
1 192 + 960.00 L/S T-JUNCTION(W2_6)
1 192 + 780.00 R/S T-JUNCTION(W2_6)
1 196 + 260.00 R/S NARROW BRIDGE (W4-1B)
1 196 + 470.00 L/S NARROW BRIDGE (W4-1B)
1 191 + 980.00 R/S CURVE(W1-3A)
1 192 + 170.00 L/S CURVE(W1-3A)
1 192 + 510.00 R/S CURVE(W1-3A)
1 192 + 770.00 L/S CURVE(W1-3A)
1 192 + 980.00 R/S CURVE(W1-3A)
1 193 + 220.00 L/S CURVE(W1-3A)
1 195 + 810.00 R/S CURVE(W1-3A)
1 196 + 110.00 L/S CURVE(W1-3A)
1 196 + 070.00 R/S CURVE(W1-3A)
1 196 + 320.00 L/S CURVE(W1-3A)
1 196 + 400.00 R/S CURVE(W1-3A)
1 196 + 590.00 L/S CURVE(W1-3A)
1 196 + 460.00 R/S CURVE(W1-3A)
1 196 + 740.00 L/S CURVE(W1-3A)
Qty. = 34.00 ea.

ITEM 605(5) - HAZARD MARKERS

NO. STATION LOCATION SIGN
2 192 + 050.00 R/S CHEVRON, HM-1A
2 192 + 070.00 R/S CHEVRON, HM-1A
2 192 + 090.00 R/S CHEVRON, HM-1A
2 192 + 620.00 L/S CHEVRON, HM-1A
2 192 + 640.00 L/S CHEVRON, HM-1A
2 192 + 660.00 L/S CHEVRON, HM-1A
2 192 + 680.00 L/S CHEVRON, HM-1A
2 192 + 700.00 L/S CHEVRON, HM-1A
2 193 + 050.00 R/S CHEVRON, HM-1A
2 193 + 070.00 R/S CHEVRON, HM-1A
2 193 + 090.00 R/S CHEVRON, HM-1A
2 193 + 110.00 R/S CHEVRON, HM-1A
2 193 + 130.00 R/S CHEVRON, HM-1A
2 193 + 150.00 R/S CHEVRON, HM-1A
2 193 + 170.00 R/S CHEVRON, HM-1A
2 195 + 950.00 L/S CHEVRON, HM-1A
2 195 + 970.00 L/S CHEVRON, HM-1A
2 195 + 990.00 L/S CHEVRON, HM-1A
2 196 + 195.00 R/S CHEVRON, HM-1A
2 196 + 215.00 R/S CHEVRON, HM-1A
2 196 + 235.00 R/S CHEVRON, HM-1A
2 196 + 470.00 R/S CHEVRON, HM-1A
2 196 + 490.00 R/S CHEVRON, HM-1A
2 196 + 510.00 R/S CHEVRON, HM-1A
2 196 + 560.00 R/S CHEVRON, HM-1A
2 196 + 580.00 R/S CHEVRON, HM-1A
2 196 + 600.00 R/S CHEVRON, HM-1A
2 196 + 620.00 R/S CHEVRON, HM-1A
2 196 + 640.00 R/S CHEVRON, HM-1A
Qty. = 58.00 ea.

jmnj\DPWH\CY2014 Page 19 of 34
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

ITEM 612(1) - THERMOPLASTIC PAVEMENT MARKINGS, WHITE

Centerline/Stripline:
STATION LIMIT LENGTH
191 + 027 - 196 + 334 5,306.73 m.
196 + 385 - 197 + 527 1,142.00 m.
Total: 6,448.73 m.
Length = 6,448.73 m.
No. of Strip = 717.00 ea.
Width = 0.15 m.
Length per strip = 3.00 m.
Area1 = 322.65 sq.m.

Edgeline:
STATION LIMIT LENGTH
191 + 027 - 196 + 334 5,306.73 m.
196 + 385 197 + 527 1,142.00
Total: 6,448.73 m.
Length = 6,448.73 m.
Width = 0.10 m.
No. = 2.00
Area2 = 1,289.75 sq.m.

Pedestrian Crossing:
LOCATION
1 191 + 073
2 193 + 995
3 194 + 093
4 196 + 690
No. of Set = 4.00 sets
Length per Strip = 4.00 m.
Width per Strip = 0.30 m.
No. of Strip/set = 11.00 sets
Area3 = 52.80 sq.m.

Reflectorized Thermoplastic Pavement Arrow Marker Sign, White

Through Arrow LOCATION

1 191 + 805 R/S
2 191 + 925 L/S
Area = 1.21 sq.m.
Area 4 2.42
Combined Arrow 1 191 + 820 R/S
2 191 + 915 L/S

Area = 2.25 sq.m.

Area 5 4.50
ATOTAL = 1,672.12 sq.m.
SAY ; 1,672.00 sq.m.

ITEM 612(1) - THERMOPLASTIC PAVEMENT MARKINGS, YELLOW

Edgeline:
STATION LIMIT LENGTH
191 + 908 - 192 + 203 295.00 m.
193 + 304 - 193 + 705 401.00
195 + 309 - 195 + 681 372.00
195 + 802 - 196 + 334 532.00
196 + 385 - 196 + 686 301.00
Total: 1,901.00 m.
Length = 1,901.00 m.
Width = 0.10 m.
No. = 2.00
Area2 = 380.20 sq.m.

ITEM 618 - REFLECTORIZED THERMOPLASTIC RUMBLE STRIPS, WHITE

LOCATION
1 191 + 180 L/S
2 193 + 985 R/S
3 194 + 093 L/S
4 196 + 590 R/S
5 196 + 790 L/S
No. of Set = 5.00 sets
Length per Strip = 3.50 m.
Width per Strip = 0.30 m.

jmnj\DPWH\CY2014 Page 20 of 34
 ASSET PRESERVATION PREVENTIVE MAINTENANCE BASED ON PAVEMENT
MANAGEMENT SYSTEM/
HIGHWAY DEVELOPMENT AND MANAGEMENT-4 (HDM-4)
MANGALDAN-MANAOAG-BINALONAN ROAD

No. of Strip/set = 25.00 strips

Area1 = 131.25 sq.m.
ATOTAL = 131.25 sq.m.
SAY ; 131.00 sq.m.

jmnj\DPWH\CY2014 Page 21 of 34
 #REF!

DETAILED UNIT PRICE ANALYSIS

Item No./Description : 624(8) Solar Powered Street Lights

Unit of Measurement : set
Output per hour - As Su : 2.00
Output per hour - As Ev :

Designation No. of Person No. of Hours Hourly Rate Amount

Labor
A.1 Construction Foreman 1 1.00 69.42 69.42
Skilled Laborer 5 1.00 50.18 250.90
Unskilled Laborer 8 1.00 39.00 312.00
Sub - Total for A.1 - As Submitted 632.32
Labor

A.2

Sub - Total for A.2 - As Evaluated

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B.1
Equipment
Sub - Total for B.1 - As Submitted 0.00
Equipment
B.2
Sub - Total for B.2 - As Evaluated
C.1 Total (A.1 + B.1) - As Submitted 632.32
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Outout per hour - As Submitted 2.00
D.2 Output per hour - As Evaluated
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 316.16
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount
Materials
Solar Powered Street Lights (2 coat reflective 1side )
including accessories(2 coats reflective) 1 side & set 1.000 103,455.75 103,455.75
Reinforced Concrete Pedestal (for zinc coated flex beam)
F.1
Solar Panel,(FLS130P 130w),24V 64W LED Lamp
(GT-SLX7-64W), Inverter, (FLS20-LT15-24V) Battery,
(ELP 12-200) Box for Battery, (FLS-200A-2) Wires
and Cable, 6m Pole, with BasePlate and 4 Anchor
Bolt, Including Foundation
Sub - Total for F.1 - As Submitted 103,455.75
Materials

F.2

Sub - Total for F.2 - As Evaluated

G.1 Direct Unit Cost (E.1+ F.1) - As Submitted 103,771.91
G.2 Direct Unit Cost (E.2+ F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 12% 12,452.63
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted #REF! #REF!
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted 5% #REF!
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted #REF!
K.2 Total Unit Cost - As Evaluated

Prepared by: Checked by:

DEXTER L. CAVANEYRO BALTAZAR F. LAVARIAS
Engineer II Chief, Planning and Design Division
Contract ID: 21HM0026
Contract
Name:

ITEM NO

A.1.1(7)
A.1.1(11)
A.1.1(16)
B.4(1)
B.5
B.7(1)
B.8(1)
B.9
302(2)
310(1)c
607(3)b
612(1)
612(2)
624(10)
ontract ID: 21HM0026
001: Ensure Safe and Reliable National Road System, Asset Preservation-Preventive M
Circumferential Rd-K0013+095-K0014+174, K0016+000-K0016+150-K0019+152-K0

DESCRIPTION

Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis)
Provision of Furniture's/Fixtures, Equipment & Appliances for the Field Office for the Engineer
Operation & Maintenance of Field Office for the Engineer
Construction Survey and Staking
Project Billboards / Signboard
Occupational Safety and Health Program
Traffic Management
Mobilization and Demobilization
Emulsified Asphalt
Bituminous Concrete Surface Wearing Course, Hot-Laid (50mm)
Internally Illuminated (Solar) Pavement Levelled Marker/Stud Flash Type (Bi-Directional)
Reflectorized Thermoplastic Pavement Markings White
Refelctorized Thermoplastic Pavement Markings Yellow
Roadway Lighting
GRAND TOTAL
CORRESPONDING PERCENTAGE
ation-Preventive Maintenance-Secondary Roads, Siquijor
50-K0019+152-K0020+137

QUANTITY UNIT UNIT COST TOTAL COST

3.67 mo. 5,670.00 20,808.90

1.00 L.S. 938,952.00 938,952.00
3.67 mo. 5,670.00 20,808.90
2.22 km. 19,955.17 44,260.56
12.00 ea 4,583.67 55,004.04
3.67 mo. 14,045.22 51,545.95
3.67 mo. 33,433.69 122,701.64
1.00 L.S. 312,210.75 312,210.75
18632.40 sq.m. 111.98 2,086,456.15
18632.40 sq.m. 1,550.25 28,884,878.10
633.00 sq.m. 10,469.83 6,627,402.39
554.50 sq.m. 871.90 483,468.55
57.32 sq.m. 900.37 51,609.20
1.00 L.S. 6,819,016.93 6,819,016.93
46,519,124.06
Contract ID: 21HM0021
Contract
Name:

ITEM NO

A.1.1(7)
A.1.1(11)
A.1.1(16)
B.4(1)
B.5
B.7(1)
B.8(1)
B.9
102(2)
105(1)a
200(1)
302(2)
310(1)c
311(1)e1
612(1)
612(2)
624(10)
ontract ID: 21HM0021
001: Ensure Safe and Reliable National Road System, Asset Preservation-Preventive M
Circumferential Rd-K0023+000-K0024+102

DESCRIPTION

Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis)
Provision of Furniture's/Fixtures, Equipment & Appliances for the Field Office for the Engineer
Operation & Maintenance of Field Office for the Engineer
Construction Survey and Staking
Project Billboards / Signboard
Occupational Safety and Health Program
Traffic Management
Mobilization and Demobilization
Surplus Common Excavation
Subgrade Preparation (Common Materials)
Aggregate Subbase Course
Emulsified Asphalt
Bituminous Concrete Surface Wearing Course, Hot-Laid (50mm)
Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days
Reflectorized Thermoplastic Pavement Markings White
Refelctorized Thermoplastic Pavement Markings Yellow
Roadway Lighting
GRAND TOTAL
CORRESPONDING PERCENTAGE
ation-Preventive Maintenance-Secondary Roads, Siquijor

QUANTITY UNIT UNIT COST TOTAL COST

2.83 mo. 5,670.00 16,046.10

1.00 L.S. 625,968.00 625,968.00
2.83 mo. 5,670.00 16,046.10
1.10 km. 27,923.50 30,799.62
4.00 ea 5,521.32 22,085.28
2.83 mo. 23,198.28 65,651.13
2.83 mo. 51,012.99 144,366.76
1.00 L.S. 175,770.00 175,770.00
793.60 cu.m. 188.58 149,657.08
1860.00 sq.m. 22.13 41,161.80
372.00 cu.m. 2,349.78 874,118.16
7422.15 sq.m. 125.61 932,296.26
7422.15 sq.m. 1,494.71 11,093,961.82
1860.00 sq.m. 2,338.79 4,350,149.40
275.75 sq.m. 941.35 259,577.26
90.15 sq.m. 941.42 84,869.01
1.00 L.S. 3,674,289.97 3,674,289.97
22,556,813.76
Contract ID: 20HM0071
002: Protect Lives and Properties Against Major Floods, Flood Management Program, Construction/Maintenance of Flood
Contract
Mitigation Structures and Drainage Systems,Construction of Flood Control Structure/Shore Protection at Tigbawan and
Name:
Catamboan, Lazi, Siquijor

QUANTITY QUANTITY
ITEM NO DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
ACCOMPLISHED AMOUNT ACCOMPLISHED AMOUNT
MYCA CY 2020
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 5.12 mo. 12,096.00 61,931.52 2.04 24,626.62 5.12 61,931.52
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 5.12 mo. 14,616.00 74,833.92 2.04 29,757.17 5.12 74,833.92
B.4(1) Construction Survey and Staking 4.00 ea 3,969.00 15,876.00 1.59 6,312.98 4.00 15,876.00
B.7(1) Occupational Safety and Health Program 5.12 mo. 17,010.00 87,091.20 2.04 34,631.19 5.12 87,091.20
B.9 Mobilization and Demobilization 0.50 L.S. 171,675.00 85,838.44 0.25 42,918.75 0.50 85,838.44
1702(1)a Structure Excavation (Common Soil) 56.35 cu.m. 287.70 16,211.89 56.35 16,211.89 56.35 16,211.89
1704(1)a Embankment 436.31 cu.m. 665.28 290,268.31 436.31 290,268.31 436.31 290,268.31
1712(2) Concrete (Slope Protection) 606.24 cu.m. 15,213.58 9,223,080.73 0 0.00 2.136 32,496.21
1717(3)a3 Sheet Piles (Concrete, Furnished and Drive) 246.00 m. 7,125.69 1,752,919.74 246 1,752,919.74 246.00 1,752,919.74
508(1) Hand-Laid Rock Embankment 5343.54 cu.m. 1,128.83 6,031,948.25 4274.832 4,825,558.60 5343.54 6,031,948.25
MYCA CY 2021
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 0.28 mo. 12,096.00 3,386.88 0.11 1,319.34 0.28 3,386.88
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 0.28 mo. 14,616.00 4,092.48 0.11 1,594.20 0.28 4,092.48
B.7(1) Occupational Safety and Health Program 0.28 mo. 17,010.00 4,762.80 0.11 1,855.32 0.28 4,762.80
B.9 Mobilization and Demobilization 0.50 L.S. 171,675.00 85,836.56 0.25 42,918.75 0.50 85,836.56
1712(2) Concrete (Slope Protection) 29.71 cu.m. 15,213.58 451,995.46 0 0.00 0 0.00
508(1) Hand-Laid Rock Embankment 380.01 cu.m. 1,128.83 428,966.69 304.008 343,173.35 380.01 428,966.69
GRAND TOTAL 18,619,040.88 7,414,066.22 8,976,460.89
CORRESPONDING PERCENTAGE 39.82% 48.21%
Contract ID: 20H00029
Organizational Outcome 2:Protect Lives and Properties Against Major Floods, Flood Management Program,
Contract
Construction/Maintenance of Flood Mitigation Structures and Drainage Systems,Construction of Flood Control
Name:
Structure/Shore Protection Phase 2 at Lazi, Siquijor

QUANTITY
ITEM NO DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
ACCOMPLISHED AMOUNT
A.1.1(8) Provision of Field Office for the Engineer (Rental Basis) 8.10 mo. 16,329.60 132,269.75 1.03 16,813.45
A.1.1(11) Provision of Furniture's/Fixtures, Equipment & Appliances for the Field Office for the Engineer 1.00 L.S. 181,440.00 181,440.00 0.13 23,063.71
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 8.10 mo. 13,778.10 111,602.61 1.03 14,186.35
B.5 Project Billboards / Signboard 2.00 ea 5,349.39 10,698.78 2.00 10,698.78
B.7(1) Occupational Safety and Health Program 8.10 mo. 93,230.20 755,164.62 1.03 95,992.61
B.8(1) Traffic Management 8.10 mo. 33,156.20 268,565.22 1.03 34,138.62
B.9 Mobilization and Demobilization 1.00 L.S. 372,750.00 372,750.00 0.50 186,375.00
103(1)a Structure Excavation (Common Soil) 108.00 cu.m. 304.33 32,867.64 0.00 0.00
104(2)a Embankment from Borrow (Common Soil) 1320.00 cu.m. 546.47 721,340.40 0.00 0.00
104(5) Boulder Fill 7807.00 cu.m. 2,084.72 16,275,409.04 5,000.00 10,423,600.00
200(1) Aggregate Subbase Course 793.00 m. 1,279.72 1,014,817.96 0.00 0.00
311(1)e1 Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days 1957.00 sq.m. 2,781.56 5,443,512.92 0.00 0.00
400(7) Precast Concrete Sheet Piles, Furnished-0.5mx0.35m 7200.00 mo. 5,568.76 40,095,072.00 0.00 0.00
400(13) Precast Concrete Sheet Piles, Driven 7200.00 mo. 1,435.85 10,338,120.00 0.00 0.00
404(1)a Reinforcing Steel, Gr.40 18214.00 mo. 82.87 1,509,394.18 0.00 0.00
405(1)a2 Structure Concrete, 20.68Mpa, (Class A) 475.00 mo. 10,342.36 4,912,621.00 0.00 0.00
500(1)b3 Pipe Culverts,910mm dia. Class IV 13.00 L.S. 8,142.14 105,847.82 0.00 0.00
506(1) Stone Masonry 305.00 cu.m. 5,090.01 1,552,453.05 0.00 0.00

GRAND TOTAL 83,833,946.99 10,804,868.51

CORRESPONDING PERCENTAGE 12.89%
Contract ID: 20HM0002
001: Ensure Safe and Reliable National Road System, Asset Preservation-Rehabilitation/Reconstruction/Upgrading of
Contract
Damaged Paved Roads-Secondary Roads, Siquijor Circumferential Rd-K0014+174-K0016+000, K0026+027-K0026+752,
Name:
K0034+150-K0035+026,K0046+148-K0046+520
September 18,2021

QUANTITY QUANTITY
ITEM NO DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
ACCOMPLISHED AMOUNT ACCOMPLISHED AMOUNT
MYCA CY 2020
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 4.68 mo. 12,096.00 56,609.28 1.11 13,417.48 1.48 17,962.19
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 4.68 mo. 13,608.00 63,685.44 1.11 15,094.66 1.48 20,207.47
B.4(1) Construction Survey and Staking 3.78 km. 43,092.00 162,758.48 0.92 39,522.83 1.03 44,534.63
B.5 Project Billboards / Signboard 16.00 ea 4,309.20 68,947.20 16.00 68,947.20 16.00 68,947.20
B.7(1) Occupational Safety and Health Program 4.68 mo. 17,010.00 79,606.80 1.11 18,868.33 1.48 25,259.34
B.8(1) Traffic Management 4.68 mo. 153,090.00 716,461.20 1.11 169,814.94 1.48 227,334.02
B.9 Mobilization and Demobilization 0.50 L.S. 567,000.00 284,062.97 0.50 283,500.00 0.50 283,500.00
101(3)c1 Removal of Actual Structures/Obstruction (0.05mm thk,ACP) 16422.57 cu.m. 140.36 2,305,071.92 328.90 46,164.83 370.61 52,018.89
102(2) Surplus Common Excavation 8806.59 cu.m. 175.71 1,547,405.92 3,223.41 566,385.59 3,632.17 638,207.76
105(1)a Subgrade Preparation (Common Materials) 17971.73 sq.m. 19.20 345,057.21 6,578.06 126,298.75 7,412.21 142,314.43
200(1) Aggregate Subbase Course 3594.35 cu.m. 1,527.95 5,491,987.08 1,315.61 2,010,189.36 1,482.44 2,265,097.25
311(1)e1 Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days 17971.73 sq.m. 2,231.03 40,095,468.78 6,578.06 14,675,849.20 7,412.21 16,536,862.88
624(10) Roadway Lighting 0.30 L.S. 10,245,925.74 3,073,777.72 0.30 3,073,777.72 0.30 3,073,777.72
SUB-TOTAL 54,290,900.01 - 21,107,830.88 - 23,396,023.79
MYCA CY 2021 - - - -
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 3.69 mo. 12,096.00 44,634.24 -
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 3.69 mo. 13,608.00 50,213.52 -
B.7(1) Occupational Safety and Health Program 3.69 mo. 17,010.00 62,766.90 - - - -
B.8(1) Traffic Management 3.69 mo. 153,090.00 564,902.10 -
B.9 Mobilization and Demobilization 0.50 L.S. 567,000.00 282,937.03 -
101(3)c1 Removal of Actual Structures/Obstruction (0.05mm thk,ACP) 9117.30 sq.m. 140.36 1,279,704.23 - - - -
102(2) Surplus Common Excavation 4143.84 cu.m. 175.71 728,114.13 - - - -
105(1)a Subgrade Preparation (Common Materials) 9117.30 sq.m. 19.20 175,052.16 - - -
200(1) Aggregate Subbase Course 1823.46 cu.m. 1,527.95 2,786,155.70 -
311(1)e1 Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days 9117.30 sq.m. 2,231.03 20,340,969.82 -
612(1) Reflectorized Thermoplastic Pavement Markings White 944.25 sq.m. 947.37 894,554.12 - - - -
612(2) Refelctorized Thermoplastic Pavement Markings Yellow 252.80 sq.m. 988.32 249,847.29 - - - -
624(10) Roadway Lighting 0.70 L.S. 10,245,925.74 7,172,148.02 - - 0.46 4,733,617.69
SUB-TOTAL 34,631,999.25 0.00 4,733,617.69
GRAND TOTAL 88,922,899.26 21,107,830.88 28,129,641.48
CORRESPONDING PERCENTAGE 23.74% 31.63%
Contract ID: 21HM0023
Contract 001: Ensure Safe and Reliable National Road System, Asset Preservation-Preventive Maintenance-Secondary Roads, Siquijor
Name: Circumferential Rd-K0039+362-K0040+266
SEPTEMBER 18,2021

QUANTITY QUANTITY
ITEM NO DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
ACCOMPLISHED AMOUNT ACCOMPLISHED AMOUNT
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 2.83 mo. 5,670.00 16,046.10 0.53 3,000.16 0.99 5,637.08
A.1.1(11) Provision of Furniture's/Fixtures, Equipment & Appliances for the Field Office for the Engineer 1.00 L.S. 625,968.00 625,968.00 0.19 117,038.14 1.00 625,968.00
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 2.83 mo. 5,670.00 16,046.10 0.53 3,000.16 0.99 5,637.08
B.4(1) Construction Survey and Staking 0.91 km. 30,087.46 27,259.23 0.63 18,934.80 0.98 29,540.88
B.5 Project Billboards / Signboard 4.00 ea 5,521.32 22,085.28 4.00 22,085.28 4.00 22,085.28
B.7(1) Occupational Safety and Health Program 2.83 mo. 23,198.28 65,651.13 0.53 12,274.89 0.99 23,063.60
B.8(1) Traffic Management 2.83 mo. 51,012.99 144,366.76 0.53 26,992.46 0.99 50,716.82
B.9 Mobilization and Demobilization 1.00 L.S. 136,080.00 136,080.00 0.50 68,040.00 0.50 68,040.00
102(2) Surplus Common Excavation 739.84 cu.m. 188.58 139,519.02 465.60 87,802.84 726.40 136,984.50
105(1)a Subgrade Preparation (Common Materials) 1734.00 sq.m. 22.13 38,373.42 1,091.25 24,149.36 1,702.50 37,676.33
200(1) Aggregate Subbase Course 346.80 cu.m. 2,349.78 814,903.70 218.25 512,839.49 340.50 800,100.09
302(2) Emulsified Asphalt 5756.40 sq.m. 125.61 723,061.40 0.00
310(1)c Bituminous Concrete Surface Wearing Course, Hot-Laid (50mm) 5756.40 sq.m. 1,477.15 8,503,066.26 0.00
311(1)e1 Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days 1734.00 sq.m. 2,442.04 4,234,497.36 1,091.25 2,664,876.15 1,702.50 4,157,573.10
612(1) Reflectorized Thermoplastic Pavement Markings White 226.50 sq.m. 941.42 213,231.63 0.00
612(2) Refelctorized Thermoplastic Pavement Markings Yellow 15.68 sq.m. 941.74 14,766.48 0.00
624(10) Roadway Lighting 1.00 L.S. 2,913,074.18 2,913,074.18 0.36 1,048,706.70
GRAND TOTAL 18,647,996.07 3,561,033.73 7,011,729.47
CORRESPONDING PERCENTAGE 19.10% 37.60%
Contract ID: 21HM0020
Contract 001: Ensure Safe and Reliable National Road System, Asset Preservation-Preventive Maintenance-Tertiary Roads, Luyang-
Name: Poo-Lazi Rd-K0007+000-K0007+444
SEPTEMBER 18,2021

QUANTITY QUANTITY
ITEM NO DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
ACCOMPLISHED AMOUNT ACCOMPLISHED AMOUNT
A.1.1(7) Provision of Combined Field Office and Laboratory Building for the Engineer (Rental Basis) 2.37 mo. 5,670.00 13,437.90 0.26 1,454.81 0.89 5,064.37
A.1.1(16) Operation & Maintenance of Field Office for the Engineer 2.37 mo. 5,670.00 13,437.90 0.26 1,454.81 0.89 5,064.37
B.4(1) Construction Survey and Staking 0.44 km. 40,651.44 18,049.23 0.22 8,742.60 0.44 18,049.24
B.5 Project Billboards / Signboard 4.00 ea 5,521.32 22,085.28 4.00 22,085.28 4.00 22,085.28
B.7(1) Occupational Safety and Health Program 2.37 mo. 24,954.03 59,141.05 0.26 6,402.69 0.89 22,288.60
B.8(1) Traffic Management 2.37 mo. 51,012.99 120,900.78 0.26 13,088.88 0.89 45,564.11
B.9 Mobilization and Demobilization 1.00 L.S. 69,741.00 69,741.00 0.50 34,870.50 0.50 34,870.50
102(2) Surplus Common Excavation 307.20 cu.m. 196.45 60,349.44 148.80 29,231.76 307.20 60,349.44
105(1)a Subgrade Preparation (Common Materials) 720.00 sq.m. 22.13 15,933.60 348.75 7,717.84 720.00 15,933.60
200(1) Aggregate Subbase Course 144.00 cu.m. 2,349.78 338,368.32 69.75 163,897.16 144.00 338,368.32
302(2) Emulsified Asphalt 3126.80 sq.m. 120.24 375,966.43 - -
310(1)c Bituminous Concrete Surface Wearing Course, Hot-Laid (50mm) 3126.80 sq.m. 1,488.72 4,654,929.69 - -
311(1)e1 Portland Cement Concrete Pavement (Unreinforced),0.28m thick, 14 days 720.00 sq.m. 2,484.58 1,788,897.60 348.75 866,497.28 720.00 1,788,897.60
###
612(1) Reflectorized Thermoplastic Pavement Markings White 1111.00 sq.m. 942.23 1,046,817.53 -
612(2) Refelctorized Thermoplastic Pavement Markings Yellow 24.17 sq.m. 110.79 2,677.79 -
624(10) Roadway Lighting 1.00 L.S. 1,575,014.71 1,575,014.71 0.96 1,512,014.12
GRAND TOTAL 10,175,748.26 1,155,443.59 3,868,549.54
CORRESPONDING PERCENTAGE 11.35% 38.02%