(Computations Breakdown by Admin.

)
PROJECT
LOCATION
SOURCES OF FUND
ESTIMATED TIME OF COMPLETION

a.)
b.)
c.)
d.)
e.)
f. )
g.)
h.)

:
:
:
:

ROAD IMPROVEMENT PROJECT (REFLECTIVE STREETNAMES/CAINGIN STREETNAMING PROJECT)

Brgy. Caingin, Bocaue, Bulacan
VARIOUS SOLICITATIONS
15 Calendar Days

Removal of Concrete (t=0.15m)

Excavation (Ordinary Soil)
Spreading and Compaction of Gravel Bedding
Fabrication and Installation of Reinforcing Steel Bars (See Attached Plan)
Pouring of Concrete
Installation of Sign Post
Painting Works
Installation of Sign Face
Limits : No. Of Street Name = 1.00 set

A.
ITEM
I

II

DESCRIPTION
REMOVAL OF CONCRETE
(t=0.15m)
Excavation (Ordinary Soil)
GRAVEL BEDDING
a.) Gravel (3/4 Crushed Rocks
Angono)

UNIT

QUAN
TITY

UNIT
COST

AMOUNT

LABOR

sq.m.

0.16

cu.m.
cu.m.

0.09

0.25

933.00

233.25

233.25

58.31

0.016

III

IV

VI

REBARS Gr.40
a.) 12mm x 6.0m RSB
b.) G.I. Tie Wire - #16
c.) Hacksaw Blade

pcs.
kgs.
pcs.

FORMWORKS
a.) Ordinary Plywood 4 x 8 x pc.
1/4 thk.
b.) Good Lumber 2 x 2 x 12 bd. ft.
1 pc.
c.) cwn 2
kgs.
CONCRETE CLASS A
a.) Portland Cement (Type I)
bags
b.) Gravel (3/4 crushed rocks cu.m.
angono)
c.) Sand
cu.m.
SIGN POST (3mm thk. Tubular
Steel w/ automotive paint finish)
a.) Square Tubing 3 x 3 3mm
thk. X 6m
b.) Square Tubing 4 x 4 x
3mm thk. X 6m
c.) Square Tubing 2 x 2 x
4mm thk. X 6m
d.) Angle Bar 3 x 3 x thk. X
6m
e.) Achor Bolt (3/4) 20mm dia.
Stainless
f.) Flat Bar x 3/16 x 6m
g.) Welding Rod
h.) Square Bar 1omm x 6m

pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
kgs.
pcs.

1.00
0.25
1.00

185.00
75.22
46.00

185.00
18.81
46.00

1.00

550.62

550.62

4.00

41.44

165.76

0.50

73.11

36.56

2.00

209.37

418.74

1.584

0.25

933.00

233.25

0.176

0.13

734.37

91.80

0.75

2,715.00

2,036.25

0.61

0.25

4,500.00

1,125.00

0.025

0.25

1,650.00

412.50

0.275

0.25

1,600.00

400.00

0.06666667

2.00

212.50

425.00

0.75
0.50
0.75

180.00
110.00
180.00

135.00
55.00
135.00

0.68333333

1
0.06037736
249.81

74.94

752.94

255.88

743.79

233.14

0.088

0.5
4,723.75

1,417.13

0.68333333

VII

VIII

PAINTING WORKS
a.) Epoxy Primer w/ Catalyst
b.) Lacquer Thinner
c.) Quick Drying Enamel
d.) Sand Paper #100
e.) Sand Paper #120
f.) Paint Brush 3
g.) Paint Brush 1
h.) Rugs/Stopa

gal.
gal.
gal.
pcs.
pcs.
pcs.
pc.
kgs.

SIGN FACE (36 x 8)

lot
ACM Substrate w/ 3M Brand
Scotchlite
Engineer
Grade
Reflective Sheeting
Engineer Grade
Aluminum Composite Material
Application Tape
Packaging & other Indirect
Materials

0.13
0.13
0.13
2.00
2.00
1.00
1.00
0.50

555.00
185.00
529.44
15.00
12.00
50.00
15.00
32.00

69.38
23.13
66.18
30.00
24.00
50.00
15.00
16.00

293.68

88.10

1.00

1,270.87

1,270.87

1,270.87

65,178.00

1,906.30

71.00

#########

8,268.08

67,265.50

918.00

71.00

65,178.00

0.08285714
2
2
1
#REF!

612.00

Ph 8,268.08

B.

Ph

992.17

C.

A. MATERIALS
I. GRAVEL BEDDING a x 25%
II. REBARS Gr.40 ( a + b + c )
x 30%
III. FORMWORKS (a + b + c) x
30%

0.08285714

1,270.87

TOTAL MATERIAL COST

1. EARTHWORKS
a.) Removal of Concrete sq.m.
(t=0.15m)
b.) Excavation (Ordinary Soil)
cu.m.

0.08285714

0.16

166.94

26.71

0.09

191.23

16.83
58.31
74.94
225.88

Materials
labor

IV. CONCRETE WORKS ( a +

b + c) x 30%
V. SIGN POST (sum of a to h) x
30%
VI. PAINTING WORKS (sum of
a to h) x 30%
VII. SIGN FACE (Operational
Expenses Cost)
TOTAL LABOR COST

Engineering & Administrative

Overhead

TOTAL ESTIMATED PROJECT COST

223.14
1,417.13
88.10
612.00

2,699.50

Ph 2,743.04

38.63

Ph

220.22

Ph 12,223.51

1,141.836.62
1,129,613.11

Ph 12,223.51

Prepared by:

Mr. LHAREE S. NICOLAS

Author/Project Consultant