Area:

distance :
Excavation

Fill

1,856.13
197.88

2039.4923833

3,824.05
2,039.49

1.5

3,824.05

1st layer
Item 201

815.80
2,039.49

2nd layer
Item 201

815.80
2,039.49

0.4

CBC
Item 202

611.85
2,039.49

0.3

JPCP

556.84
1,856.13

0.3

4,078.98
2,039.49
x

2
60.12

4,116.53
2,058.27

TS85

TX160

Weight
6mmpRB

12mmDRB

16mmdRB

0.4
stabilizing layer

0.222 Kg

40.02

60.72

60.24

34.22
40.02

33.99
60.72

33.75
60.24

0.888 kg

2,131.71
0.75
y
x
1,126.11
1,126.11
y
x

480.34
2842.275
34.47
60.12
999.99
34.47
60.12

34.22
40.02

33.99
60.72

33.75
60.24

1,142.31
0.60
y
x

1,793.43
1903.85
34.47
60.12

34.22
40.02

33.99
60.72

33.75
60.24

Excv Drain

1.4
1.4
1.8
1.75
18.223
1.5

STRC Drain
DEM

L1
L2
18.223
56.47
35.71708 110.6812

L3
-

28.701225
27.33

RSB
Length

Total Length

base
bot X
up X
bot L
up L

2.05
2.05
18.223
18.223

18.223
18.223
24
24

92
92
7
7

vert
long
ties

1.7
18.223
0.35

4
24
12

122
64
122

bot X
up X
bot L
up L

1.4
1.4
18.223
18.223

18.223
18.223
24
24

92
92
7
7

base
wal
top

18.223
18.223
18.223

0.4
0.25
0.3

1.75
1.4
1.1

188.6
188.6
168
168

Wall

829.6
1536
1024.8

Top
128.8
128.8
168
168

RMC
2

Forms
0.4
1
0.3
1.4

2
4
2
1

18.223
18.223
18.223
18.223

38.216
0.15
9.38151
66
11.4648

56.469
0.15

94.685
0.3

33.10
12.7561
12.7561
6.01359
132.59
14.5784
72.892
10.9338
25.5122

Curb

conc
20mm RSB
forms

grouted riprap

0.6
39.6
2.928 3.9155738

20.455265519

0.3
7

18.223

56.469 0.3622388482
LINED DITCH
CHB
CEMENT
SAND
CONCRETE
10mmDRB
vert
hor
xsectional
dowel

56.469
1.4

1.4

0.65

0.2
1.6
67.7628
0.65
0.3

79.0566

95
3
190
95

660
304
204
123.5
28.5

1068
16
9
7.34097
1041.48

59.75

59.26

58.77

58.29

2.7
57.8

1.7

4159.336
56.469 152.4663
57.44
572.41
2003.435
5,709.64
187.424 1593.104

1.57 kg

33.51
59.75

33.28
59.26

33.04
58.77

32.8
58.29

32.57
57.8

32.33
57.44

32.09

31.85

33.51
59.75

33.28
59.26

33.04
58.77

32.8
58.29

32.57
57.8

32.33
57.44

32.09

31.85

33.51
59.75

33.28
59.26

33.04
58.77

32.8
58.29

32.57
57.8

32.33
57.44

32.09

31.85

101.2389

Total Length

Size

Unit Weight

8,602.19
TotalWeight

188.6
188.6
168
168

20mm
20mm
20mm
20mm

2.466
2.466
2.466
2.466

465.09
465.09
414.29
414.29

829.6
1536
1024.8

20mm
16mm
12mm

2.466
1.578
0.888

2,045.79
2,423.81
910.02

128.8
128.8
168
168

20mm
20mm
20mm
20mm

2.466
2.466
2.466
2.466

317.62
317.62
414.29
414.29

33.10
12.7561
12.7561
6.01359
132.59
14.5784
72.892
10.9338
25.5122

2.7

1144.82

31.61

31.38

31.14

30.9

30.77

553.7
572.41

31.61

31.38

31.14

30.9

30.77

553.7
572.41

31.61

31.38

31.14

30.9

30.77

553.7
572.41

CRAFT HAVEN INTERNATIONAL SERVICES INCORPORATED

CONSTRUCTION OF 1.9-Ha. CONTAINER YARD EXTENSION
KM 15, PANACAN, DAVAO CITY
OPTION 1: JOINTED PORTLAND CONCRETE PAVEMENT
LN

DESCRIPTION

UNIT

PRELIMINARIES
Building Permit
Temporary Facilities

lot
lot

QUANTITY

UNIT PRICE

1.00
1.00

90,000.00
300,000.00

Sub Total
B

1 Excavation

m3

3,824.05

156.80

599,610.76

2 Embankment at Subgrade (Item 201-Aggregates Base Course) H=0.40m

m3

815.80

2,182.52

1,780,493.17

m3

815.80

912.09

744,080.24
3,124,184.17

Sub Total
C

#REF!

#REF!

GEOGRID & GEOTEXTILE (INSTALLATION COST ONLY)

4 Geotextile TS-85

m2

4,159.34

9.54

39,680.07

5 Geogrid TX160

m2

5,709.64

10.60

60,522.16
100,202.23

Sub Total
D

#REF!

RIGID PAVEMENT
Container Yard
6 Item 202 - Crushed Aggregate Base Course (300mm thick)

m3

#REF!

#REF!

7A Jointed Portland Cement Pavement (JPCP) 4000Psi @28 days

m3

#REF!

#REF!

#REF!

7B
8
9
10

m4
Kg
Kg
Kg

#REF!
480.34
999.99
1,793.43

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!

Jointed Portland Cement Pavement (JPCP) 4000Psi @7 days

Reinforcing Steel Bars: 6mm Deformed Round Bars DOWEL SEAT
Reinforcing Steel Bars: 12mm Deformed Round Bars HOLDER
Reinforcing Steel Bars: 16mm Plain Bars DOWEL BAR

611.85

Sub Total

90,000.00
300,000.00
390,000.00

% Weight

EARTHWORKS

3 Stabilizing Layer (Compacted Item 201-Aggregate Base Course every 200mm layer) H=0.4m)

AMOUNT

#REF!

DRAINAGE SYSTEM
11 Structure Excavation

m3

146.40

551.98

12 Demolition of Existing Pavement

m3

27.33

1,585.69

80,808.92
43,344.04

13 Structural Concrete
14 Reinforcing Steel Bars

m3
Kg

33.10
8,602.19

6,515.02
120.99

215,660.71
1,040,779.31

15 Formworks
16 CHB Lined Canal

m2
lm

132.59
56.47

1,140.37
#REF!

151,202.28
#REF!

17 Grouted Riprap
18 Concrete Curb

m3
lm

20.46
94.69

#REF!
#REF!

Sub Total

#REF!
#REF!
#REF!

#REF!

PROJECT COST (EXCLUSDING GEOSYNTHETICS MATERIAL COST)

#REF!

#REF!

GEOGRID & GEOTEXTILE (MATERIAL COST ONLY)

1 Geotextile TS-85

m2

4,159.34

238.00

989,922.04

2 Geogrid TX160

m2

5,709.64

338.70

1,933,854.24
2,923,776.27

Sub Total

TOTAL PROJECT COST

Variance from the previously submitted cost

#REF!
#REF!

#REF!

#REF!

DETAILED UNIT PRICE ANALYSIS

ITEM NO.
DESCRIPTION :

1
Electrical Support Structures (C-Purling Set up)

MATERIALS
SN
Description
1
C- Purling 1.5x50mmx150mm
2
Round Bar 12mm
3
Flat Bar 1"
4
Thread Rod
5
Bolt and Washer
6
Epoxy Primer
7
Channel
6
Bracket

EQUIPMENT
SN
1
2
3
4
5

MANPOWER
SN
1
2
3
4
5
6

Description
Steel Cutter
Welding Machine
Air Compressor
Electric Drill
Scaffolding Set up

Description
Lead Man-Dayshift (D)
Skilled Worker D
Unskilled Worker D
Lead Man-Nightshift (N)
Skilled Worker N
Unskilled Worker N

Unit

QUANTITY :
UNIT PRICE :

Qty

Unit Price
600
150
350
350
20
585
980
45

Amount
99,000.00
12,750.00
21,000.00
28,000.00
8,000.00
7,020.00
98,000.00
4,500.00

Sub-Total (Materials)

278,270.00

1
1
1
1
1
1
1
1

Qty

165
85
60
80
400
12
100
100

Day
2
2
2
2
18

Qty
2
4
4
2
4
4

3,824.05
156.8

Rate
500
500
500
500
15

Amount
8,000.00
8,000.00
8,000.00
10,000.00
5,400.00

Sub-Total (Equipment)

39,400.00

8.00
8.00
8.00
10.00
20.00

Days
20.00
20.00
20.00
20.00
20.00
20.00

Daily Rate
500
400
300
550
450
350

Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00

Sub-Total (Manpower)
Total
12% VAT
5% Contigencies
2% Withholding Tax
3% Supervision
8% Contractor's Profit

162,000.00
479,670.00
57,560.40
9,593.40
14,390.10
38,373.60

119,917.50

GRAND TOTAL

599,587.50

599,587.50

PAY ITEM PRICE

156.80

DETAILED UNIT PRICE ANALYSIS

ITEM NO.
DESCRIPTION :

2
Electrical Rough-in /Wiring Top

MATERIALS
SN
Description
1
Electrical Wire 3.5 sq.mm
2
Cable tie 4"
3
Electrical Tape
4
Electrical Wire 2.0 sq.mm
5
EMT Pipe 15mm
6
EMT Pipe 20mm
7
EMT Pipe 25mm
8
EMT Elbow 15mm
9
EMT Elbow 20mm
10
EMT Elbow 25mm
11
EMT Coupling 15mm
12
EMT Coupling 20mm
13
EMT Coupling 25mm
14
EMT Adaptor 15mm
15
EMT Adaptor 20mm
16
EMT Adaptor 25mm
17
Thread Rod
18
Channel
19
Bracket
20
Metal Flexible Hose
21
Metal Junction Box D.T. w/cover
22
Metal Square Box
24
Metal Flange 1/2"
25
G.I. Pipe s-20
26
Epoxy
27
Rivets

EQUIPMENT
SN
1
2
3
2

MANPOWER
SN
1
2
3
4
5
6

Description
Scalfholding
Electric Drill
Electric Cutter
Electric Threader

Description
Lead Man-Dayshift (D)
Skilled Worker D
Unskilled Worker D
Lead Man-Nightshift (N)
Skilled Worker N
Unskilled Worker N

QUANTITY :
UNIT PRICE :

Unit
mtrs
pcs
rlls
mtrs
length
length
length
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
mtrs
pcs
pcs
pcs
length
gal
pcs

Qty
15,500
7500
450
13800
150
100
100
350
200
75
500
300
80
450
250
50
150
100
100
300
200
150
250
125
4
1200

Qty
18
2
1
1

Qty
2
4
4
2
4
4

815.80
2182.52

Unit Price
28
5
40
25
200
300
412
20
30
52
10
15
20
10
15
20
350
980
45
35
55
110
115
350
585
1

Amount
434,000.00
37,500.00
18,000.00
345,000.00
30,000.00
30,000.00
41,200.00
7,000.00
6,000.00
3,900.00
5,000.00
4,500.00
1,600.00
4,500.00
3,750.00
1,000.00
52,500.00
98,000.00
4,500.00
10,500.00
11,000.00
16,500.00
28,750.00
43,750.00
2,340.00
1,200.00

Sub-Total (Materials)

1,241,990.00

Days
20.00
10.00
5.00
5.00

15
500
500
500

Amount
5,400.00
10,000.00
2,500.00
2,500.00

Sub-Total (Equipment)

20,400.00

Days
20.00
20.00
20.00
20.00
20.00
20.00

Rate

Daily Rate
500
400
300
550
450
350

Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00

Sub-Total (Manpower)
Total
12% VAT
5% Contigencies
2% Withholding Tax
3% Supervision
8% Contractor's Profit

162,000.00
1,424,390.00
170,926.80
28,487.80
42,731.70
113,951.20

356,097.50

GRAND TOTAL

1,780,487.50

1,780,487.50

PAY ITEM PRICE

2,182.52

DETAILED UNIT PRICE ANALYSIS

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
5
6
7

EQUIPMENT
SN
1
2

3
Electical Rough-ins Bottom

Description
PVC Pipe 3/4"
PVC Elbow 3/4"
Tie Wire
Hacksaw Blade
Electrical Wire 2.0sqmm
Electrical Wire 3.5sqmm
Electrical Wire 5.5sqmm

Description
Mini Jack Hammer
Concrete Cutter

QUANTITY :
UNIT PRICE :

Unit
lght
lght
kg
pcs
mtr
mtr
mtr

Qty
970.00
160.00
25.00
6.00
3000
4300
3250

Qty
2
2

Unit Price
70
25
80
60
25
30
40

Amount
67,900.00
4,000.00
2,000.00
360.00
75,000.00
129,000.00
130,000.00

Sub-Total (Materials)

408,260.00

Days
10.00
10.00

Rate
500
500

Electric Power Consumption 25%

Description
Lead Man
Skilled Worker
Unskilled Worker
Lead Man-Nightshift (N)
Skilled Worker N
Unskilled Worker N

Amount
10,000.00
10,000.00
-

5,000.00
Sub-Total (Equipment)

MANPOWER
SN
1
2
3
4
5
6

815.80
912.09

Qty
2
4
4
2
4
4

Days
20.00
20.00
20.00
20.00
20.00
20.00

25,000.00

Daily Rate
500
400
300
550
450
350

Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00

Sub-Total (Manpower)
Total
12% VAT
5% Contigencies
2% Withholding Tax
3% Supervision
8% Contractor's Profit

162,000.00
595,260.00
71,431.20
11,905.20
17,857.80
47,620.80

148,815.00

GRAND TOTAL

744,075.00

744,075.00

PAY ITEM PRICE

912.09

DETAILED UNIT PRICE ANALYSIS

ITEM NO.
DESCRIPTION :
MATERIALS
SN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

EQUIPMENT
SN
1
2
3

MANPOWER
SN
1
2
3
4
5
6

4
Fixture (Pop -up, Switches and PanelBoards)

Description
Pou-up C.o.
Switch 3gang
Switch 2gang
Switch 1gang
Switch Cabinet
Panel Boards 30br
Panel Boards 22br
MDP Panel Boards
Panel Boards 4br
EMT Pipe 100mm
EMT Elbow 100mm
EMT Coupling 100mm
EMT Adaptor 100mm
EMT Pipe 63mm
EMT Elbow 63mm
EMT Coupling 63mm
EMT Adaptor 63mm
Electrical Wire150sq.mm
Electrical Wire80sq.mm
Electrical Wire30sq.mm
Solderless Connector 150
Rubber Tape
EMT Pipe 40mm
EMT Elbow 40mm
EMT Coupling 40mm
EMT Adaptor 40mm
EMT Pipe 32mm
EMT Elbow 32mm
EMT Coupling 32mm
EMT Adaptor 32mm
Electrical Wire38sq.mm
Electrical Wire14sq.mm
Electrical Wire22sq.mm
Electrical Wire8sq.mm

Description
Scalfholding
Electric Drill
Mini Jack Hammer

Description
Lead Man
Skilled Worker
Unskilled Worker
Lead Man-Nightshift (N)
Skilled Worker N
Unskilled Worker N

Unit
sets
sets
sets
sets
sets
sets
sets
sets
sets
length
pcs
pcs
sets
length
pcs
pcs
pcs
mtrs
mtrs
mtrs
pcs
rolls
length
pcs
pcs
sets
length
pcs
pcs
pcs
mtrs
mtrs
mtrs
mtrs

QUANTITY :
UNIT PRICE :

Qty
95.00
20
2
2
1
1
1
1
1
12
6
12
4
30
10
12
10
150
300
90
10
10
2
3
6
4
4
4
6
5
90
90
90
120

Qty
18
2
2

Qty
2
4
4
2
4
4

4,159.34
594.77

Unit Price
2850
220
180
102
7500
59800
68500
138500
76850
2950
1250
520
485
1350
550
115
125
850
630
7500
680
185
725
168
65
65
660
125
60
60
370
135
168
70

Amount
270,750.00
4,400.00
360.00
204.00
7,500.00
59,800.00
68,500.00
138,500.00
76,850.00
35,400.00
7,500.00
6,240.00
1,940.00
40,500.00
5,500.00
1,380.00
1,250.00
127,500.00
189,000.00
675,000.00
6,800.00
1,850.00
1,450.00
504.00
390.00
260.00
2,640.00
500.00
360.00
300.00
33,300.00
12,150.00
15,120.00
8,400.00

Sub-Total (Materials)

1,802,098.00

Days
20.00
5.00
5.00

15
500
500

Amount
5,400.00
5,000.00
5,000.00

Sub-Total (Equipment)

15,400.00

Days
20.00
20.00
20.00
20.00
20.00
20.00

Rate

Daily Rate
500
400
300
550
450
350

Amount
20,000.00
32,000.00
24,000.00
22,000.00
36,000.00
28,000.00

Sub-Total (Manpower)
Total
12% VAT
5% Contigencies
2% Withholding Tax
3% Supervision
8% Contractor's Profit

162,000.00
1,979,498.00
237,539.76
39,589.96
59,384.94
158,359.84

494,874.50

GRAND TOTAL

2,474,372.50

2,474,372.50

PAY ITEM PRICE

594.77

2850
1705.263
4555.263