TRUE NORTH MANUFACTURING SERVICES CORPORATION

TECO Industrial Park, Mabalacat, Pampanga

COST ESTIMATE SHEET

Project TECO North Side Road Networks and Drainage
: Date : 11/8/2019
Systems Whole Network Reference:
Location : TECO

MATERIAL LABOR & SUPERVISION

ITEMS DESCRIPTION QTY UNIT UNIT TOTAL AMOUNT (Php)
ACTUAL UNIT COST UNIT COST UNIT COST
COST(ACTUAL AMOUNT (Php) ACTUAL AMOUNT AMOUNT (Php) Actual Unit
AMOUNT (Php) (ACTUAL) (Php)
)
I. GENERAL REQUIREMENTS

A. Occupational Safety and Health P

1.0 Mobilization / Demobilization / Service V 1.00 lot - - - - - - - -
2.0 PPE's, Caution Tape, 2'x4' Signages & Fir 1.00 lot - - - - - - - -
3.0 Testing of concrete, steel bar & soil 1.00 lot - - - - - - - -
- - - -
II. ROAD CONSTRUCTION
A. Earthworks
1.0 Surplus Common Excavation 11,084.80 cu.m. - - - 200.00 2,216,960.00 220.00 2,438,656.00 2,216,960.00 2,438,656.00
1.0 Aggregate Subbase Course 11,084.80 cu.m. 300.00 3,325,440.00 330.00 3,657,984.00 100.00 1,108,480.00 110.00 1,219,328.00 4,433,920.00 4,877,312.00
2.0 Embankment from Borrow 8,313.60 cu.m. 300.00 2,494,080.00 330.00 2,743,488.00 100.00 831,360.00 110.00 914,496.00 3,325,440.00 914,496.00
3.0 Subgrade Preparation 55,424.00 sq.m. - - - 100.00 5,542,400.00 110.00 6,096,640.00 5,542,400.00 6,096,640.00
- - 15,518,720.00 14,327,104.00
B. PCC Pavement
1.0 Portland Cement Concrete Pavement 12,747.52 cu.m. 4,235.00 53,985,747.20 4,658.50 59,384,321.92 1,304.35 16,627,200.00 1,434.78 18,289,920.00 70,612,947.20 77,674,241.92
2.0 Miscellaneous 1.00 lot 1,079,714.94 1,079,714.94 1,187,686.44 1,187,686.44 - - - - 1,079,714.94 1,187,686.44
- - 71,692,662.14 78,861,928.36
60,884,982.14 26,326,400.00
III. DRAINAGE CONSTRUCTION
A. Excavation & Backfilling Works - -
1.0 Layout & Staking 1.00 lot - 1,000,000.00 1,000,000.00 1,100,000.00 1,100,000.00 1,000,000.00 1,100,000.00
2.0 Structure Excavation 25,381.54 cu.m - 300.00 7,614,463.43 330.00 8,375,909.77 7,614,463.43 8,375,909.77
3.0 Backfilling & Compaction 10,269.05 cu.m - 200.00 2,053,809.90 220.00 2,259,190.89 2,053,809.90 2,259,190.89
- - 10,668,273.33 11,735,100.66
B. Rebar Works (Manholes ) - -
1.0 Deformed Bar 16mmØ (60,000 psi) 39,394.08 kg 41.00 1,615,157.13 45.10 1,776,672.84 12.30 484,547.14 13.53 533,001.85 2,099,704.26 2,309,674.69
2.0 Deformed Bar 12mmØ (33,000 psi) 79,949.30 kg 41.00 3,277,921.46 45.10 3,605,713.61 12.30 983,376.44 13.53 1,081,714.08 4,261,297.90 4,687,427.69
3.0 G.I. Tie Wire # 16 2,386.87 kg 85.00 202,883.75 93.50 223,172.12 30.00 71,606.03 33.00 78,766.63 274,489.77 301,938.75
4.0 Consumables 1.00 lot 509,596.23 509,596.23 560,555.86 560,555.86 305,757.74 305,757.74 336,333.51 336,333.51 815,353.97 896,889.37
- - 7,450,845.92 8,195,930.51
C. Concreting Works (Manholes ), 300 - -
1.0 Structural Concrete 1,183.78 cu.m 4,235.00 5,013,324.08 4,658.50 5,514,656.48 495.00 585,972.94 544.50 644,570.24 5,599,297.02 6,159,226.72
2.0 Formworks 8,843.02 sq.m 100.00 884,302.00 110.00 972,732.20 420.00 3,714,068.40 462.00 4,085,475.24 4,598,370.40 5,058,207.44
- - 10,197,667.42 11,217,434.16
D. RC Pipes and Collars - -
1.0 HDPEP 500mm 1,605.00 pcs. 995.17 1,597,248.51 1,094.69 1,756,973.36 40.00 64,200.00 44.00 70,620.00 1,661,448.51 1,827,593.36
2.0 HDPEP 600mm 953.00 pcs. 1,459.45 1,390,857.16 1,605.40 1,529,942.87 40.00 38,120.00 44.00 41,932.00 1,428,977.16 1,571,874.87
3.0 HDPEP 800mm 1,098.00 pcs. 2,226.44 2,444,629.19 2,449.08 2,689,092.11 80.00 87,840.00 88.00 96,624.00 2,532,469.19 2,785,716.11
4.0 HDPEP 900mm 2,564.00 pcs. 2,343.73 6,009,313.46 2,578.10 6,610,244.81 80.00 205,120.00 88.00 225,632.00 6,214,433.46 6,835,876.81
5.0 HDPEP 1100mm 1,586.00 pcs. 4,102.03 6,505,816.09 4,512.23 7,156,397.70 120.00 190,320.00 132.00 209,352.00 6,696,136.09 7,365,749.70
6.0 HDPEP 1200mm 1,680.00 pcs. 4,805.04 8,072,474.16 5,285.55 8,879,721.57 120.00 201,600.00 132.00 221,760.00 8,274,074.16 9,101,481.57
7.0 HDPEP 1300mm 640.00 pcs. 5,508.06 3,525,158.71 6,058.87 3,877,674.58 160.00 102,400.00 176.00 112,640.00 3,627,558.71 3,990,314.58
8.0 HDPEP 1800mm 241.00 pcs. 10,547.88 2,542,039.82 11,602.67 2,796,243.80 200.00 48,200.00 220.00 53,020.00 2,590,239.82 2,849,263.80
9.0 Importation Cost 1.00 lot 4,813,130.56 4,813,130.56 5,294,443.62 5,294,443.62 - - - 4,813,130.56 5,294,443.62
10.0 Sand 1,251.06 cu.m 650.00 813,186.62 715.00 894,505.28 - - - 813,186.62 894,505.28
- - 38,651,654.27 42,516,819.69
E. Sidewalk and Curb & Gutter ` - -
1.0 Concrete Sidewalk (75 mm thk.) 932.14 cu.m 4,235.00 3,947,608.67 4,658.50 4,342,369.53 250.00 233,034.75 275.00 256,338.23 4,180,643.42 4,598,707.76
1.0 Concrete Sidewalk Reinforcing Steel, 1 51,051.75 kg 41.00 2,093,121.68 45.10 2,302,433.85 12.30 627,936.50 13.53 690,730.15 2,721,058.18 2,993,164.00
2.0 Concrete Curb & Gutter 1,112.84 cu.m 4,235.00 4,712,864.70 4,658.50 5,184,151.16 350.00 389,492.95 385.00 428,442.25 5,102,357.65 5,612,593.41
2.0 Concrete Curb & Gutter Reinforcing Ste 49,866.78 kg 41.00 2,044,537.96 45.10 2,248,991.75 12.30 613,361.39 13.53 674,697.53 2,657,899.34 2,923,689.28
- - 14,661,958.59 16,128,154.45
62,015,171.91 19,615,227.61
62,015,171.91 68,216,689.10 19,615,227.61 21,576,750.37
168,841,781.66 182,982,471.82
Sub-Total 168,841,781.66 182,982,471.82
Management Fee 16,884,178.17 18,298,247.18
Total Project Cost 185,725,959.82 201,280,719.00
(VAT EXCLUSIVE)
Percent Margin 0.08

81,630,399.51
Prepared by: Checked by: Approved by:

Kevin C. Basa Niño R. Lingat Jesse S. Mangahas - PME

Civil Design Engineer Supervisor - Engineering Team Leader - Engineering
 RCP 600mm (24") x 1.0m 1,200.00 1,320.00
RCP 750mm (30") x 1.0m 2,100.00 2,310.00
RCP 900mm (36") x 1.0m 3,020.00 3,322.00
RCP 1050mm (42") x 1.0 4,046.00 4,450.60
RCP 1200mm (48") x 1.0 5,108.00 5,618.80
RCP 1350mm (54") x 1.0 6,662.00 7,328.20
RCP 1500mm (60") x 1.0 8,372.00 9,209.20
RCP 1800mm (72") x 1.0 12,780.00 14,058.00
RCP 2100mm (84") x 1.0 22,168.00 24,384.80

Description Quantity Unit Cost, Pick up Amount Unit Cost, Delivered Amount
RCP 600mm (24") x 1.0m 1,605.00 1,200.00 1,926,000.00 1,300.00 2,086,500.00
RCP 750mm (30") x 1.0m, Class II 953.00 2,100.00 2,001,300.00 2,300.00 2,191,900.00
RCP 900mm (36") x 1.0m, Class II 1,098.00 3,020.00 3,315,960.00 3,300.00 3,623,400.00
RCP 1050mm (42") x 1.0m, Class II 2,564.00 4,046.00 10,373,944.00 4,450.00 11,409,800.00
RCP 1200mm (48") x 1.0m, Class II 1,586.00 5,108.00 8,101,288.00 5,600.00 8,881,600.00
RCP 1350mm (54") x 1.0m, Class II 1,680.00 6,662.00 11,192,160.00 7,300.00 12,264,000.00
RCP 1500mm (60") x 1.0m, Class II 640.00 8,372.00 5,358,080.00 9,200.00 5,888,000.00
RCP 1800mm (72") x 1.0m, Class II 241.00 12,780.00 3,079,980.00 14,000.00 3,374,000.00
RCP 2100mm (84") x 1.0m, Class II #REF! 22,168.00 #REF! 24,400.00 #REF!
TOTAL #REF! #REF!
COST DIFFERENCE #REF!
87,211,382.14
12,588.25

#REF!

81,630,399.51
7,443.28
 Pipe Diameter/RC Flume Dimensions
LEG: 600 750 900 1050 1200 1350
1, LS 60.00 90.00 90.00 22.00 - -
1, RS 60.00 90.00 90.00 22.00 - -
2, LS - - - 730.00
2, RS - - - 730.00
2b, LS 280.00 - -
2b, RS 280.00 - -
3, LS 90.00 60.00 120.00 120.00 180.00 210.00
3, RS 90.00 120.00 120.00 180.00 210.00 312.00
4, LS - - - - - -
4, RS - - - - - -
5, LS - - - - - -
5, RS 90.00 90.00 120.00 150.00 210.00 79.00
6, LS 120.00 120.00 150.00 210.00 410.00 -
6, RS 60.00 60.00 60.00 120.00 120.00 150.00
7, LS - - - 90.00 210.00 338.00
7, RS - - - - - -
8, LS - - - - - -
8, RS - - - - - -
9, LS 90.00 90.00 170.00
9, RS - -
10a, LS 120.00 30.00
10a, RS 120.00 30.00 - - - -
10b, LS 90.00 90.00 59.00 - - -
10b, RS - - - - - -
11, LS - - -
11, RS - - 60.00 90.00 80.00 -
12, LS 60.00 60.00 60.00 120.00 120.00 84.00
12, RS 60.00 60.00 60.00 120.00 120.00 84.00
13, LS - - - - 30.00 281.00
14, RS
14, LS 262.00
TOTAL 1,670.00 990.00 1,159.00 2,704.00 1,690.00 1,800.00
MH 56.00 33.00 39.00 91.00 57.00 60.00
nsions
1500 1800 2100 RC Flume
- - - - 262.00
- - - - 262.00
- - - 730.00
- - - 730.00
- - - 280.00
- - - 280.00
252.00 - - - 1,032.00
- - - - 1,032.00
- - -
- - - - -
- - - - -
- - - - 739.00
- - - 1,010.00
440.00 - - - 1,010.00
- - 638.00
- - - - -
- - - - -
- - - - -
350.00
- - - - -
150.00
- - - - 150.00
- - - - 239.00
- - - - -
- - - - -
- - - - 230.00
- - - - 504.00
- - - - 504.00
- - - 311.00
262.00 - - 262.00
- - - 262.00
692.00 262.00 - - 10,967.00
24.00 9.00 -
 Surplus Common Excavation Embankment from Borrow
LEG: Length Width Thickness Volume Width Thickness
1 352.00 8.00 0.20 563.20 8.00 0.15
2L 730.00 8.00 0.20 1,168.00 8.00 0.15
2R 730.00 8.00 0.20 1,168.00 8.00 0.15
3a 940.00 8.00 0.20 1,504.00 8.00 0.15
3b 182.00 8.00 0.20 291.20 8.00 0.15
5 829.00 8.00 0.20 1,326.40 8.00 0.15
6 1,351.00 8.00 0.20 2,161.60 8.00 0.15
7 638.00 8.00 0.20 1,020.80 8.00 0.15
9 350.00 8.00 0.20 560.00 8.00 0.15
12 564.00 8.00 0.20 902.40 8.00 0.15
14 262.00 8.00 0.20 419.20 8.00 0.15
TOTAL 6,928.00 11,084.80
ent from Borrow Subgrade Preparation PCCP
Volume Width 2100 Width Thickness Volume
422.40 8.00 2,816.00 8.00 0.23 647.68
876.00 8.00 5,840.00 8.00 0.23 1,343.20
876.00 8.00 5,840.00 8.00 0.23 1,343.20
1,128.00 8.00 7,520.00 8.00 0.23 1,729.60
218.40 8.00 1,456.00 8.00 0.23 334.88
994.80 8.00 6,632.00 8.00 0.23 1,525.36
1,621.20 8.00 10,808.00 8.00 0.23 2,485.84
765.60 8.00 5,104.00 8.00 0.23 1,173.92
420.00 8.00 2,800.00 8.00 0.23 644.00
676.80 8.00 4,512.00 8.00 0.23 1,037.76
314.40 8.00 2,096.00 8.00 0.23 482.08
8,313.60 55,424.00 12,747.52
A. EXCAVATION

Number/ Wall Bot. Slab Top Slab

Name Pipe Diam Length Width Length Depth Thickness Thickness Thickness
M1 600.00 56.00 1.20 1.20 1.50 0.15 0.15 0.10
M2 750.00 33.00 1.20 1.20 1.65 0.15 0.15 0.10
M3 900.00 39.00 1.50 1.50 1.80 0.20 0.15 0.10
M4 1,050.00 91.00 1.50 1.50 1.95 0.20 0.15 0.10
M5 1,200.00 57.00 1.80 1.80 2.10 0.20 0.15 0.10
M6 1,350.00 60.00 2.00 2.00 2.25 0.25 0.15 0.10
M7 1,500.00 24.00 2.20 2.20 2.40 0.25 0.15 0.10
M8 1,800.00 9.00 2.40 2.40 2.70 0.25 0.15 0.10
M9 2,100.00 - 3.00 3.00 3.20 0.25 0.15 0.10
Pipe 1 600.00 1,602.80 0.60 0.60 1.20 0.15 0.15 0.10
Pipe 2 750.00 950.40 0.75 0.75 1.65 0.15 0.15 0.10
Pipe 3 900.00 1,100.50 0.90 0.90 1.80 0.20 0.15 0.10
Pipe 4 1,050.00 2,567.50 1.05 1.05 1.95 0.20 0.15 0.10
Pipe 5 1,200.00 1,587.40 1.20 1.20 2.10 0.20 0.15 0.10
Pipe 6 1,350.00 1,680.00 1.35 1.35 2.25 0.25 0.15 0.10
Pipe 7 1,500.00 639.20 1.50 1.50 2.40 0.25 0.15 0.10
Pipe 8 1,800.00 240.40 1.80 1.80 2.70 0.20 0.15 0.10
Pipe 9 2,100.00 - 2.10 1.00 2.55 0.25 0.15 0.10
TOTAL
plus RC Lined Canal

B. BACKFILLING

Wall Bot. Slab Top Slab

Name Pipe Diam Number Width Length Depth Thickness Thickness Thickness
M1 600.00 56.00 1.20 1.20 1.50 0.15 0.15 0.10
M2 750.00 33.00 1.20 1.20 1.65 0.15 0.15 0.10
M3 900.00 39.00 1.50 1.50 1.80 0.20 0.15 0.10
M4 1,050.00 91.00 1.50 1.50 1.95 0.20 0.15 0.10
M5 1,200.00 57.00 1.80 1.80 2.10 0.20 0.15 0.10
M6 1,350.00 60.00 2.00 2.00 2.25 0.25 0.15 0.10
M7 1,500.00 24.00 2.20 2.20 2.40 0.25 0.15 0.10
M8 1,800.00 9.00 2.40 2.40 2.70 0.20 0.15 0.10
M9 2,100.00 - 3.00 3.00 3.20 0.20 0.15 0.10
Pipe 1 600.00 1,602.80 0.60 0.60 1.20 0.20 0.15 0.10
Pipe 2 750.00 950.40 0.75 0.75 1.65 0.15 0.15 0.10
Pipe 3 900.00 1,100.50 0.90 0.90 1.80 0.20 0.15 0.10
Pipe 4 1,050.00 2,567.50 1.05 1.05 1.95 0.20 0.15 0.10
Pipe 5 1,200.00 1,587.40 1.20 1.20 2.10 0.20 0.15 0.10
Pipe 6 1,350.00 1,680.00 1.35 1.35 2.25 0.25 0.15 0.10
Pipe 7 1,500.00 639.20 1.50 1.50 2.40 0.25 0.15 0.10
Pipe 8 1,800.00 240.40 1.80 1.80 2.70 0.20 0.15 0.10
Pipe 9 2,100.00 - 2.10 1.00 2.55 0.20 0.15 0.10
TOTAL
 2100

Volume
120.96
78.41
157.95
399.26
387.83
- `
278.78
139.97
-
1,154.02
1,176.12
1,782.81
5,256.96
4,000.25
5,103.00
2,301.12
1,168.34
-
23,505.77
1,875.77
25,381.54

Volume
60.48
39.20
63.18
159.71
129.28
162.00
76.03
34.99
-
577.01
641.52
891.41
2,426.29
1,714.39
2,041.20
862.92
389.45
-
10,269.05
REINFORCING STEEL

SIZE SPACING DIMENSIONS (mm)

LOCATION DESIGNATION TYPE
(mm) (mm) a b

Top Slab Top Bars X 12 300 1350

Top Slab Top Bars Y 12 300 1350
Top Slab Bot Bars X 12 300 1350
Top Slab Bot Bars Y 12 300 1350
M1, 600
Wall Vertical Bars 12 250 1500
Wall Hor. Bars 12 300 5000 200
Bot. Slab Bars X 12 200 1600
Bot. Slab Bars Y 12 200 1600
Sub-Total
Top Slab Top Bars X 12 300 1500
Top Slab Top Bars Y 12 300 1500
Top Slab Bot Bars X 12 300 1500
Top Slab Bot Bars Y 12 300 1500
M2, 750
Wall Vertical Bars 12 250 2000
Wall Hor. Bars 12 300 5800 200
Bot. Slab Bars X 12 200 1500
Bot. Slab Bars Y 12 200 1500
Sub-Total
Top Slab Top Bars X 12 300 1700
Top Slab Top Bars Y 12 300 1700
Top Slab Bot Bars X 12 300 1700
Top Slab Bot Bars Y 12 300 1700
M3, 900
Wall Vertical Bars 12 250 1750
Wall Hor. Bars 12 300 6400 200
Bot. Slab Bars X 12 200 1700
Bot. Slab Bars Y 12 200 1700
Sub-Total
Top Slab Top Bars X 12 300 1900
Top Slab Top Bars Y 12 300 1900
Top Slab Bot Bars X 12 300 1900
Top Slab Bot Bars Y 12 300 1900
M4, 1050
Wall Vertical Bars 12 250 1900
Wall Hor. Bars 12 300 7200 200
Bot. Slab Bars X 12 200 1900
Bot. Slab Bars Y 12 200 1900
Sub-Total
Top Slab Top Bars X 12 300 2050
Top Slab Top Bars Y 12 300 2050
Top Slab Bot Bars X 12 300 2050
Top Slab Bot Bars Y 12 300 2050
M5, 1200
Wall Vertical Bars 16 250 2500
Wall Hor. Bars 12 300 7800 200
Bot. Slab Bars X 12 200 2050
Bot. Slab Bars Y 12 200 2050
Sub-Total
 Top Slab Top Bars X 12 300 2200
Top Slab Top Bars Y 12 300 2200
Top Slab Bot Bars X 12 300 2200
Top Slab Bot Bars Y 12 300 2200
M6, 1350
Wall Vertical Bars 1 16 250 2400
Wall Hor. Bars 1 12 300 9000
Bot. Slab Bars X 12 200 2200
Bot. Slab Bars Y 12 200 2200
Sub-Total
Top Slab Top Bars X 12 300 2400
Top Slab Top Bars Y 12 300 2400
Top Slab Bot Bars X 12 300 2400
Top Slab Bot Bars Y 12 300 2400
M7,1500
Wall Vertical Bars 1 16 250 2500
Wall Hor. Bars 1 12 300 9500
Bot. Slab Bars X 12 200 2400
Bot. Slab Bars Y 12 200 2400
Sub-Total
Top Slab Top Bars X 12 300 2750
Top Slab Top Bars Y 12 300 2750
Top Slab Bot Bars X 12 300 2750
Top Slab Bot Bars Y 12 300 2750
M8, 1800
Wall Vertical Bars 1 16 200 3000
Wall Hor. Bars 1 12 300 10800
Bot. Slab Bars X 12 150 2750
Bot. Slab Bars Y 12 150 2750
Sub-Total
Top Slab Top Bars X 12 300 3000
Top Slab Top Bars Y 12 300 3000
Top Slab Bot Bars X 12 300 3000
Top Slab Bot Bars Y 12 300 3000
M9, 2100
Wall Vertical Bars 1 16 200 3500
Wall Hor. Bars 1 12 300 12000
Bot. Slab Bars X 12 150 3000
Bot. Slab Bars Y 12 150 3000
Sub-Total

SUMMARY:
12mm 79,949.30
16mm 39,394.08
TOTAL 119,343.38
38,746.09 (RC Lined Canal)
 2100
DIMENSIONS (mm) LENGTH UNIT WT. NO. OF NO. OF WEIGHT Bar
REMARKS
c d (mm) (kg/m) BARS SETS (kg) Dia.

1350 0.888 6 56.00 402.80 12

1350 0.888 6 56 402.80 12
1350 0.888 6 56 402.80 12
1350 0.888 6 56 402.80 12
1500 0.888 20 56 1,491.84 12
5200 0.888 6 56 1,551.51 12
1600 0.888 8 56 636.52 12
1600 0.888 8 56 636.52 12
5,927.58 0
1500 0.888 6 33.00 263.74 12
1500 0.888 6 33 263.74 12
1500 0.888 6 33 263.74 12
1500 0.888 6 33 263.74 12
2000 0.888 20 33 1,172.16 12
6000 0.888 7 33 1,230.77 12
1500 0.888 8 33 351.65 12
1500 0.888 8 33 351.65 12
4,161.17 0
1700 0.888 7 41.00 433.26 12
1700 0.888 7 41 433.26 12
1700 0.888 7 41 433.26 12
1700 0.888 7 41 433.26 12
1750 0.888 28 41 1,783.99 12
6600 0.888 7 41 1,682.05 12
1700 0.888 9 41 557.04 12
1700 0.888 9 41 557.04 12
6,313.15 0
1900 0.888 7 94.00 1,110.18 12
1900 0.888 7 94 1,110.18 12
1900 0.888 7 94 1,110.18 12
1900 0.888 7 94 1,110.18 12
1900 0.888 28 94 4,440.71 12
7400 0.888 8 94 4,941.54 12
1900 0.888 11 94 1,744.56 12
1900 0.888 11 94 1,744.56 12
17,312.09 0
2050 0.888 8 59.00 859.23 12
2050 0.888 8 59 859.23 12
2050 0.888 8 59 859.23 12
2050 0.888 8 59 859.23 12
2500 1.579 28 59 6,521.27 16
8000 0.888 8 59 3,353.09 12
2050 0.888 11 59 1,181.44 12
2050 0.888 11 59 1,181.44 12
15,674.15 0
2200 0.888 9 60.00 1,054.94 12
2200 0.888 9 60 1,054.94 12
2200 0.888 9 60 1,054.94 12
2200 0.888 9 60 1,054.94 12
2400 1.579 32 60 7,276.03 16
9000 0.888 9 60 4,315.68 12
2200 0.888 12 60 1,406.59 12
2200 0.888 12 60 1,406.59 12
18,624.67 0
2400 0.888 9 24.00 460.34 12
2400 0.888 9 24 460.34 12
2400 0.888 9 24 460.34 12
2400 0.888 9 24 460.34 12
2500 1.579 36 24 3,410.64 16
9500 0.888 9 24 1,822.18 12
2400 0.888 12 24 613.79 12
2400 0.888 12 24 613.79 12
8,301.74 0
2750 0.888 10 9.00 219.78 12
2750 0.888 10 9 219.78 12
2750 0.888 10 9 219.78 12
2750 0.888 10 9 219.78 12
3000 1.579 40 9 1,705.32 16
10800 0.888 10 9 863.14 12
2750 0.888 19 9 417.58 12
2750 0.888 19 9 417.58 12
4,282.74 0
3000 0.888 10 - - 12
3000 0.888 10 0 - 12
3000 0.888 10 0 - 12
3000 0.888 10 0 - 12
3500 1.579 44 0 - 16
12000 0.888 44 0 - 12
3000 0.888 19 0 - 12
3000 0.888 19 0 - 12
- 0
TOTAL WEIGHT 80,597.29
Bar Length
to Use 20x7.5 16x9 16x7.5 16x6 10x7.5 10x6

7.5 336
7.5 336
7.5 336
7.5 336
6 280
7.5 336
7.5 448
6 119.4667

7.5 198
7.5 198
7.5 198
7.5 198
6 220
7.5 231
7.5 264
6 66

7.5 287
7.5 287
7.5 287
7.5 287
6 334.8333
7.5 287
7.5 369
6 104.55

7.5 658
7.5 658
7.5 658
7.5 658
6 833.4667
7.5 752
7.5 1034
6 327.4333

7.5 472
7.5 472
7.5 472
7.5 472
6 688.3333
7.5 472
7.5 649
6 221.7417
7.5 540
7.5 540
7.5 540
7.5 540
6 768
7.5 540
7.5 720
6 264

7.5 216
7.5 216
7.5 216
7.5 216
6 360
7.5 216
7.5 288
6 115.2

7.5 90
7.5 90
7.5 90
7.5 90
6 180
7.5 90
7.5 171
6 78.375

7.5 0
7.5 0
7.5 0
7.5 0
6 0
7.5 0
7.5 0
6 0
MANHOLE DIMENSIONS
M1 M2 M3 M4
Length (mm) 1250 1430 1600 1780
Width (mm) 1250 1430 1600 1780
BOTTOM SLAB REINFORCEMENT DETAILS
M1 M2 M3 M4
Slab Thickness (mm) 150 150 150 150
Ø12@300 Ø12@300 Ø12@200 Ø12@200
Reinforcement
both ways both ways both ways both ways
WALL REINFORCEMENT DETAIL
M1 M2 M3 M4
Wall Thickness 150 150 150 150
Ø12 @ Ø12 @ Ø12 @ Ø12 @
VERTICAL BARS
250@
Ø12 250@
Ø12 250@
Ø12 250@
Ø12
HORIZONTAL BARS
250 250 250 250
TOP SLAB REINFORCEMENT DETAILS
M1 M2 M3 M4
Wall Thickness 100 100 100 100
Ø12 @ Ø12 @ Ø12 @ Ø12 @
BOTTOM BARS
300@
Ø12 300@
Ø12 300@
Ø12 300@
Ø12
TOP BARS
300 300 300 300
 2100
M5 M6 M7
1950 2130 2280
1950 2130 2280

M5 M6 M7
150 150 150
Ø16@300 Ø16@300 Ø16@200
both ways both ways both ways 0`

M5 M6 M7
200 200 200
Ø12 @ Ø12 @
Ø12 @ 250
250@
Ø16 250@
Ø16
Ø16 @ 200
250 250

M5 M6 M7
100 100 100
Ø12 @ Ø12 @
Ø12 @ 300
300@
Ø12 300@
Ø12
Ø12 @ 300
300 300
STRUCTURAL CONCRETE

Wall
Name Pipe Diam Number Width Length Depth Thickness
M1 600.00 56.00 1.25 1.25 1.45 0.15
M2 750.00 33.00 1.43 1.43 1.60 0.15
M3 900.00 39.00 1.60 1.60 1.75 0.15
M4 1,050.00 91.00 1.78 1.78 1.90 0.15
M5 1,200.00 57.00 1.95 1.95 2.05 0.20
M6 1,350.00 60.00 2.13 2.13 2.20 0.20
M7 1,500.00 24.00 2.28 2.28 2.35 0.20
M8 1,800.00 9.00 2.65 2.65 2.65 0.20
M9 2,100.00 - 3.00 3.00 3.20 0.20
Total
Bot. Slab Top Slab
Thickness Thickness Wall Bot Slab Top Slab Volume
0.15 0.10 0.75 0.23 0.16 63.88
0.15 0.10 0.86 0.31 0.20 45.18
0.15 0.10 0.96 0.38 0.26 62.40
0.15 0.10 1.07 0.48 0.32 169.27
0.15 0.10 1.56 0.57 0.38 143.11
0.15 0.10 1.70 0.68 0.45 170.29
0.15 0.10 1.82 0.78 0.52 74.97
0.15 0.10 2.12 1.05 0.70 34.88
0.15 0.10 2.40 1.35 0.90 - 3.33
763.97
763.97
plus RC Lined Canal 406.01
1,169.98
 Wall Bot. Slab
Name Pipe Diam Number Width Length Depth Thickness Thickness
M1 600.00 56.00 1.20 1.45 1.45 0.15 0.15
M2 750.00 33.00 1.20 1.60 1.60 0.15 0.15
M3 900.00 39.00 1.60 1.75 1.75 0.15 0.15
M4 1,050.00 91.00 1.78 1.90 1.90 0.15 0.15
M5 1,200.00 57.00 1.95 2.05 2.05 0.20 0.15
M6 1,350.00 60.00 2.13 2.20 2.20 0.20 0.15
M7 1,500.00 24.00 2.28 2.35 2.35 0.20 0.15
M8 1,800.00 9.00 2.65 2.65 2.65 0.25 0.15
M9 2,100.00 - 3.00 3.00 3.20 0.25 0.15
Total
Top Slab
Thickness Wall Top Slab Area
0.10 7.69 1.74 527.80
0.10 8.96 1.92 359.04
0.10 11.73 2.80 566.48
0.10 13.98 3.38 1,580.31
0.10 16.40 4.00 1,162.66
0.10 19.05 4.69 1,424.28
0.10 21.76 5.36 650.86
0.10 28.09 7.02 316.01
0.10 38.40 8.10 -
6,587.43
6,587.43
plus RC Lined Canal 2,133.65
8,721.08
 RC Flume Dimensions
LEG: Length Depth 1 Depth 2 Depth Ave Width1 Width 2
4, LS 307.00 2.40 2.50 2.45 2.10 2.00
TOTAL 307.00
 Rebars
Width Ave Excavation Concrete Forms Top Slab (12mm) Long Bars
2.05 1,875.77 406.01 2,133.65 7,982.00 12,587.00
1,875.77 406.01 2,133.65
 Rebars
Bot Slab (16mm) Wall Vert (16mm) Weight (12) Weight (16)
3,607.25 9,363.50 18,265.27 20,480.81
18,265.27 20,480.81
PIPE DIA NUMBER CIRCUMFERENCE THICKNESS WIDTH VOLUME SAND (cu.m.)
600.00 1,670.00 1.88 0.075 0.150 35.40 35.40
750.00 990.00 2.36 0.090 0.180 37.77 37.77
900.00 1,159.00 2.83 0.100 0.200 65.51 65.51
1,050.00 2,704.00 3.30 0.120 0.240 256.75 256.75
1,200.00 1,690.00 3.77 0.127 0.254 205.42 205.42
1,350.00 1,800.00 4.24 0.150 0.300 343.36 343.36
1,500.00 692.00 4.71 0.170 0.340 188.39 188.39
1,800.00 262.00 5.65 0.200 0.400 118.47 118.47
2,100.00 - 6.59 0.200 0.400 - -
TOTAL 1,251.06
CEMENT (bags)
318.56
339.93
589.56
2,310.79
1,848.75
3,090.23
1,695.50
1,066.19
-
11,259.51
 10 mm Dia Reinforcing Steel
PIPE DIA Length Width Thickness VOLUME 10 mm Dia (Length)
600.00 1,602.80 1.20 0.075 144.25 12,822.40
750.00 950.40 1.20 0.075 85.54 7,603.20
900.00 1,100.50 1.20 0.075 99.05 8,804.00
1,050.00 2,567.50 1.20 0.075 231.08 20,540.00
1,200.00 1,587.40 1.20 0.075 142.87 12,699.20
1,350.00 1,680.00 1.20 0.075 151.20 13,440.00
1,500.00 639.20 1.20 0.075 57.53 5,113.60
1,800.00 240.40 1.20 0.075 21.64 1,923.20
2,100.00 - 1.20 0.075 - -
TOTAL 933.14 82,945.60
m Dia Reinforcing Steel
Weight 2100
7,900.45
4,684.67
5,424.53
12,655.60
7,824.54
8,280.98
3,150.72 0`
1,184.97 0`
- 0`
51,106.46
 10 mm Dia Reinforcing Steel
PIPE DIA Length Cross Sectional Area VOLUME 10 mm Dia (Length) Weight
600.00 1,602.80 0.11 176.31 12,822.40 7,900.45
750.00 950.40 0.11 104.54 7,603.20 4,684.67
900.00 1,100.50 0.11 121.06 8,804.00 5,424.53
1,050.00 2,567.50 0.11 282.43 20,540.00 12,655.60
1,200.00 1,587.40 0.11 174.61 12,699.20 7,824.54
1,350.00 1,680.00 0.11 184.80 13,440.00 8,280.98
1,500.00 639.20 0.11 70.31 5,113.60 3,150.72
1,800.00 - 0.11 - - -
2,100.00 - 0.11 - - -
TOTAL 1,114.06 49,921.49
`
A. CONCRETE

1. TRIPLE BARRELL BOX CULVERT

L= 14.00
V= 126.00
2. WINGWALL & APRON SLAB
L= 4.41
V= 17.19
34.38
TOTAL V= 160.38 875,674.80

B. REINFORCING STEEL

1. TRIPLE BARRELL BOX CULVERT

L= 14.00
W= 12,866.00
2. WINGWALL & APRON SLAB
L= 4.41
W= 940.00
1,880.00
TOTAL W= 14,746.00 870,014.00

A. CONCRETE

Name Number Dim x Dim z Dim y Volume

Wall 4
Top Slab 1
Bot. Slab 1
Wingwall 2
Apron Slab 2
Notch 2
 TRUE NORTH MANUFACTURING SERVICES CORPORATION
TECO Industrial Park, Mabalacat, Pampanga

COST ESTIMATE SHEET

Project TECO North Side Road Networks and Drainage
: Date : 11/8/2019
Systems Whole Network Reference:
Location : TECO

MATERIAL LABOR & SUPERVISION

ITEMS DESCRIPTION QTY UNIT UNIT TOTAL AMOUNT (Php)
ACTUAL UNIT COST UNIT COST UNIT COST
COST(ACTUAL AMOUNT (Php) ACTUAL AMOUNT AMOUNT (Php) Actual Unit
AMOUNT (Php) (ACTUAL) (Php)
)
I. GENERAL REQUIREMENTS

A. Occupational Safety and Health Progra

1.0 Mobilization / Demobilization / Service Vehicl 1.00 lot - - - - - - - -
2.0 PPE's, Caution Tape, 2'x4' Signages & First Ai 1.00 lot - - - - - - - -
3.0 Testing of concrete, steel bar & soil 1.00 lot - - - - - - - -
- - - -
II. ROAD CONSTRUCTION
A. Earthworks
1.0 Surplus Common Excavation 3,040.00 cu.m. - - - 200.00 608,000.00 220.00 668,800.00 608,000.00 668,800.00
1.0 Aggregate Subbase Course 3,040.00 cu.m. 300.00 912,000.00 330.00 1,003,200.00 100.00 304,000.00 110.00 334,400.00 1,216,000.00 1,337,600.00
2.0 Embankment from Borrow 2,280.00 cu.m. 300.00 684,000.00 330.00 752,400.00 100.00 228,000.00 110.00 250,800.00 912,000.00 250,800.00
3.0 Subgrade Preparation 15,200.00 sq.m. - - - 100.00 1,520,000.00 110.00 1,672,000.00 1,520,000.00 1,672,000.00
- - 4,256,000.00 3,929,200.00
B. PCC Pavement
1.0 Portland Cement Concrete Pavement 3,496.00 cu.m. 4,235.00 14,805,560.00 4,658.50 16,286,116.00 1,304.35 4,560,000.00 1,434.78 5,016,000.00 19,365,560.00 21,302,116.00
2.0 Miscellaneous 1.00 lot 296,111.20 296,111.20 325,722.32 325,722.32 - - - - 296,111.20 325,722.32
- - 19,661,671.20 21,627,838.32
16,697,671.20 7,220,000.00
III. DRAINAGE CONSTRUCTION
A. Excavation & Backfilling Works - -
1.0 Layout & Staking 1.00 lot - 210,000.00 210,000.00 231,000.00 231,000.00 210,000.00 231,000.00
2.0 Structure Excavation 5,400.47 cu.m - 300.00 1,620,141.08 330.00 1,782,155.18 1,620,141.08 1,782,155.18
3.0 Backfilling & Compaction 2,436.80 cu.m - 200.00 487,359.90 220.00 536,095.89 487,359.90 536,095.89
- - 2,317,500.98 2,549,251.07
B. Rebar Works (Manholes ) - -
1.0 Deformed Bar 16mmØ (60,000 psi) 3,762.44 kg 41.00 154,260.09 45.10 169,686.10 12.30 46,278.03 13.53 50,905.83 200,538.12 220,591.93
2.0 Deformed Bar 12mmØ (33,000 psi) 14,923.46 kg 41.00 611,861.93 45.10 673,048.12 12.30 183,558.58 13.53 201,914.44 795,420.50 874,962.55
3.0 G.I. Tie Wire # 16 373.72 kg 85.00 31,766.03 93.50 34,942.64 30.00 11,211.54 33.00 12,332.70 42,977.58 47,275.33
4.0 Consumables 1.00 lot 79,788.80 79,788.80 87,767.69 87,767.69 47,873.28 47,873.28 52,660.61 52,660.61 127,662.09 140,428.30
- - 1,166,598.28 1,283,258.11
C. Concreting Works (Manholes ), 3000psi - -
1.0 Structural Concrete 182.55 cu.m 4,235.00 773,100.20 4,658.50 850,410.22 495.00 90,362.36 544.50 99,398.60 863,462.56 949,808.82
2.0 Formworks 1,581.16 sq.m 100.00 158,116.15 110.00 173,927.77 420.00 664,087.83 462.00 730,496.61 822,203.98 904,424.38
- - 1,685,666.54 1,854,233.20
D. RC Pipes and Collars - -
1.0 HDPEP 500mm 470.00 pcs. 995.17 467,730.09 1,094.69 514,503.10 40.00 18,800.00 44.00 20,680.00 486,530.09 535,183.10
2.0 HDPEP 600mm 116.00 pcs. 1,459.45 169,296.36 1,605.40 186,225.99 40.00 4,640.00 44.00 5,104.00 173,936.36 191,329.99
3.0 HDPEP 800mm 218.00 pcs. 2,226.44 485,363.54 2,449.08 533,899.89 80.00 17,440.00 88.00 19,184.00 502,803.54 553,083.89
4.0 HDPEP 900mm 864.00 pcs. 2,343.73 2,024,979.26 2,578.10 2,227,477.19 80.00 69,120.00 88.00 76,032.00 2,094,099.26 2,303,509.19
5.0 HDPEP 1100mm 301.00 pcs. 4,102.03 1,234,710.37 4,512.23 1,358,181.40 120.00 36,120.00 132.00 39,732.00 1,270,830.37 1,397,913.40
6.0 HDPEP 1200mm 577.00 pcs. 4,805.04 2,772,510.47 5,285.55 3,049,761.52 120.00 69,240.00 132.00 76,164.00 2,841,750.47 3,125,925.52
7.0 HDPEP 1300mm - pcs. 5,508.06 - 6,058.87 - 160.00 - 176.00 - - -
8.0 HDPEP 1800mm - pcs. 10,547.88 - 11,602.67 - 200.00 - 220.00 - - -
9.0 Importation Cost 1.00 lot 1,073,188.51 1,073,188.51 1,180,507.36 1,180,507.36 - - - 1,073,188.51 1,180,507.36
10.0 Sand 271.34 cu.m 650.00 176,373.47 715.00 194,010.81 - - - 176,373.47 194,010.81
- - 8,619,512.07 9,481,463.28
E. Sidewalk and Curb & Gutter ` - -
1.0 Concrete Sidewalk (75 mm thk.) 228.92 cu.m 4,235.00 969,455.03 4,658.50 1,066,400.53 250.00 57,228.75 275.00 62,951.63 1,026,683.78 1,129,352.15
1.0 Concrete Sidewalk Reinforcing Steel, 10mmØ 12,537.31 kg 41.00 514,029.51 45.10 565,432.46 12.30 154,208.85 13.53 169,629.74 668,238.36 735,062.19
2.0 Concrete Curb & Gutter 279.79 cu.m 4,235.00 1,184,889.48 4,658.50 1,303,378.42 350.00 97,924.75 385.00 107,717.23 1,282,814.23 1,411,095.65
2.0 Concrete Curb & Gutter Reinforcing Steel, 1 12,537.31 kg 41.00 514,029.51 45.10 565,432.46 12.30 154,208.85 13.53 169,629.74 668,238.36 735,062.19
- - 3,645,974.71 4,010,572.18
13,395,448.79 4,039,803.80
13,395,448.79 14,734,993.67 4,039,803.80 4,443,784.18
41,352,923.79 44,735,816.16
Sub-Total 41,352,923.79 44,735,816.16
Management Fee 4,135,292.38 4,473,581.62
Total Project Cost 45,488,216.16 49,209,397.78
(VAT EXCLUSIVE)
Percent Margin 0.08

17,435,252.59
Prepared by: Checked by: Approved by:

Kevin C. Basa Niño R. Lingat Jesse S. Mangahas - PME

Civil Design Engineer Supervisor - Engineering Team Leader - Engineering
 RCP 600mm (24") x 1.0m 1,200.00 1,320.00
RCP 750mm (30") x 1.0m 2,100.00 2,310.00
RCP 900mm (36") x 1.0m 3,020.00 3,322.00
RCP 1050mm (42") x 1.0 4,046.00 4,450.60
RCP 1200mm (48") x 1.0 5,108.00 5,618.80
RCP 1350mm (54") x 1.0 6,662.00 7,328.20
RCP 1500mm (60") x 1.0 8,372.00 9,209.20
RCP 1800mm (72") x 1.0 12,780.00 14,058.00
RCP 2100mm (84") x 1.0 22,168.00 24,384.80

Description Quantity Unit Cost, Pick up Amount Unit Cost, Delivered Amount
RCP 600mm (24") x 1.0m 470.00 1,200.00 564,000.00 1,300.00 611,000.00
RCP 750mm (30") x 1.0m, Class II 116.00 2,100.00 243,600.00 2,300.00 266,800.00
RCP 900mm (36") x 1.0m, Class II 218.00 3,020.00 658,360.00 3,300.00 719,400.00
RCP 1050mm (42") x 1.0m, Class II 864.00 4,046.00 3,495,744.00 4,450.00 3,844,800.00
RCP 1200mm (48") x 1.0m, Class II 301.00 5,108.00 1,537,508.00 5,600.00 1,685,600.00
RCP 1350mm (54") x 1.0m, Class II 577.00 6,662.00 3,843,974.00 7,300.00 4,212,100.00
RCP 1500mm (60") x 1.0m, Class II - 8,372.00 - 9,200.00 -
RCP 1800mm (72") x 1.0m, Class II - 12,780.00 - 14,000.00 -
RCP 2100mm (84") x 1.0m, Class II #REF! 22,168.00 #REF! 24,400.00 #REF!
TOTAL #REF! #REF!
COST DIFFERENCE #REF!
23,917,671.20
12,588.25

#DIV/0!

17,435,252.59
6,483.92
 TRUE NORTH MANUFACTURING SERVICES CORPORATION
TECO Industrial Park, Mabalacat, Pampanga

COST ESTIMATE SHEET

Project TECO North Side Road Networks and Drainage
: Date : 11/8/2019
Systems Whole Network Reference:
Location : TECO

MATERIAL LABOR & SUPERVISION

ITEMS DESCRIPTION QTY UNIT UNIT TOTAL AMOUNT (Php)
ACTUAL UNIT COST UNIT COST UNIT COST
COST(ACTUAL AMOUNT (Php) ACTUAL AMOUNT AMOUNT (Php) Actual Unit
AMOUNT (Php) (ACTUAL) (Php)
)
I. GENERAL REQUIREMENTS

A. Occupational Safety and Health P

1.0 Mobilization / Demobilization / Service V 1.00 lot - - - - - - - -
2.0 PPE's, Caution Tape, 2'x4' Signages & Fir 1.00 lot - - - - - - - -
3.0 Testing of concrete, steel bar & soil 1.00 lot - - - - - - - -
- - - -
II. ROAD CONSTRUCTION
A. Earthworks
1.0 Surplus Common Excavation 902.40 cu.m. - - - 200.00 180,480.00 220.00 198,528.00 180,480.00 198,528.00
1.0 Aggregate Subbase Course 902.40 cu.m. 300.00 270,720.00 330.00 297,792.00 100.00 90,240.00 110.00 99,264.00 360,960.00 397,056.00
2.0 Embankment from Borrow 676.80 cu.m. 300.00 203,040.00 330.00 223,344.00 100.00 67,680.00 110.00 74,448.00 270,720.00 74,448.00
3.0 Subgrade Preparation 4,512.00 sq.m. - - - 100.00 451,200.00 110.00 496,320.00 451,200.00 496,320.00
- - 1,263,360.00 1,166,352.00
B. PCC Pavement
1.0 Portland Cement Concrete Pavement 1,037.76 cu.m. 4,235.00 4,394,913.60 4,658.50 4,834,404.96 1,304.35 1,353,600.00 1,434.78 1,488,960.00 5,748,513.60 6,323,364.96
2.0 Miscellaneous 1.00 lot 87,898.27 87,898.27 96,688.10 96,688.10 - - - - 87,898.27 96,688.10
- - 5,836,411.87 6,420,053.06
4,956,571.87 2,143,200.00
III. DRAINAGE CONSTRUCTION
A. Excavation & Backfilling Works - -
1.0 Layout & Staking 1.00 lot - 80,000.00 80,000.00 88,000.00 88,000.00 80,000.00 88,000.00
2.0 Structure Excavation 2,043.25 cu.m - 300.00 612,975.60 330.00 674,273.16 612,975.60 674,273.16
3.0 Backfilling & Compaction 924.16 cu.m - 200.00 184,831.20 220.00 203,314.32 184,831.20 203,314.32
- - 877,806.80 965,587.48
B. Rebar Works (Manholes ) - -
1.0 Deformed Bar 16mmØ (60,000 psi) 1,611.84 kg 41.00 66,085.57 45.10 72,694.13 12.30 19,825.67 13.53 21,808.24 85,911.24 94,502.37
2.0 Deformed Bar 12mmØ (33,000 psi) 5,393.00 kg 41.00 221,113.07 45.10 243,224.37 12.30 66,333.92 13.53 72,967.31 287,446.99 316,191.68
3.0 G.I. Tie Wire # 16 140.10 kg 85.00 11,908.24 93.50 13,099.06 30.00 4,202.91 33.00 4,623.20 16,111.14 17,722.26
4.0 Consumables 1.00 lot 29,910.69 29,910.69 32,901.76 32,901.76 17,946.41 17,946.41 19,741.05 19,741.05 47,857.10 52,642.81
- - 437,326.47 481,059.12
C. Concreting Works (Manholes ), 300 - -
1.0 Structural Concrete 68.43 cu.m 4,235.00 289,820.32 4,658.50 318,802.35 495.00 33,875.10 544.50 37,262.61 323,695.42 356,064.96
2.0 Formworks 583.86 sq.m 100.00 58,385.60 110.00 64,224.16 420.00 245,219.52 462.00 269,741.47 303,605.12 333,965.63
- - 627,300.54 690,030.60
D. RC Pipes and Collars - -
1.0 HDPEP 500mm 116.00 pcs. 995.17 115,439.77 1,094.69 126,983.74 40.00 4,640.00 44.00 5,104.00 120,079.77 132,087.74
2.0 HDPEP 600mm 116.00 pcs. 1,459.45 169,296.36 1,605.40 186,225.99 40.00 4,640.00 44.00 5,104.00 173,936.36 191,329.99
3.0 HDPEP 800mm 114.00 pcs. 2,226.44 253,813.96 2,449.08 279,195.36 80.00 9,120.00 88.00 10,032.00 262,933.96 289,227.36
4.0 HDPEP 900mm 228.00 pcs. 2,343.73 534,369.53 2,578.10 587,806.48 80.00 18,240.00 88.00 20,064.00 552,609.53 607,870.48
5.0 HDPEP 1100mm 226.00 pcs. 4,102.03 927,058.28 4,512.23 1,019,764.11 120.00 27,120.00 132.00 29,832.00 954,178.28 1,049,596.11
6.0 HDPEP 1200mm 156.00 pcs. 4,805.04 749,586.89 5,285.55 824,545.57 120.00 18,720.00 132.00 20,592.00 768,306.89 845,137.57
7.0 HDPEP 1300mm - pcs. 5,508.06 - 6,058.87 - 160.00 - 176.00 - - -
8.0 HDPEP 1800mm - pcs. 10,547.88 - 11,602.67 - 200.00 - 220.00 - - -
9.0 Importation Cost 1.00 lot 412,434.72 412,434.72 453,678.19 453,678.19 - - - 412,434.72 453,678.19
10.0 Sand 97.91 cu.m 650.00 63,642.27 715.00 70,006.49 - - - 63,642.27 70,006.49
- - 3,308,121.77 3,638,933.94
E. Sidewalk and Curb & Gutter ` - -
1.0 Concrete Sidewalk (75 mm thk.) 85.86 cu.m 4,235.00 363,617.10 4,658.50 399,978.81 250.00 21,465.00 275.00 23,611.50 385,082.10 423,590.31
1.0 Concrete Sidewalk Reinforcing Steel, 1 4,702.41 kg 41.00 192,798.96 45.10 212,078.85 12.30 57,839.69 13.53 63,623.66 250,638.64 275,702.51
2.0 Concrete Curb & Gutter 104.94 cu.m 4,235.00 444,420.90 4,658.50 488,862.99 350.00 36,729.00 385.00 40,401.90 481,149.90 529,264.89
2.0 Concrete Curb & Gutter Reinforcing Ste 4,702.41 kg 41.00 192,798.96 45.10 212,078.85 12.30 57,839.69 13.53 63,623.66 250,638.64 275,702.51
- - 1,367,509.29 1,504,260.22
5,096,501.16 1,521,563.71
5,096,501.16 5,606,151.28 1,521,563.71 1,673,720.08
13,717,836.74 14,866,276.41
Sub-Total 13,717,836.74 14,866,276.41
Management Fee 1,371,783.67 1,486,627.64
Total Project Cost 15,089,620.41 16,352,904.05
(VAT EXCLUSIVE)
Percent Margin 0.08

6,618,064.87
Prepared by: Checked by: Approved by:

Kevin C. Basa Niño R. Lingat Jesse S. Mangahas - PME

Civil Design Engineer Supervisor - Engineering Team Leader - Engineering
 RCP 600mm (24") x 1.0m 1,200.00 1,320.00
RCP 750mm (30") x 1.0m 2,100.00 2,310.00
RCP 900mm (36") x 1.0m 3,020.00 3,322.00
RCP 1050mm (42") x 1.0 4,046.00 4,450.60
RCP 1200mm (48") x 1.0 5,108.00 5,618.80
RCP 1350mm (54") x 1.0 6,662.00 7,328.20
RCP 1500mm (60") x 1.0 8,372.00 9,209.20
RCP 1800mm (72") x 1.0 12,780.00 14,058.00
RCP 2100mm (84") x 1.0 22,168.00 24,384.80

Description Quantity Unit Cost, Pick up Amount Unit Cost, Delivered Amount
RCP 600mm (24") x 1.0m 116.00 1,200.00 139,200.00 1,300.00 150,800.00
RCP 750mm (30") x 1.0m, Class II 116.00 2,100.00 243,600.00 2,300.00 266,800.00
RCP 900mm (36") x 1.0m, Class II 114.00 3,020.00 344,280.00 3,300.00 376,200.00
RCP 1050mm (42") x 1.0m, Class II 228.00 4,046.00 922,488.00 4,450.00 1,014,600.00
RCP 1200mm (48") x 1.0m, Class II 226.00 5,108.00 1,154,408.00 5,600.00 1,265,600.00
RCP 1350mm (54") x 1.0m, Class II 156.00 6,662.00 1,039,272.00 7,300.00 1,138,800.00
RCP 1500mm (60") x 1.0m, Class II - 8,372.00 - 9,200.00 -
RCP 1800mm (72") x 1.0m, Class II - 12,780.00 - 14,000.00 -
RCP 2100mm (84") x 1.0m, Class II #REF! 22,168.00 #REF! 24,400.00 #REF!
TOTAL #REF! #REF!
COST DIFFERENCE #REF!
7,099,771.87
12,588.25

#DIV/0!

6,618,064.87
6,565.54
 TRUE NORTH MANUFACTURING SERVICES CORPORATION
TECO Industrial Park, Mabalacat, Pampanga

COST ESTIMATE SHEET

Project TECO North Side Road Networks and Drainage
: Date : 11/8/2019
Systems Whole Network Reference:
Location : TECO

MATERIAL LABOR & SUPERVISION

ITEMS DESCRIPTION QTY UNIT UNIT TOTAL AMOUNT (Php)
ACTUAL UNIT COST UNIT COST UNIT COST
COST(ACTUAL AMOUNT (Php) ACTUAL AMOUNT AMOUNT (Php) Actual Unit
AMOUNT (Php) (ACTUAL) (Php)
)
I. GENERAL REQUIREMENTS

A. Occupational Safety and Health P

1.0 Mobilization / Demobilization / Service V 1.00 lot - - - - - - - -
2.0 PPE's, Caution Tape, 2'x4' Signages & Fir 1.00 lot - - - - - - - -
3.0 Testing of concrete, steel bar & soil 1.00 lot - - - - - - - -
- - - -
II. ROAD CONSTRUCTION
A. Earthworks
1.0 Surplus Common Excavation 3,235.20 cu.m. - - - 200.00 647,040.00 220.00 711,744.00 647,040.00 711,744.00
1.0 Aggregate Subbase Course 3,235.20 cu.m. 300.00 970,560.00 330.00 1,067,616.00 100.00 323,520.00 110.00 355,872.00 1,294,080.00 1,423,488.00
2.0 Embankment from Borrow 2,426.40 cu.m. 300.00 727,920.00 330.00 800,712.00 100.00 242,640.00 110.00 266,904.00 970,560.00 266,904.00
3.0 Subgrade Preparation 16,176.00 sq.m. - - - 100.00 1,617,600.00 110.00 1,779,360.00 1,617,600.00 1,779,360.00
- - 4,529,280.00 4,181,496.00
B. PCC Pavement
1.0 Portland Cement Concrete Pavement 3,720.48 cu.m. 4,235.00 15,756,232.80 4,658.50 17,331,856.08 1,304.35 4,852,800.00 1,434.78 5,338,080.00 20,609,032.80 22,669,936.08
2.0 Miscellaneous 1.00 lot 315,124.66 315,124.66 346,637.12 346,637.12 - - - - 315,124.66 346,637.12
- - 20,924,157.46 23,016,573.20
17,769,837.46 7,683,600.00
III. DRAINAGE CONSTRUCTION
A. Excavation & Backfilling Works - -
1.0 Layout & Staking 1.00 lot - 370,000.00 370,000.00 407,000.00 407,000.00 370,000.00 407,000.00
2.0 Structure Excavation 9,565.09 cu.m - 300.00 2,869,527.30 330.00 3,156,480.03 2,869,527.30 3,156,480.03
3.0 Backfilling & Compaction 3,459.98 cu.m - 200.00 691,995.60 220.00 761,195.16 691,995.60 761,195.16
- - 3,931,522.90 4,324,675.19
B. Rebar Works (Manholes ) - -
1.0 Deformed Bar 16mmØ (60,000 psi) 25,379.50 kg 41.00 1,040,559.66 45.10 1,144,615.62 12.30 312,167.90 13.53 343,384.69 1,352,727.56 1,488,000.31
2.0 Deformed Bar 12mmØ (33,000 psi) 39,490.07 kg 41.00 1,619,092.89 45.10 1,781,002.18 12.30 485,727.87 13.53 534,300.65 2,104,820.75 2,315,302.83
3.0 G.I. Tie Wire # 16 1,297.39 kg 85.00 110,278.28 93.50 121,306.10 30.00 38,921.74 33.00 42,813.92 149,200.02 164,120.02
4.0 Consumables 1.00 lot 276,993.08 276,993.08 304,692.39 304,692.39 166,195.85 166,195.85 182,815.43 182,815.43 443,188.93 487,507.82
- - 4,049,937.26 4,454,930.99
C. Concreting Works (Manholes ), 300 - -
1.0 Structural Concrete 663.11 cu.m 4,235.00 2,808,288.43 4,658.50 3,089,117.27 495.00 328,241.50 544.50 361,065.65 3,136,529.93 3,450,182.92
2.0 Formworks 4,356.30 sq.m 100.00 435,630.35 110.00 479,193.39 420.00 1,829,647.47 462.00 2,012,612.22 2,265,277.82 2,491,805.60
- - 5,401,807.75 5,941,988.52
D. RC Pipes and Collars - -
1.0 HDPEP 500mm 758.00 pcs. 995.17 754,339.17 1,094.69 829,773.09 40.00 30,320.00 44.00 33,352.00 784,659.17 863,125.09
2.0 HDPEP 600mm 461.00 pcs. 1,459.45 672,807.08 1,605.40 740,087.79 40.00 18,440.00 44.00 20,284.00 691,247.08 760,371.79
3.0 HDPEP 800mm 455.00 pcs. 2,226.44 1,013,029.40 2,449.08 1,114,332.34 80.00 36,400.00 88.00 40,040.00 1,049,429.40 1,154,372.34
4.0 HDPEP 900mm 1,020.00 pcs. 2,343.73 2,390,600.52 2,578.10 2,629,660.57 80.00 81,600.00 88.00 89,760.00 2,472,200.52 2,719,420.57
5.0 HDPEP 1100mm 367.00 pcs. 4,102.03 1,505,444.20 4,512.23 1,655,988.62 120.00 44,040.00 132.00 48,444.00 1,549,484.20 1,704,432.62
6.0 HDPEP 1200mm 486.00 pcs. 4,805.04 2,335,251.45 5,285.55 2,568,776.60 120.00 58,320.00 132.00 64,152.00 2,393,571.45 2,632,928.60
7.0 HDPEP 1300mm 233.00 pcs. 5,508.06 1,283,378.09 6,058.87 1,411,715.90 160.00 37,280.00 176.00 41,008.00 1,320,658.09 1,452,723.90
8.0 HDPEP 1800mm - pcs. 10,547.88 - 11,602.67 - 200.00 - 220.00 - - -
9.0 Importation Cost 1.00 lot 1,493,227.49 1,493,227.49 1,642,550.24 1,642,550.24 - - - 1,493,227.49 1,642,550.24
10.0 Sand 379.69 cu.m 650.00 246,799.57 715.00 271,479.52 - - - 246,799.57 271,479.52
- - 12,001,276.97 13,201,404.67
E. Sidewalk and Curb & Gutter ` - -
1.0 Concrete Sidewalk (75 mm thk.) 340.04 cu.m 4,235.00 1,440,060.93 4,658.50 1,584,067.02 250.00 85,009.50 275.00 93,510.45 1,525,070.43 1,677,577.47
1.0 Concrete Sidewalk Reinforcing Steel, 1 18,623.33 kg 41.00 763,556.63 45.10 839,912.29 12.30 229,066.99 13.53 251,973.69 992,623.61 1,091,885.97
2.0 Concrete Curb & Gutter 415.60 cu.m 4,235.00 1,760,074.47 4,658.50 1,936,081.92 350.00 145,460.70 385.00 160,006.77 1,905,535.17 2,096,088.69
2.0 Concrete Curb & Gutter Reinforcing Ste 18,623.33 kg 41.00 763,556.63 45.10 839,912.29 12.30 229,066.99 13.53 251,973.69 992,623.61 1,091,885.97
- - 5,415,852.83 5,957,438.11
22,712,968.30 8,087,429.41
22,712,968.30 24,984,265.13 8,087,429.41 8,896,172.35
56,253,835.16 61,078,506.68
Sub-Total 56,253,835.16 61,078,506.68
Management Fee 5,625,383.52 6,107,850.67
Total Project Cost 61,879,218.68 67,186,357.35
(VAT EXCLUSIVE)
Percent Margin 0.08

30,800,397.71
Prepared by: Checked by: Approved by:

Kevin C. Basa Niño R. Lingat Jesse S. Mangahas - PME

Civil Design Engineer Supervisor - Engineering Team Leader - Engineering
 RCP 600mm (24") x 1.0m 1,200.00 1,320.00
RCP 750mm (30") x 1.0m 2,100.00 2,310.00
RCP 900mm (36") x 1.0m 3,020.00 3,322.00
RCP 1050mm (42") x 1.0 4,046.00 4,450.60
RCP 1200mm (48") x 1.0 5,108.00 5,618.80
RCP 1350mm (54") x 1.0 6,662.00 7,328.20
RCP 1500mm (60") x 1.0 8,372.00 9,209.20
RCP 1800mm (72") x 1.0 12,780.00 14,058.00
RCP 2100mm (84") x 1.0 22,168.00 24,384.80

Description Quantity Unit Cost, Pick up Amount Unit Cost, Delivered Amount
RCP 600mm (24") x 1.0m 758.00 1,200.00 909,600.00 1,300.00 985,400.00
RCP 750mm (30") x 1.0m, Class II 461.00 2,100.00 968,100.00 2,300.00 1,060,300.00
RCP 900mm (36") x 1.0m, Class II 455.00 3,020.00 1,374,100.00 3,300.00 1,501,500.00
RCP 1050mm (42") x 1.0m, Class II 1,020.00 4,046.00 4,126,920.00 4,450.00 4,539,000.00
RCP 1200mm (48") x 1.0m, Class II 367.00 5,108.00 1,874,636.00 5,600.00 2,055,200.00
RCP 1350mm (54") x 1.0m, Class II 486.00 6,662.00 3,237,732.00 7,300.00 3,547,800.00
RCP 1500mm (60") x 1.0m, Class II 233.00 8,372.00 1,950,676.00 9,200.00 2,143,600.00
RCP 1800mm (72") x 1.0m, Class II - 12,780.00 - 14,000.00 -
RCP 2100mm (84") x 1.0m, Class II #REF! 22,168.00 #REF! 24,400.00 #REF!
TOTAL #REF! #REF!
COST DIFFERENCE #REF!
25,453,437.46
12,588.25

#DIV/0!

30,800,397.71
7,725.21
 TRUE NORTH MANUFACTURING SERVICES CORPORATION
TECO Industrial Park, Mabalacat, Pampanga

COST ESTIMATE SHEET

Project TECO North Side Road Networks and Drainage
: Date : 11/8/2019
Systems Whole Network Reference:
Location : TECO

MATERIAL LABOR & SUPERVISION

ITEMS DESCRIPTION QTY UNIT UNIT TOTAL AMOUNT (Php)
ACTUAL UNIT COST UNIT COST UNIT COST
COST(ACTUAL AMOUNT (Php) ACTUAL AMOUNT AMOUNT (Php) Actual Unit
AMOUNT (Php) (ACTUAL) (Php)
)
I. GENERAL REQUIREMENTS

A. Occupational Safety and Health P

1.0 Mobilization / Demobilization / Service V 1.00 lot - - - - - - - -
2.0 PPE's, Caution Tape, 2'x4' Signages & Fir 1.00 lot - - - - - - - -
3.0 Testing of concrete, steel bar & soil 1.00 lot - - - - - - - -
- - - -
II. ROAD CONSTRUCTION
A. Earthworks
1.0 Surplus Common Excavation 3,907.20 cu.m. - - - 200.00 781,440.00 220.00 859,584.00 781,440.00 859,584.00
1.0 Aggregate Subbase Course 3,907.20 cu.m. 300.00 1,172,160.00 330.00 1,289,376.00 100.00 390,720.00 110.00 429,792.00 1,562,880.00 1,719,168.00
2.0 Embankment from Borrow 2,930.40 cu.m. 300.00 879,120.00 330.00 967,032.00 100.00 293,040.00 110.00 322,344.00 1,172,160.00 322,344.00
3.0 Subgrade Preparation 19,536.00 sq.m. - - - 100.00 1,953,600.00 110.00 2,148,960.00 1,953,600.00 2,148,960.00
- - 5,470,080.00 5,050,056.00
B. PCC Pavement
1.0 Portland Cement Concrete Pavement 4,493.28 cu.m. 4,235.00 19,029,040.80 4,658.50 20,931,944.88 1,304.35 5,860,800.00 1,434.78 6,446,880.00 24,889,840.80 27,378,824.88
2.0 Miscellaneous 1.00 lot 380,580.82 380,580.82 418,638.90 418,638.90 - - - - 380,580.82 418,638.90
- - 25,270,421.62 27,797,463.78
21,460,901.62 9,279,600.00
III. DRAINAGE CONSTRUCTION
A. Excavation & Backfilling Works - -
1.0 Layout & Staking 1.00 lot - 340,000.00 340,000.00 374,000.00 374,000.00 340,000.00 374,000.00
2.0 Structure Excavation 8,384.46 cu.m - 300.00 2,515,336.88 330.00 2,766,870.56 2,515,336.88 2,766,870.56
3.0 Backfilling & Compaction 3,450.59 cu.m - 200.00 690,117.30 220.00 759,129.03 690,117.30 759,129.03
- - 3,545,454.18 3,899,999.59
B. Rebar Works (Manholes ) - -
1.0 Deformed Bar 16mmØ (60,000 psi) 8,640.29 kg 41.00 354,251.81 45.10 389,676.99 12.30 106,275.54 13.53 116,903.10 460,527.35 506,580.09
2.0 Deformed Bar 12mmØ (33,000 psi) 20,142.77 kg 41.00 825,853.59 45.10 908,438.95 12.30 247,756.08 13.53 272,531.68 1,073,609.66 1,180,970.63
3.0 G.I. Tie Wire # 16 575.66 kg 85.00 48,931.20 93.50 53,824.32 30.00 17,269.84 33.00 18,996.82 66,201.03 72,821.14
4.0 Consumables 1.00 lot 122,903.66 122,903.66 135,194.03 135,194.03 73,742.20 73,742.20 81,116.42 81,116.42 196,645.85 216,310.44
- - 1,796,983.90 1,976,682.29
C. Concreting Works (Manholes ), 300 - -
1.0 Structural Concrete 269.68 cu.m 4,235.00 1,142,115.13 4,658.50 1,256,326.64 495.00 133,493.98 544.50 146,843.37 1,275,609.10 1,403,170.01
2.0 Formworks 2,321.70 sq.m 100.00 232,169.90 110.00 255,386.89 420.00 975,113.58 462.00 1,072,624.94 1,207,283.48 1,328,011.83
- - 2,482,892.58 2,731,181.84
D. RC Pipes and Collars - -
1.0 HDPEP 500mm 261.00 pcs. 995.17 259,739.48 1,094.69 285,713.42 40.00 10,440.00 44.00 11,484.00 270,179.48 297,197.42
2.0 HDPEP 600mm 260.00 pcs. 1,459.45 379,457.36 1,605.40 417,403.09 40.00 10,400.00 44.00 11,440.00 389,857.36 428,843.09
3.0 HDPEP 800mm 311.00 pcs. 2,226.44 692,422.29 2,449.08 761,664.52 80.00 24,880.00 88.00 27,368.00 717,302.29 789,032.52
4.0 HDPEP 900mm 452.00 pcs. 2,343.73 1,059,364.15 2,578.10 1,165,300.57 80.00 36,160.00 88.00 39,776.00 1,095,524.15 1,205,076.57
5.0 HDPEP 1100mm 692.00 pcs. 4,102.03 2,838,603.24 4,512.23 3,122,463.56 120.00 83,040.00 132.00 91,344.00 2,921,643.24 3,213,807.56
6.0 HDPEP 1200mm 461.00 pcs. 4,805.04 2,215,125.35 5,285.55 2,436,637.88 120.00 55,320.00 132.00 60,852.00 2,270,445.35 2,497,489.88
7.0 HDPEP 1300mm 407.00 pcs. 5,508.06 2,241,780.62 6,058.87 2,465,958.68 160.00 65,120.00 176.00 71,632.00 2,306,900.62 2,537,590.68
8.0 HDPEP 1800mm 241.00 pcs. 10,547.88 2,542,039.82 11,602.67 2,796,243.80 200.00 48,200.00 220.00 53,020.00 2,590,239.82 2,849,263.80
9.0 Importation Cost 1.00 lot 1,834,279.84 1,834,279.84 2,017,707.83 2,017,707.83 - - - 1,834,279.84 2,017,707.83
10.0 Sand 502.11 cu.m 650.00 326,371.32 715.00 359,008.45 - - - 326,371.32 359,008.45
- - 14,722,743.46 16,195,017.80
E. Sidewalk and Curb & Gutter ` - -
1.0 Concrete Sidewalk (75 mm thk.) 277.33 cu.m 4,235.00 1,174,475.61 4,658.50 1,291,923.17 250.00 69,331.50 275.00 76,264.65 1,243,807.11 1,368,187.82
1.0 Concrete Sidewalk Reinforcing Steel, 1 15,188.70 kg 41.00 622,736.59 45.10 685,010.25 12.30 186,820.98 13.53 205,503.07 809,557.57 890,513.32
2.0 Concrete Curb & Gutter 312.51 cu.m 4,235.00 1,323,479.85 4,658.50 1,455,827.84 350.00 109,378.50 385.00 120,316.35 1,432,858.35 1,576,144.19
2.0 Concrete Curb & Gutter Reinforcing Ste 14,003.73 kg 41.00 574,152.87 45.10 631,568.16 12.30 172,245.86 13.53 189,470.45 746,398.73 821,038.60
- - 4,232,621.76 4,655,883.93
20,810,253.66 5,970,442.22
20,810,253.66 22,891,279.03 5,970,442.22 6,567,486.44
57,521,197.49 62,306,285.24
Sub-Total 57,521,197.49 62,306,285.24
Management Fee 5,752,119.75 6,230,628.52
Total Project Cost 63,273,317.24 68,536,913.77
(VAT EXCLUSIVE)
Percent Margin 0.08

26,780,695.88
Prepared by: Checked by: Approved by:

Kevin C. Basa Niño R. Lingat Jesse S. Mangahas - PME

Civil Design Engineer Supervisor - Engineering Team Leader - Engineering
 RCP 600mm (24") x 1.0m 1,200.00 1,320.00
RCP 750mm (30") x 1.0m 2,100.00 2,310.00
RCP 900mm (36") x 1.0m 3,020.00 3,322.00
RCP 1050mm (42") x 1.0 4,046.00 4,450.60
RCP 1200mm (48") x 1.0 5,108.00 5,618.80
RCP 1350mm (54") x 1.0 6,662.00 7,328.20
RCP 1500mm (60") x 1.0 8,372.00 9,209.20
RCP 1800mm (72") x 1.0 12,780.00 14,058.00
RCP 2100mm (84") x 1.0 22,168.00 24,384.80

Description Quantity Unit Cost, Pick up Amount Unit Cost, Delivered Amount
RCP 600mm (24") x 1.0m 261.00 1,200.00 313,200.00 1,300.00 339,300.00
RCP 750mm (30") x 1.0m, Class II 260.00 2,100.00 546,000.00 2,300.00 598,000.00
RCP 900mm (36") x 1.0m, Class II 311.00 3,020.00 939,220.00 3,300.00 1,026,300.00
RCP 1050mm (42") x 1.0m, Class II 452.00 4,046.00 1,828,792.00 4,450.00 2,011,400.00
RCP 1200mm (48") x 1.0m, Class II 692.00 5,108.00 3,534,736.00 5,600.00 3,875,200.00
RCP 1350mm (54") x 1.0m, Class II 461.00 6,662.00 3,071,182.00 7,300.00 3,365,300.00
RCP 1500mm (60") x 1.0m, Class II 407.00 8,372.00 3,407,404.00 9,200.00 3,744,400.00
RCP 1800mm (72") x 1.0m, Class II 241.00 12,780.00 3,079,980.00 14,000.00 3,374,000.00
RCP 2100mm (84") x 1.0m, Class II #REF! 22,168.00 #REF! 24,400.00 #REF!
TOTAL #REF! #REF!
COST DIFFERENCE #REF!
30,740,501.62
12,588.25

#DIV/0!

26,780,695.88
8,157.39