27.) Daguioman Stone Masonry

DETAILED ESTIMATES
REHABILITATION/ RESTORATION/ IMPROVEMENT OF SALLAPADAN - BUCLOC

Name of Project : -DAGUIOMAN PROV'L ROAD CABARUYAN SECTION
Station Limit : Cabaruyan Section
Location : Daguioman, Abra
ITEM B.5 - PROJECT BILLBOARD/SIGNBOARD
Unit of Measurement = each Quantity = 1.00 each

Output/Hour = 0.5 /day Duration = 9.60 hrs.
No. of
Designation No. of Hours Daily Rate Amount
Person
1. Labor :
Skilled Laborers 1 9.60 P 52.06 P 499.65

Laborers 1 9.60 P 40.15 P 385.35
Sub - Total for 1 P 885.00

No. of
Name and Capacity Units Unit Cost Amount
Units
2. Equipment :
Minor Tools 10% of Labor Cost 1 P 88.50 P 88.50
Sub - Total for 2 P 88.50
Name and Specification Unit Quantity Unit Cost Amount

3. Materials :
Standard Billboard:
Computer generated tarpaulin signs sq.ft. 32 P 50.00 P 1,600.00

Coco Lumber bd.ft. 38.00 P 25.00 P 950.00
Common Nails Assorted kg. 1.00 P 80.00 P 80.00
1/4" Ordinary Plywood pcs. 1.00 P 320.00 P 320.00
Sub - Total for 3 P 2,950.00

Direct Cost P 3,923.50
OCM/CP 10% P 392.35
VAT 5% P 215.79
Total Item Cost P 4,531.64
Unit Cost P 4,531.64
Total Adjusted Cost P 4,531.64
DETAILED ESTIMATES
ITEM B.7 - OCCUPATIONAL SAFETY & HEALTH PROGRAM
Unit of Measurement = mos. Quantity = 0.17 mos.

Duration = 16.00 days
No. of
Designation No. of Days Daily Rate Amount
Person
A. Labor :
Part-Time Safety Practitionaer 1 4.00 P 465.44 P 1,861.76
First Aider 1 16.00 P 404.80 P 6,476.80

No. of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B. Equipment :
Sub - Total for 2 P -

C. Materials :
Safety Gloves man-day 128.00 7.77 P 994.56
Safety Shoes man-day 128.00 2.77 P 354.56
Safety Helmet man-day 128.00 0.25 P 32.00

OCM/CP 10% P 971.97
VAT 5% P 534.58
DETAILED ESTIMATES
ITEM 103 (1) a - STRUCTURE EXCAVATION (CE)
Unit of Measurement = cu.m. Quantity = 166.50 cu.m.

Output/Hour = 20 cu.m./hr Duration = 8.33 Hr.
No. of
Designation No. of Hours Hourly Rate Amount
Person
1. Labor :
Construction Foreman 1 8.33 P 71.95 P 598.98
Laborers 3 8.33 P 40.15 P 1,002.75

No. of
Units
2. Equipment :
Dump Truck (10 cu.m.) 2 8.33 P 1,352.00 P 22,510.80
Backhoe (0.80 cu.m.) 1 8.33 P 1,537.00 P 12,795.53
Minor Tools(10% of Labor) P 160.17

3. Materials :
Sub - Total for 3 P -

OCM/CP 25% P 9,267.06
VAT 5% P 2,316.76
Unit Cost P 292.20
DETAILED ESTIMATES
ITEM 104 (1) b1 - EMBANKMENT FROM BORROW

Output/Hour = 1.25 cu.m./hr Duration = 283.05 Hr.
No. of
Person
1. Labor :
Construction Foreman 1 283.05 P 71.95 P 20,365.45
Laborers 4 283.05 P 40.15 P 45,457.83

No. of
Units
2. Equipment :
Plate Compactor 1 283.05 P 123.00 P 34,815.15
Water Truck 1 2.83 P 1,065.00 P 3,014.48
Minor Tools P 6,582.33

Total (1+2) P 110,235.24
Output per hour = /hr
Unit Cost =

3. Materials :
Filling Materials (Common Borrow) cu.m. 234.14 P 180.00 P 42,145.31

OCM/CP 25% P 38,095.14
VAT 5% P 9,523.78
Unit Cost P 565.27
DETAILED ESTIMATES

DETAILED ESTIMATES
ITEM 506 (1) - STONE MASONRY

Output/Hour = 1.5625 cu.m. Duration = 340.99 Hr.
No. of
Person
1. Labor :
Construction Foreman 1 340.99 P 71.95 P 24,534.37
Skilled Laborers 2 340.99 P 52.06 P 35,504.09
Laborers 8 340.99 P 40.15 P 109,526.63

No. of
Units
2. Equipment :
Water Truck 1 17.05 P 1,065.00 P 18,157.82
1-Bagger Concrete Mixer 1 340.99 P 172.00 P 58,650.62
Minor Tools (10% of Labor) P 16,956.51

Total (1+2) P 263,330.05
Output per hour = 1.56 /hr
Unit Cost = P 494.24 /cu.m.

3. Materials :
Weep Holes (100 mm ) 0.300 lm 159.84 P 194.33 P 31,061.71
Filter Cloth 0.015 sq.m. 8 P 160.00 P 1,278.72
Gravel Fill 0.020 cu.m. 10.66 P 1,026.00 P 10,933.06
Sand 0.300 cu.m 159.84 P 976.00 P 156,003.84
Boulders 1.050 cu.m. 559.44 P 1,962.89 P 1,098,119.18
Cement 5.500 bags 2,930.40 P 283.00 P 829,303.20
Miscellaneous (1% of Materials) P 21,267.00
Sub - Total for 3 P 2,147,966.70

Direct Cost P 2,411,296.75
OCM/CP 25% P 602,824.19
VAT 5% P 150,706.05
Total Item Cost P 3,164,826.99
Total Adjusted Cost P 3,164,826.67
DETAILED ESTIMATES
SUMMARY
ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT

103 (1) a STRUCTURE EXCAVATION (CE) P - P 1,601.73 P 35,466.50
104 (1) b1 EMBANKMENT FROM BORROW P 42,145.31 P 65,823.28 P 44,411.96
506 (1) STONE MASONRY P 2,147,966.70 P 169,565.09 P 93,764.96
B.7 OCCUPATIONAL SAFETY & HEALTH PROG P 8,338.56 P 1,381.12
B.5 PROJECT BILLBOARD/SIGNBOARD P 2,950.00 P 885.00 P 88.50
P 2,201,400.57 P 237,875.10 P 175,113.04
P 0.04 P 2,614,388.75
P 2,201,400.61
ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 each 1.00 P 4,531.64
B.7 OCCUPATIONAL SAFETY & HEALTH PROG 12.00 mos. 0.17 P 67,357.38
103 (1) a STRUCTURE EXCAVATION (CE) 1.04 cu.m. 166.50 P 292.20
104 (1) b1 EMBANKMENT FROM BORROW 35.38 cu.m. 353.81 P 565.27
506 (1) STONE MASONRY 42.62 cu.m. 532.80 P 5,939.99
79.05
say 79 days
say 3 mos.
AGG. TAX #VALUE! 12.5

#VALUE!
days of manpower #VALUE!

qty. of PSH
hours of manpower #VALUE!
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
#VALUE!
#VALUE! #VALUE!
#VALUE! #VALUE!
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
283.05
176.91 1132.2
1415.25 176.90625
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
11.25
45
56.25 56.25
604.31
603.56
0.75
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
3.60
3.60
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
LABOR RATE
P 71.95 FOREMAN
P 52.06 SKILLED
P 40.15 LABORER
MARK-UP VAT COST/ITEM DC

P 9,267.06 P 2,316.76 P 48,651.30 7 48,652.05
P 38,095.14 P 9,523.78 P 199,999.47 8 199,999.47
P 602,824.19 P 150,706.05 P 3,164,826.99 3,164,826.99
P 971.97 P 534.58 P 11,226.23 11,226.23
P 392.35 P 215.79 P 4,531.64 17 4,443.14
P 651,550.71 P 163,296.96 P 3,429,235.63 3,429,147.88
P 3,429,236.42
ADJ.COST/ITEM %
P 4,531.64 17 0.13 0.79
P 11,226.23 0.33
P 48,651.30 7 1.42 (0.79)
P 199,999.59 8 5.83
P 3,164,826.67 13 92.29
P 3,429,235.43 100.00
(0.20)
0.04
1.5099999995 P 0.20
0.99
0.20
Republic of the Philippines
Cordillera Administrative Region
Provincial Government of Abra
Bangued, Abra
PROVINCIAL ENGINEERS OFFICE
PROGRAM OF WORK
Region : CAR Pavement Width :

District : ABRA Roadbed Width :
Name of Project : REHABILITATION/ RESTORATION/ IMPROVEMENT OF Thickness :
SALLAPADAN - BUCLOC -DAGUIOMAN PROV'L ROAD
CABARUYAN SECTION Net Length : 111.00 m.
Road Section I.D. : Type Structure :
Section : Type Substructure :
Location : Daguioman, Abra No. of Spans :
Appropriation : P 3,500,000.00 No. of Piers :
Source of Fund : For Funding Purposes Only Dimensions :
Station Limits : Cabaruyan Section No. of Days to Complete : 30 C. D.
Classification : By contract
Starting Date : UPON APPROVAL
EQUIPMENT
ITEM ITEM OF WORK TO BE DONE %
DESCRIPTION NEEDED AVAILABLE
B.5 PROJECT BILLBOARD/SIGNBOARD 0.13 Dump Truck (10 cu.m.) 2
B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM 0.33 Backhoe 1
103 (1) a STRUCTURE EXCAVATION (CE) 1.42 Water Truck 1
104 (1) b1 EMBANKMENT FROM BORROW 5.83 One Bagger Concrete Mixer 1
506 (1) STONE MASONRY 92.29 Plate Compactor 1
Total 100.00
ESTIMATED COST OF PREPARED WORKS
ITEM DESCRIPTION
UNIT QUANTITY UNIT COST ITEM COST
B.5 PROJECT BILLBOARD/SIGNBOARD each 1.00 P 4,531.64 P 4,531.64
B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM mos. 0.17 P 67,357.38 P 11,226.23
103 (1) a STRUCTURE EXCAVATION (CE) cu.m. 166.50 P 292.20 P 48,651.30
104 (1) b1 EMBANKMENT FROM BORROW cu.m. 353.81 P 565.27 P 199,999.59
506 (1) STONE MASONRY cu.m. 532.80 P 5,939.99 P 3,164,826.67
Total : P 3,429,235.43
DIRECT COST % Total Project

1. Labor P 237,875.10 6.80 Cost (Direct &
2. Equipment P 175,113.04 5.00 Indirect Cost) :
3. Materials P 2,201,400.61 62.90
3,429,236.42
4. Project Supervision
Total Direct Cost P 2,614,388.75
INDIRECT COST
1. Mark-up(OCM, Profit) P 651,550.71
2. VAT P 163,296.96
3. Quality Control
4. Eng'g & Administrative Overhead P 70,000.00 2.00
5. Construction Contigency P 763.58 0.02
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 814,847.67 23.28
TOTAL ESTIMATED PROJECT COST P 3,500,000.00 100.00 P 3,500,000.00
Prepared by : Reviewed by :
EDWIN C. CALLO CONDE T. TURQUEZA

Civil Engineer III Assistant Provincial Engineer
Recommending Approval : Approved by :
HECTOR E. CAMCAM MARIA JOCELYN V. BERNOS

Provincial Engineer Provincial Governor
6 3
7 4
P 65,291.66
P 31,220.00
P 270,756.48
P 8,852.74
P 999,862.26
P 16,594.17
P 1,479,504.57 P 86,152.94
P 7,468.75
P 2,614,388.75 P 13,390.66
P 651,550.71 P 18,169.48
P 163,296.96 P 912,764.84
P 32,245.13
P 1,099,204.79
P 3,429,236.42
3,429,236.42
70,763.58
2,614,388.75
814,847.67 P 814,847.67
70,763.58 3,429,236.42
3,430,000.00 P 3,500,000.00
3,429,236.42
70,763.58 369.76
70,763.58
UNIT COST DERIVATION OF COARSE & FINE AGGREGATES
Course & Fine Aggregates

Volume = 170.50 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 196.07 cu.m.
Source to Start of Project 55.140
Project Centroid 0.1
TOTAL = 55.24 Kms.
Source : TUMBAL SAND AND GRAVEL PIT (ABRA RIVER)
Brgy. Tumbal, Manabo, Abra
Km. 442+300, 1km. From Manabo - Luba Rd.
Quarrying & Washing (Assume quarry to contain 40% Materials)
Volume of Unprocess materials = 170.50 / 40% = 426.24
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 :
426.24
No. of Days Required = = 1.07 days
400.00
1 Bulldozer = 18,392.00 / day x 1.07 = 19,598.52
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
426.24
No. of Days = = 1.78 days
240.00
Payloader 1 13864.00 / day x 1.78 24,622.46
Screen LS 2 40,000.00
84,220.98
TOTAL COST OF PRODUCTION : CSIS
Production Unit Cost for Course Aggregate 493.98 Lesser than CCIS, therefore 400
Production Unit Cost for Fine Aggregate 444.58 adopt. 350
1. HAULING
Average Hauling Distance = 55.24 kms.
Loading Time = 3 min.
Unloading Time = 2 min.
Slack Time = 6 min.
Mountainous Unpaved :
kms. x 60 min./hr.
Loaded Trip = = 0.00 mins.
25 kms./hr.
- kms. x 60 min./hr.
Unloaded Trip = = 0.00 mins.
35 kms./hr.
Mountainous Paved :
55.24 kms. x 60 min./hr.
30 kms./hr.
55.24 kms. x 60 min./hr.
40 kms./hr.
204.34 mins.
Total Cycle Time
8 hrs. x 60 min./hr.
No. of Trip per Day = = 2.00 trip
204.34 mins.
Utilizing 6 Dumptruck
= 10.00 DT
w/ 10 cu.m. cap.
Volume Hauled/Day = 10.00 DT x 10.00 cu.m./DT = 100.00 cu.m.
170.50
No of Days Required = = 0.85 days
100.00 x 2.00
Equipment Cost
Payloader = 1.00 13,864.00 /day x 0.43 days = P 5,909.39
Dumptrucks = 10.00 DT 10,816.00 /day x 0.85 days = P 92,204.24
P 98,113.63
A. GRAVEL
Unit Cost of Hauling = 575.46 /cu.m.
Production Cost = 400.00 /cu.m.
Aggregate Tax = 50.00 /cu.m.
Unit Cost of Coarse Aggregates = 1,025.46 /cu.m.
SAY = 1,026.00 /cu.m.
B. SAND
Unit Cost of Fine Aggregates = 975.46 /cu.m.
SAY = 976.00 /cu.m.
UNIT COST DERIVATION OF SUB-BASE COURSE
Fine Aggregates
Volume = 1,177.03 cu.m.
Considering 15% Swell Factor, Total Vol. Req'd.= 1,353.58 cu.m.
TOTAL = 55.24 Kms.
Quarrying & Washing (Assume quarry to contain 50% Materials)
Volume of Unprocess materials = 1,177.03 / 50% = 2,354.05
Assume Capacity of Buldozer = 400.00 cu.m. Note: 50% of Materials will be considered as suitable
Materials for Sub-base Coarse
Production Cost :
2,354.05
No. of Days Required = = 5.89 days
400.00
1 Bulldozer = 18,392.00 / day x 5.89 = 108,239.22
Screening and Stockpiling (includes clearing of waste materials)
Utilizing 1 Payloader with average capacity of = 480.00 cu.m./day
2,354.05
No. of Days = = 9.81 days
240.00
Payloader 1 13864.00 / day x 9.81 135,985.62
Screen LS 2 40,000.00
284,224.84
TOTAL COST OF PRODUCTION :
Production Unit Cost for Aggregate Subbase Coarse 241.48 Lesser than CCIS, therefore
adopt.
1. HAULING
Slack Time = 6 min.
44.24 kms. x 60 min./hr.
25 kms./hr.
44.24 kms. x 60 min./hr.
35 kms./hr.
Mountainous Paved :
11.00 kms. x 60 min./hr.
30 kms./hr.
11.00 kms. x 60 min./hr.
40 kms./hr.
231.52 mins.
Total Cycle Time
231.52 mins.
= 10.00 DT
w/ 10 cu.m. cap.
1,353.58
100.00 x 2.07
Equipment Cost
P 751,395.24
A. AGGREGATE SUBBASE COURSE

Unit Cost of Coarse Aggregates = 929.87 /cu.m.
SAY = 930.00 /cu.m.
UNIT COST DERIVATION OF BOULDERS
Boulders
Volume = 559.44 cu.m.
Considering 5% Swell Factor, Total Vol. Req'd.= 587.41 cu.m.

TOTAL = 55.24 Kms.

1. Labor Cost :
Breaking, Picking, and Stockpiling
Labor Capacity = 1.00 cu.m./man-day due to multiple handling
No. of Laborers = 50.00
Total Output / day = 50.00 cu.m.
No. of Days = 559.44 cu.m./ 50.00 = 11.19
say 12.00
Labor = 50.00 Lab. X 12.00 days x 321.20 / day
= 192,720.00
2. Equipment Cost :
Slack Time = 6 min.
kms. x 60 min./hr.
15 kms./hr.
25 kms./hr.
Mountainous Paved :
55.24 kms. x 60 min./hr.
20 kms./hr.
55.24 kms. x 60 min./hr.
30 kms./hr.
291.20 mins.
mins.
Total Cycle Time
291.20 mins.
= 4.00 DT
w/ 10 cu.m. cap.
559.44
32.00 x 1.00
17.48 days

P 877,426.08
TOTAL COST : = 1,070,146.08

UNIT COST : = 1,070,146.08
= 1912.89 cu.m.
559.44
A. BOULDERS
Cost Delivered at Project Site = 1912.89 /cu.m.
Unit Cost of Boulders (Class A) = 1962.89 /cu.m.
SAY = 1962.89 /cu.m.
UNIT COST DERIVATION OF CEMENT
Cement
Quantity Required = 2,930.40 bags

TOTAL = 56.28 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.
2.00 kms. x 60 min./hr.
15 kms./hr.
2.00 kms. x 60 min./hr.
25 kms./hr.
Mountainous Paved :
54.28 kms. x 60 min./hr.
20 kms./hr.
54.28 kms. x 60 min./hr.
30 kms./hr.
373.53 mins.
Total Cycle Time
373.53 mins.
2,930.40 bags
No of Days Required = =
480.00 mins./day CT x 225.00 10.14 days
x 1
373.53 mins./trip trip
Equipment Cost
1 Cargo Trucks = 1.00 CT 8,816.00 /day x 10.14 days = P 89,394.24
Labor Cost
6 Laborers = 6.00 x 321.20 /day x 2.54 days = P 4,885.45
P 94,279.69
A. CEMENT
Cost/bag at Source 250.00 /bag
P 94,279.69
Unit Cost of Hauling = 32.17 /bag
2,930.40
Total Cost of Cement = 282.17 /bag
SAY = 283.00 /bag
UNIT COST DERIVATION OF REINFORCING STEEL BAR
Reinforcing Steel Bar

Quantity Required = 7,753.17 kgs.
From MANILA to BANGUED,Abra 409
From BANGUED to Start of Project 56.18
TOTAL = 505.72 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.
35 kms./hr.
409.00 kms. x 60 min./hr.
55 kms./hr.
2.00 kms. x 60 min./hr.
15 kms./hr.
2.00 kms. x 60 min./hr.
25 kms./hr.
Mountainous Paved :
54.18 kms. x 60 min./hr.
20 kms./hr.
54.18 kms. x 60 min./hr.
30 kms./hr.
1512.02 mins.
Total Cycle Time
1512.02 mins.
7,753.17 kgs.
0.32 trip x 6,000.00 kgs.
Equipment Cost
Labor Cost
P 16,813.98
A. Reinforcing Steel Bar

Cost/kg at Source 36.00 /kg
P 16,813.98
Unit Cost of Hauling = 2.17 /kg
7,753.17
Total Cost of RSB = 38.17 /kg
SAY = 38.00 /kg
UNIT COST DERIVATION OF REINFORCED CONCRETE PIPE CULVERT
Reinforced Concrete Pipe Culvert

Quantity Required = 48.00 pcs.

TOTAL = 56.28 Kms.
Cycle Time
SOURCE : Bangued, Abra
Slack Time = 6 min.
Paved :
56.18 kms. x 60 min./hr.
20 kms./hr.
56.18 kms. x 60 min./hr.
30 kms./hr.
kms. x 60 min./hr.
15 kms./hr.
25 kms./hr.
316.90 mins.
Total Cycle Time
316.90 mins.
48.00 ln.m.
1.51 trip x 10.00 pcs.
say 3.00 days
Equipment Cost
1 Chain Block = 1.00 CB 500.00 /day x 3.00 days = P 1,500.00
Labor Cost
P 33,729.60
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 33,729.60
Unit Cost of Hauling = 702.70 /pc
48.00
Total Cost of RCPC - 910 mm Dia. (CLASS IV) = 3,502.70 /pc
SAY = 3,503.00 /pc
Total Cost of RCPC - 610 mm Dia. (CLASS IV) = 2,302.70 /pc

SAY = 2,303.00 /pc
Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
REHABILITATION/ RESTORATION/ IMPROVEMENT OF SALLAPADAN - BUCLOC -DAGUIOMAN PROV'L ROAD CABARUYAN SECTION
Daguioman, Abra
Sta. Limits: Cabaruyan Section

Contract Duration: 30 C. D.
Length: 111.00
MARK-UPS
TOTAL MARK-UP
ESTIMATED IN PERCENT TOTAL INDIRECT
DESCRIPTION QUANTITY UNIT TOTAL COST UNIT COST
DIRECT VAT[3] COST
ITEM NO. COST OCM[1] PROFIT MOB.\ DEMOB.[2] % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14)
B.5 PROJECT BILLBOARD/SIGNBOARD 1.00 each 4,443.14 10.00% 10.00% P 392.35 P 215.79 P 608.14 P 4,531.64 P 4,531.64
B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM 0.17 mos. 9,719.68 10.00% 10.00% P 971.97 P 534.58 P 1,506.55 P 11,226.23 P 67,357.38
103 (1) a STRUCTURE EXCAVATION (CE) 166.50 cu.m. 48,652.05 12.00% 10.00% 22.00% P 9,267.06 P 2,316.76 P 11,583.82 P 48,651.30 P 292.20
104 (1) b1 EMBANKMENT FROM BORROW 353.81 cu.m. 199,999.47 12.00% 10.00% 22.00% P 38,095.14 P 9,523.78 P 47,618.92 P 199,999.59 P 565.27
506 (1) STONE MASONRY 532.80 cu.m. 3,164,826.99 12.00% 10.00% 22.00% P 602,824.19 P 150,706.05 P 753,530.24 P 3,164,826.67 P 5,939.99
P 3,429,235.44
#VALUE!
PREPARED/SUBMITTED BY: APPROVED:
RONALDO O. SAPONGEN JONATHAN T. BOBITA CHOPIN P. BACARRA ERNESTO B. BELMES LORETO B. DACOROON
Engineer II Engineer II Engineer II Engineer II Caretaker
ITEM 103 STRUCTURE EXCAVATION (CE)
STATION LENGTH (m) AREA (Sq.m.) VOLUME(Cu.m.
111.00 1.5 166.50

0
TOTAL = 166.50
ITEM 104 EMBANKMENT

A = (1/2xbxh) V = AVE. A x L
STATION HEIGHT (m) LENGTH (m BASE (m) AREA (m) AVE AREA (m)
3.00 111.00 2.13 3.19
111.00
TOTAL =
ITEM 506 STONE MASONRY

STATION LENGTH (m) AREA (Sq.m.) VOLUME(Cu.m.
111.00 4.8 532.8
TOTAL = 532.80
Remarks
see details
see details
see details
see details
cu.m.
763.58
AxL
VOLUME (m)
-
353.81
353.81 cu.m.
Remarks
H 3
see details B 1.5
Area 4.8 sq.m.
cu.m.
VARIATION ORDER NO. 01
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Bangued, Abra
NAME OF PROJECT REPAIR & MAINTENANCE OF FLOOD CONTROL & DRAINAGE STRUCTURES
LOCATION ABRA-CERVANTES ROAD; K0437+160 - K0438+378
CONTRACTOR APB CONSTRUCTION
ITEMIZED COST OF REVISION
ITEM APPROVED ORIGINAL ADDITIVE DEDUCTIVE REVISED

NO. DESCRIPTION UNIT QUANTITY CONTRACT QTY. UNIT TOTAL QTY. UNIT TOTAL UNIT
UNIT COST AMOUNT COST AMOUNT COST AMOUNT QTY. COST
103 STRUCTURE EXCAVATION (CE) cu.m. 217.10 P295.19 64,085.74 4.20 295.19 1,239.80 221.30 295.19
104 EMBANKMENT cu.m. 39.60 P710.72 28,144.51 4.60 710.72 3,269.31 715.32 710.72
505 GROUTED RIPRAP (STONE LINED CANAL) cu.m. 137.34 P2,938.19 403,530.97 137.34 2,938.19
506 STONE MASONRY cu.m. 77.58 P3,750.09 290,931.73 10.00 2,938.19 29,381.90 87.58 3,750.09
SPL 1 FACILITIES FOR THE ENGINEER mo. 2.00 P23,912.00 47,824.00 2.00 23,912.00
SPL 2 CONSTRUCTION SAFETY & HEALTH lot 1.00 P33,907.54 33,907.54 1.00 33,907.54
SPL 3 PROJECT BILLBOARDS each 1.00 P18,173.03 18,173.03 1.00 18,173.03
SPL 4 WARNING SIGNS each 8.00 P964.03 7,712.24 8.00 964.03
SPL 5 MOBILIZATION/DEMOBILIZATION lot 1.00 P71,697.92 71,697.92 1.00 71,697.92
TOTAL 966,007.69 33,891.01 -
Prepared By: Checked by: Original Contract Amount Php

New Sum involved in this Revisions Php
Difference in Cost of this Revision: (+/-) Php
SOCORRO LITO S. BENEDITO EDWIN T. BRINGAS
Project Engineer I Chief, Maintenance Section
Approved:
LORETO B. DACOROON
Caretaker
999,898.70
#VALUE!
103 STRUCTURE EX 23,177.58

PORTLAND
CEMENT
CONCRETE
ITEM 311 PAVEMENT 457,617.88
( CONCRETE
SHOULDER;
t=0.25m.)
ITEM 404a REINFORCING ST 90,248.74
ITEM 405 STRUCTURAL C 223,172.33
ITEM 505 GROUTED RIPRA 43,921.59
ITEM 600 CONCRETE CUR 65,647.42
SPL (1) CONSTRUCTION 36,444.77
SPL (2) PROJECT BILLB 5,673.02
SPL 3 WARNING SIGN 7,636.40
SUB-TOTAL 953,539.73
8,610,890.47 9,576,898.16
966,007.69 8,576,999.46
8,610,890.47
ON
REVISED
REMARKS
AMOUNT
- 163,537.92
65,325.54 Increased in Qty. 6.53 628,992.00
31,413.82 Increased in Qty.
403,530.97 Remained 40.36 732,775.68
320,313.63 Increased in Qty. 32.03 3,024,655.84
47,824.00 Remained 4.78 329,554.08
33,907.54 Remained 3.39 65,913.75
18,173.03 Remained 1.82 16,379.84
7,712.24 Remained
71,697.92 Remained
999,898.70 88.91
4,542,570.77
966,007.69 96,600.77
999,898.70 4,539,563.95
33,891.01 4,442,963.18
9,576,898.16 #VALUE!
8,576,999.46
1,904,838.37
SUMMARY OF QUANTITIES
ITEM DESCRIPTION UNIT QUANTITY
103 STRUCTURE EXCAVATION cu.m. 166.50
104 EMBANKMENT cu.m. 353.813
506 STONE MASONRY cu.m. 532.80
SPL 1 OCCUPATIONAL SAFETY & HEALTH PROGR mos. 0.17
SPL 2 PROJECT BILLBOARD/SIGNBOARD each 1.00
SPL 3 #REF! each #REF!

27.) Daguioman Stone Masonry

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

27.) Daguioman Stone Masonry

Uploaded by

Copyright:

Available Formats

DETAILED ESTIMATES

REHABILITATION/ RESTORATION/ IMPROVEMENT OF SALLAPADAN - BUCLOC

ITEM B.5 - PROJECT BILLBOARD/SIGNBOARD

Unit of Measurement = each Quantity = 1.00 each

Skilled Laborers 1 9.60 P 52.06 P 499.65

Sub - Total for 1 P 885.00

Minor Tools 10% of Labor Cost 1 P 88.50 P 88.50

Sub - Total for 2 P 88.50

Name and Specification Unit Quantity Unit Cost Amount

Computer generated tarpaulin signs sq.ft. 32 P 50.00 P 1,600.00

Sub - Total for 3 P 2,950.00

ITEM B.7 - OCCUPATIONAL SAFETY & HEALTH PROGRAM

Unit of Measurement = mos. Quantity = 0.17 mos.

Sub - Total for 1 P 8,338.56

Sub - Total for 2 P -

Name and Specification Unit Quantity Unit Cost Amount

Sub - Total for 3 P 1,381.12

ITEM 103 (1) a - STRUCTURE EXCAVATION (CE)

Unit of Measurement = cu.m. Quantity = 166.50 cu.m.

Sub - Total for 1 P 1,601.73

Sub - Total for 2 P 35,466.50

Name and Specification Unit Quantity Unit Cost Amount

Sub - Total for 3 P -

ITEM 104 (1) b1 - EMBANKMENT FROM BORROW

Unit of Measurement = cu.m. Quantity = 353.81 cu.m.

Sub - Total for 1 P 65,823.28

Sub - Total for 2 P 44,411.96

Name and Specification Unit Quantity Unit Cost Amount

Sub - Total for 3 P 42,145.31

Total Adjusted Cost P 199,999.59

ITEM 506 (1) - STONE MASONRY

Unit of Measurement = cu.m. Quantity = 532.80 cu.m.

Sub - Total for 1 P 169,565.09

Sub - Total for 2 P 93,764.96

Name and Specification Unit Quantity Unit Cost Amount

Sub - Total for 3 P 2,147,966.70

ITEM NO. WORK ITEM MATERIALS LABOR EQUIPMENT

ITEM NO. WORK ITEM DURATION UNIT QUANTITY UNIT COST

AGG. TAX #VALUE! 12.5

days of manpower #VALUE!

MARK-UP VAT COST/ITEM DC

PROVINCIAL ENGINEERS OFFICE

Region : CAR Pavement Width :

DIRECT COST % Total Project

EDWIN C. CALLO CONDE T. TURQUEZA

Recommending Approval : Approved by :

HECTOR E. CAMCAM MARIA JOCELYN V. BERNOS

Course & Fine Aggregates

A. AGGREGATE SUBBASE COURSE

Source to Start of Project 55.14

Source : TUMBAL SAND AND GRAVEL PIT (ABRA RIVER)

Payloader = 1.00 13,864.00 /day x 8.74 days = P 121,171.36

TOTAL COST : = 1,070,146.08

Source to Start of Project 56.18

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

Reinforcing Steel Bar

SOURCE : Manila, Philippines

A. Reinforcing Steel Bar

Reinforced Concrete Pipe Culvert

Source to Start of Project 56.18

A. Reinforced Concrete Pipe Culvert

Total Cost of RCPC - 610 mm Dia. (CLASS IV) = 2,302.70 /pc

Sta. Limits: Cabaruyan Section

PREPARED/SUBMITTED BY: APPROVED: