PROPOSED REPAIR OF DAMAGED ROAD PAVEMENT AT DIVERSION ROAD BRGY.

SISIMAN MARIVELES, BATAAN

Project Name and Location

Contract Duration :

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
I. GENERAL REQUIREMENTS
I.B TEMPORARY FACILITIES & UTILITIES

A. MATERIAL COST QUANTITY

Staff field office 1.00 lot 15,000.00 15,000.00
Worker Barracks 1.00 lot 35,000.00 35,000.00

Sub-Total P 50,000.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
None - - - 0.00
Sub-Total P 0.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER DAY
None - - - 0.00
Sub-Total P 0.00

D. TOTAL DIRECT COST 50,000.00

ITEM I: TOTAL COST of GENERAL REQUIREMENTS 50,000.00

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
II. DEMOLITION WORKS
1. Breaking of concrete (road pavement, sidewalk, curb, gutter, and other structures) inc. Excavation to sub-grade

A. MATERIAL COST QUANTITY

None - - - 0.00
Sub-Total P 0.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 15.00 600.00 9,000.00
Construction Leadman 1.00 15.00 500.00 7,500.00
Operator 1.00 15.00 400.00 6,000.00
Skilled Workers 5.00 15.00 400.00 30,000.00
Labor 5.00 15.00 300.00 22,500.00
Sub-Total P 75,000.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
Concrete Saw 1.00 7.00 396.25 22,190.00
Backhoe w/ pavement breaker, 1.50 cu.m. 320 C/CL 1.00 7.00 2,725.87 152,648.72
Sub-Total P 174,838.72

D. TOTAL DIRECT COST 249,838.72

ITEM DIRECT UNIT
DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
II. DEMOLITION WORKS
2. Removal,Hauling and Disposal of Breaked Concrete & other unsuitable materials

A. MATERIAL COST QUANTITY

None - - - 0.00
Sub-Total P 0.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 10.00 600.00 6,000.00
Construction Leadman 1.00 10.00 500.00 5,000.00
Operator 3.00 10.00 400.00 12,000.00
Skilled Workers 5.00 10.00 400.00 20,000.00
Labor 5.00 10.00 300.00 15,000.00
Sub-Total P 58,000.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
Loader 1.00 5.00 1,549.81 61,992.40
Payloader 1.00 5.00 1,961.72 78,468.80
Dump Truck, 11.50 cu.m. 1.00 5.00 1,062.36 42,494.40
Sub-Total P 182,955.60

D. TOTAL DIRECT COST 240,955.60

ITEM II: TOTAL COST of DEMOLITION WORKS 490,794.32

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
III. ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER
3. Supply, spread and compact Imported fill for base course

A. MATERIAL COST QUANTITY

Base coarse material 390.00 cu.m. 900.00 351,000.00
Sub-Total P 351,000.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 7.00 600.00 4,200.00
Construction Leadman 1.00 7.00 500.00 3,500.00
Operator 1.00 7.00 400.00 2,800.00
Skilled Workers 10.00 7.00 400.00 28,000.00
Labor 10.00 7.00 300.00 21,000.00
Sub-Total P 59,500.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
Crawler Loader 1.00 5.00 1,549.41 61,976.40
Vibratory Tandem Roller (6 passes) 1.00 5.00 1,073.93 42,957.20
Sub-Total P 104,933.60

D. TOTAL DIRECT COST 515,433.60

ITEM DIRECT UNIT
DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
III. ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER
4. Supply, spread and compact gravel bedding

A. MATERIAL COST QUANTITY

Aggregate Surface Coarse 195.00 cu.m. 900.00 175,500.00
Sub-Total P 175,500.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 5.00 600.00 3,000.00
Construction Leadman 1.00 5.00 500.00 2,500.00
Loader Operator 1.00 5.00 400.00 2,000.00
Skilled Workers 10.00 5.00 400.00 20,000.00
Labor 10.00 5.00 300.00 15,000.00
Sub-Total P 42,500.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
Crawler Loader 1.00 5.00 1,549.41 61,976.40
Sub-Total P 61,976.40

D. TOTAL DIRECT COST 279,976.40

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
III. ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER
5. Supply of materials for concrete pavement including formworks, curing, sealing, jointing and rebars

A. MATERIAL COST QUANTITY

a.300mm thk concrete pavement (3000 psi @ 28 days) 436.80 cu.m. 5,650.00 2,467,920.00
b. Curb & Gutter (3000 psi @ 28 days) 260.00 l.m. 600.00 156,000.00
Sub-Total P 2,623,920.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 7.00 600.00 4,200.00
Construction Leadman 1.00 7.00 500.00 3,500.00
Skilled Workers 10.00 7.00 400.00 28,000.00
Labor 10.00 7.00 300.00 21,000.00
Sub-Total P 56,700.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
Concrete Vibrator 1.00 7.00 250.00 14,000.00
Concrete Circular Saw 1.00 7.00 250.00 14,000.00
Sub-Total P 14,000.00

D. TOTAL DIRECT COST 2,694,620.00

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
III. ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER
6. Supply of materials, labor and equipment for concrete sidewalk

A. MATERIAL COST QUANTITY

a. Supply, spread and compact gravel bedding 26.00 cu.m. 900.00 23,400.00
b. 75 mm thk concrete pathwalk 585.00 l.m. 5,650.00 3,305,250.00

Sub-Total P 3,328,650.00
 B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 7.00 600.00 4,200.00
Construction Leadman 1.00 7.00 500.00 3,500.00
Skilled Workers 10.00 7.00 400.00 28,000.00
Labor 10.00 7.00 300.00 21,000.00
Sub-Total P 56,700.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
None - - - 0.00
Sub-Total P 0.00

D. TOTAL DIRECT COST 3,385,350.00

ITEM DIRECT UNIT

DESCRIPTION QUANTITY UNIT AMOUNT
NO. COST
III. ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER
7. Repair of Damage Drainage 195.00 cu.m. 600.00 117,000.00

A. MATERIAL COST QUANTITY

a. Drainage manhole 1.20m x 1.20m 10.00 unit 1,500.00 15,000.00
b. 600mm dia. 50.00 pcs. 950.00 47,500.00

Sub-Total P 62,500.00
B. LABOR COST QUANTITY NO. OF DAYS COST PER DAY
Project Engineer 1.00 7.00 600.00 4,200.00
Construction Leadman 1.00 7.00 500.00 3,500.00
Skilled Workers 10.00 7.00 400.00 28,000.00
Labor 10.00 7.00 350.00 24,500.00
Sub-Total P 60,200.00
C. EQUIPMENT COST QUANTITY NO. OF DAYS COST PER HOUR
None - - - 0.00
Sub-Total P 0.00

D. TOTAL DIRECT COST 122,700.00

ITEM III: TOTAL COST of ROAD PAVEMENT, PATHWALK/SIDEWALK & CURB & GUTTER 6,998,080.00

TOTAL PROJECT COST 7,538,874.32