ROAD CONCRETING

ITEM DESCRIPTION AREA LENGTH

PCCP
ITEM 101(1) Removal of Structures and Obstruction 1
ITEM 102(2) Surplus Common Excavation 3157
ITEM 104(1)a Embankment from Roadway excavation 2480.5
ITEM 105 (1) Subgrade Preparation 15785
ITEM 200 (1) Agg. Subbase Course 2.25
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. 11275
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation
ITEM 104 (7) Embankment from Structure Excavation
ITEM 500(1)a Pipe Culverts, 910mm dia. (36"Ø) 150
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) 2855
ITEM 506(1) Stone Masonry (hw)

T
PCCP WIDTH
ROAD WIDTH
LENGTH

ITEM DESCRIPTION AMOUNT REMARKS

PCCP
ITEM 101(1) Removal of Structures and Obstruction PHP 40,000.00
ITEM 102(2) Surplus Common Excavation PHP 550,000.00
ITEM 104(1)a Embankment from Roadway excavation PHP 620,000.00
ITEM 105 (1) Subgrade Preparation PHP 270,000.00
ITEM 200 (1) Agg. Subbase Course PHP 5,400,000.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. PHP 15,350,000.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation PHP 2,620,000.00
ITEM 104 (7) Embankment from Structure Excavation PHP 1,980,000.00
ITEM 500(1)a Pipe Culverts, 910mm dia. (36"Ø) PHP 820,000.00
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) PHP 15,500,000.00
ITEM 506(1) Stone Masonry (hw) PHP 650,000.00
TOTAL BUDGET COST PHP 43,800,000.00

ITEM DESCRIPTION AMOUNT REMARKS

PCCP
ITEM 101(1) Removal of Structures and Obstruction PHP 100,000.00
ITEM 102(2) Surplus Common Excavation PHP 900,000.00
ITEM 104(1)a Embankment from Roadway excavation PHP 1,070,000.00
ITEM 105 (1) Subgrade Preparation PHP 460,000.00
ITEM 200 (1) Agg. Subbase Course PHP 9,290,000.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. PHP 26,350,000.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation PHP 3,620,000.00
ITEM 104 (7) Embankment from Structure Excavation PHP 2,760,000.00
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) PHP 2,200,000.00
ITEM 500(3)a.1 Drainage Structure PHP 21,050,000.00
ITEM 506(1) Stone Masonry (hw) PHP 1,300,000.00
TOTAL BUDGET COST PHP 69,100,000.00
VOLUME DIRECT UNIT
UNIT ocm/cp/vat UNIT COST AMOUNT
(m3) COST

l.s 20000 1.18 23,600 PHP 23,600.00

cu.m 140 1.18 165 PHP 521,536.40
cu.m 210 1.18 248 PHP 614,667.90
sq.m 14 1.18 17 PHP 260,768.20
5073.75 cu.m 900 1.18 1,062 PHP 5,388,322.50
sq.m 1150 1.18 1,357 PHP 15,300,175.00

8865 cu.m. 250 1.18 295 PHP 2,615,175.00

6358.35 cu.m. 260 1.18 307 PHP 1,950,741.78
ln.m 4600 1.18 5,428 PHP 814,200.00
ln.m 4600 1.18 5,428 PHP 15,496,940.00
150 cu.m 3600 1.18 4,248 PHP 637,200.00
₱43,623,326.78
0.2
5.00
7.00
2255 M SEGMENT 1

50,000.00 50,000.00
420,000.00 480,000.00
500,000.00 570,000.00
210,000.00 250,000.00
4,320,000.00 4,970,000.00
12,250,000.00 14,100,000.00

1,700,000.00 1,920,000.00
 1,300,000.00 1,460,000.00
1,100,000.00 1,100,000.00
9,800,000.00 11,250,000.00
650,000.00 650,000.00
32,300,000.00 36,800,000.00
 PHP 40,000.00
PHP 550,000.00
PHP 620,000.00
PHP 270,000.00
PHP 5,400,000.00
PHP 15,350,000.00

PHP 2,620,000.00
PHP 1,980,000.00
PHP 820,000.00
PHP 15,500,000.00
PHP 650,000.00
₱43,800,000.00
 ROAD CONCRETING
ITEM DESCRIPTION AREA LENGTH

PCCP
ITEM 101(1) Removal of Structures and Obstruction 1
ITEM 102(2) Surplus Common Excavation 2222.22
ITEM 104(1)a Embankment from Roadway excavation 1746.03
ITEM 105 (1) Subgrade Preparation 11111.1
ITEM 200 (1) Agg. Subbase Course 2.25
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. 7936.5
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation
ITEM 104 (7) Embankment from Structure Excavation
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) 150
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) 1587.3
ITEM 506(1) Stone Masonry (hw)

T
PCCP WIDTH
ROAD WIDTH
LENGTH

ITEM DESCRIPTION AMOUNT REMARKS

PCCP
ITEM 101(1) Removal of Structures and Obstruction PHP 50,000.00
ITEM 102(2) Surplus Common Excavation PHP 370,000.00
ITEM 104(1)a Embankment from Roadway excavation PHP 440,000.00
ITEM 105 (1) Subgrade Preparation PHP 190,000.00
ITEM 200 (1) Agg. Subbase Course PHP 3,800,000.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. PHP 10,780,000.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation PHP 1,500,000.00
ITEM 104 (7) Embankment from Structure Excavation PHP 1,150,000.00
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) PHP 1,070,000.00
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) PHP 8,620,000.00
ITEM 506(1) Stone Masonry (hw) PHP 650,000.00
TOTAL BUDGET COST PHP 28,620,000.00
VOLUME ocm/cp/ UNIT
UNIT DIRECT UNIT COST AMOUNT
(m3) vat COST

l.s 20000 1.18 23,600 PHP 23,600.00 PHP 50,000.00

cu.m 140 1.18 165 PHP 367,110.74 PHP 370,000.00
cu.m 210 1.18 248 PHP 432,666.23 PHP 440,000.00
sq.m 14 1.18 17 PHP 183,555.37 PHP 190,000.00
3571.425 cu.m 900 1.18 1,062 PHP 3,792,853.35 PHP 3,800,000.00
sq.m 1150 1.18 1,357 PHP 10,769,830.50 PHP 10,780,000.00

5061.9 cu.m. 250 1.18 295 PHP 1,493,260.50 PHP 1,500,000.00

3734.21 cu.m. 260 1.18 307 PHP 1,145,655.93 PHP 1,150,000.00
ln.m 6000 1.18 7,080 PHP 1,062,000.00 PHP 1,070,000.00
ln.m 4600 1.18 5,428 PHP 8,615,864.40 PHP 8,620,000.00
150 cu.m 3600 1.18 4,248 PHP 637,200.00 PHP 650,000.00
₱28,523,597.03 ₱28,620,000.00
0.2
5.00
7.00
1587.3 M SEGMENT 1
23,809,500.00
 ROAD CONCRETING

VOLUME
ITEM DESCRIPTION AREA LENGTH
(m3)

PCCP
ITEM 101(1) Removal of Structures and Obstruction 1
ITEM 102(2) Surplus Common Excavation 2891
ITEM 104(1)a Embankment from Roadway excavation 2271.5
ITEM 105 (1) Subgrade Preparation 14455
ITEM 200 (1) Agg. Subbase Course 2.25 4646.25
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. 10325
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation 6495
ITEM 104 (7) Embankment from Structure Excavation 4723.05
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) 150
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) 2065
ITEM 506(1) Stone Masonry (hw) 150

T 0.2
PCCP WIDT 5.00
ROAD WID 7.00
LENGTH 2065

ITEM DESCRIPTION AMOUNT REMARKS

PCCP
ITEM 101(1) Removal of Structures and Obstruction PHP 50,000.00
ITEM 102(2) Surplus Common Excavation PHP 480,000.00
ITEM 104(1)a Embankment from Roadway excavation PHP 570,000.00
ITEM 105 (1) Subgrade Preparation PHP 250,000.00
ITEM 200 (1) Agg. Subbase Course PHP 4,970,000.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. PHP 14,100,000.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation PHP 1,920,000.00
ITEM 104 (7) Embankment from Structure Excavation PHP 1,460,000.00
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) PHP 1,100,000.00
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) PHP 11,250,000.00
ITEM 506(1) Stone Masonry (hw) PHP 650,000.00
TOTAL BUDGET COST PHP 36,800,000.00
 DIRECT
ocm/cp/ UNIT
UNIT UNIT AMOUNT
vat COST
COST

l.s 20000 1.18 23,600 PHP 23,600.00 PHP 50,000.00

cu.m 140 1.18 165 PHP 477,593.20 PHP 480,000.00
cu.m 210 1.18 248 PHP 562,877.70 PHP 570,000.00
sq.m 14 1.18 17 PHP 238,796.60 PHP 250,000.00
cu.m 900 1.18 1,062 PHP 4,934,317.50 PHP 4,970,000.00
sq.m 1150 1.18 1,357 PHP 14,011,025.00 PHP 14,100,000.00

cu.m. 250 1.18 295 PHP 1,916,025.00 PHP 1,920,000.00

cu.m. 260 1.18 307 PHP 1,449,031.74 PHP 1,460,000.00
ln.m 6000 1.18 7,080 PHP 1,062,000.00 PHP 1,100,000.00
ln.m 4600 1.18 5,428 PHP 11,208,820.00 PHP 11,250,000.00
cu.m 3600 1.18 4,248 PHP 637,200.00 PHP 650,000.00
₱36,521,286.74 ₱36,800,000.00

M SEGMENT 1
 ROAD CONCRETING
ITEM DESCRIPTION AREA LENGTH

PCCP
ITEM 101(1) Removal of Structures and Obstruction 1
ITEM 102(2) Surplus Common Excavation 588.75
ITEM 104(1)a Embankment from Roadway excavation 588.75
ITEM 105 (1) Subgrade Preparation 2826.00
ITEM 200 (1) Agg. Subbase Course 2.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. 2355.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation
ITEM 104 (7) Embankment from Structure Excavation
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) 10
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) 165
ITEM 506(1) Stone Masonry (hw)
PCCP WIDTH
ROAD WIDTH
LENGTH

ITEM DESCRIPTION AMOUNT REMARKS

PCCP
ITEM 101(1) Removal of Structures and Obstruction PHP 50,000.00
ITEM 102(2) Surplus Common Excavation PHP 150,000.00
ITEM 104(1)a Embankment from Roadway excavation PHP 200,000.00
ITEM 105 (1) Subgrade Preparation PHP 100,000.00
ITEM 200 (1) Agg. Subbase Course PHP 1,250,000.00
ITEM 311 PCC Pavement (Unreinforced) - 200mm thk. PHP 3,250,000.00
Drainage Structure
ITEM 103(6) Pipe Culverts and Drain Excavation PHP 200,000.00
ITEM 104 (7) Embankment from Structure Excavation PHP 150,000.00
ITEM 500(1)a Pipe Culverts, 910mm dia. (48"Ø) PHP 100,000.00
ITEM 500(3)a.1 4" Lined Canal (0.80m x 0.90m) PHP 1,000,000.00
ITEM 506(1) Stone Masonry (hw) PHP 50,000.00
TOTAL BUDGET COST PHP 6,500,000.00
VOLUME DIRECT UNIT UNIT
UNIT ocm/cp/vat AMOUNT
(m3) COST COST

l.s 20000 1.20 24,000 PHP 24,000.00 PHP 50,000.00

cu.m 150 1.20 180 PHP 105,975.00 PHP 150,000.00
cu.m 230 1.20 276 PHP 162,495.00 PHP 200,000.00
sq.m 15 1.20 18 PHP 50,868.00 PHP 100,000.00
942.00 cu.m 860 1.20 1,032 PHP 972,144.00 PHP 1,250,000.00
sq.m 1100 1.20 1,320 PHP 3,108,600.00 PHP 3,250,000.00
1.20
515 cu.m. 250 1.20 300 PHP 154,500.00 PHP 200,000.00
387.60 cu.m. 260 1.20 312 PHP 120,931.20 PHP 150,000.00
ln.m 6000 1.20 7,200 PHP 72,000.00 PHP 100,000.00
ln.m 4600 1.20 5,520 PHP 910,800.00 PHP 1,000,000.00
10 cu.m 3600 1.20 4,320 PHP 43,200.00 PHP 50,000.00
5.00 PHP 5,701,513.20 PHP 6,500,000.00
6.00
471 M
7,065,000.00 2.3 1451.3
1.6 590.4

3.9 3900
 631
2041.7 369
#REF!

1000