PROGRAM OF WORK DOCUMENTS CHECKLIST

Name of Projec: PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

Location : San Luis, Batangas

1. PMO covering Memorandum and Justification

2. POW Forms :

2.1 Project Feature (POW Form 1)

2.2 Breakdown of Estimated Expenditures (POW Form 2)

2.3 Individual Project Program of Work (POW Form 3)

2.4 Implementation/Cash Flow Schedule (POW Form 4)

2.5 Summary of Bill of Quantities (POW Form 5)

2.6 Bill of Quantities (POW Form 6)

2.7 Summary of Cost Estimates (POW Form 7)

2.8 Detailed Estimates (POW Form 8)

2.9 Quantity Computation/Take-off Sheets (POW Form 9)

2.10 Summary Sheet of Unit Prices for Materials, Labor Rates & Equipment Rentals
(POW Form 10)

2.11 Approved Construction Drawings/Plans

3. Pictures/Photographs of :

3.1 Damaged Facilities/Structures - for repair projects

3.2 Physical Facilities - for maintenance of physical facilties

3.3 Equipment - for maintenance of equipment

3.4 Pre-Construction Pictures - for capital outlay projects

4. Canvass/Quotation of Unit Prices of Materials from the locality where project

is located (Form provided)

5. Labor Rates downloaded from the DOLE Website

6. Computation of Equipment Rental Rates based on ACEL Equipment Guidebook, Edition 23,
Copyright 2006 including peso-dollar conversion at the time of preparation of POW (Form provided)

Remarks :

EVALUATED BY: CHECKED/REVIEWED BY:

Date : Date :
 (POW Form 1 - Project Feature)

PROJECT FEATURE

PROPOSED DESIGN OF ROCK

PROJECT TITLE : CAUSEWAY FOR PORT OF SAN
LUIS

LOCATION : San Luis, Batangas

SCOPE OF WORK :
(with estimated quantity, dimension and volume)

1.01 Mobilization and Demobilization 1.00 l.s.

2.01 Supply and Place 50-100 kg core rock 7,820.00 cu.m.

2.02 Supply and Place 500-1000 kg armour rock 3,541.60 cu.m

Supply & place 3500 psi concrte for RC seat, curb and stair landing
3.01 442.59 cu.m.
including RSB

3.02 Supply and Place 3500 psi Concrete for Pavement 469.88 cu.m.

4.01 Supply and Place Geotextile Fabric 1,501.60 sq.m.

5.01 Supply, Place and Compact Selected Fill Materials 3,003.89 cu.m.

6.01 Supply, Spread and Compact Sub Base Course Materials 349.02 cu.m.

7.01 Supply, Spread and Compact Gravel Base Course 355.82 cu.m.

8.01 Supply and install mooring cleat 12.00 set

9.01 Supply and install street solar lighting system with complete accessories 11.00 set

9.02 Supply and place concrete for pedestal including RSB and excavation works 7.00 cu.m

APPROVED BUDGET FOR THE CONTRACT: P 44,544,960.21

TOTAL PROJECT COST :P 45,881,300.00

PROJECT DURATION : 210 C.D.

 PROGRAM OF WORK

Name of ProjectPROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas

AMOUNT
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(PESOS)

APPROVED BUDGET FOR THE COTRACT

A. Direct Cost
1. General Expenses 0.66% P 301,071.57
2. Materials 65.14% 29,889,332.28
2.1 Supply/Delivery
2.2 Testing of Materials
3. Labor 2.72% 1,248,239.00
3.1 Direct Labor
3.2 Leaves
3.3 SSS/GSIS
3.4 Medicare
3.5 Handtools
4. Equipment Expenses 5.72% 2,626,080.00
B. Indirect Cost
1. OCM [6 - 12% of (A.2 + A.3 + A.4)] 6.62% 3,038,728.62
2. Profit [8 - 12% of (A.2 + A.3 + A.4)] 5.89% 2,701,092.10
C. Applicable VAT [12% of (A.2 + A.3 + A.4 +B)] 10.33% 4,740,416.64
APPROVED BUDGET FOR THE CONTRACT 97.09% P 44,544,960.21
ESTIMATED GOVERNMENT EXPENSES
1. ROW/Site Acquisition
2. Soil Exploration
3. Project Management (up to 3% of Estimated 2.91% P 1,336,348.81
Contract Cost)
4. Materials to be furnished by the Government

Sub-total 2.91% P 1,336,348.81

CONTINGENCIES AND RESERVES

1. Physical (10% of Budget for the Contract) 0.00% P

Sub-total 0.00% P -
TOTAL PROJECT COST 100.00% P 45,881,300.00
 (POW Form 3 - Individual Project Program of Work)
Republic of the Philippines
PHILIPPINE PORTS AUTHORITY
Batangas City

INDIVIDUAL PROJECT PROGRAM OF WORK

Date:

Region :

District/City :

Location of Project Source of Fund Issued Release CDC

PD # or BP
San Luis, Batangas Sec # Item #

Project Description Calendar Days to Complete

PROPOSED DESIGN OF ROCK CAUSEWAY
FOR PORT OF SAN LUIS
Implementation Procedure

Estrimated Cost by Item of Work

% of TOTAL AMOUNT
Scope of Work to be Done Total Unit Quantity Unit Price (PESOS)
ITEM
I. General Expenses
1.01 Mobilization and Demobilization 0.68% l.s. 1.00 301,071.57 301,071.57
II Rock Works
2.01 Supply and Place 50-100 kg core rock 37.42% cu.m. 7,820.00 2,131.79 16,670,633.62
2.02 Supply and Place 500-1000 kg armour rock 24.52% cu.m 3,541.60 3,084.59 10,924,385.47
III Concrete Works
3.01 Supply & place 3500 psi concrte for RC seat, curb and stair landing 9.19% cu.m. 442.59 9,253.87 4,095,625.97
3.02 Supply and Place 3500 psi Concrete for Pavement 6.72% cu.m. 469.88 6,366.14 2,991,291.85
VI Geotextile Fabric
4.01 Supply and Place Geotextile Fabric 2.08% sq.m. 1,501.60 616.86 926,275.90
V Filling Materials
5.01 Supply, Place and Compact Selected Fill Materials 6.04% cu.m. 3,003.89 896.40 2,692,699.35
VI Sub Base Materials
6.01 Supply, Spread and Compact Sub Base Course Materials 1.24% cu.m. 349.02 1,588.91 554,555.75
VII Gravel Base Course
7.01 Supply, Spread and Compact Gravel Base Course 1.34% cu.m. 355.82 1,677.70 596,950.99
VIII Mooring Fixtures
8.01 Supply and install mooring cleat 1.80% set 12.00 66,651.09 799,813.12
IX Solar Street Lighting System
9.01 Supply and install street solar lighting system with complete accesso 8.73% set 11.00 353,686.97 3,890,556.63
Supply and place concrete for pedestal including RSB and
9.02
excavation works 0.23% cu.m 7.00 14,442.85 101,099.98

APPROVED
100.00% ###
BUDGET FOR THE CONTRACT
 IMPLEMENTATION AND CASH-FLOW SCHEDULE
PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

REL.
BILL SCOPE AMOUNT CALENDAR DAYS
WT.

NO. OF WORK (Pesos) (%) 30 60 90 120 150 180 210

1.00 General Expenses
Mobilization and Demobilization 301,071.57 0.68%
2.00 Rock Works
2.01 Supply and Place 50-100 kg core rock 16,670,633.62 37.42%
2.02 Supply and Place 500-1000 kg armour rock 10,924,385.47 24.52%
3.00 Concrete Works
Supply & place 3500 psi concrte for RC seat,
3.01 4,095,625.97 9.19%
curb and stair landing including RSB
Supply and Place 3500 psi Concrete for 6.72%
3.02 2,991,291.85
Pavement
4.00 Geotextile Fabric
4.01 Supply and Place Geotextile Fabric 926,275.90 2.08%
5.00 Filling Materials
Supply, Place and Compact Selected Fill
5.01 2,692,699.35 6.04%
Materials
6.00 Sub Base Materials
Supply, Spread and Compact Sub Base Course
6.01 554,555.75 1.24%
Materials
7.00 Gravel Base Course
Supply, Spread and Compact Gravel Base
7.01 596,950.99 1.34%
Course
8.00 Mooring Fixtures
8.01 Supply and install mooring cleat 799,813.12 1.80%
9.00 Solar Street Lighting System
Supply and install street solar lighting system 8.73%
9.01 3,890,556.63
with complete accessories
Supply and place concrete for pedestal
9.02 101,099.98 0.23%
including RSB and excavation works
APPROVED BUDGET FOR THE CONTRACT 44,544,960.21 100.00%
MONTHLY 15.31% 16.04% 29.91% 12.84% 5.03% 4.97% 15.90%
PHYSICAL (%)
CUMULATIVE 15.31% 31.35% 61.26% 74.10% 79.13% 84.10% 100.00%
MONTHLY 6,818,789.23 7,144,557.26 13,323,737.58 5,719,932.58 2,239,437.52 2,214,131.60 7,084,374.43
FINANCIAL (Pesos)
CUMULATIVE 6,818,789.23 13,963,346.50 27,287,084.08 33,007,016.66 35,246,454.18 37,460,585.78 44,544,960.21
NOTES1. Project duration is inclusive of thirty (30) calendar days for unworkable days due to adverse weather conditions and additional days as correction
for Holidays and Sundays for projects with duration of six (6) monts and above.
2. For Project duration of less than six (6) months, unworkable days shall be computed on actual occurrence.
 (POW Form 5 - Summary of Bill of Quantities)

SUMMARY OF BILL OF QUANTITIES

PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

UNIT PRICE AMOUNT

NO. DESCRIPTION OF WORK UNIT QTY. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (4) X (5)
BILL NO. 1 General Expenses
1.01 Mobilization and Demobilization l.s. 1.00 301,071.57 P 301,071.57
BILL NO. 2 Rock Works
2.01 Supply and Place 50-100 kg core rock cu.m. 7,820.00 2,131.79 16,670,633.62
2.02 Supply and Place 500-1000 kg armour rock cu.m 3,541.60 3,084.59 10,924,385.47
BILL NO.3 Concrete Works
3.01 Supply & place 3500 psi concrte for RC seat, curb and stair landing including RSB cu.m. 442.59 9,253.87 4,095,625.97
3.02 Supply and Place 3500 psi Concrete for Pavement cu.m. 469.88 6,366.14 2,991,291.85
BILL NO.4 Geotextile Fabric
4.01 Supply and Place Geotextile Fabric sq.m. 1,501.60 616.86 926,275.90
BILL NO.5 Filling Materials
5.01 Supply, Place and Compact Selected Fill Materials cu.m. 3,003.89 896.40 2,692,699.35
BILL NO.6 Sub Base Materials
6.01 Supply, Spread and Compact Sub Base Course Materials cu.m 349.02 1,588.91 554,555.75
BILL NO. 7 Gravel Base Course
7.01 Supply, Spread and Compact Gravel Base Course cu.m. 355.82 1,677.70 596,950.99
BILL NO. 8 Mooring Fixtures
8.01 Supply and install mooring cleat set 12.00 66,651.09 799,813.12
BILL NO. 9 Solar Street Lighting System
9.01 Supply and install street solar lighting system with complete accessories set 11.00 353,686.97 3,890,556.63
9.02 Supply and place concrete for pedestal including RSB and excavation works cu.m 7.00 14,442.85 101,099.98
APPROVED BUDGET FOR THE CONTRACT P 44,544,960.21
 BILL OF QUANTITIES
PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

UNIT PRICE AMOUNT

NO. DESCRIPTION OF WORK UNIT QTY. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (4) X (5)
BILL NO. 1 General Expenses P
1.01 Mobilization and Demobilization l.s. 1.00 301,071.57 301,071.57
BILL NO. 2 Rock Works
2.01 Supply and Place 50-100 kg core rock cu.m. 7,820.00 2,131.79 16,670,633.62
2.02 Supply and Place 500-1000 kg armour rock cu.m 3,541.60 3,084.59 10,924,385.47
BILL NO.3 Concrete Works
3.01 Supply & place 3500 psi concrte for RC seat, curb and stair landing including RSB cu.m. 442.59 9,253.87 4,095,625.97
3.02 Supply and Place 3500 psi Concrete for Pavement cu.m. 469.88 6,366.14 2,991,291.85
BILL NO.4 Geotextile Fabric
4.01 Supply and Place Geotextile Fabric sq.m. 1,501.60 616.86 926,275.90
BILL NO.5 Filling Materials
5.01 Supply, Place and Compact Selected Fill Materials cu.m. 3,003.89 896.40 2,692,699.35
BILL NO.6 Sub Base Materials
6.01 Supply, Spread and Compact Sub Base Course Materials cu.m 349.02 1,588.91 554,555.75
BILL NO. 7 Gravel Base Course
7.01 Supply, Spread and Compact Gravel Base Course cu.m. 355.82 1,677.70 596,950.99
BILL NO. 8 Mooring Fixtures
8.01 Supply and install mooring cleat set 12.00 66,651.09 799,813.12
BILL NO. 9 Solar Street Lighting System
9.01 Supply and install street solar lighting system with complete accessories set 11.00 353,686.97 3,890,556.63

9.02 Supply and place concrete for pedestal including RSB and excavation works cu.m 7.00 14,442.85 101,099.98

GRAND TOTAL P 44,544,960.21

 SUMMARY OF COST ESTIMATES
PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

MATERIAL LABOR EQUIPMENT DIRECT COST

NO. DESCRIPTION OF WORK UNIT QTY. COST COST COST (Pesos) OCM PROFIT VAT TOTAL COST
(1) (2) (3) (4) (5) (6) (7) (5) + (6) + (7) (Pesos)

BILL NO. 1 General Expenses

1.01 Mobilization and Demobilization l.s. 1.00 301,071.57 301,071.57
BILL NO. 2 Rock Works

2.01 Supply and Place 50-100 kg core rock cu.m. 7,820.00 ### 205,030.00 781,760.00 ### ### ### ### 16,670,633.62

2.02 Supply and Place 500-1000 kg armour rock cu.m 3,541.60 ### 93,440.00 446,720.00 8,336,680.00 750,301.20 666,934.40 ### 10,924,385.47
BILL NO.3 Concrete Works
Supply & place 3500 psi concrte for RC seat, curb and stair
3.01 cu.m. 442.59 ### 464,850.00 178,480.00 3,125,477.70 281,292.99 250,038.22 438,817.07 4,095,625.97
landing including RSB
3.02 Supply and Place 3500 psi Concrete for Pavement cu.m. 469.88 ### 253,320.00 129,840.00 2,282,731.88 205,445.87 182,618.55 320,495.56 2,991,291.85
BILL NO.4 Geotextile Fabric
4.01 Supply and Place Geotextile Fabric sq.m. 1,501.60 680,720.00 26,145.00 - 706,865.00 63,617.85 56,549.20 99,243.85 926,275.90
BILL NO.5 Filling Materials
5.01 Supply, Place and Compact Selected Fill Materials cu.m. 3,003.89 ### 116,800.00 551,280.00 2,054,868.25 184,938.14 164,389.46 288,503.50 2,692,699.35
BILL NO.6 Sub Base Materials
6.01 Supply, Spread and Compact Sub Base Course Materials cu.m 349.02 181,115.78 23,360.00 218,720.00 423,195.78 38,087.62 33,855.66 59,416.69 554,555.75
BILL NO. 7 Gravel Base Course
7.01 Supply, Spread and Compact Gravel Base Course cu.m. 355.82 217,268.68 19,560.00 218,720.00 455,548.68 40,999.38 36,443.89 63,959.03 596,950.99
BILL NO. 8 Mooring Fixtures
8.01 Supply and install mooring cleat set 12.00 602,000.00 8,358.00 - 610,358.00 54,932.22 48,828.64 85,694.26 799,813.12
BILL NO. 9 Solar Street Lighting System
Supply and install street solar lighting system with complete
9.01 set 11.00 ### 14,016.00 94,968.00 2,968,984.00 267,208.56 237,518.72 416,845.35 3,890,556.63
accessories
Supply and place concrete for pedestal including RSB and
9.02 cu.m 7.00 48,200.00 23,360.00 5,592.00 77,152.00 6,943.68 6,172.16 10,832.14 101,099.98
excavation works

GRAND TOTAL ### ### ### ### ### ### ### 44,544,960.21
 (POW Form 8 - Detailed Cost Estimates)

DETAILED COST ESTIMATES

DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/___ : 301,071.57
FOR PORT OF SAN LUIS
Assumed Qty. : 1.00 l.s.
LOCATION : San Luis, Batangas

BILL NO. 1.00 : General Expenses

ITEM NO. 1.01 : Mobilization and Demobilization

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)

Mobilization and Demobilization l.s. 1.00 301,071.57 301,071.57

(1% x Direct Cost = 8,056,041.84 )

Sub-total P 301,071.57
DAYS NUMBER RATE/DAY
B. LABOR :

Sub-total P
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 301,071.57

E. MARK-UPS P
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC
2. Contractor's Profit, 8% of EDC

F. VAT, 12% of (EDC + Mark-ups) P

G.TOTAL COST OF WORK ITEM P 301,071.57

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 301,071.57

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 2,131.79
FOR PORT OF SAN LUIS
Assumed Qty. : 7,820.00 cu.m.
LOCATION : San Luis, Batangas

BILL NO. 2.00 : Rock Works

ITEM NO. 2.01 : Supply and Place 50-100 kg core rock

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
50-100 kg Rocks cu.m. 7,820.00 1,500.00 11,730,000.00
Miscellaneous l.s. 1.00 5,000.00 5,000.00

Sub-total P 11,735,000.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 70 1 450.00 31,500.00
Skilled 70 2 350.00 49,000.00
Unskilled 70 6 296.50 124,530.00

Sub-total P 205,030.00
DAYS NUMBER RENTAL RATE/HR
C. EQUIPMENT :
Backhoe 70 1 11,168.00 781,760.00

Sub-total P 781,760.00
D. ESTIMATED DIRECT COST (TOTAL) P 12,721,790.00

E. MARK-UPS P 2,162,704.30
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 1,144,961.10
2. Contractor's Profit, 8% of EDC 1,017,743.20

F. VAT, 12% of (EDC + Mark-ups) P 1,786,139.32

G.TOTAL COST OF WORK ITEM P 16,670,633.62

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 2,131.79

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m. : 3,084.59
FOR PORT OF SAN LUIS
Assumed Qty. : 3,541.60 cu.m
LOCATION : San Luis, Batangas

BILL NO. 2.00 : Rock Works

ITEM NO. 2.02 : Supply and Place 500-1000 kg armour rock

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
500-1000 kg Rocks cu.m. 3,541.60 2,200.00 7,791,520.00
Miscellaneous l.s. 1.00 5,000.00 5,000.00

Sub-total P 7,796,520.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 40 1 450.00 18,000.00
Skilled 40 2 350.00 28,000.00
Unskilled 40 4 296.50 47,440.00

Sub-total P 93,440.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Backhoe 40 1 11,168.00 446,720.00

Sub-total P 446,720.00
D. ESTIMATED DIRECT COST (TOTAL) P 8,336,680.00

E. MARK-UPS P 1,417,235.60
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 750,301.20
2. Contractor's Profit, 8% of EDC 666,934.40

F. VAT, 12% of (EDC + Mark-ups) P 1,170,469.87

G.TOTAL COST OF WORK ITEM P 10,924,385.47

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 3,084.59

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/sq.m. : 9,253.87
FOR PORT OF SAN LUIS
Assumed Qty. : 442.59 cu.m.
LOCATION : San Luis, Batangas

BILL NO. 3.00 : Concrete Works

ITEM NO. 3.01 : Supply & place 3500 psi concrte for RC seat, curb and stair landing including RSB

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Portland Cement bag 4,425.85 250.00 1,106,463.50
Sand cu.m. 221.29 650.00 143,840.26
Gravel cu.m. 442.59 1,100.00 486,843.94
RSB kg. 14,000.00 45.00 630,000.00
Marine Plywood 12mm thk pc. 50.00 950.00 47,500.00
Form Lumber bd.ft. 3,000.00 20.00 60,000.00
Miscellaneous l.s. 1.00 7,500.00 7,500.00

Sub-total P 2,482,147.70
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 90 1 450.00 40,500.00
Skilled 90 5 350.00 157,500.00
Unskilled 90 10 296.50 266,850.00

Sub-total P 464,850.00
DAY NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
One Bagger Mixer 70 1 1,376.00 96,320.00
Concrete Vibrator 70 1 488.00 34,160.00
Bar cutter 40 1 1,200.00 48,000.00

Sub-total P 178,480.00
D. ESTIMATED DIRECT COST (TOTAL) P 3,125,477.70

E. MARK-UPS P 531,331.21
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 281,292.99
2. Contractor's Profit, 8% of EDC 250,038.22

F. VAT, 12% of (EDC + Mark-ups) P 438,817.07

G.TOTAL COST OF WORK ITEM P 4,095,625.97

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 9,253.87

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/l.s. : 6,366.14
FOR PORT OF SAN LUIS
Assumed Qty. : 469.88 cu.m.
LOCATION : San Luis, Batangas

BILL NO. 3.00 : Concrete Works

ITEM NO. 3.02 : Supply and Place 3500 psi Concrete for Pavement

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Portland Cement bag 4,700.00 250.00 1,175,000.00
Sand cu.m. 234.94 650.00 152,709.38
Gravel cu.m. 469.88 1,100.00 516,862.50
RSB dowel kg. 1,000.00 45.00 45,000.00
Miscellaneous l.s. 1.00 10,000.00 10,000.00

Sub-total P 1,899,571.88
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 60 1 450.00 27,000.00
Skilled 60 4 350.00 84,000.00
Unskilled 60 8 296.50 142,320.00

Sub-total P 253,320.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
One Bagger Mixer 60 1 1,376.00 82,560.00
Concrete Vibrator 60 1 488.00 29,280.00
Bar cutter 15 1 1,200.00 18,000.00

Sub-total P 129,840.00
D. ESTIMATED DIRECT COST (TOTAL) P 2,282,731.88

E. MARK-UPS P 388,064.42
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 205,445.87
2. Contractor's Profit, 8% of EDC 182,618.55

F. VAT, 12% of (EDC + Mark-ups) P 320,495.56

G.TOTAL COST OF WORK ITEM P 2,991,291.85

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 6,366.14

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/sq.m : 616.86
FOR PORT OF SAN LUIS
Assumed Qty. : 1,501.60 sq.m.
LOCATION : San Luis, Batangas

BILL NO. 4.00 : Geotextile Fabric

ITEM NO. 4.01 : Supply and Place Geotextile Fabric

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Geotextile Fabric sq.m. 1,501.60 450.00 675,720.00
Miscellaneous l.s. 1.00 5,000.00 5,000.00

Sub-total P 680,720.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 15 1 450.00 6,750.00
Skilled 15 2 350.00 10,500.00
Unskilled 15 2 296.50 8,895.00

Sub-total P 26,145.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 706,865.00

E. MARK-UPS P 120,167.05
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 63,617.85
2. Contractor's Profit, 8% of EDC 56,549.20

F. VAT, 12% of (EDC + Mark-ups) P 99,243.85

G.TOTAL COST OF WORK ITEM P 926,275.90

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 616.86

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 896.40
FOR PORT OF SAN LUIS
Assumed Qty. : 3,003.89 cu.m.
LOCATION : San Luis, Batangas

BILL NO. 5.00 : Filling Materials

ITEM NO. 5.01 : Supply, Place and Compact Selected Fill Materials

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Selected Filling Materials cu.m 3,454.47 400.00 1,381,788.25
Miscellaneous set 1.00 5,000.00 5,000.00

Sub-total P 1,386,788.25
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 50 1 450.00 22,500.00
Skilled 50 2 350.00 35,000.00
Unskilled 50 4 296.50 59,300.00

Sub-total P 116,800.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Road Roller 30 1 11,384.00 341,520.00
Road Grader 20 1 10,488.00 209,760.00

Sub-total P 551,280.00
D. ESTIMATED DIRECT COST (TOTAL) P 2,054,868.25

E. MARK-UPS P 349,327.60
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 184,938.14
2. Contractor's Profit, 8% of EDC 164,389.46

F. VAT, 12% of (EDC + Mark-ups) P 288,503.50

G.TOTAL COST OF WORK ITEM P 2,692,699.35

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 896.40

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 1,677.70
FOR PORT OF SAN LUIS
Assumed Qty. : 355.82 cu.m.
LOCATION : San Luis, Batangas

BILL NO. 7.00 : Gravel Base Course

ITEM NO. 7.01 : Supply, Spread and Compact Gravel Base Course

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Gravel Base Course cu.m. 391.40 550.00 215,268.68
Miscellaneous l.s. 1.00 2,000.00 2,000.00

Sub-total P 217,268.68
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 10 1 350.00 3,500.00
Skilled 10 2 275.00 5,500.00
Unskilled 10 4 264.00 10,560.00

Sub-total P 19,560.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Road Roller 10 1 11,384.00 113,840.00
Road Grader 10 1 10,488.00 104,880.00

Sub-total P 218,720.00
D. ESTIMATED DIRECT COST (TOTAL) P 455,548.68

E. MARK-UPS P 77,443.28
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 40,999.38
2. Contractor's Profit, 8% of EDC 36,443.89

F. VAT, 12% of (EDC + Mark-ups) P 63,959.03

G.TOTAL COST OF WORK ITEM P 596,950.99

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 1,677.70

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 1,588.91
FOR PORT OF SAN LUIS
Assumed Qty. : 349.02 cu.m
LOCATION : San Luis, Batangas

BILL NO. 6.00 : Sub Base Materials

ITEM NO. 6.01 : Supply, Spread and Compact Sub Base Course Materials

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Sub Base Course materials cu.m. 401.37 450.00 180,615.78
Miscellaneous l.s. 1.00 500.00 500.00

Sub-total P 181,115.78
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 10 1 450.00 4,500.00
Skilled 10 2 350.00 7,000.00
Unskilled 10 4 296.50 11,860.00

Sub-total P 23,360.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Road Roller 10 1 11,384.00 113,840.00
Road Grader 10 1 10,488.00 104,880.00

Sub-total P 218,720.00
D. ESTIMATED DIRECT COST (TOTAL) P 423,195.78

E. MARK-UPS P 71,943.28
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 38,087.62
2. Contractor's Profit, 8% of EDC 33,855.66

F. VAT, 12% of (EDC + Mark-ups) P 59,416.69

G.TOTAL COST OF WORK ITEM P 554,555.75

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 1,588.91
 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 66,651.09
FOR PORT OF SAN LUIS
Assumed Qty. : 12.00 set
LOCATION : San Luis, Batangas

BILL NO. 8.00 : Mooring Fixtures

ITEM NO. 8.01 : Supply and install mooring cleat

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Mooring cleat set 12.00 50,000.00 600,000.00
Miscellaneous l.s. 1.00 2,000.00 2,000.00

Sub-total P 602,000.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 6 1 450.00 2,700.00
Skilled 6 1 350.00 2,100.00
Unskilled 6 2 296.50 3,558.00

Sub-total P 8,358.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :

Sub-total P -
D. ESTIMATED DIRECT COST (TOTAL) P 610,358.00

E. MARK-UPS P 103,760.86
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 54,932.22
2. Contractor's Profit, 8% of EDC 48,828.64

F. VAT, 12% of (EDC + Mark-ups) P 85,694.26

G.TOTAL COST OF WORK ITEM P 799,813.12

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 66,651.09

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 353,686.97
FOR PORT OF SAN LUIS
Assumed Qty. : 11.00 set
LOCATION : San Luis, Batangas

BILL NO. 9.00 : Solar Street Lighting System

ITEM NO. 9.01 : Supply and install street solar lighting system with complete accessories

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
25 Feet Single Arm Lamp Post with Battery Box set 11.00 65,000.00 ### 715,000.00
& Solar Panel Frame (Hot Dipped Galvanized) -
including Base Plate (300mm x 300mm x 20mm)
with 4-25mmØ x 700mm Anchor Bolts
112W LED Solar Street Lamp (Warm White) set 11.00 195,000.00 ### 2,145,000.00
including all wires and accessories needed
for the system

Sub-total P 2,860,000.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 6 1 450.00 2,700.00
Skilled 6 2 350.00 4,200.00
Unskilled 6 4 296.50 7,116.00

Sub-total P 14,016.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Manlift Crane 6 1 12,500.00 75,000.00
Portable Grinder 6 1 250.00 1,500.00
Heavy Duty Electric Drill 6 1 450.00 2,700.00
Welding Machine with Generator Set 6 1 2,128.00 12,768.00
Scaffolding 6 1 500.00 3,000.00
Sub-total P 94,968.00
D. ESTIMATED DIRECT COST (TOTAL) P 2,968,984.00

E. MARK-UPS P 504,727.28
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 267,208.56
2. Contractor's Profit, 8% of EDC 237,518.72

F. VAT, 12% of (EDC + Mark-ups) P 416,845.35

G.TOTAL COST OF WORK ITEM P 3,890,556.63

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 353,686.97

 DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :

PROPOSED DESIGN OF ROCK CAUSEWAY

NAME OF PROJECT : Unit Cost/cu.m : 14,442.85
FOR PORT OF SAN LUIS
Assumed Qty. : 7.00 cu.m
LOCATION : San Luis, Batangas

BILL NO. 9.00 : Solar Street Lighting System

ITEM NO. 9.02 : Supply and place concrete for pedestal including RSB and excavation works

DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Portland Cement bag 70.00 250.00 ### 17,500.00
Gravel cu.m. 7.00 1,100.00 7,700.00
Sand cu.m. 4.00 650.00 2,600.00
¼" Marine Plywood pc. 5.00 380.00 1,900.00
Reinforcing Steel Bars kg 300.00 45.00 ### 13,500.00
Form Lumber bd.ft. 150.00 20.00 ### 3,000.00
Miscellaneous ls 1.00 2,000.00 2,000.00

Sub-total P 48,200.00
DAYS NUMBER RATE/DAY
B. LABOR :
Foreman 10 1 450.00 4,500.00
Skilled 10 2 350.00 7,000.00
Unskilled 10 4 296.50 11,860.00

Sub-total P 23,360.00
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
One Bagger Mixer 3 1 1,376.00 4,128.00
Concrete Vibrator 3 1 488.00 1,464.00

Sub-total P 5,592.00
D. ESTIMATED DIRECT COST (TOTAL) P 77,152.00

E. MARK-UPS P 13,115.84
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 9% of EDC 6,943.68
2. Contractor's Profit, 8% of EDC 6,172.16

F. VAT, 12% of (EDC + Mark-ups) P 10,832.14

G.TOTAL COST OF WORK ITEM P 101,099.98

H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 14,442.85

1376
1376
3528.774819 0.08

0.017471666

0.084089476

0.06661781
0.011984834
0.069282193

0.057297358
 15,620.01

62515.18775

331758 delivery+100000 bolts

rsb

0.187277333 0.154366
0.259182804 0.413549

1376

0.071905471

5,577.59
 13.34%
383,160.00
3.84%
8.42%
9.00%
12.90%
1.39%
0.49%
48.46%
 (POW Form 9 - Quantity Computation/Take-Off Sheet)

QUANTITY COMPUTATION/TAKE-OFF SHEET

Name of Project: PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
Location : San Luis, Batangas

QUANTITY COMPUTATION (Volume/Area/Length/Weight/Number)

Bill No. 2 - Rock Works
Item No. 2.01 - Supply and Place 50-100 kg core rock
Vol 1 = (see sheet Item 2.01) = 7,820.00 cu.m.

Vol 2 = (see sheet Item 2.01) = 1,000.00

8,820.00 cu.m.
Bill No. 2 - Rock Works
Item No.2.02 - Supply and Place 500-1000 kg armour rock
Vol 1 = (see sheet Item 2.02) = 3,484.00 cu.m.

Vol 2 = (see sheet Item 2.02) = 57.60

3,541.60 cu.m.

Bill No. 3 - Concrete Works

Item No. 3.01 - Supply & place 3500 psi concrte for RC seat, curb and stair landing including RSB
Vol 1 RC seat = (0.25)(0.25)(400) = 25.00 cu.m.
Vol 2 = (0.825)(0.575)(400) = 189.75
Vol 3 = (0.50)(0.30)(400)(2) 120.00
Vol 4 = (0.80)(0.20)(400) = 64.00
Vol5 stair = (0.30)(5)(3)(7units) = 31.50
Vol 6 = (0.4)(0.267)(1.5)(77units) = 12.34
442.59 cu.m.

Item No.3.02 - Supply and Place 3500 psi Concrete for Pavement
Vol 1 = (8.75)(170(0.25) = 371.88
Vol 2 = (16.0)(20.0)(0.25) = 80.00
Vol 3 = (12.0)(6.0)(0.25) = 18.00

469.88 cu.m.
Bill No.4 - Geotextile Fabric
Item No. 6.01 - Supply and Place Geotextile Fabric
Area 1 = (4.30)(170)(2 sides) = 1,462.00 sq.m.
Area 2 = (3.2)(12.0) = 39.60
1,501.60 sq.m.
Bill No. 5 - Filling Materials
Item No. 5.01 - Supply, Place and Compact Selected Fill Materials
Vol 1 = (5.675)(2.35)(150) = 2,000.44 cu.m.
Vol 2 = (21.35)(2.35)(20) = 1,003.45
3,003.89 cu.m.

Bill No. 6 - Sub Base Materials

Item No. 6.01 - Supply, Spread and Compact Sub Base Course Materials
Vol 1 = (8.35)(170)(0.20) = 283.90 cu.m.
Vol 2 = (16.0(20)(0.20) = 64.00
Vol 3 = (12.0(6.0)(0.20) = 14.40
362.30 cu.m.

Bill No. 7 - Gravel Base Course

Item No. 7.01 - Supply, Spread and Compact Gravel Base Course
Vol 1 = (8.55)(170)(0.20) = 290.70 cu.m.
Vol 2 = (16.0(20)(0.20) = 64.00
Vol 3 = (12.0(6.0)(0.20) = 14.40
Page 34 of 62
 369.10 cu.m.

Page 35 of 62
831.9

VOLUME COMPUTATION OF CONCRETE PAVEMENT

V1 = 8.75 170 0.25 371.88

V2 = 16 20 0.25 80.00
V3 = 12 6 0.25 18.00
VT 469.88 cu.m

V1 = 5.675 2.35 150 2,000.44

V2 = 21.35 2.35 20 1,003.45

VT 3,003.89 cu.m

V1 = 8.35 170 0.2 283.90

V2 = 16 20 0.2 64.00
V3 = 12 6 0.2 14.40
VT 362.30 cu.m

VOLUME COMPUTATION OF GRAVEL BASE COURSE

V1 = 8.55 170 0.2 290.70

V2 = 16 20 0.2 64.00
V3 = 12 6 0.2 14.40
VT 369.10 cu.m

Page 36 of 62
 (POW Form 10 - Summary Sheet of Unit Prices)

SUMMARY SHEET OF UNIT PRICES FOR

MATERIALS, LABOR RATES & EQUIPMENT RENTALS

NAME OF PROJECT : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
LOCATION : San Luis, Batangas

SUMMARY SHEET OF CONSTRUCTION MATERIALS

DESCRIPTION UNIT UNIT PRICE
50-100 kg Rocks cu.m. 1,500.00
500-1000 kg Rocks cu.m. 2,200.00
Portland Cement bag 250.00
Sand cu.m. 650.00
Gravel cu.m. 1,100.00
RSB kg. 45.00
Marine Plywood 12mm thk pc. 950.00
Form Lumber bd.ft. 20.00
Geotextile Fabric sq.m. 450.00
Filling Materials cu.m. 400.00
Gravel Base Course cu.m. 550.00
Sub Base Course cu.m. 450.00

SUMMARY SHEET OF LABOR RATES

DESCRIPTION UNIT RATE/DAY
Foreman 450.00
Diver 400.00
Skilled 350.00
Unskilled 296.50

SUMMARY SHEET OF EQUIPMENT RENTALS

DESCRIPTION UNIT RENTAL RATE/DAY
Backhoe 1 11,168.00
Pavement Breaker 1 6,063.00
Dump Truck 1 9,640.00
Crane 30T capacity 1 11,264.00
One Bagger Mixer 2 1,376.00
Concrete Vibrator 2 488.00
Road Roller 1 11,384.00
Road Grader 1 10,488.00

Page 37 of 62
 EQUIPMENT UTILIZATION SCHHEDULE
PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

CALENDAR DAYS
NO. EQUIPMENT
30 60 90 120 150 180 210
1.00 Backhoe 1 1 1 1
2.00 Dump Truck 1 1 1 1 1 1 1
3.00 One Bagger Mixer 1 1 1 1
4.00 Concrete Vibrator 1 1 1 1
5.00 Road Grader 1 1 1
6.00 Road Roller 1 1 1
7.00 Manlift Crane 1
8.00 Welding Machine with Generator Set 1

1
 MANPOWER UTILIZATION SCHHEDULE
PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS
San Luis, Batangas

CALENDAR DAYS
NO. EQUIPMENT
30 60 90 120 150 180 210
1.00 Foreman 1 1 1 1 1 1 1
2.00 Skilled 2 2 8 11 9 9 10
3.00 Unskilled 6 6 16 22 18 18 20

1
 PRICE QUOTATION

To: PHILIPPINE PORTS AUTHORITY

PMO - CALAPAN

We hereby offer to supply you with the materials described hereunder with the corresponding
price quotation, to wit :

DESCRIPTION UNIT UNIT PRICE

100-200 kg Rocks cu.m.

Portland Cement bag
Sand cu.m.
Gravel cu.m.
RSB kg.
Marine Plywood 12mm thk pc.
Form Lumber bd.ft.
Geotextile Fabric sq.m.
Filling Materials cu.m.
Gravel Base Course cu.m.

Name of Supplier :

Address :
Name & Signature of Supplier's
Authorized Representative :

Date :

Canvassed by:

(Signature over printed Name

of PMO Staff Conducting
the Canvass)
 Equipment Rental Rates based on the
ACEL Equipment Guidebook, Edition 24, Copyright 2009

Name of Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

Location : San Luis, Batangas

EQUIPMENT Rental Rate in USD * Daily Rental Rate in PHP

Backhoe 11,168.00
Pavement Breaker 6,063.00
Dump Truck 9,640.00
Crane 30T capacity 11,264.00
One Bagger Mixer 1,376.00
Concrete Vibrator 488.00
Road Roller 11,384.00
Road Grader 10,488.00
 INDIRECT COST PERCENTAGE
FOR OVERHEAD, CONTINGENCIES
& MISCELLANEOUS (OCM) AND
CONTRACTOR'S PROFIT

INDIRECT COST
% FOR TOTAL INDIRECT
ESTIMATED DIRECT OCM AND PROFIT COST % FOR
COST (EDC)
OCM Profit OCM AND PROFIT
(% of EDC) (% of EDC)

up to P 5 million 12 12 24

Above P 5M to P 50M 9 8 17

Above P 50M to P 150M 7 8 15

Above P 150M 6 8 14
VOLUME COMPUTATION OF CONCRETE PAVEMENT

V1 = 8.75 170 0.25 371.88

V2 = 16 20 0.25 80.00
V3 = 12 6 0.25 18.00
VT 469.88 cu.m

VOLUME COMPUTATION OF GRAVEL BASE COURSE

V1 = 8.55 170 0.2 290.70

V2 = 16 20 0.2 64.00
V3 = 9.3 0.6 0.2 1.12
VT 355.82 cu.m

VOLUME COMPUTATION OF SUB BASE MATERIALS

V1 = 8.35 170 0.2 283.90

V2 = 16 20 0.2 64.00
V3 = 9.3 0.6 0.2 1.12
VT 349.02 cu.m

VOLUME COMPUTATION OF SELECTED FILL

V1 = 5.675 2.35 150 2,000.44

V2 = 21.35 2.35 20 1,003.45

VT 3,003.89 cu.m

VOLUME COMPUTATION OF RC SEAT / STAIR LANDING

RSB
RC SEAT
V1 = 0.3 0.3 399.96 36.00 0.81
V2 = 1.4 1.075 399.96 601.94 0.3
V3 = 0.575 0.575 399.96 0.5 (66.12) 0.2
V4 = 0.525 0.35 399.96 0.5 (36.75) 0.3
V4 = 0.8 0.3 399.96 (96.00) 0.63
0.675
0.2
STAIR LANDING 0.3
V1 = 0.3 5 3 7 UNIT 31.50 0.9
V2 = 0.4 0.267 1.5 77 UNITS 12.34 0.3
0.2
0.45
5.265

VT 482.91 cu.m

RSB FOR RC SEAT

1000 0.616 6 3,696.00 KG

1606 0.888 6 8,556.77

STAIR LANDING
5.5
77 0.616 6 284.59 7
180 0.888 6 959.04

13,496.40 KG
SAY 14,000.00

OPTION 2 (CONTINOUOS STAIR)

STAIR
V1 = 0.3 5 191 286.50
V2 = 0.4 0.267 95.5 10.20
296.70
RC SEAT
V1 = 0.3 0.3 399.96 36.00
V2 = 1.4 1.075 399.96 601.94
V3 = 0.575 0.575 399.96 0.5 (66.12)
V4 = 0.525 0.35 399.96 0.5 (36.75)
V4 = 0.8 0.3 399.96 (96.00)
439.07

RSB FOR CONTINUOUS STAIR

43.84 296.70
1,243.63 X
X = 8417.51

SAY 8500 KG
1000 PCS

OPTION 1 STAIR
31.50
12.34
43.84 CU.M STAIR

1,243.63

56
46
102
 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 500-1000 kg Rock

Item No. : 2.02

AREA AVE. AREA DIST. VOLUME

STA 0 + 000
2 0 0.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.60
1.5 3 1.20 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 020
2 0 0.00 2.00 2.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.60 3.600 20.00 72.00
1.5 3 1.20 -0.30 1.50 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 040
2 -2 -2.00 -3.00 -3.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.50 7.050 20.00 141.00
1.5 6 7.00 8.5 5.20 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 060
2 -2 -2.00 -3.00 -3.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.50 10.500 20.00 210.00
1.5 6 7.00 8.5 5.20 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 080
2 -2 -2.00 -3.00 -3.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.50 10.500 20.00 210.00
1.5 6 7.00 8.5 5.20 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 100
2 -3 -3.00 -4.00 -4.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.55 11.525 20.00 230.50
1.5 7.5 8.50 10 6.70 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 120
2 -3 -3.00 -4.00 -4.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.55 12.550 20.00 251.00
1.5 7.5 8.50 10 6.70 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 140
2 -3 -3.00 -4.00 -4.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.55 12.550 20.00 251.00
1.5 7.5 8.50 10 6.70 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 160
2 -3 -3.00 -4.00 -4.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.55 12.550 20.00 251.00
1.5 7.5 8.50 10 6.70 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 170
2 -3 -3.00 -4.00 -4.00 2.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.55 12.550 10.00 125.50
1.5 7.5 8.50 10 6.70 -0.30 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VOLUME 1,742.00
VOLUME 1 1,742.00 x 2 sides 3,484.00 3,484.00
VOLUME 2 3.60 x 16 57.6 57.6

TOTAL VOLUME 3541.60 3,541.60 cu.m

 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 500-1000 kg Rock

Item No. : 2.02

2.5 2.5

2 2
4 1
5 4
6 1
5
7
1.5 1.5

1 1

0.5 0.5

0 0
3 2 3 2
sta 0 + 020
sta 0 + 000

3 3

2 2
6 1
7 1 6 1
7
1
0 0

-1 -1

-2 -2
2 3 -3 2 3
-3
5 4 -4 5 4
-4

sta 0 + 040 sta 0 + 060

 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 500-1000 kg Rock

Item No. : 2.02

3 3
2 2
6 1
7 1 6 1
7
1
0
0
-1
-1 -2
-2 -3
-3 2 3 -4 2 3
-4 5 4 -5 5 4

sta 0 + 080 sta 0 + 100

3 3
2 2
1 6 1
7 1 6 1
7
0 0
-1 -1
-2 -2
-3 -3
-4 2 3 -4 2 3
-5 5 4 -5 5 4

sta 0 + 120 sta 0 + 140

 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 500-1000 kg Rock

Item No. : 2.02

3 3
2 2
1 6 1
7 1 6 1
7
0 0
-1 -1
-2 -2
-3 -3
-4 2 3 -4 2 3
-5 5 4 -5 5 4

sta 0 + 160 sta 0 + 170

 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 50-100 kg Rock

Item No. : 2.01

AREA AVE. AREA DIST. VOLUME

STA 0 + 000
2 0 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00
0 -3 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 020
2 0 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 5.000 20.00 100.00
0 -3 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 040
2 -2 -2.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 13.000 20.00 260.00
0 -6 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 060
2 -2 -2.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 21.000 20.00 420.00
0 -6 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 080
2 -2 -2.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.00 21.000 20.00 420.00
0 -6 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 100
2 -3 -3.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.25 26.125 20.00 522.50
0 -7.5 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 120
2 -3 -3.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.25 31.250 20.00 625.00
0 -7.5 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 140
2 -3 -3.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.25 31.250 20.00 625.00
0 -7.5 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 160
2 -3 -3.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.25 31.250 20.00 625.00
0 -7.5 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
STA 0 + 170
2 -3 -3.00 0.00 0.00 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.25 31.250 10.00 312.50
0 -7.5 3.50 3.50 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
VOLUME 3,910.00

VOLUME 1 3,910.00 x 2 sides 7,820.00

VOLUME 2 assumed volume due to settlement 1,000.00
TOTAL VOLUME 8,820.00 cu.m
 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 50-100 kg Rock

Item No. : 2.01

2.5 2.5

2 2
1
4 1
4
1.5 1.5

1 1

0.5 0.5

0 0
2 5 3 2 5 3
sta 0 + 020
sta 0 + 000

2.5 2.5
2 2
1.5 1
6 1.5 1
6
1 1
0.5 0.5
0 0
-0.5 7 5 4 -0.5 7 5 4
-1 -1
-1.5 -1.5
-2 -2
-2.5 2 3 -2.5 2 3

sta 0 + 040 sta 0 + 060

 QUANTITIES CALCULATION

Project : PROPOSED DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN LUIS

San Luis, Batangas
Item Done: Supply and Place 50-100 kg Rock

Item No. : 2.01

2.5 3
2 2
1.5 1
6 1
6
1 1
0.5 0
0 7 5 4
-1
-0.5 7 5 4
-1 -2
-1.5
-3
-2
-4 2 3
-2.5 2 3

sta 0 + 080 sta 0 + 100

3 3

2 2
1
6 1 1
6
1
0 0
7 5 4 -1 7 5 4
-1
-2 -2

-3 -3
2 3 -4 2 3
-4

sta 0 + 120 sta 0 + 140

 3
2 2
1
6 1 1
6
1
0 QUANTITIES CALCULATION
0
7 5 4 -1 7 5 4
-1
Project : PROPOSED
-2 DESIGN OF ROCK CAUSEWAY FOR PORT OF SAN -2LUIS
-3
San
-3 Luis, Batangas 2 3
-4 2 3 -4
Item Done: Supply and Place 50-100 kg Rock

Item No. : 2.01 sta 0 + 120 sta 0 + 140

3 3
2 2
1 1
6 1 1
6
0 0
-1 7 5 4 -1 7 5 4
-2 -2
-3 -3
-4 2 3 -4 2 3

sta 0 + 160 sta 0 + 170