############ ########### 3600.

7 414400
Name of Project: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL
Bid Amoun 4,140,399.32

DETAILED ESTIMATES

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

B.4(1) Construction Survey and Staking

QTY. = 0.2447 km.

Labor: Duration Hourly Rate Amount

1 Instrumentman 1 743.84 743.84

1 Surveyman 1 537.76 537.76
4 Laborer 1 414.80 1,659.20
Labor Cost = 2,940.80
Equipment: Duration Rental Rate Amount

1 Surveying Equipment (Rental) 1 2,500.00 2,500.00

Equipment Cos= 2,500.00
Total = 5,440.80
Output/hr. As S= 1.00
Direct Unit Cos= 5,440.80
Materials: Unit Unit Cost Amount
34 13 pcs. - 2x2x8' Coco Lumber (Plus 5%) bd.ft. 15.00 = 510.00
0 Paint gals 780.00 = -
2 Field Books pcs. 55.00 = 110.00
2 Paint Brush pcs. 72.00 = 144.00
0 Assorted Wire Nails kgs. 73.00 = -

Materials Cost= 764.00

Direct Cost = 6,204.80

Profit = 496.38
O.C.M. = 620.48
V.A.T. = 366.08
Total Indirect = 1,482.94
Total Cost of It= 7,687.74
Bid Cost = 1,881.19 1881.19

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

B.5 Project Billboard / Signboard

QTY. = 2 each

Labor: Duration Hourly Rate Amount

1 Skilled Labor 8.00 92.98 = 743.84
2 Unskilled Labor 8.00 51.85 = 829.60

Labor Cost = 1,573.44

Equipment: Duration Rental Rate Amount

Equipment Cos= -
Total = 1,573.44
Output/hr. As S= 1.00
Direct Unit Cos= 1,573.44
Materials: Unit Unit Cost Amount
30 Post 6 - 2x3x10' coco bd.ft. 16.00 = 480.00
16 Extended Nailer 6- 2x2x8' coco bd.ft. 16.00 = 256.00
20 Diagonal bracing 4- 2x3x10' coco bd.ft. 16.00 = 320.00
13.33 Cross Bracing 4- 2x2x10' coco bd.ft. 16.00 = 213.28
3.33 Staking 1- 2x2x10' bd.ft. 16.00 = 53.28
3 1/2" thk. 4x8 Marine Plywood sht. 590.00 = 1,770.00
1 Assorted C.W. Nails kgs. 73.00 = 73.00
1 Tarpaulin print (1-4'x8' & 1-8'x8') lot 1,455.00 = 1,455.00

Materials Cost= 4,620.56

Direct Cost = 6,194.00

Profit = 495.52
O.C.M. = 619.40
V.A.T. = 365.45
Total Indirect = 1,480.37
Total Cost of It= 7,674.37
Bid Cost = 15,348.74 15348.74

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

B.7(2) Occupational Safety and Health Program

QTY. = 1 l.s

Labor: No. of Hour/s Daily Rate Amount

1 Safety Officer (Full Time) 1 743.84 = 743.84
1 Health Personnel 9 414.80 = 3,733.20

Labor Cost = 4,477.04

Equipment: No. of Hour/s Hourly Rate Amount
Equipment Cos=
Total =
Output/hr. As S=
Direct Unit Cos=
Materials: Unit Unit Cost Amount
59 Safety Helmet man-day 0.25 = 14.75
9 Safety Shoes man-day 2.77 = 24.93
59 Safety Vest man-day 2.22 = 130.98
9 Working Gloves man-day 7.67 = 69.03
50 Rubber Boots man-day 1.39 = 69.50
3 Raincoat man-day 0.34 = 1.02
3 Medical Kit man-day 0.34 = 1.02
 Materials Cost= 311.23

Direct Cost = 4,788.27

Profit = 383.06
O.C.M. =
V.A.T. = 258.57
Total Indirect = 641.63
Total Cost of It= 5,429.90
Bid Cost = 5,429.90 5429.9

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

B.8(1) Traffic Management

QTY. = 2 mos.

Labor: Duration Hourly Rate Amount

2 Traffic Controller (Flagmen) 240 51.85 24,888.00

Labor Cost = 24,888.00

Equipment: No. of Hour/s Rental Rate Amount

2 Two Way Radio 240 2.60 1,248.00

11 Barricade Flasher Light 240 0.65 1,716.00
(3 Volts, Battery Operated, Amber Color,
w/ Lifespan consideration of 6 months)

Equipment Cos= 2,964.00

Total = 27,852.00
Output/hr. As S= 1.00
Direct Unit Cos= 27,852.00
Materials: Unit Unit Cost Amount

4 Speed Restriction (R4-1) each 135.00 = 540.00

4 Roadwork Ahead (T1-1) each 315.50 = 1,262.00
4 End Roadwork (T2-16) each 315.50 = 1,262.00
4 End Speed Restriction (R4-2) each 138.75 = 555.00
4 Workmen Ahead (T1-5) each 165.10 = 660.40
2 Prepare to Stop (T1-18) each 165.10 = 330.20
2 Roadwork Machinery Ahead (T1-3) each 192.00 = 384.00
1 Temporary Hazard Marker (Chevron, T5-5)each 170.00 = 170.00
22 Plastic Safety Barriers each 80.25 = 1,765.50
48.94 Temporary Bollards (@ 5m apart) each 45.80 = 2,241.45
-
2 Safety Vest man-day 66.60 = 133.20
2 Hard Hat man-day 7.50 = 15.00
2 Safety Shoes man-day 83.10 = 166.20

Materials Cost= 9,484.95

Direct Cost = 37,336.95

Profit = 2,986.96
O.C.M. =
V.A.T. = 2,016.20
Total Indirect = 5,003.16
Total Cost of It= 42,340.11
Bid Cost = 84,680.22 84680.22

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

803 (1)a Mobilization & Demobilization

QTY. = 1 l.s.

Labor: No. Of Hours Hourly Rate Amount

Labor Cost = -
Equipment: No. of Hour/s Rental Rate Amount

1 Stake Cargo 7 1,215.00 = 8,505.00

2 Backhoe (0.8 cu.m.) 2.00 = -
2 Payloader (1.5 cu.m), LX80-2C 2.00 = -
1 Motorized Road Grader (140hp), G710A 1.00 = -
1 Vibratory Roller (10m.t.), SD100DC 1.00 = -
1 Bulldozer D6H Series II PSDS/DD 1.00 = -
1 Dumptruck (12 cu.yd.) 1.00 1,420.00 = 1,420.00
1 Water Truck (16000 liter) 1.00 2,450.00 = 2,450.00
1 Transit Mixer (5 cu.yd.) 1.00 1,320.00 = 1,320.00

Equipment Cos= 13,695.00

Total = 13,695.00
Output/hr. As S= 1.00
Direct Unit Cos= 13,695.00
Materials: Unit Unit Cost Amount

Materials Cost=

Direct Cost = 13,695.00

Profit = -
O.C.M. = -
V.A.T. = 684.75
Total Indirect = 684.75
Total Cost of It= 14,379.75
Bid Cost = 14,379.75 14379.75

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

100(3)a4 Individual Removal of Trees ( small, 751-900mm, dia.)

QTY. = 22 each

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 6.67 92.98 = 620.18
1 skilled Laborer 6.67 67.22 = 448.36
2 Laborer 6.67 51.85 = 691.68
 Labor Cost = 1,760.22
Equipment: No. of Hour/s Rental Rate Amount

1 Backhoe (12 cu.m.) 1.00 - = -

1 Dumptruck (12cu.yd) 1.00 - = -
1 Chainsaw 1.00 75.36 = 75.36
Minor Tools (10% of Labor Cost) = 88.01

Equipment Cos= 163.37

Total = 1,923.59
Output/hr. As S= 1.00
Direct Unit Cos= 1,923.59
Materials: Unit Unit Cost Amount

50 Rope, 1" dia. - 5 uses m 6.15 = 307.50

Materials Cost= 307.50

Direct Cost = 2,231.09

Profit = 178.49
O.C.M. = 223.11
V.A.T. = 131.63
Total Indirect = 533.23
Total Cost of It= 2,764.32
Bid Cost = 60,815.04 60815.04

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

102(2) Surplus Common Excavation

QTY. =######## cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
2 Laborer 1.00 51.85 = 103.70

Labor Cost = 196.68

Equipment: No. of Hour/s Rental Rate Amount

1 Bulldozer, D6H SERIES II PSDS/DD 1.00 3,375.00 = 3,375.00

1 Payloader (1.50 cu.m.) 1.00 1,733.00 = 1,733.00
1 Payloader (1.50 cu.m.) - at disposal area 0.30 1,733.00 = 519.90
3 Dumptruck (12 cu.yd) 1.00 1,420.00 = 4,260.00
1 Backhoe (0.80 cu.m.) 1.00 1,537.00 = 1,537.00
(Hauling Distance - within three (3) Kilometers =

Equipment Cos= 11,424.90

Total = 11,621.58
Output/hr. As S= 80.00
Direct Unit Cos= 145.27
Materials: Unit Unit Cost Amount

Materials Cost= -

Direct Cost = 145.27

Profit = 11.62
O.C.M. = 14.53
V.A.T. = 8.57
Total Indirect = 34.72
Total Cost of It= 179.99
Bid Cost = 930,332.31 930332.31

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

103(1)a Structure Excavation (Common Soil)

QTY. = 308.96 cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
3 Laborer 1.00 51.85 = 155.55

Labor Cost = 248.53

Equipment: No. of Hour/s Rental Rate Amount

2 Dumptruck (12 cu.yd) 1.00 1,420.00 = 2,840.00

1 Backhoe (0.80 cu.m.) 1.00 1,537.00 = 1,537.00
Minor Tools (10% of Labor Cost) = 24.85

Equipment Cos= 4,401.85

Total = 4,650.38
Output/hr. As S= 20.00
Direct Unit Cos= 232.52
Materials: Unit Unit Cost Amount

Materials Cost= -

Direct Cost = 232.52

Profit = 18.60
O.C.M. = 23.25
V.A.T. = 13.72
Total Indirect = 55.57
Total Cost of It= 288.09
Bid Cost = 89,008.29 89008.29

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

104(2)a Embankment from Borrow (Common Soil)

QTY. = 222.36 cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
2 Laborer 1.00 51.85 = 103.70

Labor Cost = 196.68

 Equipment: No. of Hour/s Rental Rate Amount

1 Motorized Road Grader (140hp), G710A 1.00 2,173.00 = 2,173.00

1 Vibratory Roller (10m.t.), SD100DC 1.00 1,846.00 = 1,846.00
1 Water Truck (16000 L) 0.25 2,450.00 = 612.50

Equipment Cos= 4,631.50

Total = 4,828.18
Output/hr. As S= 50.00
Direct Unit Cos= 96.56
Materials: Unit Unit Cost Amount

1.25 Common Borrow (w/ 25% Shrinkage Factocu.m. 495.00 = 618.75

Materials Cost= 618.75

Direct Cost = 715.31

Profit = 57.22
O.C.M. = 71.53
V.A.T. = 42.20
Total Indirect = 170.95
Total Cost of It= 886.26
Bid Cost = 197,068.77 197068.77

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

105(1)a Subgrade Preparation (Common Material)

QTY. =######## sq.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
2 Laborer 1.00 51.85 = 103.70

Labor Cost = 196.68

Equipment: No. of Hour/s Rental Rate Amount

1 Motorized Road Grader (140hp), G710A 1.00 2,173.00 = 2,173.00

1 Vibratory Roller (10m.t.), SD100DC 1.00 1,846.00 = 1,846.00
1 Water Truck (16000 L) 0.25 2,450.00 = 612.50

Equipment Cos= 4,631.50

Total = 4,828.18
Output/hr. As S= 300.00
Direct Unit Cos= 16.09
Materials: Unit Unit Cost Amount

Materials Cost= -

Direct Cost = 16.09

Profit = 1.29
O.C.M. = 1.61
V.A.T. = 0.95
Total Indirect = 3.85
Total Cost of It= 19.94
Bid Cost = 30,548.28 30548.28

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

200(1) Aggregate Subbase Course

QTY. = 399.11 cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
2 Laborer 1.00 51.85 = 103.70

Labor Cost = 196.68

Equipment: No. of Hour/s Rental Rate Amount

1 Motorized Road Grader (140hp), G710A 1.00 2,173.00 = 2,173.00

1 Vibratory Roller (10m.t.), SD100DC 1.00 1,846.00 = 1,846.00
1 Water Truck (16000 L) 0.25 2,450.00 = 612.50

Equipment Cos= 4,631.50

Total = 4,828.18
Output/hr. As S= 50.00
Direct Unit Cos= 96.56
Materials: Unit Unit Cost Amount

1.15 Aggregate Subbase Course (w/ 15% cu.m. 553.00 = 635.95

Shrinkage Factor) Materials Cost= 635.95

Direct Cost = 732.51

Profit = 58.60
O.C.M. = 73.25
V.A.T. = 43.22
Total Indirect = 175.07
Total Cost of It= 907.58
Bid Cost = 362,224.25 362224.25

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

300(1) Gravel Surface Course

QTY. = 149.27 cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
2 Laborer 1.00 51.85 = 103.70

Labor Cost = 196.68

Equipment: No. of Hour/s Rental Rate Amount

1 Motorized Road Grader (140hp), G710A 1.00 2,173.00 = 2,173.00

1 Vibratory Roller (10m.t.), SD100DC 1.00 1,846.00 = 1,846.00
1 Water Truck (16000 L) 0.25 2,450.00 = 612.50
 Equipment Cos= 4,631.50
Total = 4,828.18
Output/hr. As S= 50.00
Direct Unit Cos= 96.56
Materials: Unit Unit Cost Amount

1.15 Uncrushed Aggregate Surface Course (w/cu.m. 818.00 = 940.70

Materials Cost= 940.70

Direct Cost = 1,037.26

Profit = 82.98
O.C.M. = 103.73
V.A.T. = 61.20
Total Indirect = 247.91
Total Cost of It= 1,285.17
Bid Cost = 191,837.33 191837.33

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

311(1)b1 Portland Cement Concrete Pavement (Unreinforced) 200mm thk. 14 days

QTY. =######## sq.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1.00 92.98 = 92.98
4 Skilled Laborer 1.00 67.22 = 268.88
12 Laborer 1.00 51.85 = 622.20

Labor Cost = 984.06

Equipment: No. of Hour/s Rental Rate Amount

4 Transit Mixer (5 1.00 1,320.00 = 5,280.00

2 Concrete Vibrator 1.00 91.25 = 182.50
1 Batching Plant (30 cu.m.) 1.00 1,759.50 = 1,759.50
1 Payloader (1.50 cu.m.), LX80-2C 1.00 1,733.00 = 1,733.00
1 Concrete Screeder (5.5 Hp) 1.00 545.00 = 545.00
1 Water Truck (16000 L) 1.00 2,450.00 = 2,450.00
1 Concrete Saw, Blade 14" dia. (7.5 Hp) 1.00 32.63 = 32.63
1 Bar Cutter, Single Phase 0.10 219.75 = 21.98
1 Joint Sealer (gas or Diesel Driven w/ Hot 0.30 56.38 = 16.91
& Cold Spray nozzle
Minor Tools (10% of Labor Cost) 49.20 = 49.20

Equipment Cos= 12,070.72

Total = 13,054.78
Output/hr. As S= 80.500
Direct Unit Cos= 162.17
Materials: Unit Unit Cost Amount

0.39 Refinforcing Steel Bar kg. 44.00 = 17.16

0.29 Curing Compound lit. 95.00 = 27.55
0.12 Asphalt Sealant lit. 44.00 = 5.28
0.46 Steel Forms, (Rental) l.m. 64.00 = 29.44
0.11 Sand cu.m. 789.00 = 86.79
0.20 Gravel, G2 cu.m. 809.00 = 161.80
1.90 Cement bag 291.00 = 552.90
##### Concrete Saw (Diamond Blade 14") pc 8,000.00 = 1.20
##### Pipe Sleeve, 2" dia. l.m. 97.00 = 0.83
##### Grease/Tar lit. 300.00 = 1.68

Materials Cost= 884.63

Direct Cost = 1,046.80

Profit = 83.74
O.C.M. = 104.68
V.A.T. = 61.76
Total Indirect = 250.18
Total Cost of It= 1,296.98
Bid Cost = ############ 1586855.03

ITEM NO. DESCRIPTION UNIT/DURATIO UNIT COST TOTAL

505(2)a Grouted Riprap (Class A)

QTY. = 159.79 cu.m.

Labor: No. Of Hours Hourly Rate Amount

1 Construction Foreman 1 92.98 = 92.98
2 Skilled Labor 1 67.22 = 134.44
8 Laborer 1 51.85 = 414.80

Labor Cost = 642.22

Equipment: No. of Hour/s Rental Rate Amount

1 One bagger Mixer 1 172.00 = 172.00

1 Water Truck (16000L) 0.05 2,450.00 = 122.50
Minor Tools (10% of Labor Cost) = 64.22

Equipment Cos= 358.72

Total = 1,000.94
Output/hr. As S= 1.25
Direct Unit Cos= 800.75
Materials: Unit Unit Cost Amount

3 Cement bag 291.00 = 873.00

0.25 Sand cu.m. 789.00 = 197.25
0.015 Gravel Fill (Natural) cu.m. 759.00 = 11.39
0.3 Weep Holes (PVC) l.m. 144.67 = 43.40
0.015 Filter Cloth sq.m. 175.00 = 2.63
1.05 Boulders (15-25 kg.) cu.m. 885.75 = 930.04
Miscellaneous (1% of Materials) = 20.58

Materials Cost= 2,078.29

Direct Cost = 2,879.04

Profit = 230.32
O.C.M. = 287.90
V.A.T. = 169.86
 Total Indirect = 688.08
Total Cost of It= 3,567.12
Bid Cost = 569,990.22 569990.22

TOTAL BID AMOUNT = ############

Project Name: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

LABOR UTILIZATION

PROJECT DURATION - CALENDAR DAYS

15.00 30.00 45.00 60.00
PARTICULARS
3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0 3.0
3.0 6.0 9.0 12.0 15.0 18.0 21.0 24.0 27.0 30.0 33.0 36.0 39.0 42.0 45.0 48.0 51.0 54.0 57.0 60.0
Instrumentman X X
Surveyman X X
Laborer X X X X X X X X X X X X X X X X X X X
Skilled Labor X X X X X X X X X X X X X X X X X X X X
Unskilled Labor X X X X X X X X X X X X X X X X X X X X
Safety Officer (Full Time) X X X X X X X X X X X X X X X X X X X X
Health Personnel X X X X X X X X X X X X X X X X X X X X
Traffic Controller (Flagmen) X X X X X X X X X X X X
Construction Foreman X X X X X X X X X X X X X X X X X X X X

EQUIPMENT UTILIZATION

PROJECT DURATION - CALENDAR DAYS

15.00 30.00 45.00 60.00
PARTICULARS
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
3.00 6.00 9.00 12.00 15.00 18.00 21.00 24.00 27.00 30.00 33.00 36.00 39.00 42.00 45.00 48.00 51.00 54.00 57.00 60.00
Surveying Equipment (Rental) X X
Two Way Radio X X
Barricade Flasher Light X X
Stake Cargo X X
Dumptruck (12 cu.yd.) X X X X X X X X X
Water Truck (16000 liter) X X X X X X X X X X X
Transit Mixer (5 cu.yd.) X X X X X X X X
Chainsaw X X X
Bulldozer, D6H SERIES II PSDS/DD X X X X X X
Payloader (1.50 cu.m.) X X X X X X X X
Payloader (1.50 cu.m.) - at disposal area X X X X
Dumptruck (12 cu.yd) X X X X X X X X X X X X
Backhoe (0.80 cu.m.) X X X X X X X X
Motorized Road Grader (140hp), G710A X X X X X X X X
Vibratory Roller (10m.t.), SD100DC X X X X X X X X
Water Truck (16000 L) X X X X X X X X X X X X X X X X
Transit Mixer (5 X X X X X X X X X X X X
Concrete Vibrator X X X X X X X X X X
Batching Plant (30 cu.m.) X X X X X X
Payloader (1.50 cu.m.), LX80-2C X X X X X X X X X X X X X X
Concrete Screeder (5.5 Hp) X X X X X X X X X
Concrete Saw, Blade 14" dia. (7.5 Hp) X X X X X X X
Bar Cutter, Single Phase X X X X X X X X X X X X X
Joint Sealer (gas or Diesel Driven w/ Hot &
X X X X X X X X X
Cold Spray nozzle

Name and Signature of Bidder's Representative

Name of Project: CONCRETING OF CORE LOCAL ACCESS ROAD
SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO
Location:
ORIENTAL
Bid Amount: 4,140,399.32

SUMMARY SHEET
Materials: Unit
13 pcs. - 2x2x8' Coco Lumber (Plus 5%) 34.00 bd.ft.
Paint 0.00 gals
Field Books 2.00 pcs.
Paint Brush 2.00 pcs.
Assorted Wire Nails 0.00 kgs.
Post 6 - 2x3x10' coco 30.00 bd.ft.
Extended Nailer 6- 2x2x8' coco 16.00 bd.ft.
Diagonal bracing 4- 2x3x10' coco 20.00 bd.ft.
Cross Bracing 4- 2x2x10' coco 13.33 bd.ft.
Staking 1- 2x2x10' 3.33 bd.ft.
1/2" thk. 4x8 Marine Plywood 3.00 sht.
Assorted C.W. Nails 1.00 kgs.
Tarpaulin print (1-4'x8' & 1-8'x8') 1.00 lot
Safety Helmet 59.00 man-day
Safety Shoes 9.00 man-day
Safety Vest 59.00 man-day
Working Gloves 9.00 man-day
Rubber Boots 50.00 man-day
Raincoat 3.00 man-day
Medical Kit 3.00 man-day
Speed Restriction (R4-1) 4.00 each
Roadwork Ahead (T1-1) 4.00 each
End Roadwork (T2-16) 4.00 each
End Speed Restriction (R4-2) 4.00 each
Workmen Ahead (T1-5) 4.00 each
Prepare to Stop (T1-18) 2.00 each
Roadwork Machinery Ahead (T1-3) 2.00 each
Temporary Hazard Marker (Chevron, T5-5) 1.00 each
Plastic Safety Barriers 22.00 each
Temporary Bollards (@ 5m apart) 48.94 each
Safety Vest 2.00 man-day
Hard Hat 2.00 man-day
Safety Shoes 2.00 man-day
Rope, 1" dia. - 5 uses 50.00 m
Common Borrow (w/ 25% Shrinkage Factor) 1.25 cu.m.
Aggregate Subbase Course (w/ 15% Shrinkage Factor) 1.15 cu.m.
Uncrushed Aggregate Surface Course (w/ 15% Shrinkage Fa 1.15 cu.m.
Refinforcing Steel Bar 0.39 kg.
Curing Compound 0.29 lit.
Asphalt Sealant 0.12 lit.
Steel Forms, (Rental) 0.46 l.m.
Sand 0.11 cu.m.
 Gravel, G2 0.20 cu.m.
Cement 1.90 bag
Concrete Saw (Diamond Blade 14") 0.00 pc
Pipe Sleeve, 2" dia. 0.01 l.m.
Grease/Tar 0.01 lit.
Cement 3.00 bag
Sand 0.25 cu.m.
Gravel Fill (Natural) 0.02 cu.m.
Weep Holes (PVC) 0.30 l.m.
Filter Cloth 0.02 sq.m.
Boulders (15-25 kg.) 1.05 cu.m.
Manpower:
Instrumentman 743.84 / day
Surveyman 537.76 / day
Laborer 414.80 / day
Skilled Labor 92.98 / hour
Unskilled Labor 51.85 / hour
Safety Officer (Full Time) 743.84 / day
Health Personnel 414.80 / day
Traffic Controller (Flagmen) 51.85 / hour
Construction Foreman 92.98 / hour
Equipment:
Surveying Equipment (Rental) 2500.00 / day
Two Way Radio 2.60 / hour
Barricade Flasher Light 0.65 / hour
Stake Cargo 1215.00 / day
Dumptruck (12 cu.yd.) 1420.00 / day
Water Truck (16000 liter) 2450.00 / day
Transit Mixer (5 cu.yd.) 1320.00 / day
Chainsaw 75.36 / day
Bulldozer, D6H SERIES II PSDS/DD 3375.00 / day
Payloader (1.50 cu.m.) 1733.00 / day
Payloader (1.50 cu.m.) - at disposal area 1733.00 / day
Dumptruck (12 cu.yd) 1420.00 / day
Backhoe (0.80 cu.m.) 1537.00 / day
Motorized Road Grader (140hp), G710A 2173.00 / day
Vibratory Roller (10m.t.), SD100DC 1846.00 / day
Water Truck (16000 L) 2450.00 / day
Transit Mixer (5 1320.00 / day
Concrete Vibrator 91.25 / day
Batching Plant (30 cu.m.) 1759.50 / day
Payloader (1.50 cu.m.), LX80-2C 1733.00 / day
Concrete Screeder (5.5 Hp) 545.00 / day
Water Truck (16000 L) 2450.00 / day
Concrete Saw, Blade 14" dia. (7.5 Hp) 32.63 / day
Bar Cutter, Single Phase 219.75 / day
Joint Sealer (gas or Diesel Driven w/ Hot & Cold Spray nozzle 56.38 / day
Name of Project: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

BILL OF QUANTITIES

Item No. Description Qty. Unit Unit Cost Adjusted Total Cost

B.4(1) Construction Survey and Staking 0.24 km. 7,687.74 1,881.19

B.5 Project Billboard / Signboard 2.00 each 7,674.37 15,348.74
B.7(2) Occupational Safety and Health Program 1.00 l.s 5,429.90 5,429.90
B.8(1) Traffic Management 2.00 mos. 42,340.11 84,680.22
803 (1)a Mobilization & Demobilization 1.00 l.s. 14,379.75 14,379.75
100(3)a4 Individual Removal of Trees ( small, 751-900mm, dia.) 22.00 each 2,764.32 60,815.04
102(2) Surplus Common Excavation 5168.80 cu.m. 179.99 930,332.31
103(1)a Structure Excavation (Common Soil) 308.96 cu.m. 288.09 89,008.29
104(2)a Embankment from Borrow (Common Soil) 222.36 cu.m. 886.26 197,068.77
105(1)a Subgrade Preparation (Common Material) 1532.01 sq.m. 19.94 30,548.28
200(1) Aggregate Subbase Course 399.11 cu.m. 907.58 362,224.25
300(1) Gravel Surface Course 149.27 cu.m. 1,285.17 191,837.33
311(1)b1 Portland Cement Concrete Pavement (Unreinforced) 200mm thk. 1223.50 sq.m. 1,296.98 1,586,855.03
505(2)a Grouted Riprap (Class A) 159.79 cu.m. 3,567.12 569,990.22
TOTAL BID COST: PHP 4,140,399.32 -
Project Name: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

CASHFLOW

PROJECT DURATION (CALENDAR DAYS)

PARTICULARS
1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
Approved Budget for the Contract (ABC) ₱ 4,140,399.32
PERIODIC ACCOMPLISHMENT 15.00 35.00 35.00 15.00
PERIODIC CASHFLOW 621,059.90 1,449,139.76 1,449,139.76 621,059.90
CUMMULATIVE 15.00 50.00 85.00 100.00
CUMMULATIVE CASH FLOW 621,059.90 2,070,199.66 3,519,339.42 4,140,399.32
Name of Project: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER

ITEM NO. WORK DESCRIPTION % WT. CONTRACT COST 15 30 45 60
3 6 9 12 15 18 21 24 27 30 33 36 39 42 45 48 51 54 57 60
B.4(1) Construction Survey and Staking 0.04 1,881.19 0.04 0.045
B.5 Project Billboard / Signboard 0.37 15,348.74 0.37 0.371
B.7(2) Occupational Safety and Health Program 0.13 5,429.90 0.04 0.03 0.03 0.03 0.131
B.8(1) Traffic Management 2.04 84,680.22 0.51 0.51 0.51 0.51 2.045
803 (1)a Mobilization & Demobilization 0.35 14,379.75 0.18 0.17 0.347
100(3)a4 Individual Removal of Trees ( small, 751-900mm, dia.) 1.47 60,815.04 1.47 1.469
102(2) Surplus Common Excavation 22.47 930,332.31 8.22 10.1 4.15 22.470
103(1)a Structure Excavation (Common Soil) 2.15 89,008.29 0.73 1.42 2.150
104(2)a Embankment from Borrow (Common Soil) 4.76 197,068.77 2.58 2.18 4.760
105(1)a Subgrade Preparation (Common Material) 0.74 30,548.28 0.74 0.738
200(1) Aggregate Subbase Course 8.75 362,224.25 1.5 7.25 8.749
300(1) Gravel Surface Course 4.63 191,837.33 4.63 4.633
311(1)b1 Portland Cement Concrete Pavement (Unreinforced) 200mm thk. 14 days 38.33 ########### 7.79 16.25 14.29 38.326
505(2)a Grouted Riprap (Class A) 13.77 569,990.22 3.44 10.33 13.767
Total 100.00 ########### #######
Periodic Accomplishment 15.00 35.00 35.00 15.00
Commulative Accomplishment 15.00 50.00 85.00 100.00

23.98 62.54 83.39 100

0 15 50 85 100 50
85
Name and Signature of Bidder's Representative 100
Project Title: CONCRETING OF CORE LOCAL ACCESS ROAD

Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

CONSTRUCTION METHOD

Upon receipt of the Notice to Proceed the following steps must be observed:
• Coordinate with the procuring entity and the office concerned.
•
A joint site investigation between the procuring entity and the contractor must be do
•
Prepare an as-stake investigation of the proposed project site which includes the pr
contract variation (extra worksand change order) and as-stake plan.
• After the above-mentioned activities has been done, construction work for the projec
started.
• All construction materials and construction activities must be in accordance with th
specification and should pass the quality control standard.
• No activity must be done without the presence and concurrence of the project engin
inspector.
• Mobilize manpower, equipment, install billboard, build temporary facilities and deliv
materials.
• Clearing the proposed site, layout, established horizontal control.
•
Start the construction activities of the project accordingly based on the approved co
schedule submitted and on the approved plans and specifications.
• Install warning signs on the construction site as safety precautionary measure to pr
accident, provide field office, equipment and supplies and other temporary facilities
during the construction period.
• All materials to be used should pass the quality control and must be in conformity w
specification but not limited to aggregates, reinforcing bars but all materials intend
installed for the said project.
• Documentary requirements such as, pouring permits and other related paper pertain
prosecution of the project must be made possible.
• Daily monitoring on the progress work will be conducted to thresh out problems tha
occure and periodic coordinative meeting and consultation with key staff will be ma
resolve any problem and remedial measures will be employed and the project shall
within the specified contract duration
• Clearing of construction debris, request for final inspection, prepare as-built plan, tu
one.

reparation of

ct will be

he standard

neer and

very

onstruction

revent
needed

with the
ed to be

ning to the

at may
ade to
be complete
rn-over and
Project Title: CONCRETING OF CORE LOCAL ACCESS ROAD
Location: SITIO BINATON, PM. SOBRECAREY, CARAGA, DAVAO ORIENTAL

PERT/CPM
0 3 6 9 12 15 18 21 24 27 30 33 36 39 42 45 48 51 54 57 60

START OF
P ROJECT

G G

0 1 2 3 8

A , B, D, E, F

4 5 6 END OF
7 P ROJECT

H, J I K L, M,N

LEGEND :

A - Construction Survey and Staking H - Structure Excavation (Common Soil)

B - Project Billboard / Signboard I - Embankment from Borrow (Common Soil)
C - Occupational Safety and Health Program J - Subgrade Preparation (Common Material)
D - Traffic Management K - Aggregate Subbase Course
E - Mobilization & Demobilization L - Gravel Surface Course
F - Individual Removal of Trees ( small, 751-900mm, dia.) M - Portland Cement Concrete Pavement (Unreinforced) 200mm thk. 14 days
G - Surplus Common Excavation N - Grouted Riprap (Class A)

Name and Signature of Bidder's Representative