Académique Documents
Professionnel Documents
Culture Documents
( in P'000 )
9. BUDGET BY LOCATION
Total ( P )
Location Original Revised 2012 2013 2014 2015 2016 Bal.
Region I to n CAR 50,000.00 50,000.00
Province I to n Abra
District I to n Abra - DEO
Municipality I to n San Isidro
TOTAL 50,000.00 50,000.00
ITEM A.1.1(8) - PROVISION OF FIELD OFFICE FOR THE ENGINEER (RENTAL BASIS)
Unit of Measurement = mos. Quantity = 8.97
Duration = 269.00 DAYS
No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Laborer 1 2,152 P 40.15 P 86,402.80
( For the maintenance of the rented Field Office
No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Construction Foreman 1 0.50 P 575.60 P 287.80
Skilled Laborers 1 0.50 P 416.48 P 208.24
Laborers 1 0.50 P 321.20 P 160.60
No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
Part time Practitioner 1 40 P 575.60 P 23,225.46
First Aider 1 269 P 416.48 P 112,033.12
No. of
Designation No. of Days Daily Rate Amount
Person
1. Labor :
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 82.33 P 71.95 P 5,923.88
Laborers 2 82.33 P 40.15 P 6,611.37
Note:
Assumed hauling distance is 3km.
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 68.46 P 71.95 P 4,925.70
Laborers 3 68.46 P 40.15 P 8,246.01
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
P 734.00 P -
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 82.33 P 71.95 P 5,923.88
Laborers 2 82.33 P 40.15 P 6,611.37
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 74.10 P 71.95 P 5,331.50
Laborers 2 74.10 P 40.15 P 5,950.23
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 230.13 P 71.95 P 16,557.95
Skilled Laborers 4 230.13 P 52.06 P 47,922.56
Laborers 12 230.13 P 40.15 P 110,877.29
No. of
Designation No. of Hrs. Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 56.43 P 71.95 P 4,060.14
Skilled Laborers 2 56.43 P 52.06 P 5,875.49
Laborers 4 56.43 P 40.15 P 9,062.66
Lumber :
2283.8 / 3 (uses) 761.25
Plywood :
32.5 / 2 (uses) 16.24
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 2,608.64 P 71.95 P 187,691.65
Skilled Laborers 2 2,608.64 P 52.06 P 271,611.60
Laborers 8 2,608.64 P 40.15 P 837,895.17
SUMMARY
PROGRAM OF WORK
EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE
A.1.1(8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (RENTAL 0.41 Dump Truck (10 cu.m.) 2
B.5 PROJECT BILLBOARDS/SIGNAGES 0.01 Water Truck 1
B.7 OCCUPATIONAL SAFETY AND HEALTH 0.33 Concrete Vibrator 1
B.9 MOBILIZATION/DEMOBILIZATION 0.06 Payloader 1
102(2)a ROADWAY EXCAVATION (COMMON EARTH) 1.84 Transit Mixer (5 cu.m. cap.) 1
103(1)a STRUCTURE EXCAVATION 0.82 Backhoe (0.80 cu.m.) 1
104(1)a EMBANKMENT FROM EXCAVATION 0.63 1-Bagger Concrete Mixer 1
105 SUB-GRADE PREPARATION 0.95
201 AGGREGATE BASE COURSE 9.03
311(1)a.1 PORTLAND CEMENT CONCRETE PAVEMENT(0.15 m ) 45.34
502 INLETS/CATCHBASINS 1.24
500(1)c PIPE CULVERTS AND STORM DRAINS (910 mm ) 1.08
506 STONE MASONRY 38.26
Total 100.00
Page 1 of 2
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
PROGRAM OF WORK
Total : P 48,249,654.03
DIRECT COST % Total Project
1. Labor P 1,789,064.75 3.58 Cost (Direct &
2. Equipment P 5,472,414.00 10.94 Indirect Cost) :
3. Materials P 31,068,430.51 62.14
P 48,249,654.03
4. Project Supervision
Total Direct Cost P 38,329,909.26 76.66
INDIRECT COST
1. Mark-up(OCM, Profit) P 7,622,132.97 15.24
2. VAT P 2,297,611.80 4.60
3. Quality Control
4. Eng'g & Administrative Overhead P 1,750,000.00 3.50
5. Construction Contigency P 345.97 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 11,670,090.74 23.34
TOTAL ESTIMATED PROJECT COST P 50,000,000.00 100.00 P 50,000,000.00
Page 2 of 2
PREPARED BY: CHECKED BY:
7,142.15
No of Days Required = = 92.28 days
20.00 x 3.87
Equipment Cost
Payloader = 1.00 13,864.00 /day x 46.14 days = P 639,656.48
Dumptrucks = 2.00 DT 10,816.00 /day x 92.28 days = P 1,996,112.08
P 2,635,768.56
A. GRAVEL
Unit Cost of Hauling = P 369.04 /cu. m.
Production Cost = P 264.97 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 684.01
SAY = P 685.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 369.04 /cu. m.
Production Cost = P 238.47 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 657.51 /cu. m.
SAY = P 658.00 /cu. m.
UNIT COST DERIVATION OF BASE COURSE
Fine Aggregates
Volume = 4,260.75 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 4,899.86 cu.m.
Source to Start of Project 29.55
Project Centroid 2.47
TOTAL = 32.02 Kms.
Source : MUDIIT SAND AND GRAVEL PIT(ABRA RIVER)
Barangay,Mudiit,Doleres, Abra
Location: km. K0421+704, 1.1 km.away from Abra-Kalinga Road
Quarrying & Washing (Assume quarry to contain 60% Materials)
Volume of Unprocess materials = 4,260.75 / 50% = 10,651.88
Assume Capacity of Buldozer = 400.00 cu.m. Note: 40% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
10,651.88
No. of Days Required = = 26.63 days
400.00
1 Bulldozer = 18,392.00 / day x 26.63 = 489,773.21
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
10,651.88
No. of Days = = 44.38 days
240.00
Payloader 1 13864.00 / day x 44.38 615,323.31
Screen LS 2
1,105,096.53
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P259.37 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 32.024 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.50 kms. x 60 min./hr.
Loaded Trip = = 3.60 mins.
25 kms./hr.
1.50 kms. x 60 min./hr.
Unloaded Trip = = 2.57 mins.
35 kms./hr.
Mountainous Paved :
30.52 kms. x 60 min./hr.
Loaded Trip = = 61.05 mins.
30 kms./hr.
30.52 kms. x 60 min./hr.
Unloaded Trip = = 45.79 mins.
40 kms./hr.
124.01 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 3.87 trip
124.01 mins.
4,899.86
No of Days Required = = 63.31 days
20.00 x 3.87
Equipment Cost
Payloader = 1.00 13,864.00 /day x 31.65 days = P 438,835.23
Dumptrucks = 2.00 DT 10,816.00 /day x 63.31 days = P 1,369,429.27
P 1,808,264.50
Boulders
Volume = 4,076.00 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 4,279.80 cu.m.
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 = 4076.00 cu.m./ 62.50 = 65.22
say 66.00
Labor = 50.00 Lab. X 66.00 days x 321.20 / day
1,059,960.00
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders P260.05 ...adopt Production Cost...
2. Equipment Cost :
Average Hauling Distance = 58.52 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
1.50 kms. x 60 min./hr.
Loaded Trip = = 6.00 mins.
15 kms./hr.
1.50 kms. x 60 min./hr.
Unloaded Trip = = 3.60 mins.
25 kms./hr.
Mountainous Paved :
57.02 kms. x 60 min./hr.
Loaded Trip = = 171.06 mins.
20 kms./hr.
57.02 kms. x 60 min./hr.
Unloaded Trip = = 114.04 mins.
30 kms./hr.
309.70 mins.
mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.55 trip
309.70 mins.
4,076.00
No of Days Required = = 131.48 days
20.00 x 1.55
131.48 days
A. BOULDERS
Unit Cost of Hauling = P 921.39 /cu.m.
Production Cost = P 260.05 /cu. m
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = P 1,231.44 /cu.m.
SAY = P 1,231.00 /cu.m.
UNIT COST DERIVATION OF CEMENT
Cement
Quantity Required = 58,201.00 bags
58,201.00 bags
No of Days Required = =
480.00 mins./day CT x 250.00 85.43 days
x 1
176.13 mins./trip trip
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 85.43 days = P 753,150.88
Labor Cost
6 Laborers = 6.00 x 321.20 /day x 21.36 days = P 41,160.17
P 794,311.05
A. CEMENT
Cost/bag at Source 250.00 /bag
P 794,311.05
Unit Cost of Hauling = 13.65 /bag
58,201.00
Total Cost of Cement = 263.65 /bag
SAY = 264.00 /bag
UNIT COST DERIVATION OF REINFORCING STEEL BAR
13,170.00 kgs.
No of Days Required = = 6.01 days
0.36 trip x 6,000.00 kgs.
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 1.50 days = P 13,246.04
Labor Cost
6 Laborers = 6.00 x 321.20 /day x 6.01 days = P 11,582.47
P 24,828.51
Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 17.22 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.
Paved :
16.72 kms. x 60 min./hr.
Loaded Trip = = 50.16 mins.
20 kms./hr.
16.72 kms. x 60 min./hr.
Unloaded Trip = = 33.44 mins.
30 kms./hr.
Mountainous Unpaved :
0.50 kms. x 60 min./hr.
Loaded Trip = = 2.00 mins.
15 kms./hr.
0.50 kms. x 60 min./hr.
Unloaded Trip = = 1.20 mins.
25 kms./hr.
122.80 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 3.91 trip
122.80 mins.
99.00 ln.m.
No of Days Required = = 2.53 days
3.91 trip x 10.00 pcs.
say 2.53 days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 2.53 days = P 22,304.48
1 Chain Block = 1.00 CB 500.00 /day x 2.53 days = P 1,265.00
Labor Cost
6 Laborers = 6.00 x 321.20 /day x 2.53 days = P 4,875.82
P 28,445.30
256
40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
SUMMARY OF QUANTITIES
ITEM DESCRIPTION QUANTITES UNIT
A.1.1(8)PROVISION OF FIELD OFFICE FOR THE ENGINEER (RENTAL BASIS) 8.97 mos.
102(2)a ROADWAY EXCAVATION (COMMON EARTH) 4,940.00 cu.m.
103(1)a STRUCTURE EXCAVATION 1,369.20 cu.m.
104(1)a EMBANKMENT FROM EXCAVATION 2,702.13 cu.m.
105 SUB-GRADE PREPARATION 24,700.00 sq.m.
201 AGGREGATE BASE COURSE 3,705.00 cu.m.
311(1)a.1 PORTLAND CEMENT CONCRETE PAVEMENT(0.15 m ) 24,700.00 sq.m.
502 INLETS/CATCHBASINS 29.00 each
500(1)c PIPE CULVERTS AND STORM DRAINS (910 mm ) 99.00 l.m.
506 STONE MASONRY 4,076.00 cu.m.
0 0 0.00 0.00
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+002.50 3.00 0.90
1235.00 0.90 1111.50 Prop. Headwall Right
0+002.50 3.00 0.90
ITEM 103
TABULATION AND COMPUTATION OF QUANTITIES (910mm RCPC and INLET)
RCPC, INLET,
STATION ITEM 103 ( Vol = ITEM 103 (Vol = REMARKS
ITEM 500 ITEM 502
1.3mx1.910mxlm) 2.20m x 2.25m x 2.4)
99.00 245.82 29 11.88 Common Earth
99 245.82 29 11.88
SUMMARY:
GRAND TOTAL ITEM 500(1)c = 99.00 L.m.
GRAND TOTAL ITEM 103(1)a = 1,369.20 cu. M
GRAND TOTAL ITEM 502 = 29.00 unit
LET)
REMARKS
Common Earth
ITEM 506
TABULATION AND COMPUTATION OF QUANTITIES
A = ((.5m+h/2)/2)xh+(0.50m.x0.60m.) = V = AxL
Station Length Height End Area (A1+A2)/2 Volume REMARKS
-0+002.50 3.00 3.30
1235.00 3.30 4075.50 Prop. Headwall Right
0+002.50 3.00 3.30
0+000.00 0.00 0.30
0.00 0.30 0.00 Prop. Embankment Protection Right
0+000.00 0.00 0.30
0+000.00 0.00 0.30
0.00 0.30 0.00 Prop. Embankment Protection Left
0+000.00 0.00 0.30
4075.50
TOTAL= 4076 cu.m.
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
0+000 0 1.17
0+020 20 2.4 1.2 24.00 0 0.59 11.80
0+040 20 3.59 3 60.00 0 0 0.00
0+060 20 0 1.8 36.00 1.59 0.8 16.00
0+080 20 0 0 0.00 1.66 1.63 32.60
0+100 20 2.19 1.1 22.00 0.5 1.08 21.60
0+120 20 0 1.1 22.00 4.05 2.28 45.60
0+140 20 3.64 1.82 36.40 0 2.03 40.60
0+160 20 0.07 1.86 37.20 0.44 0.22 4.40
0+180 20 0.5 0.29 5.80 0.08 0.26 5.20
0+200 20 3.84 2.17 43.40 0 0.04 0.80
0+220 20 2.25 3.05 61.00 0 0 0.00
0+240 20 2.33 2.29 45.80 0 0 0.00
0+260 20 4.92 3.63 72.60 0 0 0.00
0+280 20 0.16 2.54 50.80 3.22 1.61 32.20
0+300 20 3.76 1.96 39.20 0 1.61 32.20
0+320 20 2.7 3.23 64.60 0 0 0.00
0+340 20 0 1.35 27.00 5.15 2.58 51.60
0+360 20 5.46 2.73 54.60 0 2.58 51.60
0+380 20 0.88 3.17 63.40 1.25 0.63 12.60
0+400 20 0.65 0.77 15.40 0.24 0.75 15.00
0+420 20 1.38 1.02 20.40 0 0.12 2.40
0+440 20 2.02 1.7 34.00 2.54 1.27 25.40
0+460 20 1.43 1.73 34.60 2.59 2.57 51.40
0+480 20 1.7 1.57 31.40 0.19 1.39 27.80
0+500 20 3.55 2.63 52.60 0 0.1 2.00
0+520 20 1.36 2.46 49.20 0.1 0.05 1.00
0+540 20 0.84 1.1 22.00 0.53 0.32 6.40
0+560 20 1.34 1.09 21.80 0.96 0.75 15.00
0+580 20 2.74 2.04 40.80 0.13 0.55 11.00
0+600 20 3.73 3.24 64.80 0.19 0.16 3.20
0+620 20 3.22 3.48 69.60 0.48 0.34 6.80
0+640 20 0.38 1.8 36.00 0.62 0.55 11.00
0+660 20 0.91 0.65 13.00 2.89 1.76 35.20
0+680 20 1.05 0.98 19.60 0.04 1.47 29.40
0+700 20 0.32 0.69 13.80 0.42 0.23 4.60
0+720 20 3.47 1.9 38.00 0.32 0.37 7.40
0+740 20 1.45 2.46 49.20 0.04 0.18 3.60
0+760 20 1.17 1.31 26.20 0 0.02 0.40
0+780 20 1.98 1.58 31.60 0.04 0.02 0.40
0+800 20 3.39 2.69 53.80 0.08 0.06 1.20
Roadway Excavation 41
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREAAREA CUTVOLUME(mEND AREA AREA FILLVOLUME(m)
0+820 20 5.23 4.31 86.20 0.1 0.09 1.80
0+840 20 1.74 3.49 69.80 0.38 0.24 4.80
0+860 20 1.35 1.55 31.00 0.81 0.6 12.00
0+880 20 1.48 1.42 28.40 0 0.41 8.20
0+908 28 2.54 2.01 56.28 0 0 0.00
TOTAL VOLUME (CU.M.)= ### TOTAL VOLUME (CU.M. 2,702.13
SUMMARY
COMMON EARTH(C.E.)= ###
EMBANKMENT= ###
Roadway Excavation 42
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
14357.41
Roadway Excavation 43
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 44
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 45
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 46
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 47
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 48
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 49
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
Roadway Excavation 50
COMPUTATION OF QUANTITIES FOR ITEMS 102 AND 104
ITEM 102- Roadway Excavation (C.E.) ITEM 104- Embankment
STATIONS DIST.END AREA VOLUME(mEND AREA
AREA CUT AREA FILL
VOLUME(m)
CHECKED :
JONATHAN T. BOBITA
ENGINEER II
Roadway Excavation 51
VOLUME(m)
0
20
40
60
80
100
120
140
160
180
200
220
240
260
280
300
320
340
360
380
400
420
440
Roadway Excavation 52
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 53
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 54
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
3637 ###
3660 ###
3680 ###
3691 ###
###
###
###
###
Roadway Excavation 55
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 56
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 57
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 58
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 59
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 60
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 61
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
Roadway Excavation 62
Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
Repair/Rehabilitation/Improvement of San Isidro Road
San Isidro, Abra
Project Name and Location
Stations:
Length: 4940.00 m
MARK-UPS
TOTAL MARK-UP TOTAL
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT INDIRECT
ITEM DIRECT COST VAT[3] COST
NO. OCM[1] PROFIT MOB.\ DEMOB.[2] % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12)
A.1.1(8) PROVISION OF FIELD OFFICE FOR THE ENGINEER (RENTAL BASIS) 8.97 mos. P 176,069.47 10.00% 0.00% 10.00% P 14,085.56 P 9,507.75 P 23,593.31
102(2)a ROADWAY EXCAVATION (COMMON EARTH) 4,940.00 cu.m. P 702,920.83 12.00% 10.00% 0.00% 22.00% P 140,584.17 P 42,175.25 P 182,759.42
103(1)a STRUCTURE EXCAVATION 1,369.20 cu.m. P 314,138.29 12.00% 10.00% 0.00% 22.00% P 62,827.66 P 18,848.30 P 81,675.96
104(1)a EMBANKMENT FROM EXCAVATION 2,702.13 cu.m. P 239,814.09 12.00% 10.00% 0.00% 22.00% P 47,962.82 P 14,388.85 P 62,351.67
105 SUB-GRADE PREPARATION 24,700.00 sq.m. P 365,354.17 12.00% 10.00% 0.00% 22.00% P 73,070.83 P 21,921.25 P 94,992.08
201 AGGREGATE BASE COURSE 3,705.00 cu.m. P 3,456,209.25 12.00% 10.00% 0.00% 22.00% P 691,241.85 P 207,372.56 P 898,614.41
311(1)a.1 PORTLAND CEMENT CONCRETE PAVEMENT(0.15 m ) 24,700.00 sq.m. P 17,363,716.91 12.00% 10.00% 0.00% 22.00% P 3,472,743.38 P 1,041,823.01 P 4,514,566.39
502 INLETS/CATCHBASINS 29.00 each P 474,361.87 12.00% 10.00% 0.00% 22.00% P 94,872.37 P 28,461.71 P 123,334.08
500(1)c PIPE CULVERTS AND STORM DRAINS (910 mm ) 99.00 l.m. P 414,728.24 12.00% 10.00% 0.00% 22.00% P 82,945.65 P 24,883.69 P 107,829.34
506 STONE MASONRY 4,076.00 cu.m. P 14,651,225.08 12.00% 10.00% 0.00% 22.00% P 2,930,245.02 P 879,073.51 P 3,809,318.53
#REF! #REF! #REF! #REF! #REF! 10.00% 0.00% 10.00% #REF! #REF! #REF!
Four Million Nine Hundred Seventy Thousand Six Hundred Seventy Seven Pesos and Five Cents
(13) (14)
P 199,662.740 P 22,267.22
P 885,692.600 P 179.29
P 395,808.340 P 289.08
P 302,179.260 P 111.83
P 460,161.000 P 18.63
P 4,354,819.950 P 1,175.39
P 21,878,272.000 P 885.76
P 597,696.090 P 20,610.21
P 522,557.640 P 5,278.36
P 18,460,530.080 P 4,529.08
#REF! #VALUE!
#REF!
nd Six Hundred Seventy Seven Pesos and Five Cents
LORETO B. DACOROON
CARETAKER
#VALUE!
#VALUE!
#VALUE! MRK UP