DETAILED UNIT PRICE ANALYSIS (DUPA)

Name of Project : ROAD UPGRADING OF VIRA-CAGANAYAN-TINEG 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.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :

Sub - Total for 1

Name and Specification Unit Quantity Unit Cost Amount

2. Equipment :

PROVIDE SURVEYING INSTRUMENT

Total Station Complete with Accessories ( Rental Basis) ls. 1 P 90,000.00 P 90,000.00

Sub - Total for 2 P 90,000.00

Name and Specification Unit Unit Cost Quantity Amount

3. Materials :

Sub - Total for 3

Direct Cost P 90,000.00
OCM/CP 8% P 7,200.00
VAT 5% P 4,860.00
Total Item Cost P 102,060.00
Unit Cost P 102,060.00
Total Adjusted Cost P 102,060.00
ITEM A.1.3 - ASSISTANCE TO THE ENGINEER
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer
Quantity = 2.98 mos.

No. of
Name and Specification No. of Hours Hourly Rate Amount
Person
1. Labor :
Geodetic Engineer 1 716.00 P 117.34 P 84,011.86
Instrument Man 1 716.00 P 71.95 P 51,516.20
Rodman / Axeman 2 716.00 P 40.15 P 57,494.80

Sub - Total for 1 P 193,022.86

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 193,022.86
OCM/CP 8% P 15,441.83
VAT 5% P 10,423.23
Total Item Cost P 218,887.92
Unit Cost P 73,370.25
Total Adjusted Cost P 218,887.91
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 1,710.28 P 13,288.90
Safety Shoes man-day 2.77 P 1,710.28 P 4,737.48
Safety Helmet man-day 0.25 P 1,710.28 P 427.57

Sub - Total for 3 P 18,453.95

Direct Cost P 108,458.73
OCM/CP 8% P 8,676.70
VAT 5% P 5,856.77
Total Item Cost P 122,992.20
Unit Cost P 20,613.22
Total Adjusted Cost P 122,992.21
ITEM 105(1)a - SUB-GRADE PREPARATION
Unit of Measurement = sq.m. Quantity = 42,394.00 sq.m.
Output/Hour = 300 sq.m./hr Duration = 141.31 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 141.31 P 71.95 P 10,167.49
Laborers 2 141.31 P 40.15 P 11,347.46

Sub - Total for 1 P 21,514.96

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader (G710A) 1 141.31 P 2,173.00 P 307,073.87
Vibratory Road Roller 1 141.31 P 1,846.00 P 260,864.41
Water Truck 1 35.33 P 1,065.00 P 37,624.68

Sub - Total for 2 P 605,562.96

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 627,077.92
OCM/CP 20% P 125,415.58
VAT 5% P 37,624.67
Total Item Cost P 790,118.17
Unit Cost P 18.63
Total Adjusted Cost P 789,800.22
ITEM 201(1) - AGGREGATE BASE COURSE
Unit of Measurement = cu.m. Quantity = 6,359.10 cu.m.
Output/Hour = 50 cu.m./hr Duration = 127.18 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 127.18 P 71.95 P 9,150.74
Laborers 2 127.18 P 40.15 P 10,212.71

Sub - Total for 1 P 19,363.46

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Motorized Road Grader 1 127.18 P 2,173.00 P 276,366.49
Vibratory Road Roller 1 127.18 P 1,846.00 P 234,777.97
Water Truck 1 31.80 P 1,065.00 P 33,862.21

Sub - Total for 2 P 545,006.67

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Aggregate Base Course Material cu.m. 7,312.97 P 761.00 P 5,565,166.37
w/ 15% Shrinkage Factor

Sub - Total for 3 P 5,565,166.37

Direct Cost P 6,129,536.49
OCM/CP 20% P 1,225,907.30
VAT 5% P 367,772.19
Total Item Cost P 7,723,215.98
Unit Cost P 1,214.51
Total Adjusted Cost P 7,723,190.54
ITEM 311(1)a - PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m )

Unit of Measurement = sq.m. Quantity = 27,511.00 sq.m.

Output/Hour = 80.5 sq.m./hr Duration = 341.75 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 341.75 P 71.95 P 24,589.02
Skilled Laborers 4 341.75 P 52.06 P 71,166.34
Laborers 12 341.75 P 40.15 P 164,655.90

Sub - Total for 1 P 260,411.27

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
Transit Mixer 4 341.75 P 1,318.00 P 1,801,714.19
Batching Plant (30 cu.m. cap.) 1 341.75 P 1,759.50 P 601,311.86
Payloader 1 341.75 P 1,733.00 P 592,255.44
Concrete Screeder (5.5 HP) 1 341.75 P 545.00 P 186,254.60
Water Truck 1 341.75 P 1,065.00 P 363,965.40
Concrete Vibrator 2 341.75 P 91.25 P 62,369.66
Concrete Saw, Blade dia 14" 1 341.75 P 32.63 P 11,151.35
Bar Cutter ( Single Phase) 1 34.18 P 219.75 P 7,509.99
Minor Tools (5% of Labor) P 13,020.56

Sub - Total for 2 P 3,639,553.05

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Reinforcing Steel Bars kgs. 10,729 P 35.00 P 375,515.00
Curing Compound lit. 7,978 P 49.00 P 390,922.00
Asphalt Sealant lit. 3,301 P 47.00 P 155,147.00
Steel Forms (rental) l.m. 12,655 P 58.00 P 733,990.00
Sand cu.m. 3,026 P 725.00 P 2,193,850.00
Gravel cu.m. 5,502 P 752.00 P 4,137,504.00
Cement bag 52,271 P 277.00 P 14,479,067.00
Concrete saw (diamond blade 14") pc. 4.13 P 8,000.00 P 33,040.00
Pipe Sleeve,1"dia l.m. 236.59 P 34.33 P 8,122.13
Grease/tar lit. 154.06 P 300.00 P 46,218.00

Sub - Total for 3 P 22,553,375.13

Direct Cost P 26,453,339.45
OCM/CP 20% P 5,290,667.89
VAT 5% P 1,587,200.37
Total Item Cost P 33,331,207.71
Unit Cost P 1,211.55
Total Adjusted Cost P 33,330,952.05
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 40.00 P 5,920.00
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 15,300.00

Direct Cost P 18,583.20
OCM/CP 8% P 1,486.66
VAT 5% P 1,003.49
Total Item Cost P 21,073.35
Unit Cost P 7,024.45
Total Adjusted Cost P 21,073.35
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 12.00 P 1,212.00 P 29,088.00

Backhoe
One Bagger
Vibratory Road Roller

Sub - Total for 2 P 29,088.00

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :

Sub - Total for 3 P -

Direct Cost P 29,088.00
OCM/CP P -
VAT 5% P 1,454.40
Total Item Cost P 30,542.40
Unit Cost P 30,542.40
Total Adjusted Cost P 30,542.40
ITEM 600(1)a - CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE)
Unit of Measurement = ln.m. Quantity = 5,550.00 ln.m.
Output/Hour = 10.3 ln.m./hr Duration = 539.00 Hr.

No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 539.00 P 71.95 P 38,781.05
Skilled Laborers 4 539.00 P 52.06 P 112,241.36
Laborers 8 539.00 P 40.15 P 173,126.80

Sub - Total for 1 P 324,149.21

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
2. Equipment :
1 Bagger Conc. Mixter 1 539.00 P 172.00 P 92,708.00
Concrete Vibrator 1 539.00 P 91.25 P 49,183.75
Water Truck 0.05 539.00 P 1,065.00 P 28,701.75
Minor Tools (10% of Labor) P 32,414.92

Sub - Total for 2 P 203,008.42

Total (1+2) P 527,157.63
Output per hour = 10.30 /hr
Unit Cost = P 94.98 /cu.m.

Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Form Lumber (4 uses) 11.470 bdft. 15,914.63 P 40.00 P 636,585.00
Sand 0.070 cu.m. 388.5 P 725.00 P 281,662.50
Gravel 0.140 cu.m. 777.00 P 752.00 P 584,304.00
Portland Cement 1.290 bags 7,159.50 P 277.00 P 1,983,181.50
Plywood 1/2"x4"x8'(4 uses) 0.140 pcs 194.25 P 680.00 P 132,090.00
CWN(1kg/100bd. Ft of Lumber) kg 159.15 P 65.00 P 10,344.75
Miscellaneous (2% of Materials) P 72,563.36

Sub - Total for 3 P 3,700,731.11

Direct Cost P 4,227,888.74
OCM/CP 20% P 845,577.75
VAT 5% P 253,673.32
Total Item Cost P 5,327,139.81
Unit Cost P 959.85
Total Adjusted Cost P 5,327,167.50
 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 Rent 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 90,000.00
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer P - P 193,022.86 P -
B.5 PROJECT BILLBOARDS/SIGNBOARD P 15,300.00 P 3,283.20 P -
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM P 18,453.95 P 90,004.78 P -
B.9 MOBILIZATION/DEMOBILIZATION P - P 29,088.00
105(1)a SUB-GRADE PREPARATION P - P 21,514.96 P 605,562.96
201(1) AGGREGATE BASE COURSE P 5,565,166.37 P 19,363.46 P 545,006.67
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) P 22,553,375.13 P 260,411.27 P 3,639,553.05
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) P 3,700,731.11 P 324,149.21 P 203,008.42
P 31,942,526.56 P 1,044,210.93 P 5,433,637.46
P (571.39)
P 31,941,955.17 48,250,133.64

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 102,060.00
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer mos. 2.98 P 73,370.25
B.5 PROJECT BILLBOARDS/SIGNBOARD 2.50 ea 3.00 P 7,024.45
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM mos. 5.97 P 20,613.22
B.9 MOBILIZATION/DEMOBILIZATION 2.00 L.S 1.00 P 30,542.40
105(1)a SUB-GRADE PREPARATION 17.66 sq.m. 42,394.00 P 18.63
201(1) AGGREGATE BASE COURSE 15.90 cu.m. 6,359.10 P 1,214.51
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 42.72 sq.m. 27,511.00 P 1,211.55
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN 67.38 ln.m. 5,550.00 P 959.85
148.16
say 148 DAYS
say

AGG. TAX 18,591.97 12.5

P 232,399.56
50000000

days of manpower 1710.282799689440 -

qty. of PSH
hours of manpower 13682.2623975155
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 725.00 SAND
P 752.00 GRAVEL
P 277.00 CEMENT
P 35.00 RSB 40
P 761.00 BASE COURSE
#DIV/0! BOULDER
#REF! RCPC
Unit Cost
 L 340 50,000,000.00
W 5 -
thick(201) 0.1
Area= 1700 sq.m.
170 cu.m.

141.313333333
282.626666667
423.94 52.9925
127.182
254.364

381.546 47.69325
341.751552795
1367.00621118
4101.01863354
5809.77639752 726.22204969

1,211.56
2.5
2.5
2.5
7.5
2.36666667
 539
2156
4312
7007 875.875
SUMMARY
MARK-UP VAT COST/ITEM
P 11,759.58 P 7,937.72 P 166,692.10
P - P 19,819.24 P 416,203.99
P 7,200.00 P 4,860.00 P 102,060.00
P 15,441.83 P 10,423.23 P 218,887.92
P 1,486.66 P 1,003.49 P 21,073.35
P 8,676.70 P 5,856.77 P 122,992.20
P - P 1,454.40 P 30,542.40
P 125,415.58 P 37,624.67 P 790,118.17
P 1,225,907.30 P 367,772.19 P 7,723,215.98
P 5,290,667.89 P 1,587,200.37 P 33,331,207.71
P 845,577.75 P 253,673.32 P 5,327,139.81
P 7,532,133.29 P 2,297,625.40 P 48,250,133.62
P 48,249,562.25
(571.39)

ADJ.COST/ITEM %
P 166,692.0800 1 0.35 35905.421
P 416,203.9900 2 0.86 35905.421
P 102,060.0000 3 0.21 35905.421
P 218,887.9100 4 0.45 35905.421
P 21,073.3500 11 0.04 35905.421
P 122,992.2100 5 0.25 35905.421
P 30,542.4000 10 0.06 35905.421
P 789,800.2200 6 1.64 35905.421
P 7,723,190.5400 7 16.01 35905.421
P 33,330,952.0500 8 69.08 35905.421
P 5,327,167.5000 9 11.04 35905.421
P 48,249,562.25 100.00 DIFF
 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
Provision of Combined Field Office, Laboratory and Living Quarters
A.1.1(6) 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 Bare Rental
A.1.2(2) Basis mos. 5.97 P 69,754.86 P 416,203.990
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer ls. 1.00 P 102,060.00 P 102,060.000
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer mos. 2.98 P 73,370.25 P 218,887.910
B.5 PROJECT BILLBOARDS/SIGNBOARD ea 3.00 P 7,024.45 P 21,073.350
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM mos. 5.97 P 20,613.22 P 122,992.210
B.9 MOBILIZATION/DEMOBILIZATION L.S 1.00 P 30,542.40 P 30,542.400
105(1)a SUB-GRADE PREPARATION sq.m. 42,394.00 P 18.63 P 789,800.220
201(1) AGGREGATE BASE COURSE cu.m. 6,359.10 P 1,214.51 P 7,723,190.540
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) sq.m. 27,511.00 P 1,211.55 P 33,330,952.050
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) ln.m. 5,550.00 P 959.85 P 5,327,167.500
Total : P 48,249,562.25
DIRECT COST % Total Project
1. Labor P 1,044,210.93 2.09 Cost (Direct &
2. Equipment P 5,433,637.46 10.87 Indirect Cost) :
3. Materials P 31,941,955.17 63.88
P 48,249,562.25
4. Project Supervision
Total Direct Cost P 38,419,803.56 76.84
INDIRECT COST
1. Mark-up(OCM, Profit) P 7,532,133.29 15.06
2. VAT P 2,297,625.40 4.60
3. Quality Control
4. Eng'g & Administrative Overhead P 1,750,000.00 3.50
5. Construction Contigency P 437.75 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 11,580,196.44 23.16
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 416,204.00 2 P 416,203.99
P 102,060.00 3 P 102,060.00
P 218,887.91 4 P 218,887.91
P 21,073.35 5 P 21,073.35 P -
P 122,992.21 6 P 122,992.21
P 30,542.40 7 P 30,542.40 P -
P 789,800.22 8 P 789,800.22 P -
P 7,723,190.54 9 P 7,723,190.54 P (0.00)
P 33,330,952.05 10 P 33,330,952.05
P 5,327,167.50 11 P 5,327,167.50 P -
#VALUE!
#VALUE!

ABC 48,249,562.25
50,000,000.00 -

P -

70800
 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.
ROAD UPGRADING OF VIRA-CAGANAYAN-TINEG
Name of Project : Thickness : 0.20 m.
ROAD
Net Length : 4,510.00 m .
Road Section I.D. : Type Structure : PCCP
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
Provision of Combined Field Office, Laboratory and Living Quarters
A.1.1(6) Building for the Engineer (Rental Basis)
0.35

A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental 0.86 Motorized Road Grader (G710A) 1
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer 0.21 Vibratory Road Roller 1
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 0.45 Water Truck 1
Transit Mixer 2
PART B OTHER GENERAL REQUIREMENTS Bar Cutter ( Single Phase) 1
B.5 PROJECT BILLBOARDS/SIGNBOARD 0.04 Payloader 1
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 0.25 Concrete Screeder (5.5 HP) 1
B.9 MOBILIZATION/DEMOBILIZATION 0.06 Water Truck 1
Concrete Vibrator 1
PART C EARTHWORKS Concrete Saw, Blade dia 14" 1
105(1)a SUB-GRADE PREPARATION 1.64

PART D SUBBASE AND BASE COURSE

201(1) AGGREGATE BASE COURSE 16.01

PART E SURFACE COURSES

311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 69.08

PART H MISCELLANEOUS STRUCTURES

600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 11.04

Total 100.00
Page 1 of 2
1

7
 SUMMARY OF QUANTITIES
ITEM DESCRIPTION QUANTITES UNIT
Provision of Combined Field Office, Laboratory and Living Quarters Building for the
A.1.1(6) Engineer (Rental Basis) 5.97 mos.

A.1.2(2) Provision of 4x4 Pick Up Service Vehicle for the Engineer on Bare Rental Basis 5.97 mos.
A.1.3(2) Provision of Survey Equipment for the Assistance to the Engineer 1.00 ls.
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 2.98 mos.
B.5 PROJECT BILLBOARDS/SIGNBOARD 3.00 ea
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 5.97 mos.
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S
105(1)a SUB-GRADE PREPARATION 42,394.00 sq.m.
201(1) AGGREGATE BASE COURSE 6,359.10 cu.m.
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 27,511.00 sq.m.
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 5,550.00 ln.m.
 UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Course & Fine Aggregates

Volume = 8,528.00 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 9,807.20 cu.m.
Source to Start of Project 28.40
Project Centroid 2.20
TOTAL = 30.60 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 = 8,528.00 / 40% = 21,320.00
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 :
21,320.00
No. of Days Required = = 53.30 days
400.00
1 Bulldozer = 18,392.00 / day x 53.30 = 980,293.60
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
21,320.00
No. of Days = = 88.83 days
240.00
Payloader 1 13864.00 / day x 88.83 1,231,585.33
Screen LS 2 40,000.00
2,251,878.93
TOTAL COST OF PRODUCTION :
Production Unit Cost for Course Aggregate P 264.06 ...adopt Production Cost...
Production Unit Cost for Fine Aggregate P 237.65 ...adopt Production Cost...
1. HAULING
Average Hauling Distance = 30.6 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
2.50 kms. x 60 min./hr.
Loaded Trip = = 10.00 mins.
15 kms./hr.
2.50 kms. x 60 min./hr.
Unloaded Trip = = 6.00 mins.
25 kms./hr.
Mountainous Paved :
28.10 kms. x 60 min./hr.
Loaded Trip = = 84.30 mins.
20 kms./hr.
28.10 kms. x 60 min./hr.
Unloaded Trip = = 56.20 mins.
30 kms./hr.
167.50 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.87 trip
167.50 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.

8,528.00
No of Days Required = = 74.29 days
40.00 x 2.87
Equipment Cost
Payloader = 1.00 13,864.00 /day x 37.14 days = P 514,948.57
Dumptrucks = 4.00 DT 10,816.00 /day x 74.29 days = P 3,213,897.14
P 3,728,845.71

A. GRAVEL
Unit Cost of Hauling = P 437.25 /cu. m.
Production Cost = P 264.06 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 751.31
SAY = P 752.00 /cu. m.
B. SAND
Unit Cost of Hauling = P 437.25 /cu. m.
Production Cost = P 237.65 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Fine Aggregates = P 724.90 /cu. m.
SAY = P 725.00 /cu. m.
 UNIT COST DERIVATION OF SUBBASE/BASE COURSE

Fine Aggregates
Volume = 7,312.97 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 8,409.91 cu.m.
Source to Start of Project 28.40
Project Centroid 2.20
TOTAL = 30.60 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 Unprocessed materials = 7,312.97 / 50% = 14,625.93
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
14,625.93
No. of Days Required = = 36.56 days
400.00
1 Bulldozer = 18,392.00 / day x 36.56 = 672,500.26
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
14,625.93
No. of Days = = 60.94 days
240.00
Payloader 1 13864.00 / day x 60.94 844,891.22
Screen LS 2
1,517,391.48
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse P207.49 ...adopt Production Cost...

1. HAULING
Average Hauling Distance = 30.6 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
2.50 kms. x 60 min./hr.
Loaded Trip = = 10.00 mins.
15 kms./hr.
2.50 kms. x 60 min./hr.
Unloaded Trip = = 6.00 mins.
25 kms./hr.
Mountainous Paved :
28.10 kms. x 60 min./hr.
Loaded Trip = = 84.30 mins.
20 kms./hr.
28.10 kms. x 60 min./hr.
Unloaded Trip = = 56.20 mins.
30 kms./hr.
167.50 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.87 trip
167.50 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.

8,409.91
No of Days Required = = 73.26 days
40.00 x 2.87
Equipment Cost
Payloader = 1.00 13,864.00 /day x 36.63 days = P 507,817.90
Dumptrucks = 4.00 DT 10,816.00 /day x 73.26 days = P 3,169,393.17
P 3,677,211.06

A. AGGREGATE BASE/SUBBASE COURSE

Unit Cost of Hauling = P 502.83 /cu.m.
Production Cost = P 207.49 /cu. m
Aggregate Tax = P 50.00
Unit Cost of Coarse Aggregates = P 760.32 /cu.m.
SAY = P 761.00 /cu.m.
 UNIT COST DERIVATION OF BOULDERS

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

Source to Start of Project 92.24

Project Centroid 2.20
TOTAL = 94.44 Kms.

Source : TUMBAL SAND AND GRAVEL PIT (ABRA RIVER)

Barangay Tumbal, Manabo, Abra

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.50 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 75.00 cu.m.
No. of Days = 0.00 cu.m./ 75.00 = 0.00
say 0.00
Labor = 50.00 Lab. X 0.00 days x 321.20 / day
-
TOTAL COST OF PRODUCTION :
Production Unit Cost for Boulders #DIV/0! #DIV/0!

2. Equipment Cost :
Average Hauling Distance = 94.44 kms.
Loading Time = 6 min.
Unloading Time = 3 min.
Slack Time = 6 min.
Mountainous Unpaved :
2.20 kms. x 60 min./hr.
Loaded Trip = = 8.80 mins.
15 kms./hr.
2.20 kms. x 60 min./hr.
Unloaded Trip = = 5.28 mins.
25 kms./hr.

Mountainous Paved :
92.24 kms. x 60 min./hr.
Loaded Trip = = 276.72 mins.
20 kms./hr.
92.24 kms. x 60 min./hr.
Unloaded Trip = = 184.48 mins.
30 kms./hr.
490.28 mins.

mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.98 trip
490.28 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.

-
No of Days Required = = 0.00 days
40.00 x 0.98
0.00 days

Payloader = 1.00 13,864.00 /day x 0.00 days = P -

Dumptrucks = 4.00 DT 10,816.00 /day x 0.00 days = P -
P -

A. BOULDERS
Unit Cost of Hauling = #DIV/0! /cu.m.
Production Cost = #DIV/0! #DIV/0!
Aggregate Tax = P 50.00 /cu.m.
Unit Cost of Boulders (Class A) = #DIV/0! /cu.m.
SAY = #DIV/0! /cu.m.
 UNIT COST DERIVATION OF CEMENT

Cement
Quantity Required = 52,271.00 bags

Source to Start of Project 49.00

Project Centroid 2.20
TOTAL = 51.20 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 :
2.20 kms. x 60 min./hr.
Loaded Trip = = 8.80 mins.
15 kms./hr.
2.20 kms. x 60 min./hr.
Unloaded Trip = = 5.28 mins.
25 kms./hr.
Mountainous Paved :
49.00 kms. x 60 min./hr.
Loaded Trip = = 147.00 mins.
20 kms./hr.
49.00 kms. x 60 min./hr.
Unloaded Trip = = 98.00 mins.
30 kms./hr.
348.41 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.38 trip
348.41 mins.

52,271.00 bags
No of Days Required = =
480.00 mins./day CT x 250.00 151.77 days
x 1
348.41 mins./trip trip

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 151.77 days = P 1,338,004.32

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 37.94 days = P 73,122.79
P 1,411,127.11

A. CEMENT
Cost/bag at Source 250.00 /bag
P 1,411,127.11
Unit Cost of Hauling = 27.00 /bag
52,271.00
Total Cost of Cement = 277.00 /bag
SAY = 277.00 /bag
 UNIT COST DERIVATION OF REINFORCING STEEL BAR

Reinforcing Steel Bar

Quantity Required = 10,729.00 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 49.00
Project Centroid 2.20
TOTAL = 460.20 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 :
2.20 kms. x 60 min./hr.
Loaded Trip = = 8.80 mins.
15 kms./hr.
2.20 kms. x 60 min./hr.
Unloaded Trip = = 5.28 mins.
25 kms./hr.
Mountainous Paved :
49.00 kms. x 60 min./hr.
Loaded Trip = = 147.00 mins.
20 kms./hr.
49.00 kms. x 60 min./hr.
Unloaded Trip = = 98.00 mins.
30 kms./hr.
1487.40 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 0.32 trip
1487.40 mins.

10,729.00 kgs.
No of Days Required = = 5.54 days
0.32 trip x 6,000.00 kgs.

Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 1.39 days = P 12,210.16

Labor Cost
6 Laborers = 6.00 x 321.20 /day x 5.54 days = P 10,676.69
P 22,886.85

A. Reinforcing Steel Bar

Cost/kg at Source (GRADE 40) 33.00 /kg
P 22,886.85
Unit Cost of Hauling = 2.13 /kg
10,729.00
Total Cost of RSB = 35.13 /kg
SAY = 35.00 /kg
 UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT

Reinforced Concrete Pipe Culvert

Quantity Required = #REF! pcs.

Source to Start of Project 49.00

Project Centroid 2.20
TOTAL = 51.2 Kms.

Cycle Time
SOURCE : Bangued, Abra
Average Hauling Distance = 51.2 kms.
Loading Time = 15 min.
Unloading Time = 15 min.
Slack Time = 6 min.

Paved :
49.00 kms. x 60 min./hr.
Loaded Trip = = 117.60 mins.
25 kms./hr.
49.00 kms. x 60 min./hr.
Unloaded Trip = = 84.00 mins.
35 kms./hr.
Mountainous Unpaved :
2.20 kms. x 60 min./hr.
Loaded Trip = = 6.60 mins.
20 kms./hr.
2.20 kms. x 60 min./hr.
Unloaded Trip = = 4.40 mins.
30 kms./hr.
248.60 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 1.93 trip
248.60 mins.

#REF! ln.m.
No of Days Required = = #REF! days
1.93 trip x 10.00 pcs.
say #REF! days
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x #REF! days = #REF!
1 Chain Block = 1.00 CB 500.00 /day x #REF! days = #REF!

Labor Cost
6 Laborers = 6.00 x 321.20 /day x #REF! days = #REF!
#REF!

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
#REF!
Unit Cost of Hauling = #REF! /pc
#REF!
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = #REF! /pc
SAY = #REF! /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
51.20
 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.
 ### -

256

40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 ITEM 311(1)a
PORTLAND CEMENT CONCRETE PAVEMENT

TABULATION AND COMPUTATION OF QUANTITIES FOR PCCP

TOTAL
PCCP
STATION TO STATION
LENGTH (m)WIDTH (m) ROAD DESCRIPTIONITEM 105 (m)
ITEM 201 (m)
ITEM 311 (m)
WIDTH
Length x Length x Total Length x
Total Road Road Width x PCCP
Width 0.15 WIDTH
0+000 ### 4,510.00 6.10 9.40 Prop. PCCP 42,394.00 6,359.10 27,511.00
Total LENGTH= 4,510.00 TOTA 42,394.00 6,359.10 27,511.00

ITEM 105 - SUB-GRADE PREPARATION

= 42,394.00 Sq.m.

ITEM 201 - AGGREGATE BASE COURSE

= 6,359.10 Cu.m.

ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT

= ### Sq.m.
 198.9

### -

256

40
239 1085
438840 439060 437595 438680
220 1085
438880 438680
 ITEM 600 SEC 7
CONCRETE CURB AND GUTTER (.65m)

STATION LENGTH (m)

000+000.00 002+775.00 2,775.00
000+000.00 002+775.00 2,775.00
GRAND TOTAL = 5,550.00
(.65m)

LOCATION
Left
Right
Ln.m -
 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
0+137.50 2.50 0.81
0+137.50 1.00 0.33
35.50 0.33 11.72 Prop. Embankment Pro
0+173.00 1.00 0.33
0+137.50 1.00 0.33
35.50 0.33 11.72 Prop. Embankment Pro
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
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 CUTVOLUME(m Af AREA FILL
VOLUME(m)
0+000 1.08 0.24
0+020 ### 10.68 5.88 117.60 0.12 2.40
0+040 ### 3.17 6.93 138.60 0.3 0.15 3.00
0+060 ### 1.01 2.09 41.80 0.34 0.32 6.40
0+080 ### 3.25 2.13 42.60 0.17 3.40
0+100 ### 1.61 2.43 48.60 0.22 0.11 2.20
0+120 ### 1.88 1.75 35.00 0.2 0.21 4.20
0+140 ### 2.65 2.27 45.40 0.1 2.00
0+160 ### 4.74 3.7 74.00 0 0.00
0+180 ### 5.41 5.08 101.60 0 0.00
0+200 ### 8.68 7.05 141.00 0 0.00
0+220 ### 0.8 4.74 94.80 4.34 2.17 43.40
0+240 ### 5.47 3.14 62.80 1.48 2.91 58.20
0+260 ### 3.46 4.47 89.40 0.74 14.80
0+280 ### 4.21 3.84 76.80 0.97 0.49 9.80
0+300 ### 13.94 9.08 181.60 1.01 0.99 19.80
0+320 ### 16.88 15.41 308.20 0.51 10.20
0+340 ### 8.94 12.91 258.20 0 0.00
0+360 ### 5.99 7.47 149.40 0 0.00
0+380 ### 6.67 6.33 126.60 0 0.00
0+400 ### 1.2 3.94 78.80 0 0.00
0+420 ### 2.63 1.92 38.40 0 0.00
0+440 ### 2 2.32 46.40 0.06 0.03 0.60
0+460 ### 0.96 1.48 29.60 0.75 0.41 8.20
0+480 ### 2.16 1.56 31.20 0.2 0.48 9.60
0+500 ### 0.95 1.56 31.20 0.74 0.47 9.40
0+520 ### 4.8 2.88 57.60 0.97 0.86 17.20
0+540 ### 9.8 7.3 146.00 0.03 0.5 10.00
0+560 ### 9.19 9.5 190.00 0.39 0.21 4.20
0+580 ### 3.32 6.26 125.20 0.4 0.4 8.00
0+600 ### 7.23 5.28 105.60 0.1 0.25 5.00
0+620 ### 2.46 4.85 97.00 0.19 0.15 3.00
0+640 ### 6.19 4.33 86.60 0.1 2.00
0+660 ### 2.92 4.56 91.20 0 0.00
0+680 ### 4.74 3.83 76.60 0.54 0.27 5.40
0+700 ### 5.33 5.04 100.80 0.53 0.54 10.80
0+720 ### 9.71 7.52 150.40 0.38 0.46 9.20
0+740 ### 10.61 10.16 203.20 0.43 0.41 8.20
0+760 ### 17.3 13.96 279.20 0.1 0.27 5.40
0+780 ### 9.67 13.49 269.80 0.11 0.11 2.20
0+800 ### 14.96 12.32 246.40 0.06 1.20
0+820 ### 24.53 19.75 395.00 0 0.00
0+840 ### 15.68 20.11 402.20 0 0.00
0+860 ### 9.71 12.7 254.00 0 0.00
0+880 ### 7.16 8.44 168.80 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+900 ### 5.29 6.23 124.60 0 0.00
0+920 ### 6.31 5.8 116.00 0 0.00
0+940 ### 13.62 9.97 199.40 0 0.00
0+960 ### 11.1 12.36 247.20 0 0.00
0+980 ### 4.72 7.91 158.20 0.37 0.19 3.80
1+000 ### 3.12 3.92 78.40 0.19 3.80
1+020 ### 6.1 4.61 92.20 0 0.00
1+040 ### 2.7 4.4 88.00 0.38 0.19 3.80
1+060 ### 3.87 3.29 65.80 0.19 3.80
1+080 ### 2.35 3.11 62.20 0.88 0.44 8.80
1+100 ### 6.56 4.46 89.20 2.25 1.57 31.40
1+120 ### 3.61 5.09 101.80 0.4 1.33 26.60
1+140 ### 0.63 2.12 42.40 1.33 0.87 17.40
1+160 ### 0.27 0.45 9.00 1.02 1.18 23.60
1+180 ### 0.2 0.24 4.80 0.34 0.68 13.60
1+200 ### 2.11 1.16 23.20 0.17 3.40
1+220 ### 4.51 3.31 66.20 0 0.00
1+240 ### 3.92 4.22 84.40 0 0.00
1+260 ### 0.81 2.37 47.40 2.02 1.01 20.20
1+280 ### 1.63 1.22 24.40 0.71 1.37 27.40
1+300 ### 0.82 16.40 2.27 1.49 29.80
1+320 ### 3.14 1.57 31.40 1.33 1.8 36.00
1+340 ### 5.62 4.38 87.60 1.81 1.57 31.40
1+360 ### 6.31 5.97 119.40 2.39 2.1 42.00
1+380 ### 4.02 5.17 103.40 0.42 1.41 28.20
1+400 ### 5.05 4.54 90.80 0.21 0.32 6.40
1+420 ### 5.03 5.04 100.80 0.11 2.20
1+440 ### 4.62 4.83 96.60 0.21 0.11 2.20
1+460 ### 4.18 4.4 88.00 0.74 0.48 9.60
1+480 ### 3.4 3.79 75.80 1.44 1.09 21.80
1+500 ### 2.88 3.14 62.80 1.78 1.61 32.20
1+520 ### 0.88 1.88 37.60 2.11 1.95 39.00
1+540 ### 0.84 0.86 17.20 1.35 1.73 34.60
1+560 ### 2.78 1.81 36.20 0.25 0.8 16.00
1+580 ### 4.68 3.73 74.60 0.13 2.60
1+600 ### 6.04 5.36 107.20 0 0.00
1+620 ### 4.66 5.35 107.00 0 0.00
1+640 ### 3.8 4.23 84.60 4.79 2.4 48.00
1+660 ### 5.41 4.61 92.20 1.5 3.15 63.00
1+680 ### 2.37 3.89 77.80 1.75 1.63 32.60
1+700 ### 2.1 2.24 44.80 2.15 1.95 39.00
1+720 ### 2.18 2.14 42.80 1.9 2.03 40.60
1+740 ### 1.8 1.99 39.80 2.34 2.12 42.40
1+760 ### 0.72 1.26 25.20 2.5 2.42 48.40
1+780 ### 1.02 0.87 17.40 0.4 1.45 29.00
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+800 ### 5 3.01 60.20 0.1 0.25 5.00
1+820 ### 2.3 3.65 73.00 0.6 0.35 7.00
1+840 ### 4.7 3.5 70.00 0.2 0.4 8.00
1+860 ### 3.89 4.3 86.00 0.22 0.21 4.20
1+880 ### 3.4 3.65 73.00 0.2 0.21 4.20
1+900 ### 3.6 3.5 70.00 0.1 0.15 3.00
1+920 ### 12.5 8.05 161.00 0.05 1.00
1+940 ### 3.93 8.22 164.40 0.18 0.09 1.80
1+960 ### 2.9 3.42 68.40 0.22 0.2 4.00
1+980 ### 3.1 3 60.00 0.25 0.24 4.80
2+000 ### 2.35 2.73 54.60 6.08 3.17 63.40
2+020 ### 1.25 1.8 36.00 6.33 6.21 124.20
2+040 ### 3.12 2.19 43.80 6.64 6.49 129.80
2+060 ### 5.55 4.34 86.80 0.08 3.36 67.20
2+080 ### 10.82 8.19 163.80 0.04 0.80
2+100 ### 4.1 7.46 149.20 0 0.00
2+120 ### 0.41 2.26 45.20 1.22 0.61 12.20
2+140 ### 4.85 2.63 52.60 0.61 12.20
2+160 ### 5.63 5.24 104.80 0 0.00
2+180 ### 5.35 5.49 109.80 0 0.00
2+200 ### 4.8 5.08 101.60 0 0.00
2+220 ### 4.14 4.47 89.40 0 0.00
2+240 ### 6.3 5.22 104.40 1.69 0.85 17.00
2+260 ### 6.78 6.54 130.80 1.17 1.43 28.60
2+280 ### 11.09 8.94 178.80 0.14 0.66 13.20
2+300 ### 10.34 10.72 214.40 0.11 0.13 2.60
2+320 ### 4.93 7.64 152.80 2.49 1.3 26.00
2+340 ### 0.81 2.87 57.40 4.22 3.36 67.20
2+360 ### 6.4 3.61 72.20 0.6 2.41 48.20
2+380 ### 6.3 6.35 127.00 0.46 0.53 10.60
2+400 ### 21.18 13.74 274.80 0.23 4.60
2+420 ### 7.82 14.5 290.00 0 0.00
2+440 ### 8.17 8 160.00 0 0.00
2+460 ### 6.5 7.34 146.80 0 0.00
2+480 ### 4.63 5.57 111.40 0.07 0.04 0.80
6+000 ### 5.98 5.31 18691.20 0.13 0.1 352.00
2+520 ### 7.22 6.6 ### 0.07 -243.60
2+540 ### 12.58 9.9 198.00 0 0.00
2+560 ### 9.49 11.04 220.80 0 0.00
2+580 ### 9.47 9.48 189.60 0.3 0.15 3.00
2+600 ### 7.76 8.62 172.40 0.15 3.00
2+620 ### 3.12 5.44 108.80 0.36 0.18 3.60
2+640 ### 1 2.06 41.20 0.54 0.45 9.00
2+660 ### 0.5 10.00 3.32 1.93 38.60
2+680 ### 0 0.00 9.03 6.18 123.60
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+700 ### 0 0.00 6.97 8 160.00
2+720 ### 0 0.00 3.22 5.1 102.00
2+740 ### 2.95 1.48 29.60 5.35 4.29 85.80
2+760 ### 2.12 2.54 50.80 6.23 5.79 115.80
2+780 ### 5.7 3.91 78.20 8.61 7.42 148.40
2+800 ### 4.39 5.05 101.00 3.29 5.95 119.00
2+820 ### 3.14 3.77 75.40 0.47 1.88 37.60
2+840 ### 0.83 1.99 39.80 6.72 3.6 72.00
2+860 ### 1.35 1.09 21.80 4.57 5.65 113.00
2+880 ### 0.6 0.98 19.60 6.67 5.62 112.40
2+900 ### 2.93 1.77 35.40 3.71 5.19 103.80
2+920 ### 3.41 3.17 63.40 4.4 4.06 81.20
2+940 ### 3.56 3.49 69.80 5.39 4.9 98.00
2+960 ### 3.31 3.44 68.80 7.06 6.23 124.60
2+980 ### 5.37 4.34 86.80 6.42 6.74 134.80
3+000 ### 3.4 4.39 87.80 3.41 4.92 98.40
3+020 ### 1.55 2.48 49.60 5.92 4.67 93.40
3+040 ### 4.76 3.16 63.20 6.39 6.16 123.20
3+060 ### 5.91 5.34 106.80 3.41 4.9 98.00
3+080 ### 2.96 59.20 8.2 5.81 116.20
3+100 ### 0 0.00 6.7 7.45 149.00
3+120 ### 8.6 4.3 86.00 3.52 5.11 102.20
3+140 ### 8.64 8.62 172.40 3.73 3.63 72.60
3+160 ### 3.65 6.15 123.00 2.43 3.08 61.60
3+180 ### 3.04 3.35 67.00 3.42 2.93 58.60
3+200 ### 1.6 2.32 46.40 3.56 3.49 69.80
3+220 ### 1.02 1.31 26.20 3.36 3.46 69.20
3+240 ### 0.1 0.56 11.20 5.62 4.49 89.80
3+260 ### 0.4 0.25 5.00 13.83 9.73 194.60
3+280 ### 0.2 4.00 6.08 9.96 199.20
3+300 ### 1.78 0.89 17.80 4.1 5.09 101.80
3+320 ### 0.19 0.99 19.80 4.86 4.48 89.60
3+340 ### 1.99 1.09 21.80 2.91 3.89 77.80
3+360 ### 1 20.00 6.24 4.58 91.60
3+380 ### 0 0.00 1.62 3.93 78.60
3+400 ### 0.9 0.45 9.00 3.91 2.77 55.40
3+420 ### 0.53 0.72 14.40 1.73 2.82 56.40
3+440 ### 10.34 5.44 108.80 0.87 17.40
3+460 ### 13.54 11.94 238.80 1.07 0.54 10.80
3+480 ### 8.78 11.16 223.20 0.54 10.80
3+500 ### 10.26 9.52 190.40 0 0.00
3+520 ### 5.01 7.64 152.80 0 0.00
3+540 ### 14.96 9.99 199.80 0 0.00
3+560 ### 9.45 12.21 244.20 0 0.00
3+580 ### 10.72 10.09 201.80 0.36 0.18 3.60
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+600 ### 4.05 7.39 147.80 2.68 1.52 30.40
3+620 ### 2.03 40.60 7.46 5.07 101.40
3+640 ### 6.11 3.06 61.20 2.92 5.19 103.80
3+660 ### 0.42 3.27 65.40 2.16 2.54 50.80
3+680 ### 0.62 0.52 10.40 3.32 2.74 54.80
3+700 ### 0.31 6.20 5.89 4.61 92.20
3+720 ### 1.01 0.51 10.20 5.18 5.54 110.80
3+740 ### 2.85 1.93 38.60 1.81 3.5 70.00
3+760 ### 10.08 6.47 129.40 0.91 18.20
3+780 ### 29.35 19.72 394.40 0 0.00
3+800 ### 5.76 17.56 351.20 0 0.00
3+820 ### 11.7 8.73 174.60 0 0.00
3+840 ### 12.72 12.21 244.20 0 0.00
3+860 ### 10.86 11.79 235.80 1.82 0.91 18.20
### 1948.60
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 CUTVOLUME(m Af AREA FILL
VOLUME(m)

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

3+940 ### 2.43 1.96 39.20 0 0 0.00
3+960 ### 1.37 1.9 38.00 0 0 0.00
3+980 ### 1.32 1.35 27.00 0 0 0.00
4+010 ### 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 CUTVOLUME(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 CUTVOLUME(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 CUTVOLUME(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)

0 ###
###
###
###
VOLUME(m)

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VOLUME(m)
###
###
###
 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
ROAD UPGRADING OF VIRA-CAGANAYAN-TINEG ROAD
TINEG, ABRA
APPROVED BUDGET FOR THE CONTRACT
Stations: Contract
Length: 4510.00 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) 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
Engineer (Rental Basis)
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% 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 90,000.00 8.00% 8.00% P 7,200.00 P 4,860.00 P 12,060.00 P 102,060.000 P 102,060.00
A.1.3(3) Provision of Survey Personnel for the Assistance to the Engineer 2.98 mos. P 193,022.86 8.00% 8.00% P 15,441.83 P 10,423.23 P 25,865.06 P 218,887.910 P 73,370.25
TOTAL PART A P 903,843.980
PART B OTHER GENERAL REQUIREMENTS
B.5 PROJECT BILLBOARDS/SIGNBOARD 3.00 ea P 18,583.20 8.00% 8.00% P 1,486.66 P 1,003.49 P 2,490.15 P 21,073.350 P 7,024.45
B.7 OCCUPATIONAL SAFETY AND HEALTH PROGRAM 5.97 mos. P 108,458.73 8.00% 8.00% P 8,676.70 P 5,856.77 P 14,533.47 P 122,992.210 P 20,613.22
B.9 MOBILIZATION/DEMOBILIZATION 1.00 L.S P 29,088.00 0.00% P 1,454.40 P 1,454.40 P 30,542.400 P 30,542.40
TOTAL PART B P 174,607.960
PART C EARTHWORKS
105(1)a SUB-GRADE PREPARATION 42,394.00 sq.m. P 627,077.92 12.00% 8.00% 20.00% P 125,415.58 P 37,624.67 P 163,040.25 P 789,800.220 P 18.63
TOTAL PART C P 789,800.220
PART D SUBBASE AND BASE COURSE
201(1) AGGREGATE BASE COURSE 6,359.10 cu.m. P 6,129,536.49 12.00% 8.00% 20.00% P 1,225,907.30 P 367,772.19 P 1,593,679.49 P 7,723,190.540 P 1,214.51
TOTAL PART D P 7,723,190.540
PART E SURFACE COURSES
311(1)a PORTLAND CEMENT CONCRETE PAVEMENT(0.20 m ) 27,511.00 sq.m. P 26,453,339.45 12.00% 8.00% 20.00% P 5,290,667.89 P 1,587,200.37 P 6,877,868.26 P 33,330,952.050 P 1,211.55
TOTAL PART E P 33,330,952.050
PART H MISCELLANEOUS STRUCTURES
600(1)a CONC. CURB & GUTTER (0.65) TYPE A (CAST IN PLACE) 5,550.00 ln.m. P 4,227,888.74 12.00% 8.00% 20.00% P 845,577.75 P 253,673.32 P 1,099,251.07 P 5,327,167.500 P 959.85
TOTAL PART E P 5,327,167.500
TOTAL P 48,249,562.25

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