Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra ATTACHMENT "A"
D.0. NO. _________, Series of 2016
IMPROVEMENT/REHABILITATION OF VIRA-CAGANAYAN ROAD
TINEG, ABRA
APPROVED BUDGET FOR THE CONTRACT
Stations: Contract
Length: 528.00 m Duration: 179.00 CD
MARK-UPS
TOTAL MARK-UP TOTAL
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT TOTAL COST UNIT COST
DIRECT COST VAT[3]
COST
ITEM NO. OCM[1] PROFIT % VALUE

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13)

PART A FACILITIES FOR THE ENGINEER

Provision of Combined Field Office, Laboratory and Living Quarters Building for the
A.1.1(6) Engineer (Rental Basis) 5.97 mos. P 146,994.80 8.00% 8.00% P 11,759.58 P 7,937.72 P 19,697.30 P 166,692.080 P 27,937.22

A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis 5.97 mos. P 396,384.77 0.00% 0.00% P - P 19,819.24 P 19,819.24 P 416,203.990 P 69,754.86

A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer 1.00 ls. P 750,000.00 8.00% 8.00% P 60,000.00 P 40,500.00 P 100,500.00 P 850,500.000 P 850,500.00

A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 3.98 mos. P 257,363.81 8.00% 8.00% P 20,589.11 P 13,897.65 P 34,486.76 P 291,850.590 P 73,370.26

TOTAL PART A P 1,725,246.660

PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARDS/SIGNBOARD 3.00 ea P 18,879.20 8.00% 8.00% P 1,510.34 P 1,019.48 P 2,529.82 P 21,409.020 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 5.97 mos. P 122,202.01 8.00% 8.00% P 9,776.16 P 6,598.91 P 16,375.07 P 138,577.090 P 23,225.21
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S P 26,664.00 P 1,333.20 P 1,333.20 P 27,997.200 P 27,997.20
TOTAL PART B P 187,983.310
PART C EARTHWORKS
102(2) ROADWAY EXCAVATION 96,093.60 cu.m. P 13,673,318.50 12.00% 8.00% 20.00% P 2,734,663.70 P 820,399.11 P 3,555,062.81 P 17,228,621.540 P 179.29
103(1)a STRUCTURE EXCAVATION (CE) 734.20 cu.m. P 168,448.97 12.00% 8.00% 20.00% P 33,689.79 P 10,106.94 P 43,796.73 P 212,242.536 P 289.08
104(1)a1 EMBANKMENT (From Excavation) 18,713.60 cu.m. P 1,660,832.00 12.00% 8.00% 20.00% P 332,166.40 P 99,649.92 P 431,816.32 P 2,092,741.890 P 111.83
105(1)a SUB-GRADE PREPARATION 23,406.00 sq.m. P 346,213.75 12.00% 8.00% 20.00% P 69,242.75 P 20,772.83 P 90,015.58 P 436,053.780 P 18.63
TOTAL PART C P 19,969,659.746
PART D SUBBASE AND BASE COURSE
201(1) AGGREGATE BASE COURSE 744.48 cu.m. P 763,836.48 12.00% 8.00% 20.00% P 152,767.30 P 45,830.19 P 198,597.49 P 962,433.960 P 1,292.76
TOTAL PART D P 962,433.960
PART E SURFACE COURSES
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 3,220.80 sq.m. P 3,174,828.13 12.00% 8.00% 20.00% P 634,965.63 P 190,489.69 P 825,455.32 P 4,000,265.810 P 1,242.01
300 (1) GRAVEL SURFACE COURSE 2,766.42 cu.m. P 2,838,346.92 12.00% 8.00% 20.00% P 567,669.38 P 170,300.82 P 737,970.20 P 3,576,317.120 P 1,292.76
TOTAL PART E P 7,576,582.930
PART F BRIDGE CONSTRUCTION
511 (1) GABIONS 780.00 cu.m. P 2,438,364.24 12.00% 8.00% 20.00% P 487,672.85 P 146,301.85 P 633,974.70 P 3,072,334.200 P 3,938.89
511 (3) FILTER CLOTH 628.00 sq.m. P 115,804.90 12.00% 8.00% 20.00% P 23,160.98 P 6,948.29 P 30,109.27 P 145,909.520 P 232.34
TOTAL PART E P 3,218,243.720
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm) 200.00 l.m. P 934,600.82 12.00% 8.00% 20.00% P 186,920.16 P 56,076.05 P 242,996.21 P 1,177,597.031 P 5,887.99
502(3)c INLETS/CATCHBASINS(Box Type) 20.00 ea P 454,486.79 12.00% 8.00% 20.00% P 90,897.36 P 27,269.21 P 118,166.57 P 572,653.400 P 28,632.67
505(6) GROUTED RIPRAP (CLASS B) 1,899.81 cu.m. P 7,011,875.46 12.00% 8.00% 20.00% P 1,402,375.09 P 420,712.53 P 1,823,087.62 P 8,834,971.415 P 4,650.45
TOTAL PART G P 10,585,221.845
PART H MISCELLANEOUS STRUCTURES
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 4,076.00 ln.m. P 3,194,036.61 12.00% 8.00% 20.00% P 638,807.32 P 191,642.20 P 830,449.52 P 4,024,479.360 P 987.36
TOTAL PART H P 4,024,479.360
TOTAL P 48,249,851.53

PREPARED/SUBMITTED BY: APPROVED:

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES LORETO B. DACOROON
ENGINEER II ENGINEER II ENGINEER II ENGINEER II ASST. DISTRICT ENGINEER
Caretaker
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : IMPROVEMENT/REHABILITATION OF VIRA-CAGANAYAN ROAD

Location : TINEG, ABRA

ITEM A.1.1 - OFFICES AND LABORATORY FOR THE ENGINEER

Provision of Combined Field Office, Laboratory and Living Quarters Building for the
A.1.1(6) Engineer (Rental Basis)
Quantity = 5.97 mos.

No. of
Name and Specification No. of Hours Hourly Rate Amount
Person
1. Labor :
Laborer 1 1,432.00 P 40.15 P 57,494.80
(For the Maintenance of Rented Field Office)

Sub - Total for 1 P 57,494.80

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Temporary Facilities for the Engineers mos. 5.97 P 15,000.00 P 89,500.00
(Field Office, Testing Laboratory and Living Quarters)

Sub - Total for 3 P 89,500.00

Direct Cost P 146,994.80
OCM/CP 8% P 11,759.58
VAT 5% P 7,937.72
Total Item Cost P 166,692.10
Unit Cost P 27,937.22
Total Adjusted Cost P 166,692.08

ITEM A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis
 Quantity = 5.97 mos.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Driver 1 1,440 P - P 74,966.40

Sub - Total for 1 P 74,966.40

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Provide Vehicle For the Engineers 5.97 mos. P 53,869.00 P 321,418.37

4 wheel drive
Including fuel and maintenace (Rental Basis)

Sub - Total for 2 P 321,418.37

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :

Sub - Total for 3

Direct Cost P 396,384.77
OCM/CP P -
VAT 5% P 19,819.24
Total Item Cost P 416,204.01
Unit Cost P 69,754.86
Total Adjusted Cost P 416,203.99

ITEM A.1.3 - ASSISTANCE TO THE ENGINEER

A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer
 Quantity = 1 ls.

Name and Specification Unit Quantity Unit Cost Amount

2. Equipment :

PROVIDE SURVEYING INSTRUMENT

One (1) Set Comnav Dual Static Frequency Receiver
Model t300 /GPS/GLONASS/GALILEO/ COMPASS BEIDOU
: B1, B2, B3, Composed of one (1) Base and One (1) ls. 1 P 750,000.00 P 750,000.00
Rover Real time Kinematic (RTK) with 1 unit Range
Finder.
T300 GPS RTK KIT
1-unit T300 GNSS Rover Receiver
1-unit T300 GNSS Base Receiver
1-unit Comnav Data Software
1-unit All star Data Controller (Windows Mobile)
1-pc Extension Pole
1-pc Pocket Tape Measure
2-pcs Tripods
2-pcsTribach with Adapter
1- pc External Radio and Accessories
2-pcs Antennas
8-pcs Batteries and 2-pcs Charger
Manuals

Surveying Instrument to be turnedover to

NOTE:
ABRA-DEO, Planning and Design Section

Sub - Total for 2 P 750,000.00

Direct Cost P 750,000.00
OCM/CP 8% P 60,000.00
VAT 5% P 40,500.00
Total Item Cost P 850,500.00
Unit Cost P 850,500.00
Total Adjusted Cost P 850,500.00

ITEM A.1.3 - ASSISTANCE TO THE ENGINEER

A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer
 Quantity = 3.98 mos.

No. of
Name and Specification No. of Hours Hourly Rate Amount
Person
1. Labor :
Geodetic Engineer 1 954.67 P 117.34 P 112,015.81
Instrument Man 1 954.67 P 71.95 P 68,688.27
Rodman / Axeman 2 954.67 P 40.15 P 76,659.73

Sub - Total for 1 P 257,363.81

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 257,363.81
OCM/CP 8% P 20,589.11
VAT 5% P 13,897.65
Total Item Cost P 291,850.57
Unit Cost P 73,370.26
Total Adjusted Cost P 291,850.59

ITEM B.5 - PROJECT BILLBOARDS/SIGNBOARD

Unit of Measurement = each Quantity = 3.00 ea
Output/Hour = 2 /day Duration = 2.50 /day
 No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 2.50 P 575.60 P 1,439.00
Skilled Laborers 1 2.50 P 416.48 P 1,041.20
Laborers 1 2.50 P 321.20 P 803.00

Sub - Total for 1 P 3,283.20

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount
3. Materials :
1/2" 4'x8' Marine Plywood pcs. 4 P 680.00 P 2,720.00
Assorted Lumber bd.ft. 148 P 42.00 P 6,216.00
Taurpaulin 4X8 (DPWH Standard Size) sq.ft 64 P 50.00 P 3,200.00
Taurpaulin 8X8 (COA Standard Size) sq.ft 64 P 50.00 P 3,200.00
Assorted CWN kg. 4 P 65.00 P 260.00

Sub - Total for 3 P 15,596.00

Direct Cost P 18,879.20
OCM/CP 8% P 1,510.34
VAT 5% P 1,019.48
Total Item Cost P 21,409.02
Unit Cost P 7,136.34
Total Adjusted Cost P 21,409.02
ITEM B.7 - OCCUPATIONAL SAFETY AND HEALTH PROGRAM
Unit of Measurement = mos. Quantity = 5.97 mos.
 No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 27 P 575.60 P 15,454.86
First Aider 1 179 P 416.48 P 74,549.92

Sub - Total for 1 P 90,004.78

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :
Safety Gloves man-day 7.77 P 2,983.99 P 23,185.59
Safety Shoes man-day 2.77 P 2,983.99 P 8,265.65
Safety Helmet man-day 0.25 P 2,983.99 P 746.00

Sub - Total for 3 P 32,197.23

Direct Cost P 122,202.01
OCM/CP 8% P 9,776.16
VAT 5% P 6,598.91
Total Item Cost P 138,577.08
Unit Cost P 23,225.21
Total Adjusted Cost P 138,577.09
ITEM B.9 - MOBILIZATION/DEMOBILIZATION
Unit of Measurement = L.S Quantity = 1.00
Output/Hour = /hr Duration = 16.00 hr
 No. of
Designation No. of Hours Daily Rate Amount
Person
1. Labor :

Sub - Total for 1 P -

No. of
Name and Capacity No. of Hours Unit Cost Amount
Units
2. Equipment :

Cargo Truck 2 11.00 P 1,212.00 P 26,664.00

Backhoe
One Bagger
Vibratory Road Roller

Sub - Total for 2 P 26,664.00

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 26,664.00
OCM/CP P -
VAT 5% P 1,333.20
Total Item Cost P 27,997.20
Unit Cost P 27,997.20
Total Adjusted Cost P 27,997.20

ITEM 102(2) - ROADWAY EXCAVATION

Unit of Measurement = cu.m. Quantity = 96,093.60 cu.m.
Output/Hour = 60 cu.m./hr Duration = 1601.56 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
 Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 1,601.56 P 71.95 P 115,232.24
Laborers 2 1,601.56 P 40.15 P 128,605.27

Sub - Total for 1 P 243,837.51

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Bulldozer (D65A-8-155HP) 1 1,601.56 P 3,379.00 P 5,411,671.24
Payloader (1.5 cu.m.) 1 1,601.56 P 1,733.00 P 2,775,503.48
Payloader (1.5 cu.m.) at disposal area 1 400.39 P 1,733.00 P 693,875.87
Dump Truck 2 1,601.56 P 1,420.00 P 4,548,430.40

Note:
Assumed hauling distance is 3km.

Sub - Total for 2 P 13,429,480.99

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 13,673,318.50
OCM/CP 20% P 2,734,663.70
VAT 5% P 820,399.11
Total Item Cost P 17,228,381.31
Unit Cost P 179.29
Total Adjusted Cost P 17,228,621.54
ITEM 103(1)a - STRUCTURE EXCAVATION (CE)
Unit of Measurement = cu.m. Quantity = 734.20 cu.m.
Output/Hour = 20 cu.m./hr Duration = 36.71 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 36.71 P 71.95 P 2,641.28
Laborers 3 36.71 P 40.15 P 4,421.72

Sub - Total for 1 P 7,063.00

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Dump Truck 2 36.71 P 1,420.00 P 104,256.40
Backhoe (0.80 cu.m.) 1 36.71 P 1,537.00 P 56,423.27
Minor Tools(10% of labor) P 706.30

Sub - Total for 2 P 161,385.97

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 168,448.97
OCM/CP 20% P 33,689.79
VAT 5% P 10,106.94
Total Item Cost P 212,245.70
Unit Cost P 289.08
Total Adjusted Cost P 212,242.54
ITEM 104(1)a1 - EMBANKMENT (From Excavation)
Unit of Measurement = cu.m. Quantity = ### cu.m.
Output/Hour = 50 cu.m./hr Duration = 374.27 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
 Construction Foreman 1 374.27 P 71.95 P 26,928.87
Laborers 2 374.27 P 40.15 P 30,054.04

Sub - Total for 1 P 56,982.91

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :

Motorized Road Grader 1 374.27 P 2,173.00 P 813,293.06

Vibrator Roller 1 374.27 P 1,846.00 P 690,906.11
Water Truck 1 93.57 P 1,065.00 P 99,649.92

Sub - Total for 2 P 1,603,849.09

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Selected Borrow (with 25% Shrinkage Factor) cu.m. 23,392.00

P 815.00 P -

Sub - Total for 3 P -

Direct Cost P 1,660,832.00
OCM/CP 20% P 332,166.40
VAT 5% P 99,649.92
Total Item Cost P 2,092,648.32
Unit Cost P 111.83
Total Adjusted Cost P 2,092,741.89

ITEM 105(1)a - SUB-GRADE PREPARATION

Unit of Measurement = sq.m. Quantity = 23,406.00 sq.m.
Output/Hour = 300 sq.m./hr Duration = 78.02 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 78.02 P 71.95 P 5,613.54
 Laborers 2 78.02 P 40.15 P 6,265.01

Sub - Total for 1 P 11,878.55

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader (G710A) 1 78.02 P 2,173.00 P 169,537.46
Vibratory Road Roller 1 78.02 P 1,846.00 P 144,024.92
Water Truck 1 19.51 P 1,065.00 P 20,772.83

Sub - Total for 2 P 334,335.21

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 346,213.75
OCM/CP 20% P 69,242.75
VAT 5% P 20,772.83
Total Item Cost P 436,229.33
Unit Cost P 18.63
Total Adjusted Cost P 436,053.78

ITEM 201(1) - AGGREGATE BASE COURSE

Unit of Measurement = cu.m. Quantity = 744.48 cu.m.
Output/Hour = 50 cu.m./hr Duration = 14.89 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 14.89 P 71.95 P 1,071.31
Laborers 2 14.89 P 40.15 P 1,195.63
 Sub - Total for 1 P 2,266.94
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 14.89 P 2,173.00 P 32,355.10
Vibratory Road Roller 1 14.89 P 1,846.00 P 27,486.20
Water Truck 1 3.72 P 1,065.00 P 3,964.36

Sub - Total for 2 P 63,805.66

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Base Course Material cu.m. 856.15 P 815.00 P 697,763.88
w/ 15% Shrinkage Factor

Sub - Total for 3 P 697,763.88

Direct Cost P 763,836.48
OCM/CP 20% P 152,767.30
VAT 5% P 45,830.19
Total Item Cost P 962,433.97
Unit Cost P 1,292.76
Total Adjusted Cost P 962,433.96

ITEM 311(1)a - PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m )

Unit of Measurement = sq.m. Quantity = 3,220.80 sq.m.

Output/Hour = 80.5 sq.m./hr Duration = 40.01 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 40.01 P 71.95 P 2,878.72
Skilled Laborers 4 40.01 P 52.06 P 8,331.67
 Laborers 12 40.01 P 40.15 P 19,276.79

Sub - Total for 1 P 30,487.17

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Transit Mixer 4 40.01 P 1,318.00 P 210,932.39
Batching Plant (30 cu.m. cap.) 1 40.01 P 1,759.50 P 70,397.49
Payloader 1 40.01 P 1,733.00 P 69,337.22
Concrete Screeder (5.5 HP) 1 40.01 P 545.00 P 21,805.42
Water Truck 1 40.01 P 1,065.00 P 42,610.58
Concrete Vibrator 2 40.01 P 91.25 P 7,301.81
Concrete Saw, Blade dia 14" 1 40.01 P 32.63 P 1,305.52
Bar Cutter ( Single Phase) 1 4.00 P 219.75 P 879.22
Minor Tools (5% of Labor) P 1,524.36

Sub - Total for 2 P 426,094.02

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Reinforcing Steel Bars kgs. 1,256 P 38.00 P 47,728.00
Curing Compound lit. 934 P 49.00 P 45,766.00
Asphalt Sealant lit. 386 P 47.00 P 18,142.00
Steel Forms (rental) l.m. 1,482 P 58.00 P 85,956.00
Sand cu.m. 354 P 792.00 P 280,368.00
Gravel cu.m. 644 P 821.00 P 528,724.00
Cement bag 6,120 P 278.00 P 1,701,360.00
Concrete saw (diamond blade 14") pc. 0.48 P 8,000.00 P 3,840.00
Pipe Sleeve,1"dia l.m. 27.70 P 34.33 P 950.94
Grease/tar lit. 18.04 P 300.00 P 5,412.00

Sub - Total for 3 P 2,718,246.94

Direct Cost P 3,174,828.13
OCM/CP 20% P 634,965.63
VAT 5% P 190,489.69
Total Item Cost P 4,000,283.45
Unit Cost P 1,242.01
Total Adjusted Cost P 4,000,265.81

ITEM 300 (1) - GRAVEL SURFACE COURSE

Unit of Measurement = cu.m. Quantity = 2,766.42 cu.m.
Output/Hour = 50 cu.m./hr Duration = 55.33 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 55.33 P 71.95 P 3,980.88
Laborers 2 55.33 P 40.15 P 4,442.87
 Sub - Total for 1 P 8,423.75
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 55.33 P 2,173.00 P 120,228.61
Vibratory Road Roller 1 55.33 P 1,846.00 P 102,136.23
Water Truck 1 13.83 P 1,065.00 P 14,731.19

Sub - Total for 2 P 237,096.03

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Base Course Material cu.m. 3,181.38 P 815.00 P 2,592,827.15
w/ 15% Shrinkage Factor

Sub - Total for 3 P 2,592,827.15

Direct Cost P 2,838,346.92
OCM/CP 20% P 567,669.38
VAT 5% P 170,300.82
Total Item Cost P 3,576,317.12
Unit Cost P 1,292.76
Total Adjusted Cost P 3,576,317.12

ITEM 511 (1) - GABIONS

Unit of Measurement = cu.m. Quantity = 780.00 cu.m.
Output/Hour = 2.5 cu.m./hr Duration = 312.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
a. Construction Foreman 1 312.00 P 71.95 P 22,448.40
b. Skilled Laborers 2 312.00 P 52.06 P 32,485.44
c. Laborers 8 312.00 P 40.15 P 100,214.40
 Sub - Total for 1 P 155,148.24
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
a. Gabion Wire Mesh (1 x 1 x 2 x 3.05mm) pc. 390.00 P 2,339.00 P 912,210.00
b. Boulders cu.m. 819.00 P 1,674.00 P 1,371,006.00

Sub - Total for 3 P 2,283,216.00

Direct Cost P 2,438,364.24
OCM/CP 20% P 487,672.85
VAT 5% P 146,301.85
Total Item Cost P 3,072,338.94
Unit Cost P 3,938.89
Total Adjusted Cost P 3,072,334.20

ITEM 511 (3) - FILTER CLOTH

Unit of Measurement = sq.m./hr Quantity = 628.00 sq.m.
Output/Hour = 100 sq.m./hr Duration = 6.28 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
a. Construction Foreman 1 6.28 P 71.95 P 451.85
b. Skilled Laborers 2 6.28 P 52.06 P 653.87
c. Laborers 8 6.28 P 40.15 P 2,017.14
 Sub - Total for 1 P 3,122.86
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
a. Cargo Truck 1 1.57 P 1,212.00 P 1,902.84

Sub - Total for 2 P 1,902.84

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
a. Filter Cloth sq.m. 659.40 P 160.00 P 105,504.00
Miscellaneous (5% of materials) P 5,275.20

Sub - Total for 3 P 110,779.20

Direct Cost P 115,804.90
OCM/CP 20% P 23,160.98
VAT 5% P 6,948.29
Total Item Cost P 145,914.17
Unit Cost P 232.34
Total Adjusted Cost P 145,909.52

ITEM 500(1)b3 - PIPE CULVERTS AND STORM DRAINS (910 mm)

Unit of Measurement = l.m. Quantity = 200.00 l.m.
Output/Hour = 1 l.m./hr Duration = 200.00 hr

No. of
Designation No. of Days Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 114.00 P 71.95 P 8,202.30
Skilled Laborers 2 114.00 P 52.06 P 11,869.68
Laborers 4 114.00 P 40.15 P 18,308.40
 Sub - Total for 1 P 38,380.38
No. of
Name and Capacity No. of Days hourly rate Rate Amount
Units
2. Equipment :
Backhoe(.80cu.m.) 1 58.00 P 1,537.00 P 89,146.00
Plate Compactor (5hp) 1 58.00 P 123.00 P 7,134.00
Minor Tools (10%of labor) P 3,838.04

Sub - Total for 2 P 100,118.04

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Sand cu.m. 12.20 P 792.00 P 9,662.40
RCPC (910 mm. dia) ln.m. 200.00 P 3,529.00 P 705,800.00
Cement bags 216.00 P 278.00 P 60,048.00
Sand Bedding/Selected Sandy Soil cu.m. 26.00 P 792.00 P 20,592.00

Sub - Total for 3 P 796,102.40

Direct Cost P 934,600.82
OCM/CP 20% P 186,920.16
VAT 5% P 56,076.05
Total Item Cost P 1,177,597.03
Unit Cost P 5,887.99
Total Adjusted Cost P 1,177,597.03
ITEM 502(3)c - INLETS/CATCHBASINS(Box Type)
Unit of Measurement = ea Quantity = 20.00 ea
Output/Hour = 1 ea/day Duration = 20.00 days
1.75 cu.m./unit
35.00 cu.m.
No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 20.00 P 575.60 P 11,512.00
Skilled Laborers 4 20.00 P 416.48 P 33,318.40
Laborers 8 20.00 P 321.20 P 51,392.00
 Sub - Total for 1 P 96,222.40
No. of
Name and Capacity No. of Days Daily Rate Amount
Units
2. Equipment :
1 Bagger Concrete Mixer 1.00 20.00 P 1,376.00 P 27,520.00
Concrete Vibrator 1.00 20.00 P 1,191.04 P 23,820.80
Bar Cutter 1.00 20.00 P 1,758.00 P 35,160.00
Water Truck 1.00 2.00 P 8,520.00 P 17,040.00

Sub - Total for 2 P 103,540.80

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
10 mm. Reinforcing Steel Bar kgs. 2440.00 P 38.00 P 92,720.00
Sand cu.m. 17.50 P 792.00 P 13,860.00
Gravel cu.m. 35.00 P 821.00 P 28,735.00
Cement bags 319.00 P 278.00 P 88,682.00
# 16 Tie Wire kgs. 27.30 P 56.67 P 1,547.09
1/2" x 4" x 8" Marine Plywood (2 uses) pcs. 11.20 P 680.00 P 7,616.00
2" x 3" x 10' Lumber (3 uses) bd.ft. 525.00 P 37.00 P 19,425.00
CWN (assorted) kgs. 32.90 P 65.00 P 2,138.50

Lumber :
1575.0 / 3 (uses) 525.00

Plywood :
22.4 / 2 (uses) 11.20

Sub - Total for 3 P 254,723.59

Direct Cost P 454,486.79
OCM/CP 20% P 90,897.36
VAT 5% P 27,269.21
Total Item Cost P 572,653.36
Unit Cost P 28,632.67
Total Adjusted Cost P 572,653.40
ITEM 505(6) - GROUTED RIPRAP (CLASS B)
Unit of Measurement = cu.m. Quantity = 1,899.81 cu.m.
Output/Hour = 1 cu.m. Duration = 1899.81 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 1,899.81 P 71.95 P 136,691.33
Skilled Laborers 2 1,899.81 P 52.06 P 197,808.22
Laborers 4 1,899.81 P 40.15 P 305,109.49
 Sub - Total for 1 P 639,609.03
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Backhoe(wheel type 0.28cu.m.) 1 949.91 P 840.00 P 797,920.20
Water Truck 1 94.99 P 1,065.00 P 101,164.88
1-Bagger Concrete Mixer 1 1,899.81 P 172.00 P 326,767.32
Minor Tools (5% of Labor) P 31,980.45

Sub - Total for 2 P 1,257,832.85

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Weep Holes (100 mm ) l.m. 570 P 194.33 P 110,757.02
Filter Cloth sq.m. 29.00 P 160.00 P 4,640.00
Gravel Fill cu.m. 28.50 P 821.00 P 23,396.16
Sand cu.m. 398.96 P 792.00 P 315,976.40
Boulders cu.m. 1,994.80 P 1,674.00 P 3,339,296.04
Cement bags 4,749.53 P 278.00 P 1,320,367.95

Sub - Total for 3 P 5,114,433.57

Direct Cost P 7,011,875.46
OCM/CP 20% P 1,402,375.09
VAT 5% P 420,712.53
Total Item Cost P 8,834,963.08
Unit Cost P 4,650.45
Total Adjusted Cost P 8,834,971.41
ITEM 600(1)a - CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE)
Unit of Measurement = ln.m. Quantity = 4,076.00 ln.m.
Output/Hour = 10.3 ln.m./hr Duration = 396.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 396.00 P 71.95 P 28,492.20
Skilled Laborers 4 396.00 P 52.06 P 82,463.04
Laborers 8 396.00 P 40.15 P 127,195.20
 Sub - Total for 1 P 238,150.44
No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
1 Bagger Conc. Mixter 1 396.00 P 172.00 P 68,112.00
Concrete Vibrator 1 396.00 P 91.25 P 36,135.00
Water Truck 0.05 396.00 P 1,065.00 P 21,087.00
Minor Tools (10% of Labor) P 23,815.04

Sub - Total for 2 P 149,149.04

Total (1+2) P 387,299.48
Output per hour = 10.30 /hr
Unit Cost = P 95.02 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Form Lumber (4 uses) 11.470 bdft. 11,687.93 P 42.00 P 490,893.06
Sand 0.070 cu.m. 285.3 P 792.00 P 225,973.44
Gravel 0.140 cu.m. 570.64 P 821.00 P 468,495.44
Portland Cement 1.290 bags 5,258.04 P 278.00 P 1,461,735.12
Plywood 1/2"x4"x8'(4 uses) 0.140 pcs 142.66 P 680.00 P 97,008.80
CWN(1kg/100bd. Ft of Lumber) kg 116.88 P 65.00 P 7,597.20
Miscellaneous (2% of Materials) P 55,034.06

Sub - Total for 3 P 2,806,737.12

Direct Cost P 3,194,036.61
OCM/CP 20% P 638,807.32
VAT 5% P 191,642.20
Total Item Cost P 4,024,486.13
Unit Cost P 987.36
Total Adjusted Cost P 4,024,479.36

SUMMARY
ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT
A.1.1(6) Provision of Combined Field Office, Laboratory and Living Quarters Bui P 89,500.00 P 57,494.80 P -
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Ren P - P 74,966.40 P 321,418.37
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer P - P 750,000.00
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer P - P 257,363.81 P -
B.5 PROJECT BILLBOARDS/SIGNBOARD P 15,596.00 P 3,283.20 P -
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM P 32,197.23 P 90,004.78 P -
B.9 MOBILIZATION/DEMOBILIZATION P - P - P 26,664.00
102(2) ROADWAY EXCAVATION P - P 243,837.51 P 13,429,480.99
103(1)a STRUCTURE EXCAVATION (CE) P - P 7,063.00 P 161,385.97
104(1)a1 EMBANKMENT (From Excavation) P - P 56,982.91 P 1,603,849.09
105(1)a SUB-GRADE PREPARATION P - P 11,878.55 P 334,335.21
201(1) AGGREGATE BASE COURSE P 697,763.88 P 2,266.94 P 63,805.66
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) P 2,718,246.94 P 30,487.17 P 426,094.02
300 (1) GRAVEL SURFACE COURSE P 2,592,827.15 P 8,423.75 P 237,096.03
511 (1) GABIONS P 2,283,216.00 P 155,148.24 P -
 511 (3) FILTER CLOTH P 110,779.20 P 3,122.86 P 1,902.84
500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm) P 796,102.40 P 38,380.38 P 100,118.04
502(3)c INLETS/CATCHBASINS(Box Type) P 254,723.59 P 96,222.40 P 103,540.80
505(6) GROUTED RIPRAP (CLASS B) P 5,114,433.57 P 639,609.03 P 1,257,832.85
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) P 2,806,737.12 P 238,150.44 P 149,149.04
P 17,512,123.08 P 2,014,686.18 P 18,966,672.90
P 129.65
P 17,512,252.73 48,249,721.88

ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

A.1.1(6) Provision of Combined Field Office, Laboratory and Living Quarters mos. 5.97 P 27,937.22
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare mos. 5.97 P 69,754.86
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer ls. 1.00 P 850,500.00
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer mos. 3.98 P 73,370.26
B.5 PROJECT BILLBOARDS/SIGNBOARD 2.50 ea 3.00 P 7,136.34
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRA mos. 5.97 P 23,225.21
B.9 MOBILIZATION/DEMOBILIZATION 2.00 L.S 1.00 P 27,997.20
102(2) ROADWAY EXCAVATION 200.20 cu.m. 96,093.60 P 179.29
103(1)a STRUCTURE EXCAVATION (CE) 4.59 cu.m. 734.20 P 289.08
104(1)a1 EMBANKMENT (From Excavation) 46.78 cu.m. 18,713.60 P 111.83
105(1)a SUB-GRADE PREPARATION 9.75 sq.m. 23,406.00 P 18.63
201(1) AGGREGATE BASE COURSE 1.86 cu.m. 744.48 P 1,292.76
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 5.00 sq.m. 3,220.80 P 1,242.01
300 (1) GRAVEL SURFACE COURSE 6.92 cu.m. 2,766.42 P 1,292.76
511 (1) GABIONS 39.00 cu.m. 780.00 P 3,938.89
511 (3) FILTER CLOTH 0.79 sq.m. 628.00 P 232.34
500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm) 25.00 l.m. 200.00 P 5,887.99
502(3)c INLETS/CATCHBASINS(Box Type) 2.50 ea 20.00 P 28,632.67
505(6) GROUTED RIPRAP (CLASS B) 237.48 cu.m. 1,899.81 P 4,650.45
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN 49.50 ln.m. 4,076.00 P 987.36
633.86
say 634 DAYS
say

AGG. TAX 2,176.15 12.5

P 27,201.90
50000000

days of manpower 2983.987968012420 1,750,148.47

qty. of PSH
hours of manpower 23871.9037440994
 LABOR
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER

EQUIPMENT
P 3,379.00 Bulldozer
P 1,733.00 Payloader
P 1,420.00 Dumptruck
P 1,537.00 Backhoe
P 2,173.00 Motorized Road Grader
P 1,846.00 Vibratory Roller
P 1,065.00 Water Truck
P 1,318.00 Transit Mixer
P 1,759.50 Batching Plant
P 545.00 Concrete Screeder

MATERIALS
P 792.00 SAND
P 821.00 GRAVEL
P 1,674.00 BOULDER
P 3,529.00 RCPC
P 278.00 CEMENT
P 38.00 RSB 40
P 815.00 BASE COURSE
P 42.00 lumber
Unit Cost
2.5
2.5
2.5
7.5

179
1601.56
3203.12
4804.68 600.585

372.4
 424
36.71
110.13
146.84 18.355
 374.272
748.544
1122.816 140.352

L 340 50,000,000.00 AMOUNT

W 5 (0.00) DIFF
thick(201) 0.1
Area= 1700 sq.m.
170 cu.m.

78.02
156.04
234.06 29.2575

14.8896
29.7792
 44.6688 5.5836

40.0099378882
160.039751553
480.119254658
680.168944099 85.021118012

0.259
0.060
0.096
0.105
0.114

1,242.02

55.3284
110.6568
165.9852 20.74815

312
624
2496
3432 429
 6.28
12.56
50.24
69.08 8.635
 200
400
800
1400 175
 20
80
160
260
 148.88
219.75
1,065.00

1899.81
3799.62
7599.24
13298.67 1662.33375
 28.49715

396
1584
3168
5148 643.5
 MARK-UP VAT COST/ITEM DC
P 11,759.58 P 7,937.72 P 166,692.10 1 146,99
P - P 19,819.24 P 416,204.01 3 396,38
P 60,000.00 P 40,500.00 P 850,500.00 2 750,00
P 20,589.11 P 13,897.65 P 291,850.57 3 257,36
P 1,510.34 P 1,019.48 P 21,409.02 17 18,87
P 9,776.16 P 6,598.91 P 138,577.08 4 122,20
P - P 1,333.20 P 27,997.20 16 26,66
P 2,734,663.70 P 820,399.11 P 17,228,381.31 5 13,673,31
P 33,689.79 P 10,106.94 P 212,245.70 6 168,44
P 332,166.40 P 99,649.92 P 2,092,648.32 7 1,660,83
P 69,242.75 P 20,772.83 P 436,229.33 8 346,21
P 152,767.30 P 45,830.19 P 962,433.97 9 763,83
P 634,965.63 P 190,489.69 P 4,000,283.45 10 3,174,82
P 567,669.38 P 170,300.82 P 3,576,317.12 10 2,838,34
P 487,672.85 P 146,301.85 P 3,072,338.94 15 2,438,36
P 23,160.98 P 6,948.29 P 145,914.17 15 115,80
P 186,920.16 P 56,076.05 P 1,177,597.03 13 934,60
P 90,897.36 P 27,269.21 P 572,653.36 14 454,48
P 1,402,375.09 P 420,712.53 P 8,834,963.08 15 7,011,87
P 638,807.32 P 191,642.20 P 4,024,486.13 15 3,194,03
P 7,458,633.90 P 2,297,605.83 P 48,249,721.88 34,756,06
P 48,249,851.53
129.65

ADJ.COST/ITEM %
P 166,692.0800 1 0.35 35905.421
P 416,203.9900 2 0.86 35905.421
P 850,500.0000 3 1.76 35905.421
P 291,850.5900 4 0.60 35905.421
P 21,409.0200 5 0.04 35905.421
P 138,577.0900 6 0.29 35905.421
P 27,997.2000 7 0.06 35905.421
P 17,228,621.5400 8 35.71 35905.421
P 212,242.5360 9 0.44 35905.421
P 2,092,741.8900 10 4.34 35905.421
P 436,053.7800 11 0.90 35905.421
P 962,433.9600 12 1.99 35905.421
P 4,000,265.8100 13 8.29 35905.421
P 3,576,317.1200 14 7.41 35905.421
P 3,072,334.2000 15 6.37 35905.421
P 145,909.5200 16 0.30 35905.421
P 1,177,597.0307 17 2.44 35905.421
P 572,653.4000 18 1.19 35905.421
P 8,834,971.4145 19 18.31 35905.421
P 4,024,479.3600 20 8.34 35905.421
P 48,249,851.53 100.00 DIFF P (129.65) 48,249,592.23

P 21,446,835.9360
P 10,585,221.8452
P 32,032,057.7812
42,851,097.98
 146,994.80 -
396,384.77 -
750,000.00 -
257,363.81 -
18,879.20 -
122,202.01 -
26,664.00 -
13,673,318.50 -
168,448.97 -
1,660,832.00 -
346,213.75 -
763,836.48 -
3,174,828.13 -
2,838,346.92 -
2,438,364.24 -
 115,804.90 -
934,600.82 -
454,486.79 -
7,011,875.46 -
3,194,036.61 -
34,756,065.98
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

Region : CAR Pavement Width : 6.10 m.

District : ABRA Roadbed Width : 9.40 m.
IMPROVEMENT/REHABILITATION OF VIRA-
Name of Project : Thickness : 0.20 m.
CAGANAYAN ROAD
Net Length : 528.00 7000.00
Roadway
Road Section I.D. : Scope of Work : PCCP,
Excavation
Section : Type Substructure :

Location : TINEG, ABRA No. of Spans :

Appropriation : P 50,000,000.00 No. of Piers :

Source of Fund : REG INFRA 2017 Dimensions :
Station Limits : No. of Days to Complete : 179 C. D.
Classification : By contract
Starting Date : UPON APPROVAL

EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE
PART A FACILITIES FOR THE ENGINEER Dump Truck 2
Provision of Combined Field Office, Laboratory and Living Quarters
A.1.1(6) Building for the Engineer (Rental Basis) 0.35
Motorized Road Grader 1
A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental 0.86 Vibrator Roller 1
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer 1.76 Transit Mixer 1
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 0.60 Water Truck 1
Concrete Vibrator 1
PART B OTHER GENERAL REQUIREMENTS Payloader (1.5 cu.m.) 1
B.5 PROJECT BILLBOARDS/SIGNBOARD 0.04
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.29
B.9 MOBILIZATION/DEMOBILIZATION 0.06

PART C EARTHWORKS
102(2) ROADWAY EXCAVATION 35.71
103(1)a STRUCTURE EXCAVATION (CE) 0.44
104(1)a1 EMBANKMENT (From Excavation) 4.34
105(1)a SUB-GRADE PREPARATION 0.90

PART D SUBBASE AND BASE COURSE

201(1) AGGREGATE BASE COURSE 1.99

PART E SURFACE COURSES

311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 8.29
300 (1) GRAVEL SURFACE COURSE 7.41

PART F BRIDGE CONSTRUCTION

511 (1) GABIONS 6.37
511 (3) FILTER CLOTH 0.30

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES

500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm) 2.44
502(3)c INLETS/CATCHBASINS(Box Type) 1.19
505(6) GROUTED RIPRAP (CLASS B) 18.31

PART H MISCELLANEOUS STRUCTURES

600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 8.34

Total 100.00
Page 1 of 2
1

2
5
6
7
 Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra

PROGRAM OF WORK

ESTIMATED COST OF PREPARED WORKS

ITEM DESCRIPTION
UNIT QUANTITY UNIT COST ITEM COST
PART A FACILITIES FOR THE ENGINEER
Provision of Combined Field Office, Laboratory and Living
A.1.1(6) Quarters Building for the Engineer (Rental Basis) mos. 5.97 P 27,937.22 P 166,692.080

Provision of 4x4 Pick Up Service Vehicle for the Engineer on

A.1.2(2) Bare Rental Basis mos. 5.97 P 69,754.86 P 416,203.990

Provision of Survey Equipment for the Assistance to the

A.1.3(2) Engineer ls. 1.00 P 850,500.00 P 850,500.000

Provision of Survey Personnel for the Assistance to the

A.1.3(3) Engineer mos. 3.98 P 73,370.26 P 291,850.590

PART B OTHER GENERAL REQUIREMENTS

B.5 PROJECT BILLBOARDS/SIGNBOARD ea 3.00 P 7,136.34 P 21,409.020
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM mos. 5.97 P 23,225.21 P 138,577.090
B.9 MOBILIZATION/DEMOBILIZATION L.S 1.00 P 27,997.20 P 27,997.200
PART C EARTHWORKS
102(2) ROADWAY EXCAVATION cu.m. 96,093.60 P 179.29 P 17,228,621.540
103(1)a STRUCTURE EXCAVATION (CE) cu.m. 734.20 P 289.08 P 212,242.536
104(1)a1 EMBANKMENT (From Excavation) cu.m. 18,713.60 P 111.83 P 2,092,741.890
105(1)a SUB-GRADE PREPARATION sq.m. 23,406.00 P 18.63 P 436,053.780
PART D SUBBASE AND BASE COURSE
201(1) AGGREGATE BASE COURSE cu.m. 744.48 P 1,292.76 P 962,433.960
PART E SURFACE COURSES
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) sq.m. 3,220.80 P 1,242.01 P 4,000,265.810
300 (1) GRAVEL SURFACE COURSE cu.m. 2,766.42 P 1,292.76 P 3,576,317.120
PART F BRIDGE CONSTRUCTION
511 (1) GABIONS cu.m. 780.00 P 3,938.89 P 3,072,334.200
511 (3) FILTER CLOTH sq.m. 628.00 P 232.34 P 145,909.520
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm)l.m. 200.00 P 5,887.99 P 1,177,597.031
502(3)c INLETS/CATCHBASINS(Box Type) ea 20.00 P 28,632.67 P 572,653.400
505(6) GROUTED RIPRAP (CLASS B) cu.m. 1,899.81 P 4,650.45 P 8,834,971.415
PART H MISCELLANEOUS STRUCTURES

600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) ln.m. 4,076.00 P 987.36 P 4,024,479.360

Total : P 48,249,851.53
DIRECT COST % Total Project
1. Labor P 2,014,686.18 4.03 Cost (Direct &
2. Equipment P 18,966,672.90 37.93 Indirect Cost) :
3. Materials P 17,512,252.73 35.02
P 48,249,851.53
4. Project Supervision
Total Direct Cost P 38,493,611.80 76.99
INDIRECT COST
1. Mark-up(OCM, Profit) P 7,458,633.90 14.92
2. VAT P 2,297,605.83 4.60
3. Quality Control
4. Eng'g & Administrative Overhead P 1,750,000.00 3.50
5. Construction Contigency P 148.47 0.00
6. Central Office Retention
7. Road Right-of-Way
8. Soil Exploration
9. Survey and Plan Preparation
10. Aggregate Tax
11. Publication Fee
12. Billboard
Total Indirect Cost P 11,506,388.20 23.01
TOTAL ESTIMATED PROJECT COST P 50,000,000.00 100.00 P 50,000,000.00
Page 2 of 2
PREPARED BY: CHECKED BY:

JONEL A. BACCALI EMMANUEL COLLADO

Engineer II Engineer II

SUBMITTED BY: APPROVED:

CHONA LUISA A. RAMOS LORETO B. DACOROON

CHIEF, Planning & Design Section Assistant District Engineer
( Caretaker )
P 166,692.08 1 P 166,692.08 P 0.00

P 416,204.00 2 P 416,203.99 P (0.01)

P 850,500.00 3 P 850,500.00 P -

P 291,850.59 4 P 291,850.59 P 0.00

P 21,409.02 5 P 21,409.02 P -
P 138,577.09 6 P 138,577.09 P 0.00
P 27,997.20 7 P 27,997.20 P -

P 17,228,621.54 8 P 17,228,621.54 P (0.00)

P 212,242.54 9 P 212,242.54 P -
P 2,092,741.89 10 P 2,092,741.89 P 0.00
P 436,053.78 11 P 436,053.78 P -

P 962,433.96 12 P 962,433.96 P (0.00)

P 4,000,265.81 13 P 4,000,265.81 P 0.00

P 3,576,317.12 14 P 3,576,317.12 P 0.00

P 3,072,334.20 15 P 3,072,334.20 P -
P 145,909.52 16 P 145,909.52 P -

P 1,177,597.03 17 P 1,177,597.03 P -
P 572,653.40 18 P 572,653.40 P -
P 8,834,971.41 19 P 8,834,971.41 P -

P 4,024,479.36 20 P 4,024,479.36 P -
 #VALUE!

48,249,851.53
50,000,000.00 1,750,148.47

P (0.00)

70800
 SUMMARY OF QUANTITIES
ITEM DESCRIPTION QUANTITES UNIT
PART A FACILITIES FOR THE ENGINEER 1
Provision of Combined Field Office, Laboratory and Living Quarters Building for the
A.1.1(6) Engineer (Rental Basis) 5.97 mos. 2

A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis 5.97 mos. 3
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer 1.00 ls. 4
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 3.98 mos. 5
PART B OTHER GENERAL REQUIREMENTS 6
B.5 PROJECT BILLBOARDS/SIGNBOARD 3.00 ea 7
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 5.97 mos. 8
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S 9
PART C EARTHWORKS 10
102(2) ROADWAY EXCAVATION 96,093.60 cu.m. 11
103(1)a STRUCTURE EXCAVATION (CE) 734.20 cu.m. 12
104(1)a1 EMBANKMENT (From Excavation) 18,713.60 cu.m. 13
105(1)a SUB-GRADE PREPARATION 23,406.00 sq.m. 14
PART D SUBBASE AND BASE COURSE 15
201(1) AGGREGATE BASE COURSE 744.48 cu.m. 16
PART E SURFACE COURSES 0.00 0.00 17
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 3,220.80 sq.m. 18
300 (1) GRAVEL SURFACE COURSE 2,766.42 cu.m. 19
PART F BRIDGE CONSTRUCTION 20
511 (1) GABIONS 780.00 cu.m. 21
511 (3) FILTER CLOTH 628.00 sq.m. 22
PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES 23
500(1)b3 PIPE CULVERTS AND STORM DRAINS (910 mm) 200.00 l.m. 24
502(3)c INLETS/CATCHBASINS(Box Type) 20.00 ea 25
505(6) GROUTED RIPRAP (CLASS B) 1,899.81 cu.m. 26
PART H MISCELLANEOUS STRUCTURES 27
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 4,076.00 ln.m. 28
 UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Course & Fine Aggregates

Volume = 1,516.16 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,743.58 cu.m.
Source to Start of Project 28.80
Project Centroid 3.01
TOTAL = 31.81 Kms.
Source : DOLORES SAND AND GRAVEL PIT (ABRA RIVER)
Km. 428+500; 500 m. FROM DOLORES-SAN JUAN PROVINCIAL ROAD

Quarrying & Washing (Assume quarry to contain 40% Materials)

Volume of Unprocess materials = 1,516.16 / 40% = 3,790.39
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Course and Fine Aggregate.
Production Cost :
3,790.39
No. of Days Required = = 9.48 days
400.00
1 Bulldozer = 18,392.00 / day x 9.48 = 174,282.28
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
3,790.39
No. of Days = = 15.79 days
240.00
Payloader 1 13864.00 / day x 15.79 218,958.38
Screen LS 2 40,000.00
433,240.65
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 285.75 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 257.18 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 31.81 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
Mountainous Paved :
20.80 kms. x 60 min./hr.
Loaded Trip = = 62.40 mins.
20 kms./hr.
20.80 kms. x 60 min./hr.
Unloaded Trip = = 41.60 mins.
30 kms./hr.
185.46 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.59 trip
185.46 mins.

Utilizing 4.00 Dumptruck

= 4.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 4.00 DT x 10.00 cu.m./DT = 40.00 cu.m.

1,516.16
No of Days Required = = 14.63 days
40.00 x 2.59
Equipment Cost
Payloader = 1.00 13,864.00 /day x 7.32 days = P 101,447.90
Dumptrucks = 4.00 DT 10,816.00 /day x 14.63 days = P 633,156.63
P 734,604.53

A. GRAVEL
Unit Cost of Hauling = P 484.52 /cu. m.
Production Cost = P 285.75 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 820.27
SAY = P 821.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 484.52 /cu. m.
Production Cost = P 257.18 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 791.70 /cu. m.
SAY = P 792.00 /cu. m.
 UNIT COST DERIVATION OF BASE COURSE

Fine Aggregates
Volume = 3,622.57 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 4,165.96 cu.m.
Source to Start of Project 28.80
Project Centroid 3.01
TOTAL = 31.81 Kms.
Source : DOLORES SAND AND GRAVEL PIT (ABRA RIVER)
Km. 428+500; 500 m. FROM DOLORES-SAN JUAN PROVINCIAL ROAD

Quarrying & Washing (Assume quarry to contain 50% Materials)

Volume of Unprocess materials = 3,622.57 / 50% = 7,245.14
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
7,245.14
No. of Days Required = = 18.11 days
400.00
1 Bulldozer = 18,392.00 / day x 18.11 = 333,131.72
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
7,245.14
No. of Days = = 30.19 days
240.00
Payloader 1 13864.00 / day x 30.19 418,527.82
Screen LS 2
751,659.54
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P207.49 ...adopt Production Cost...

1. HAULING
Average Hauling Distance = 31.81 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
Mountainous Paved :
20.80 kms. x 60 min./hr.
Loaded Trip = = 62.40 mins.
20 kms./hr.
20.80 kms. x 60 min./hr.
Unloaded Trip = = 41.60 mins.
30 kms./hr.
185.46 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.59 trip
185.46 mins.

Utilizing 4.00 Dumptruck

= 4.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 4.00 DT x 10.00 cu.m./DT = 40.00 cu.m.

4,165.96
No of Days Required = = 40.21 days
40.00 x 2.59
Equipment Cost
Payloader = 1.00 13,864.00 /day x 20.11 days = P 278,749.22
Dumptrucks = 4.00 DT 10,816.00 /day x 40.21 days = P 1,739,729.71
P 2,018,478.94

A. AGGREGATE BASE COURSE

Unit Cost of Hauling = P 557.19 /cu.m.
Production Cost = P 207.49 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 814.68 /cu.m.
SAY = P 815.00 /cu.m.
 UNIT COST DERIVATION OF BOULDERS

Boulders
Volume = 2,774.80 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 2,913.54 cu.m.

Source to Start of Project 92.24

Project Centroid 3.01
TOTAL = 95.25 Kms.

Source : TUMBAL SAND AND GRAVEL PIT (ABRA RIVER)

Barangay Tumbal, Manabo, Abra

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.25 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 62.50 cu.m.
No. of Days = 2774.80 cu.m./ 62.50 = 44.40
say 45.00
Labor = 50.00 Lab. X 45.00 days x 321.20 / day
722,700.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P260.45 ...adopt Production Cost...

2. Equipment Cost :
Average Hauling Distance = 95.25 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
23.01 kms. x 60 min./hr.
Loaded Trip = = 92.04 mins.
15 kms./hr.
23.01 kms. x 60 min./hr.
Unloaded Trip = = 55.22 mins.
25 kms./hr.

Mountainous Paved :
72.24 kms. x 60 min./hr.
Loaded Trip = = 216.72 mins.
20 kms./hr.
72.24 kms. x 60 min./hr.
Unloaded Trip = = 144.48 mins.
30 kms./hr.
523.46 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.92 trip
523.46 mins.

Utilizing 4.00 Dumptruck

= 4.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 4.00 DT x 10.00 cu.m./DT = 40.00 cu.m.

2,774.80
No of Days Required = = 75.40 days
40.00 x 0.92
75.40 days

Payloader = 1.00 13,864.00 /day x 37.70 days = P 522,672.80

Dumptrucks = 4.00 DT 10,816.00 /day x 75.40 days = P 3,262,105.60
P 3,784,778.40

A. BOULDERS
Unit Cost of Hauling = P 1,363.98 /cu.m.
Production Cost = P 260.45 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,674.43 /cu.m.
SAY = P 1,674.00 /cu.m.
 UNIT COST DERIVATION OF GABIONS

Gabions
Quantity Required = 780.00 pcs.

Source to Start of Project 48.90

Project Centroid 3.01
TOTAL = 51.91 Kms.

SOURCE : Dpwh office Zone 7,Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) = 9,000.00 Kgs.
9,000.00 Kgs. say
No. of Pcs. (Gabion)/ Cargotruck = = 1800.00
5.00 Kgs./pc. 1800.00 pcs.
Loading Time: (Employing 6 Laborers)
1,800.00
bags x 1 min. /pc./man-day
= = 37.50 mins.
6
Unloading Time = 37.50 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
Mountainous Paved :
40.90 kms. x 60 min./hr.
Loaded Trip = = 122.70 mins.
20 kms./hr.
40.90 kms. x 60 min./hr.
Unloaded Trip = = 81.80 mins.
30 kms./hr.
355.96 mins.

Total Cycle Time

8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.35 trip
355.96 mins.

780.00 bags
No of Days Required = =
480.00 mins./day CT x 225.00 2.57 days
x 1
355.96 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 9,696.00 /day x 2.57 days = P 24,918.72

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 2.57 days = P 4,952.90
P 29,871.62

A. Gabion (2 x 1 x 1 X 3.05mm)
Cost/bag at Source 2,300.00 /pc.
P 29,871.62
Unit Cost of Hauling = 38.30 /pc.
780.00
Total Cost of Cement = 2,338.30 /pc.
SAY = 2,339.00 /pc.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 11,404.53 bags

Source to Start of Project 48.90

Project Centroid 3.01
TOTAL = 51.91 Kms.

SOURCE : Bangued, Abra (Km. 409+000)

Loading Time
Cap. Of 1 CT (9-10T) = 10,000.00 Kgs.
10,000.00 Kgs. say
No. of Bags/Cargotruck = = 250.00
40.00 Kgs./bag 250.00 bags
Loading Time: (Employing 6 Laborers)
250.00
bags x 1 min. /bag/man
= = 41.67 mins.
6
Unloading Time = 41.67 mins.
Slack Time = 6.00 mins.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
Mountainous Paved :
40.90 kms. x 60 min./hr.
Loaded Trip = = 122.70 mins.
20 kms./hr.
40.90 kms. x 60 min./hr.
Unloaded Trip = = 81.80 mins.
30 kms./hr.
364.30 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.32 trip
364.30 mins.

11,404.53 bags
No of Days Required = =
480.00 mins./day CT x 250.00 34.62 days
x 1
364.30 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 34.62 days = P 305,209.92

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 8.66 days = P 16,679.92
P 321,889.84

A. CEMENT
Cost/bag at Source 250.00 /bag
P 321,889.84
Unit Cost of Hauling = 28.22 /bag
11,404.53
Total Cost of Cement = 278.22 /bag
SAY = 278.00 /bag
 UNIT COST DERIVATION OF REINFORCING STEEL BAR

Reinforcing Steel Bar

Quantity Required = 3,696.00 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 48.90
Project Centroid 3.01
TOTAL = 460.91 Kms.

SOURCE : Manila, Philippines

Loading Time
Cap. Of 1 CT (9-10T) = 9,000.00 Kgs.
Assume Capacity of 1 Laborer can carry 40 kgs. of RSB
Loading Time: (Employing 6 Laborers)
9,000.00 kgs. x 1 min.
= = 37.50 mins.
40.00 kgs./man-min x 6 laborers
Unloading Time = 37.50 mins.
Slack Time = 6.00 mins.
Paved :
409.00 kms. x 60 min./hr.
Loaded Trip = = 701.14 mins.
35 kms./hr.
409.00 kms. x 60 min./hr.
Unloaded Trip = = 446.18 mins.
55 kms./hr.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
Mountainous Paved :
40.90 kms. x 60 min./hr.
Loaded Trip = = 122.70 mins.
20 kms./hr.
40.90 kms. x 60 min./hr.
Unloaded Trip = = 81.80 mins.
30 kms./hr.
1503.29 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.32 trip
1503.29 mins.

3,696.00 kgs.
No of Days Required = = 1.93 days
0.32 trip x 6,000.00 kgs.

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 0.48 days = P 4,253.72

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 1.93 days = P 3,719.50
P 7,973.22

A. Reinforcing Steel Bar

Cost/kg at Source (GRADE 40) 36.00 /kg
P 7,973.22
Unit Cost of Hauling = 2.16 /kg
3,696.00
Total Cost of RSB = 38.16 /kg
SAY = 38.00 /kg
 UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert

Quantity Required = 200.00 pcs.

Source to Start of Project 48.90

Project Centroid 3.01
TOTAL = 51.91 Kms.

Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 51.91 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.

Paved :
40.90 kms. x 60 min./hr.
Loaded Trip = = 122.70 mins.
20 kms./hr.
40.90 kms. x 60 min./hr.
Unloaded Trip = = 81.80 mins.
30 kms./hr.
Mountainous Unpaved :
11.01 kms. x 60 min./hr.
Loaded Trip = = 44.04 mins.
15 kms./hr.
11.01 kms. x 60 min./hr.
Unloaded Trip = = 26.42 mins.
25 kms./hr.
310.96 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.54 trip
310.96 mins.

200.00 ln.m.
No of Days Required = = 12.96 days
1.54 trip x 10.00 pcs.
say 12.96 days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 12.96 days = P 114,255.36
1 Chain Block = 1.00 CB 500.00 /day x 12.96 days = P 6,480.00

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 12.96 days = P 24,976.51
P 145,711.87

A. Reinforced Concrete Pipe Culvert

Cost/ln.m. at Source
910 mm Dia. (CLASS IV) 2,800.00 /pc
610 mm Dia. (CLASS IV) 1,600.00 /pc
P 145,711.87
Unit Cost of Hauling = 728.56 /pc
200.00
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = 3,528.56 /pc
SAY = 3,529.00 /pc
 43.9 bangued-vira Dolores Source
21.6 bangued-dolores
6.5 source-dolores
28.8 fine & gravel source - SITE

21.6 along Nat. Road

409 Bangued
6 to site
-381.4 BANGUED - SITE

37.34 Boulder source - Bangued Tumbal Source

-381.4 BANGUED - SITE
80.59 Boulderl source - SITE

200
442.3
1
33.3
15
23300
51.91
 ITEM 311
PORTLAND CEMENT CONCRETE PAVEMENT

TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP

TOTAL
PCCP
STATION TO STATION
LENGTH (m)WIDTH (m) ROAD DESCRIPTION ITEM 105 (m)
ITEM 201 (m)
ITEM 311 (m)
WIDTH
Length x Length x Total Length x
Total Road Road Width x PCCP
Width 0.1 WIDTH
0+000 ### 880.00 4.00 4.00 Prop. PCCP 3,520.00 352.00 3,520.00
0+880 ### 303.49 3.00 3.00 Prop. PCCP 910.48 91.05 910.48
LENGTH= 1,183.49 TOTAL = 4,430.48 443.05 4,430.48

ITEM 105 - SUB-GRADE PREPARATION

= 4,430.48 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 443.05 Cu.m.

ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT

= ### Sq.m.
 ### (0.00)

256

40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 ITEM 311
PORTLAND CEMENT CONCRETE PAVEMENT

TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP

TOTAL ITEM 105 (m)
PCCP
STATION TO STATION
LENGTH (m)WIDTH (m) ROAD DESCRIPTION ITEM 201 (m)
ITEM 311 (m)
WIDTH Length x
Length x Total Road
Total Road Width x Length x
Width 0.15 PCCP WIDTH
4+510 ### 528.00 6.10 9.40 Prop. PCCP 4,963.20 744.48 3,220.80
Total LENGTH= 528.00 TOTAL = 4,963.20 744.48 3,220.80

ITEM 300
TABULATION AND COMPUTATION OF QUANTITIES FOR GRAVEL SURFACE COURSE
STATION TO STATION
LENGTH (m) TOTAL ROAD WIDTH DESCRIPTION ITEM 105 (m)
ITEM 300 (m)
Length x Length x Total
Total Road Road Width x
Width 0.15
5+038 ### 1,962.00 9.40 Prop. Gravel Surface Course 18,442.80 2,766.42
Total LENGTH= 1,962.00 TOTAL = 18,442.80 2,766.42

ITEM 105 - SUB-GRADE PREPARATION

= 23,406.00 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 744.48 Cu.m.

ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT

= ### Sq.m.

ITEM 300 - GRAVEL SURFACE COURSE

= 2,766.42 Cu.m.
198.9

50,000,000.00 (0.00)

198.9

- -

256

1222
256

40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 505(6)
GROUTED RIPRAP
TABULATION AND COMPUTATION OF QUANTITIES
A = (1/2(.5+h/2)xh)+.6(.5) = V = AxL
Station Length Height End Area (A1+A2)/2 Volume REMARKS
RCPC HEADWALL
0+207.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
0+213.00 1.50 1.24
0+528.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
0+534.00 1.50 1.24
1+245.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
1+251.00 2.50 2.49
1+769.00 2.00 1.80
6.00 1.80 10.80 RCPC Headwall
1+775.00 2.00 1.80
2+127.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
2+133.00 2.50 2.49
2+729.00 2.00 1.80
6.00 1.80 10.80 RCPC Headwall
2+735.00 2.00 1.80
3+427.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
3+433.00 2.50 2.49
3+965.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
3+971.00 1.50 1.24
4+361.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
4+367.00 1.50 1.24
4+730.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
4+736.00 1.50 1.24
4+973.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
4+979.00 2.50 2.49
5+079.00 2.00 1.80
6.00 1.80 10.80 RCPC Headwall
5+085.00 2.00 1.80
5+210.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
5+216.00 2.50 2.49
5+391.00 2.00 1.80
6.00 1.80 10.80 RCPC Headwall
5+397.00 2.00 1.80
5+793.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
5+799.00 2.50 2.49
6+395.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
6+401.00 1.50 1.24
6+609.00 1.50 1.24
6.00 1.24 7.44 RCPC Headwall
6+615.00 1.50 1.24
6+877.00 2.50 2.49
6.00 2.49 14.94 RCPC Headwall
6+883.00 2.50 2.49
6+990.00 2.00 1.80
6.00 1.80 10.80 RCPC Headwall
6+996.00 2.00 1.80
Embankment Protection
0+220.00 2.00 1.80
60.00 1.80 108.00 Embankment Protection
0+280.00 2.00 1.80
1+060.00 2.50 2.49
40.00 2.49 99.60 Embankment Protection
1+100.00 2.50 2.49
1+640.00 2.50 2.49
60.00 2.49 149.40 Embankment Protection
1+700.00 2.50 2.49
2+020.00 2.50 2.49
10.00 2.49 24.90 Embankment Protection
2+030.00 2.50 2.49
2+280.00 2.50 2.49
60.00 2.49 149.40 Embankment Protection
2+340.00 2.50 2.49
2+940.00 2.50 2.49
80.00 2.49 199.20 Embankment Protection
3+020.00 2.50 2.49
3+060.00 2.50 2.49
40.00 2.49 99.60 Embankment Protection
3+100.00 2.50 2.49
3+140.00 2.50 2.49
160.00 2.49 398.40 Embankment Protection
3+300.00 2.50 2.49
4+680.00 2.50 2.49
20.00 2.49 49.80 Embankment Protection
4+700.00 2.50 2.49
4+965.00 2.50 2.49
55.00 2.49 136.95 Embankment Protection
5+020.00 2.50 2.49
6+315.00 2.50 2.49
110.00 2.49 273.90 Embankment Protection
6+425.00 2.50 2.49
TOTAL= 1899.81 cu.m.
 ITEM 103
TABULATION AND COMPUTATION OF QUANTITIES (910mm RCPC and INLET)
RCPC,103 ( Vol =
ITEM INLET,
STATION ITEM 103 (Vol = 2.20m x 2.25m x REMARKS
ITEM 500 1.3mx1.910mxlm) ITEM 502
2.4)
0+210.00 10 24.83 1 11.88 Common Earth
0+531.00 10 24.83 1 11.88 Common Earth
1+248.00 10 24.83 1 11.88 Common Earth
1+772.00 10 24.83 1 11.88 Common Earth
2+130.00 10 24.83 1 11.88 Common Earth
2+732.00 10 24.83 1 11.88 Common Earth
3+430.00 10 24.83 1 11.88 Common Earth
3+968.00 10 24.83 1 11.88 Common Earth
4+364.00 10 24.83 1 11.88 Common Earth
4+733.00 10 24.83 1 11.88 Common Earth
4+976.00 10 24.83 1 11.88 Common Earth
5+082.00 10 24.83 1 11.88 Common Earth
5+213.00 10 24.83 1 11.88 Common Earth
5+394.00 10 24.83 1 11.88 Common Earth
5+796.00 10 24.83 1 11.88 Common Earth
6+398.00 10 24.83 1 11.88 Common Earth
6+612.00 10 24.83 1 11.88 Common Earth
6+880.00 10 24.83 1 11.88 Common Earth
6+993.00 10 24.83 1 11.88 Common Earth
6+999.00 10 24.83 1 11.88 Common Earth
200 496.60 20 237.60

SUMMARY:
GRAND TOTAL ITEM 500(1)b = 200.00 L.m.
GRAND TOTAL ITEM 103(1)a = 734.20 cu. M
GRAND TOTAL ITEM 502(3)c = 20.00 ea
,
T)

REMARKS
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
Common Earth
 ITEM 103
STONE MASONRY (EMBANKMENT PROTECTION)
A = h/2x0.65) V = AxL
STATION LENGTH (m) HEIGHT (m) END AREA (m) AVERAGE AREA (m)VOLUME (m) REMARKS
0+132.50 2.50 0.81
5.00 0.81 4.05 Prop. Headwall Right
0+137.50 2.50 0.81
0+137.50 1.00 0.33
35.50 0.33 11.72 Prop. Embankment Protection
0+173.00 1.00 0.33
0+137.50 1.00 0.33
35.50 0.33 11.72 Prop. Embankment Protection
0+173.00 1.00 0.33
TOTAL = 27.49 Cu.m.
TOTAL ITEM 103 = 27.49 Cu.m.

ITEM 103
TABULATION AND COMPUTATION OF QUANTITIES (910mm RCPC and INLET
RCPC, INLET,
STATION ITEM 103 ( Vol = ITEM 103 (Vol =
ITEM 500 ITEM 502
1.3mx1.910mxlm) 2.20m x 2.25m x 2.4)
0+135.00 6 14.90 1 11.88
6 14.90 1 11.88

SUMMARY:
GRAND TOTAL ITEM 500(1)c = 6.00 L.m.
GRAND TOTAL ITEM 103(1)a = 54.27 cu. M
GRAND TOTAL ITEM 502 = 1.00 unit
TION)
AxL
REMARKS

Prop. Headwall Right

op. Embankment Protection Right

rop. Embankment Protection Left

mm RCPC and INLET)

NLET,
ITEM 103 (Vol = REMARKS
20m x 2.25m x 2.4)
11.88 Common Earth
11.88
ET)

REMARKS

Common Earth
 ITEM 404(1) a REINFORCING STEEL BARS (Canal)
STATION Length (m) Length/Bar Quantity Bar Dia. Total Length Total Wt.(Kg.)
LEFT SIDE
0+051.80 0+320 268.2 5.5 48.76 10 292.6 1451.21

0+051.80 0+320 268.2 2.24 895.00 10 2004.80 1242.98

RIGHT SIDE
0+320.00 0+500 180 5.5 32.73 10 196.4 973.96

0+320.00 0+500 180 2.24 601.00 10 1346.24 834.67

TOTAL = 4,502.81

ITEM 405 (1) a1 REINFORCED CONCRETE (Canal)

STATION Length (m) Length thickness SECTION AREA Volume (cu.m)
LEFT SIDE
0+051.80 0+320 268.2 2 0.15 0.3 80.46
RIGHT SIDE
0+320.00 0+500 180 2 0.15 0.3 54.00
TOTAL 134.46
SUMMARY
ITEM 404(1) a REINFORCING STEEL BARS (Canal)
= 4,502.81 KGS
ITEM 405 (1) a1 REINFORCED CONCRETE (Canal)
= 134.46 cu.m.
 Remarks

HOR BARS

VERT. BARS

HOR BARS

VERT. BARS
KGS

Remarks

SEE SECTION DETAIL

SEE SECTION DETAIL

cu.m.
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
0+000 1.59 0.5
0+020 20.00 16.65 9.12 182.40 0.47 0.49 9.80
0+040 20.00 6.28 11.47 229.40 0.41 0.44 8.80
0+060 20.00 0.74 3.51 70.20 2.22 1.32 26.40
0+080 20.00 4.13 2.44 48.80 1.11 22.20
0+100 20.00 2.17 3.15 63.00 0.23 0.12 2.40
0+120 20.00 2.74 2.46 49.20 0.44 0.34 6.80
0+140 20.00 5.33 4.04 80.80 0.22 4.40
0+160 20.00 8.65 6.99 139.80 0 0.00
0+180 20.00 7.98 8.32 166.40 0 0.00
0+200 20.00 12.48 10.23 204.60 0 0.00
0+220 20.00 8.43 10.46 209.20 0.1 0.05 1.00
0+240 20.00 15.63 12.03 240.60 0.74 0.42 8.40
0+260 20.00 9.92 12.78 255.60 0.5 0.62 12.40
0+280 20.00 13.07 11.5 230.00 0.25 0.38 7.60
0+300 20.00 14.12 13.6 272.00 0.07 0.16 3.20
0+320 20.00 25.84 19.98 399.60 0.04 0.80
0+340 20.00 16.10 20.97 419.40 0 0.00
0+360 20.00 9.72 12.91 258.20 0 0.00
0+380 20.00 9.85 9.79 195.80 0 0.00
0+400 20.00 1.95 5.9 118.00 0.02 0.01 0.20
0+420 20.00 4.36 3.16 63.20 0.02 0.02 0.40
0+440 20.00 3.55 3.96 79.20 0.04 0.03 0.60
0+460 20.00 1.50 2.53 50.60 0.84 0.44 8.80
0+480 20.00 3.58 2.54 50.80 0.16 0.5 10.00
0+500 20.00 3.56 3.57 71.40 0.74 0.45 9.00
0+520 20.00 10.95 7.26 145.20 0.87 0.81 16.20
0+540 20.00 17.66 14.31 286.20 0.03 0.45 9.00
0+560 20.00 13.22 15.44 308.80 0.42 0.23 4.60
0+580 20.00 9.51 11.37 227.40 0.39 0.41 8.20
0+600 20.00 10.55 10.03 200.60 0.03 0.21 4.20
0+620 20.00 4.24 7.4 148.00 0.24 0.14 2.80
0+640 20.00 8.91 6.58 131.60 0.12 2.40
0+660 20.00 4.67 6.79 135.80 0.2 0.1 2.00
0+680 20.00 7.02 5.85 117.00 1.36 0.78 15.60
0+700 20.00 8.26 7.64 152.80 1.11 1.24 24.80
0+720 20.00 13.99 11.13 222.60 0.71 0.91 18.20
0+740 20.00 18.57 16.28 325.60 0.65 0.68 13.60
0+760 20.00 26.49 22.53 450.60 0.09 0.37 7.40
0+780 20.00 24.24 25.37 507.40 0.05 1.00
0+800 20.00 14.96 19.6 392.00 0 0.00
0+820 20.00 35.23 25.1 502.00 0 0.00
0+840 20.00 26.95 31.09 621.80 0 0.00
0+860 20.00 20.29 23.62 472.40 0 0.00
0+880 20.00 17.69 18.99 379.80 0 0.00
0+900 20.00 15.77 16.73 334.60 0.17 0.09 1.80
0+920 20.00 18.82 17.3 346.00 0.09 1.80
0+940 20.00 25.04 21.93 438.60 0 0.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
0+960 20.00 19.68 22.36 447.20 0 0.00
0+980 20.00 9.03 14.36 287.20 0.23 0.12 2.40
1+000 20.00 6.74 7.89 157.80 0.12 2.40
1+020 20.00 12.93 9.84 196.80 0.3 0.15 3.00
1+040 20.00 13.19 13.06 261.20 0.38 0.34 6.80
1+060 20.00 4.59 8.89 177.80 2.08 1.23 24.60
1+080 20.00 2.35 3.47 69.40 5.71 3.9 78.00
1+100 20.00 14.31 8.33 166.60 0.73 3.22 64.40
1+120 20.00 10.12 12.22 244.40 0.36 0.55 11.00
1+140 20.00 4.85 7.49 149.80 1.31 0.84 16.80
1+160 20.00 3.77 4.31 86.20 1.01 1.16 23.20
1+180 20.00 4.27 4.02 80.40 0.21 0.61 12.20
1+200 20.00 5.01 4.64 92.80 0.11 2.20
1+220 20.00 7.78 6.4 128.00 0 0.00
1+240 20.00 5.09 6.44 128.80 0 0.00
1+260 20.00 3.28 4.19 83.80 1.99 1 20.00
1+280 20.00 3.40 3.34 66.80 0.68 1.34 26.80
1+300 20.00 2.44 2.92 58.40 0.34 6.80
1+320 20.00 6.01 4.23 84.60 3.22 1.61 32.20
1+340 20.00 12.59 9.3 186.00 1.81 2.52 50.40
1+360 20.00 11.28 11.94 238.80 2.7 2.26 45.20
1+380 20.00 12.94 12.11 242.20 0.42 1.56 31.20
1+400 20.00 12.28 12.61 252.20 0.21 0.32 6.40
1+420 20.00 10.04 11.16 223.20 0.11 2.20
1+440 20.00 10.79 10.42 208.40 0.2 0.1 2.00
1+460 20.00 10.84 10.82 216.40 0.74 0.47 9.40
1+480 20.00 11.48 11.16 223.20 1.44 1.09 21.80
1+500 20.00 12.73 12.11 242.20 1.76 1.6 32.00
1+520 20.00 7.84 10.29 205.80 2.09 1.93 38.60
1+540 20.00 6.78 7.31 146.20 1.38 1.74 34.80
1+560 20.00 10.85 8.82 176.40 0.25 0.82 16.40
1+580 20.00 13.54 12.2 244.00 0.13 2.60
1+600 20.00 15.47 14.51 290.20 0 0.00
1+620 20.00 8.49 11.98 239.60 0 0.00
1+640 20.00 9.65 9.07 181.40 0.92 0.46 9.20
1+660 20.00 14.41 12.03 240.60 1.07 1 20.00
1+680 20.00 12.43 13.42 268.40 1.71 1.39 27.80
1+700 20.00 12.48 12.46 249.20 1.23 1.47 29.40
1+720 20.00 11.76 12.12 242.40 1.89 1.56 31.20
1+740 20.00 8.32 10.04 200.80 2.34 2.12 42.40
1+760 20.00 9.51 8.92 178.40 2.51 2.43 48.60
1+780 20.00 7.57 8.54 170.80 0.32 1.42 28.40
1+800 20.00 16.33 11.95 239.00 0.09 0.21 4.20
1+820 20.00 8.74 12.54 250.80 0.68 0.39 7.80
1+840 20.00 12.93 10.84 216.80 0.18 0.43 8.60
1+860 20.00 11.84 12.39 247.80 0.21 0.2 4.00
1+880 20.00 11.04 11.44 228.80 0.14 0.18 3.60
1+900 20.00 10.52 10.78 215.60 0.05 0.1 2.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
1+920 20.00 26.68 18.6 372.00 0.03 0.60
1+940 20.00 10.06 18.37 367.40 0.17 0.09 1.80
1+960 20.00 5.98 8.02 160.40 1.08 0.63 12.60
1+980 20.00 9.62 7.8 156.00 0.25 0.67 13.40
2+000 20.00 9.16 9.39 187.80 5.96 3.11 62.20
2+020 20.00 8.11 8.64 172.80 6.31 6.14 122.80
2+040 20.00 11.16 9.64 192.80 6.43 6.37 127.40
2+060 20.00 15.80 13.48 269.60 0.06 3.25 65.00
2+080 20.00 23.19 19.5 390.00 0.03 0.60
2+100 20.00 7.39 15.29 305.80 0 0.00
2+120 20.00 0.58 3.99 79.80 1.17 0.59 11.80
2+140 20.00 6.40 3.49 69.80 0.59 11.80
2+160 20.00 7.50 6.95 139.00 0 0.00
2+180 20.00 7.02 7.26 145.20 0 0.00
2+200 20.00 6.09 6.56 131.20 0 0.00
2+220 20.00 5.03 5.56 111.20 0 0.00
2+240 20.00 9.95 7.49 149.80 3.77 1.89 37.80
2+260 20.00 11.43 10.69 213.80 2.54 3.16 63.20
2+280 20.00 24.41 17.92 358.40 0.33 1.44 28.80
2+300 20.00 22.51 23.46 469.20 0.17 0.25 5.00
2+320 20.00 19.65 21.08 421.60 2.79 1.48 29.60
2+340 20.00 14.51 17.08 341.60 3.73 3.26 65.20
2+360 20.00 21.29 17.9 358.00 0.34 2.04 40.80
2+380 20.00 16.26 18.78 375.60 0.51 0.43 8.60
2+400 20.00 39.49 27.88 557.60 0.26 5.20
2+420 20.00 12.19 25.84 516.80 0 0.00
2+440 20.00 12.92 12.56 251.20 0 0.00
2+460 20.00 6.93 9.93 198.60 0.95 0.48 9.60
2+480 20.00 4.97 5.95 119.00 1.45 1.2 24.00
2+500 20.00 4.87 4.92 98.40 0.73 14.60
2+520 20.00 11.41 8.14 162.80 0 0.00
2+540 20.00 19.62 15.52 310.40 0 0.00
2+560 20.00 13.60 16.61 332.20 0 0.00
2+580 20.00 6.06 9.83 196.60 2.58 1.29 25.80
2+600 20.00 5.84 5.95 119.00 0.6 1.59 31.80
2+620 20.00 5.52 5.68 113.60 0.36 0.48 9.60
2+640 20.00 0.91 3.22 64.40 1.36 0.86 17.20
2+660 20.00 4.13 2.52 50.40 0.68 13.60
2+680 20.00 1.01 2.57 51.40 5.29 2.65 53.00
2+700 20.00 6.80 3.91 78.20 6.29 5.79 115.80
2+720 20.00 2.19 4.5 90.00 2.66 4.48 89.60
2+740 20.00 11.70 6.95 139.00 4.8 3.73 74.60
2+760 20.00 13.57 12.64 252.80 6.23 5.52 110.40
2+780 20.00 15.20 14.39 287.80 7.62 6.93 138.60
2+800 20.00 7.60 11.4 228.00 4.15 5.89 117.80
2+820 20.00 13.76 10.68 213.60 0.52 2.34 46.80
2+840 20.00 10.55 12.16 243.20 7.32 3.92 78.40
2+860 20.00 9.90 10.23 204.60 4.28 5.8 116.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
2+880 20.00 9.55 9.73 194.60 6.94 5.61 112.20
2+900 20.00 6.50 8.03 160.60 4.15 5.55 111.00
2+920 20.00 7.35 6.93 138.60 5.4 4.78 95.60
2+940 20.00 13.80 10.58 211.60 4.36 4.88 97.60
2+960 20.00 12.26 13.03 260.60 6.04 5.2 104.00
2+980 20.00 17.74 15 300.00 4.9 5.47 109.40
3+000 20.00 10.80 14.27 285.40 3.91 4.41 88.20
3+020 20.00 3.75 7.28 145.60 6.95 5.43 108.60
3+040 20.00 10.61 7.18 143.60 6.43 6.69 133.80
3+060 20.00 17.03 13.82 276.40 1.04 3.74 74.80
3+080 20.00 5.25 11.14 222.80 3.54 2.29 45.80
3+100 20.00 6.40 5.83 116.60 6.54 5.04 100.80
3+120 20.00 16.00 11.2 224.00 4.82 5.68 113.60
3+140 20.00 20.53 18.27 365.40 2.3 3.56 71.20
3+160 20.00 11.17 15.85 317.00 2.93 2.62 52.40
3+180 20.00 7.78 9.48 189.60 2.98 2.96 59.20
3+200 20.00 5.50 6.64 132.80 3.17 3.08 61.60
3+220 20.00 8.78 7.14 142.80 1.82 2.5 50.00
3+240 20.00 3.76 6.27 125.40 5.05 3.44 68.80
3+260 20.00 6.86 5.31 106.20 6.68 5.87 117.40
3+280 20.00 3.43 68.60 7.6 7.14 142.80
3+300 20.00 11.50 5.75 115.00 3.93 5.77 115.40
3+320 20.00 1.60 6.55 131.00 5.1 4.52 90.40
3+340 20.00 4.90 3.25 65.00 2.81 3.96 79.20
3+360 20.00 2.45 49.00 6.24 4.53 90.60
3+380 20.00 1.95 0.98 19.60 1.35 3.8 76.00
3+400 20.00 3.90 2.93 58.60 3.91 2.63 52.60
3+420 20.00 1.53 2.72 54.40 1.62 2.77 55.40
3+440 20.00 12.60 7.07 141.40 0.81 16.20
3+460 20.00 26.30 19.45 389.00 1.07 0.54 10.80
3+480 20.00 18.12 22.21 444.20 0.54 10.80
3+500 20.00 8.95 13.54 270.80 0 0.00
3+520 20.00 13.82 11.39 227.80 0 0.00
3+540 20.00 30.06 21.94 438.80 0 0.00
3+560 20.00 21.80 25.93 518.60 0 0.00
3+580 20.00 23.51 22.66 453.20 0.36 0.18 3.60
3+600 20.00 15.46 19.49 389.80 2.51 1.44 28.80
3+620 20.00 3.21 9.34 186.80 7.61 5.06 101.20
3+640 20.00 10.62 6.92 138.40 4.27 5.94 118.80
3+660 20.00 3.40 7.01 140.20 2.67 3.47 69.40
3+680 20.00 2.25 2.83 56.60 4 3.34 66.80
3+700 20.00 1.13 22.60 5.78 4.89 97.80
3+720 20.00 1.77 0.89 17.80 4.97 5.38 107.60
3+740 20.00 5.54 3.66 73.20 1.88 3.43 68.60
3+760 20.00 15.10 10.32 206.40 0.94 18.80
3+780 20.00 14.84 14.97 299.40 0 0.00
3+800 20.00 7.49 11.17 223.40 0 0.00
3+820 20.00 15.12 11.31 226.20 0 0.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUTVOLUME(m) Af AREA FILL
VOLUME(m)
3+840 20.00 17.80 16.46 329.20 0 0.00
3+860 20.00 15.40 16.6 332.00 2.61 1.31 26.20
3+880 20.00 16.33 15.87 317.40 2.12 2.37 47.40
3+900 20.00 18.91 17.62 352.40 1.06 21.20
3+920 20.00 0.37 9.64 192.80 6.44 3.22 64.40
3+940 20.00 0.19 3.80 15.21 10.83 216.60
3+960 20.00 0 0.00 11.15 13.18 263.60
3+980 20.00 5.17 2.59 51.80 6.15 8.65 173.00
4+000 20.00 29.97 17.57 351.40 3.08 61.60
4+020 20.00 14.78 22.38 447.60 1.13 0.57 11.40
4+040 20.00 8.53 11.66 233.20 1.07 1.1 22.00
4+060 20.00 11.47 10 200.00 8.84 4.96 99.20
4+080 20.00 11.86 11.67 233.40 2.01 5.43 108.60
4+100 20.00 14.48 13.17 263.40 0.3 1.16 23.20
4+120 20.00 14.93 14.71 294.20 0.66 0.48 9.60
4+140 20.00 12.37 13.65 273.00 0.77 0.72 14.40
4+160 20.00 15.96 14.17 283.40 1.89 1.33 26.60
4+180 20.00 9.12 12.54 250.80 3.18 2.54 50.80
4+200 20.00 12.77 10.95 219.00 3.68 3.43 68.60
4+220 20.00 16.12 14.45 289.00 1.87 2.78 55.60
4+240 20.00 13.26 14.69 293.80 2.21 2.04 40.80
4+260 20.00 12.27 12.77 255.40 4.18 3.2 64.00
4+280 20.00 13.46 12.87 257.40 3.07 3.63 72.60
4+300 20.00 12.32 12.89 257.80 0.36 1.72 34.40
4+320 20.00 27.37 19.85 397.00 0.74 0.55 11.00
4+340 20.00 6.84 17.11 342.20 1.93 1.34 26.80
4+360 20.00 13.15 10 200.00 0.27 1.1 22.00
4+380 20.00 10.04 11.6 232.00 2.32 1.3 26.00
4+400 20.00 1.96 6 120.00 2.05 2.19 43.80
4+420 20.00 5.02 3.49 69.80 1.52 1.79 35.80
4+440 20.00 6.57 5.8 116.00 2.3 1.91 38.20
4+460 20.00 4.03 5.3 106.00 1.85 2.08 41.60
4+480 20.00 9.31 6.67 133.40 5.92 3.89 77.80
4+500 20.00 15.35 12.33 246.60 1.96 3.94 78.80
4+520 20.00 13.89 14.62 292.40 0.46 1.21 24.20
4+540 20.00 2.98 8.44 168.80 6.1 3.28 65.60
4+560 20.00 4.37 3.68 73.60 7.22 6.66 133.20
4+580 20.00 15.52 9.95 199.00 3.88 5.55 111.00
4+600 20.00 8.44 11.98 239.60 10.15 7.02 140.40
4+620 20.00 8.69 8.57 171.40 5.16 7.66 153.20
4+640 20.00 18.66 13.68 273.60 0.21 2.69 53.80
4+660 20.00 28.00 23.33 466.60 0.11 2.20
4+680 20.00 14.97 21.49 429.80 3.1 1.55 31.00
4+700 20.00 21.23 18.1 362.00 15.58 9.34 186.80
4+720 20.00 16.52 18.88 377.60 2.26 8.92 178.40
4+740 20.00 32.14 24.33 486.60 1.13 22.60
4+760 20.00 23.71 27.93 558.60 0 0.00
4+780 20.00 21.15 22.43 448.60 1.8 0.9 18.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
4+800 20.00 5.65 13.4 268.00 3.34 2.57 51.40
4+820 20.00 17.35 11.5 230.00 2.5 2.92 58.40
4+840 20.00 11.46 14.41 288.20 1.97 2.24 44.80
4+860 20.00 10.64 11.05 221.00 2.19 2.08 41.60
4+880 20.00 19.00 14.82 296.40 1.86 2.03 40.60
4+900 20.00 23.70 21.35 427.00 0.67 1.27 25.40
4+920 20.00 23.54 23.62 472.40 0.34 6.80
4+940 20.00 28.13 25.84 516.80 0.65 0.33 6.60
4+960 20.00 35.51 31.82 636.40 0.56 0.61 12.20
4+980 20.00 44.14 39.83 796.60 2.55 1.56 31.20
5+000 20.00 31.40 37.77 755.40 3.07 2.81 56.20
5+020 20.00 46.40 38.9 778.00 0.73 1.9 38.00
5+040 20.00 34.84 40.62 812.40 1.6 1.17 23.40
5+060 20.00 26.28 30.56 611.20 1.22 1.41 28.20
5+080 20.00 3.63 14.96 299.20 0.61 12.20
5+100 20.00 16.16 9.9 198.00 1.36 0.68 13.60
5+120 20.00 17.14 16.65 333.00 2.1 1.73 34.60
5+140 20.00 3.34 10.24 204.80 0.91 1.51 30.20
5+160 20.00 5.57 4.46 89.20 0.46 9.20
5+180 20.00 2.94 4.26 85.20 4.41 2.21 44.20
5+200 20.00 6.45 4.7 94.00 2.63 3.52 70.40
5+220 20.00 5.99 6.22 124.40 3.35 2.99 59.80
5+240 20.00 3.47 4.73 94.60 5.07 4.21 84.20
5+260 20.00 6.63 5.05 101.00 1.4 3.24 64.80
5+280 20.00 5.43 6.03 120.60 4.6 3 60.00
5+300 20.00 7.13 6.28 125.60 0.44 2.52 50.40
5+320 20.00 11.66 9.4 188.00 0.22 4.40
5+340 20.00 7.88 9.77 195.40 0 0.00
5+360 20.00 5.21 6.55 131.00 0.08 0.04 0.80
5+380 20.00 3.94 4.58 91.60 0.04 0.80
5+400 20.00 10.69 7.32 146.40 0.45 0.23 4.60
5+420 20.00 2.34 6.52 130.40 2.6 1.53 30.60
5+440 20.00 4.31 3.33 66.60 1.66 2.13 42.60
5+460 20.00 11.67 7.99 159.80 0.83 16.60
5+480 20.00 18.93 15.3 306.00 2.45 1.23 24.60
5+500 20.00 3.88 11.41 228.20 1.23 24.60
5+520 20.00 3.18 3.53 70.60 0.23 0.12 2.40
start 4.0m pccp
5+540 20.00 7.74 5.46 109.20 0.12 2.40
5+560 20.00 9.01 8.38 167.60 0 0.00
5+580 20.00 14.40 11.71 234.20 0 0.00
5+600 20.00 29.71 22.06 441.20 0 0.00
5+620 20.00 24.74 27.23 544.60 0 0.00
5+640 20.00 4.31 14.53 290.60 0.53 0.27 5.40
5+660 20.00 33.84 19.08 381.60 0.27 5.40
5+680 20.00 8.53 21.19 423.80 0.31 0.16 3.20
5+700 20.00 5.36 6.95 139.00 0.64 0.48 9.60
5+720 20.00 4.76 5.06 101.20 3.08 1.86 37.20
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT
VOLUME(m) Af AREA FILL
VOLUME(m)
5+740 20.00 6.07 5.42 108.40 4.79 3.94 78.80
5+760 20.00 6.52 6.3 126.00 2.64 3.72 74.40
5+780 20.00 7.48 7 140.00 2.87 2.76 55.20
5+800 20.00 8.47 7.98 159.60 1.51 2.19 43.80
5+820 20.00 27.10 17.79 355.80 0.76 15.20
5+840 20.00 20.27 23.69 473.80 0.24 0.12 2.40
5+860 20.00 8.38 14.33 286.60 0.42 0.33 6.60
5+880 20.00 1.29 4.84 96.80 2.79 1.61 32.20
5+900 20.00 5.24 3.27 65.40 0.87 1.83 36.60
5+920 20.00 11.41 8.33 166.60 8.34 4.61 92.20
5+940 20.00 6.75 9.08 181.60 3.38 5.86 117.20
5+960 20.00 1.58 4.17 83.40 2.29 2.84 56.80
5+980 20.00 12.05 6.82 136.40 3.89 3.09 61.80
6+000 20.00 10.47 11.26 225.20 6.01 4.95 99.00
6+020 20.00 8.01 4.01 80.20 1.33 0.67 13.40
6+040 20.00 8.55 8.28 165.60 0.67 13.40
6+060 20.00 9.57 9.06 181.20 0 0.00
6+080 20.00 14.90 12.24 244.80 2.09 1.05 21.00
6+100 20.00 28.13 21.52 430.40 2.42 2.26 45.20
6+120 20.00 32.48 30.31 606.20 0.61 1.52 30.40
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT VOLUME(m) Af AREA FILL
VOLUME(m)
6+140 20.00 10.08 21.28 425.60 0.31 6.20
6+160 20.00 17.07 13.58 271.60 1.56 0.78 15.60
6+180 20.00 1.07 9.07 181.40 4.64 3.1 62.00
6+200 20.00 11.00 6.04 120.80 0.73 2.69 53.80
6+220 20.00 56.32 33.66 673.20 0.37 7.40
6+240 20.00 53.00 54.66 1093.20 0 0.00
6+260 20.00 38.04 45.52 910.40 0 0.00
6+280 20.00 27.00 32.52 650.40 0 0.00
6+300 20.00 19.71 23.36 467.20 0 0.00
6+320 20.00 2.56 11.14 222.80 12.89 6.45 129.00
6+340 20.00 3.02 2.79 55.80 12.45 12.67 253.40
6+360 20.00 11.80 7.41 148.20 7.9 10.18 203.60
6+380 20.00 7.09 9.45 189.00 8.74 8.32 166.40
6+400 20.00 1.04 4.07 81.40 2.94 5.84 116.80
6+420 20.00 3.70 2.37 47.40 9.61 6.28 125.60
6+440 20.00 5.78 4.74 94.80 5.74 7.68 153.60
6+460 20.00 8.82 7.3 146.00 0.5 3.12 62.40
6+480 20.00 4.40 6.61 132.20 0.16 0.33 6.60
6+500 20.00 1.75 3.08 61.60 0.08 1.60
6+520 20.00 18.18 9.97 199.40 4.02 2.01 40.20
6+540 20.00 39.10 28.64 572.80 0.78 2.4 48.00
6+560 20.00 25.70 32.4 648.00 0.39 7.80
6+580 20.00 16.05 20.88 417.60 2.38 1.19 23.80
6+600 20.00 1.60 8.83 176.60 1.98 2.18 43.60
6+620 20.00 2.30 1.95 39.00 0.99 19.80
6+640 20.00 17.52 9.91 198.20 1.82 0.91 18.20
6+660 20.00 0.18 8.85 177.00 4.01 2.92 58.40
6+680 20.00 0.09 1.80 5.04 4.53 90.60
6+700 20.00 4.80 2.4 48.00 6.47 5.76 115.20
6+720 20.00 4.15 4.48 89.60 8.51 7.49 149.80
6+740 20.00 11.22 7.69 153.80 5.16 6.84 136.80
6+760 20.00 38.33 24.78 495.60 3 4.08 81.60
6+780 20.00 21.08 29.71 594.20 3.05 3.03 60.60
6+800 20.00 9.52 15.3 306.00 1.42 2.24 44.80
6+820 20.00 10.00 9.76 195.20 4.67 3.05 61.00
6+840 20.00 22.24 16.12 322.40 0.62 2.65 53.00
6+860 20.00 11.92 17.08 341.60 7.37 4 80.00
6+880 20.00 5.96 119.20 20.98 14.18 283.60
6+900 20.00 1.14 0.57 11.40 6.57 13.78 275.60
6+920 20.00 5.91 3.53 70.60 9.46 8.02 160.40
6+940 20.00 2.57 4.24 84.80 2.04 5.75 115.00
6+960 20.00 20.85 11.71 234.20 1.02 20.40
6+980 20.00 10.43 208.60 1.26 0.63 12.60
7+000 20.00 0 0.00 3.96 2.61 52.20
### ###
SUMMARY
COMMON EARTH(C.E.)= ###
EMBANKMENT= ###
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT VOLUME(m) Af AREA FILL
VOLUME(m)

3+920 3+920 1.49 0.75 2940.00 0 0 0.00

3+940 0+020 2.43 1.96 39.20 0 0 0.00
3+960 0+020 1.37 1.9 38.00 0 0 0.00
3+980 0+020 1.32 1.35 27.00 0 0 0.00
4+010 0+030 1.28 1.3 39.00 0 0 0.00
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT VOLUME(m) Af AREA FILL
VOLUME(m)
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT VOLUME(m) Af AREA FILL
VOLUME(m)
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST. Ac AREA CUT VOLUME(m) Af AREA FILL
VOLUME(m)

COMMON EARTH = #REF!

SOLID ROCK = #REF!
PREPARED BY :

CHECKED :
JONATHAN T. BOBITA
ENGINEER II
VOLUME(m)
0
20
40
60
80
100
120
140
160
180

200
VOLUME(m)
VOLUME(m)
VOLUME(m)
VOLUME(m)

20
40
60
80
100
120
140
160

180
VOLUME(m)
VOLUME(m)
VOLUME(m)

(0.00) ###
###
###
VOLUME(m)
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
AGENCY
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ABRA DISTRICT ENGINEERING OFFICE
QUANTITY TAKE-OFF
PROJECT:
IMPROVEMENT/REHABILITATION OF VIRA-CAGANAYAN ROAD
TINEG, ABRA
ITEM NO. 511 (1)
DESCRIPTION: GABIONS
UNIT: cu.m. QUANTITY: 780.00

STRUCTURE LENGTH WIDTH NO. OF PCS. NO. OF PCS. TOTAL VOLUME

MARK
COMPONENT (m) (m) LENGHTWISE CROSSWISE NO. OF PCS. (cu.m.)

Embankmen GABIONS
t Protection Toe Protection 1 28 2 28 2 56.00 112.00
Toe Protection 2 26 2 10 1 10.00 20.00
1st LAYER 27 2 27 2 54.00 108.00
2nd LAYER 26 2 26 1 26.00 52.00
3rd LAYER 27 2 27 1 27.00 54.00
4th LAYER 28 2 28 1 28.00 56.00
5th LAYER 29 2 29 1 29.00 58.00
6th LAYER 30 2 30 1 30.00 60.00
7th LAYER 31 2 31 1 31.00 62.00
8th LAYER 32 2 32 1 32.00 64.00
9th LAYER 33 2 33 1 33.00 66.00
10th LAYER 34 2 34 1 34.00 68.00

390 780.00

AGENCY
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ABRA DISTRICT ENGINEERING OFFICE
PROJECT: QUANTITY TAKE-OFF
IMPROVEMENT/REHABILITATION OF VIRA-CAGANAYAN ROAD
TINEG, ABRA
ITEM NO. 511 (3)
DESCRIPTION: FILTER CLOTH
UNIT: sq.m. QUANTITY: 628.00

STRUCTURE MARK LENGTH WIDTH AREA

COMPONENT (m) (m) (sq.m.)

Embankment FILTER CLOTH

Protection Toe Protection 28 6.5 182.00
Toe Protection 26 0 -
1st LAYER 27 2 54.00
2nd LAYER 26 1 26.00
3rd LAYER 27 1.5 40.50
4th LAYER 28 1.5 42.00
5th LAYER 29 1.5 43.50
6th LAYER 30 1.5 45.00
7th LAYER 31 1.5 46.50
8th LAYER 32 1.5 48.00
9th LAYER 33 1.5 49.50
10th LAYER 34 1.5 51.00
628.00
 ITEM 600 SEC 7
CONCRETE CURB AND GUTTER (.65m)

STATION LENGTH (m)

003+000.00 005+038.00 2,038.00
003+000.00 005+038.00 2,038.00
GRAND TOTAL = 4,076.00
(.65m)

LOCATION
Left
Right
Ln.m -