BREAKDOWN OF ACCOMPLISHMENT

QUANTITY AMOUNT (Php) DIFFERENCE DIFFERENCE

PAY ITEM
PAY ITEM DESCRIPTION UNIT % WT. UNIT COST AMOUNT % AS TO TOTAL AMOUNT % AS TO TOTAL
No. Original Revised Original Revised
DIFF ALLOCATION DIFF ALLOCATION
PART A FACILITIES FOR THE ENGINEERS 1.247%
Provision of Combined Field Office, Laboratory and
A.1.1 (6) 9.00 9.00 month 0.158% PHP 16,950.00 PHP 152,550.00 PHP 152,550.00 0.00 0.00% 0.00 0.00%
Living Quarters Building for the Engineer (Rental Basis)
Provision of Furnitures/ Fixtures, Equipment and
A.1.1(11) 1.00 1.00 l.s 0.240% PHP 231,650.00 PHP 231,650.00 PHP 231,650.00 0.00 0.00% 0.00 0.00%
Appliances for the Field Office for the Engineer
Operation and Maintenance of Temporary Field Office,
A.1.1(15) Laboratory and Living Quarters Building for the 9.00 9.00 month 0.147% PHP 15,784.84 PHP 142,063.56 PHP 142,063.56 0.00 0.00% 0.00 0.00%
Engineer
Provision of 4x4 Pick Up Type Service Vehicle for the
A.1.2(2) 9.00 9.00 month 0.527% PHP 56,500.00 PHP 508,500.00 PHP 508,500.00 0.00 0.00% 0.00 0.00%
Engineer on Bare Rental Basis
Operation and Maintenance of 4x4 Pick Up Type Service
A.1.2(5) 9.00 9.00 month 0.174% PHP 18,645.00 PHP 167,805.00 PHP 167,805.00 0.00 0.00% 0.00 0.00%
Vehicle for the Engineer (Brand New)
PART B OTHER GENERAL REQUIREMENTS 2.257%

B.5 Project Billboard/ Signboard 5.00 5.00 ea. 0.022% PHP 4,311.59 PHP 21,557.95 PHP 21,557.95 0.00 0.00% 0.00 0.00%

B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 0.477% PHP 460,192.50 PHP 460,192.50 PHP 460,192.50 0.00 0.00% 0.00 0.00%

B.8(2) Traffic Management 1.00 1.00 l.s 0.301% PHP 290,184.00 PHP 290,184.00 PHP 290,184.00 0.00 0.00% 0.00 0.00%

B.9 Mobilization/ Demobilization 1.00 1.00 l.s 0.299% PHP 288,716.40 PHP 288,716.40 PHP 288,716.40 0.00 0.00% 0.00 0.00%

B.12 Removal and Relocation of Utilities 1.00 1.00 l.s 1.157% PHP 1,115,992.02 PHP 1,115,992.02 PHP 1,115,992.02 0.00 0.00% 0.00 0.00%

PART C EARTHWORK 66.743%

100(1) Clearing and Grubbing 1.43 1.29 ha 1.267% PHP 854,663.29 PHP 1,222,168.50 PHP 1,102,515.64 119,652.86 0.12% 119,652.85 0.12%

100(3)a1 Individual Removal of Trees (150-300mm.,small) 55.00 53.00 ea. 0.939% PHP 16,473.93 PHP 906,066.15 PHP 873,118.29 32,947.86 0.03% 32,947.86 0.03%

100(3)a2 Individual Removal of Trees (301-500mm.,small) 16.00 12.00 ea. 0.939% PHP 56,629.13 PHP 906,066.08 PHP 679,549.56 226,516.52 0.23% 226,516.52 0.23%

102(2) Surplus Common Excavation 74,582.00 59,884.13 cu.m. 13.952% PHP 180.43 PHP 13,456,830.26 PHP 10,804,893.58 2,651,936.68 2.75% 2,651,936.66 2.75%

102(3)a Surplus Rock Excavation(Soft) 84,921.00 75,489.57 cu.m. 25.669% PHP 291.55 PHP 24,758,717.55 PHP 22,008,984.13 2,749,733.42 2.85% 2,749,733.39 2.85%

102(3)b Surplus Rock Excavation(Hard) 5,568.00 7,120.00 cu.m. 21.364% PHP 3,700.78 PHP 20,605,943.04 PHP 26,349,553.60 -5,743,610.56 -5.95% -5,743,610.50 -5.95%

103(1)a Structure Excavation (Common Soil) 72.00 58.00 cu.m. 0.216% PHP 2,897.61 PHP 208,627.92 PHP 168,061.38 40,566.54 0.04% 40,566.54 0.04%

103(1)b Structure Excavation (Soft Rock) 321.00 279.00 cu.m. 0.010% PHP 29.32 PHP 9,411.72 PHP 8,180.28 1,231.44 0.00% 1,231.44 0.00%

103(1)c Structure Excavation (Hard Rock) 12.00 8.00 cu.m. 0.039% PHP 3,161.03 PHP 37,932.36 PHP 25,288.24 12,644.12 0.01% 12,644.12 0.01%

103(6)a Pipe Culverts and Drain Excavation (Common Soil) 156.00 85.00 cu.m. 0.197% PHP 1,215.78 PHP 189,661.68 PHP 103,341.30 86,320.38 0.09% 86,320.38 0.09%

103(6)b Pipe Culverts and Drain Excavation (Soft Rock) 156.00 90.00 cu.m. 0.138% PHP 851.05 PHP 132,763.80 PHP 76,594.50 56,169.30 0.06% 56,169.30 0.06%

103(6)c Pipe Culverts and Drain Excavation Hard Rock) 22.00 15.00 cu.m. 0.140% PHP 6,155.56 PHP 135,422.32 PHP 92,333.40 43,088.92 0.04% 43,088.92 0.04%

104(1)b Embankment from Roadway Excavation (Soft Rock) 2,684.00 2,257.61 cu.m. 0.581% PHP 208.95 PHP 560,821.80 PHP 471,727.61 89,094.19 0.09% 89,094.19 0.09%

105(1)a Subgrade Preparation (Common Material) 23,976.00 20,414.00 sq.m. 1.290% PHP 51.91 PHP 1,244,594.16 PHP 1,059,690.74 184,903.42 0.19% 184,903.42 0.19%

PART D SUBBASE AND BASECOURSE 10.270%

200(1) Aggregate Subbase Course 4,795.00 3,872.00 cu.m. 10.270% PHP 2,065.85 PHP 9,905,750.75 PHP 7,998,971.20 1,906,779.55 1.98% 1,906,779.53 1.98%

PART F BRIDGE CONSTRUCTION 4.690%

404(1)a Reinforcing Steel (Grade 40) 12,410.00 9,478.36 kg. 1.100% PHP 85.50 PHP 1,061,055.00 PHP 810,399.78 250,655.22 0.26% 250,655.22 0.26%

405(1)a3 Structural Concrete (Class "A", 20.68 MPa, 28 Days) 180.00 170.00 cu.m. 1.663% PHP 8,909.27 PHP 1,603,668.60 PHP 1,514,575.90 89,092.70 0.09% 89,092.70 0.09%

405(2)d Structural Concrete (Class "B", 16.5 MPa) 295.00 288.00 cu.m. 1.927% PHP 6,300.38 PHP 1,858,612.10 PHP 1,814,509.44 44,102.66 0.05% 44,102.66 0.05%

PART G DRAINAGE AND SLOPE PROTECTION STRUCTURES 14.575%

500(1)a3 Pipe Culverts (910mm Ø, Class II - RCPC) 135.00 81.00 ln.m. 0.930% PHP 6,644.62 PHP 897,023.70 PHP 538,214.22 358,809.48 0.37% 358,809.48 0.37%

502(2)a3 Inlets, Type (910mm Ø) 15.00 9.00 ea. 0.587% PHP 37,774.82 PHP 566,622.30 PHP 339,973.38 226,648.92 0.23% 226,648.92 0.23%

PIF-04-PSR-02 Rev 00
 506(1) Stone Masonry 2,534.00 3,276.45 cu.m. 13.058% PHP 4,970.28 PHP 12,594,689.52 PHP 16,284,873.91 -3,690,184.39 -3.83% -3,690,184.35 -3.83%

PART H MISCELLANEOUS STRUCTURES 0.219%

611(1) Trees Furnishing and Transplanting 7,100.00 6,700.00 each 0.219% PHP 29.69 PHP 210,799.00 PHP 198,923.00 11,876.00 11,876.00

TOTAL 100.00% PHP 96,452,459.74 PHP 96,703,484.51

Prepared by : Checked by : Submitted by:

MARJORIE O. SAMIDAN LARRY KENT T. MASSAGAN ANGELITA B. MABITAZAN

Authorized Managing Officer Project Engineer Chief, Planning and Design Division
MG SAMIDAN CONSTRUCTION

CAR.1 LMC/MGB/DLBC/CRA/JWC/ABM

PIF-04-PSR-02 Rev 00
 BREAKDOWN OF ACCOMPLISHMENT
QUANTITY AMOUNT (Php) ADDITIVE DEDUCTIVE
PAY ITEM
PAY ITEM DESCRIPTION UNIT % WT. UNIT COST
No. Original Revised Original Revised QUANTITY COST QUANTITY COST Revised

PART A FACILITIES FOR THE ENGINEERS 1.247%

Provision of Combined Field Office, Laboratory 152,550.00
A.1.1 (6) and Living Quarters Building for the Engineer 9.00 9.00 month 0.158% PHP 16,950.00 PHP 152,550.00 PHP 152,550.00 9.00
(Rental Basis)
Provision of Furnitures/ Fixtures, Equipment and 231,650.00
A.1.1(11) 1.00 1.00 l.s 0.240% PHP 231,650.00 PHP 231,650.00 PHP 231,650.00 1.00
Appliances for the Field Office for the Engineer
Operation and Maintenance of Temporary Field 142,063.56
A.1.1(15) Office, Laboratory and Living Quarters Building 9.00 9.00 month 0.147% PHP 15,784.84 PHP 142,063.56 PHP 142,063.56 9.00
for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for 508,500.00
A.1.2(2) 9.00 9.00 month 0.527% PHP 56,500.00 PHP 508,500.00 PHP 508,500.00 9.00
the Engineer on Bare Rental Basis
Operation and Maintenance of 4x4 Pick Up Type 167,805.00
A.1.2(5) 9.00 9.00 month 0.174% PHP 18,645.00 PHP 167,805.00 PHP 167,805.00 9.00
Service Vehicle for the Engineer (Brand New)
-
PART B OTHER GENERAL REQUIREMENTS 2.257%
21,557.95
B.5 Project Billboard/ Signboard 5.00 5.00 ea. 0.022% PHP 4,311.59 PHP 21,557.95 PHP 21,557.95 5.00
460,192.50
B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 0.477% PHP 460,192.50 PHP 460,192.50 PHP 460,192.50 1.00
290,184.00
B.8(2) Traffic Management 1.00 1.00 l.s 0.301% PHP 290,184.00 PHP 290,184.00 PHP 290,184.00 1.00
288,716.40
B.9 Mobilization/ Demobilization 1.00 1.00 l.s 0.299% PHP 288,716.40 PHP 288,716.40 PHP 288,716.40 1.00
-
B.12 Removal and Relocation of Utilities 1.00 1.00 l.s 1.157% PHP 1,115,992.02 PHP 1,115,992.02 PHP 1,115,992.02 1.00 1,115,992.02 -
-
PART C EARTHWORK 66.743%
1,102,515.64
100(1) Clearing and Grubbing 1.43 1.29 ha 1.267% PHP 854,663.29 PHP 1,222,168.50 PHP 1,102,515.64 0.14 119,652.86 1.29
873,118.29
100(3)a1 Individual Removal of Trees (150-300mm.,small) 55.00 53.00 ea. 0.939% PHP 16,473.93 PHP 906,066.15 PHP 873,118.29 2.00 32,947.86 53.00
679,549.56
100(3)a2 Individual Removal of Trees (301-500mm.,small) 16.00 12.00 ea. 0.939% PHP 56,629.13 PHP 906,066.08 PHP 679,549.56 4.00 226,516.52 12.00
10,804,893.58
102(2) Surplus Common Excavation 74,582.00 59,884.13 cu.m. 13.952% PHP 180.43 PHP 13,456,830.26 PHP 10,804,893.58 14,697.87 2,651,936.68 59,884.13
22,008,984.13
102(3)a Surplus Rock Excavation(Soft) 84,921.00 75,489.57 cu.m. 25.669% PHP 291.55 PHP 24,758,717.55 PHP 22,008,984.13 9,431.43 2,749,733.42 75,489.57
26,349,553.60
102(3)b Surplus Rock Excavation(Hard) 5,568.00 7,120.00 cu.m. 21.364% PHP 3,700.78 PHP 20,605,943.04 PHP 26,349,553.60 1,552.00 5,743,610.56 7,120.00
168,061.38
103(1)a Structure Excavation (Common Soil) 72.00 58.00 cu.m. 0.216% PHP 2,897.61 PHP 208,627.92 PHP 168,061.38 14.00 40,566.54 58.00
8,180.28
103(1)b Structure Excavation (Soft Rock) 321.00 279.00 cu.m. 0.010% PHP 29.32 PHP 9,411.72 PHP 8,180.28 42.00 1,231.44 279.00
25,288.24
103(1)c Structure Excavation (Hard Rock) 12.00 8.00 cu.m. 0.039% PHP 3,161.03 PHP 37,932.36 PHP 25,288.24 4.00 12,644.12 8.00
Pipe Culverts and Drain Excavation (Common 103,341.30
103(6)a 156.00 85.00 cu.m. 0.197% PHP 1,215.78 PHP 189,661.68 PHP 103,341.30 71.00 86,320.38 85.00
Soil)
76,594.50
103(6)b Pipe Culverts and Drain Excavation (Soft Rock) 156.00 90.00 cu.m. 0.138% PHP 851.05 PHP 132,763.80 PHP 76,594.50 66.00 56,169.30 90.00
92,333.40
103(6)c Pipe Culverts and Drain Excavation Hard Rock) 22.00 15.00 cu.m. 0.140% PHP 6,155.56 PHP 135,422.32 PHP 92,333.40 7.00 43,088.92 15.00
Embankment from Roadway Excavation (Soft 471,727.61
104(1)b 2,684.00 2,257.61 cu.m. 0.581% PHP 208.95 PHP 560,821.80 PHP 471,727.61 426.39 89,094.19 2,257.61
Rock)
1,059,690.74
105(1)a Subgrade Preparation (Common Material) 23,976.00 20,414.00 sq.m. 1.290% PHP 51.91 PHP 1,244,594.16 PHP 1,059,690.74 3,562.00 184,903.42 20,414.00
-
PART D SUBBASE AND BASECOURSE 10.270%
7,998,971.20
200(1) Aggregate Subbase Course 4,795.00 3,872.00 cu.m. 10.270% PHP 2,065.85 PHP 9,905,750.75 PHP 7,998,971.20 923.00 1,906,779.55 3,872.00
-
PART F BRIDGE CONSTRUCTION 4.690%
985,237.02
404(1)a Reinforcing Steel (Grade 40) 12,410.00 11,523.24 kg. 1.100% PHP 85.50 PHP 1,061,055.00 PHP 985,237.02 886.76 75,817.98 11,523.24
1,294,516.93
405(1)a3 Structural Concrete (Class "A", 20.68 MPa, 28 Day 180.00 145.30 cu.m. 1.663% PHP 8,909.27 PHP 1,603,668.60 PHP 1,294,516.93 34.70 309,151.67 145.30
2,450,343.79
405(2)d Structural Concrete (Class "B", 16.5 MPa) 295.00 388.92 cu.m. 1.927% PHP 6,300.38 PHP 1,858,612.10 PHP 2,450,343.79 76.96 484,877.24 388.92
DRAINAGE AND SLOPE PROTECTION -
PART G 14.575%
STRUCTURES
677,751.24
500(1)a3 Pipe Culverts (910mm Ø, Class II - RCPC) 135.00 102.00 ln.m. 0.930% PHP 6,644.62 PHP 897,023.70 PHP 677,751.24 33.00 219,272.46 102.00
339,973.38
502(2)a3 Inlets, Type (910mm Ø) 15.00 9.00 ea. 0.587% PHP 37,774.82 PHP 566,622.30 PHP 339,973.38 6.00 226,648.92 9.00
20,674,376.69
506(1) Stone Masonry 2,534.00 4,185.00 cu.m. 13.058% PHP 4,970.28 PHP 12,594,689.52 PHP 20,800,621.80 1,625.60 8,079,687.17 4,159.60
-
PART H MISCELLANEOUS STRUCTURES 0.219%
198,923.00
611(1) Trees Furnishing and Transplanting 7,100.00 6,700.00 each 0.219% PHP 29.69 PHP 210,799.00 PHP 198,923.00 400.00 11,876.00 6,700.00

PIF-04-PSR-02 Rev 00
 TOTAL 100.00% PHP 96,452,459.74 PHP 101,949,382.04 14,308,174.97 10,160,344.25 100,707,144.91
Prepared by : Checked by : Submitted by:
0.1483 96,500,000.00
4,207,144.91
MARJORIE O. SAMIDAN LARRY KENT T. MASSAGAN ANGELITA B. MABITAZAN
Authorized Managing Officer Project Engineer Chief, Planning and Design Division 9,548,793.51 (4,147,830.72) (4,254,685.17)
MG SAMIDAN CONSTRUCTION
(14,593.33)

CAR.1 LMC/MGB/DLBC/CRA/JWC/ABM

PIF-04-PSR-02 Rev 00
 BREAKDOWN OF ACCOMPLISHMENT
QUANTITY AMOUNT (Php) ADDITIVE DEDUCTIVE
PAY ITEM
PAY ITEM DESCRIPTION UNIT % WT. UNIT COST
No. Original Revised Original Revised QUANTITY COST QUANTITY COST Revised

PART A FACILITIES FOR THE ENGINEERS 1.247%

Provision of Combined Field Office, Laboratory 152,550.00
A.1.1 (6) and Living Quarters Building for the Engineer 9.00 9.00 month 0.158% PHP 16,950.00 PHP 152,550.00 PHP 152,550.00 9.00
(Rental Basis)
Provision of Furnitures/ Fixtures, Equipment and 231,650.00
A.1.1(11) 1.00 1.00 l.s 0.240% PHP 231,650.00 PHP 231,650.00 PHP 231,650.00 1.00
Appliances for the Field Office for the Engineer
Operation and Maintenance of Temporary Field 142,063.56
A.1.1(15) Office, Laboratory and Living Quarters Building 9.00 9.00 month 0.147% PHP 15,784.84 PHP 142,063.56 PHP 142,063.56 9.00
for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for 508,500.00
A.1.2(2) 9.00 9.00 month 0.527% PHP 56,500.00 PHP 508,500.00 PHP 508,500.00 9.00
the Engineer on Bare Rental Basis
Operation and Maintenance of 4x4 Pick Up Type 167,805.00
A.1.2(5) 9.00 9.00 month 0.174% PHP 18,645.00 PHP 167,805.00 PHP 167,805.00 9.00
Service Vehicle for the Engineer (Brand New)
-
PART B OTHER GENERAL REQUIREMENTS 2.257%
21,557.95
B.5 Project Billboard/ Signboard 5.00 5.00 ea. 0.022% PHP 4,311.59 PHP 21,557.95 PHP 21,557.95 5.00
460,192.50
B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 0.477% PHP 460,192.50 PHP 460,192.50 PHP 460,192.50 1.00
290,184.00
B.8(2) Traffic Management 1.00 1.00 l.s 0.301% PHP 290,184.00 PHP 290,184.00 PHP 290,184.00 1.00
288,716.40
B.9 Mobilization/ Demobilization 1.00 1.00 l.s 0.299% PHP 288,716.40 PHP 288,716.40 PHP 288,716.40 1.00
-
B.12 Removal and Relocation of Utilities 1.00 1.00 l.s 1.157% PHP 1,115,992.02 PHP 1,115,992.02 PHP 1,115,992.02 1.00 1,115,992.02 -
-
PART C EARTHWORK 66.743%
1,102,515.64
100(1) Clearing and Grubbing 1.43 1.29 ha 1.267% PHP 854,663.29 PHP 1,222,168.50 PHP 1,102,515.64 0.14 119,652.86 1.29
873,118.29
100(3)a1 Individual Removal of Trees (150-300mm.,small) 55.00 53.00 ea. 0.939% PHP 16,473.93 PHP 906,066.15 PHP 873,118.29 2.00 32,947.86 53.00
679,549.56
100(3)a2 Individual Removal of Trees (301-500mm.,small) 16.00 12.00 ea. 0.939% PHP 56,629.13 PHP 906,066.08 PHP 679,549.56 4.00 226,516.52 12.00
3,325,761.54
102(2) Surplus Common Excavation 74,582.00 18,432.42 cu.m. 13.952% PHP 180.43 PHP 13,456,830.26 PHP 3,325,761.54 56,149.58 10,131,068.72 18,432.42
16,991,831.38
102(3)a Surplus Rock Excavation(Soft) 84,921.00 58,281.02 cu.m. 25.669% PHP 291.55 PHP 24,758,717.55 PHP 16,991,831.38 26,639.98 7,766,886.17 58,281.02
27,723,616.21
102(3)b Surplus Rock Excavation(Hard) 5,568.00 7,491.29 cu.m. 21.364% PHP 3,700.78 PHP 20,605,943.04 PHP 27,723,616.21 1,923.29 7,117,673.17 7,491.29
168,061.38
103(1)a Structure Excavation (Common Soil) 72.00 58.00 cu.m. 0.216% PHP 2,897.61 PHP 208,627.92 PHP 168,061.38 14.00 40,566.54 58.00
8,180.28
103(1)b Structure Excavation (Soft Rock) 321.00 279.00 cu.m. 0.010% PHP 29.32 PHP 9,411.72 PHP 8,180.28 42.00 1,231.44 279.00
25,288.24
103(1)c Structure Excavation (Hard Rock) 12.00 8.00 cu.m. 0.039% PHP 3,161.03 PHP 37,932.36 PHP 25,288.24 4.00 12,644.12 8.00
Pipe Culverts and Drain Excavation (Common 103,341.30
103(6)a 156.00 85.00 cu.m. 0.197% PHP 1,215.78 PHP 189,661.68 PHP 103,341.30 71.00 86,320.38 85.00
Soil)
76,594.50
103(6)b Pipe Culverts and Drain Excavation (Soft Rock) 156.00 90.00 cu.m. 0.138% PHP 851.05 PHP 132,763.80 PHP 76,594.50 66.00 56,169.30 90.00
92,333.40
103(6)c Pipe Culverts and Drain Excavation Hard Rock) 22.00 15.00 cu.m. 0.140% PHP 6,155.56 PHP 135,422.32 PHP 92,333.40 7.00 43,088.92 15.00
Embankment from Roadway Excavation (Soft 1,790,231.36
104(1)b 2,684.00 8,567.75 cu.m. 0.581% PHP 208.95 PHP 560,821.80 PHP 1,790,231.36 5,883.75 1,229,409.56 8,567.75
Rock)
1,007,239.84
105(1)a Subgrade Preparation (Common Material) 23,976.00 19,403.80 sq.m. 1.290% PHP 51.91 PHP 1,244,594.16 PHP 1,007,251.26 4,572.42 237,354.32 19,403.58
-
PART D SUBBASE AND BASECOURSE 10.270%
8,017,068.05
200(1) Aggregate Subbase Course 4,795.00 3,880.76 cu.m. 10.270% PHP 2,065.85 PHP 9,905,750.75 PHP 8,017,068.05 914.24 1,888,682.70 3,880.76
-
PART F BRIDGE CONSTRUCTION 4.690%
985,237.02
404(1)a Reinforcing Steel (Grade 40) 12,410.00 11,523.24 kg. 1.100% PHP 85.50 PHP 1,061,055.00 PHP 985,237.02 886.76 75,817.98 11,523.24
1,294,516.93
405(1)a3 Structural Concrete (Class "A", 20.68 MPa, 28 Day 180.00 145.30 cu.m. 1.663% PHP 8,909.27 PHP 1,603,668.60 PHP 1,294,516.93 34.70 309,151.67 145.30
2,450,343.79
405(2)d Structural Concrete (Class "B", 16.5 MPa) 295.00 388.92 cu.m. 1.927% PHP 6,300.38 PHP 1,858,612.10 PHP 2,450,343.79 76.96 484,877.24 388.92
DRAINAGE AND SLOPE PROTECTION -
PART G 14.575%
STRUCTURES
677,751.24
500(1)a3 Pipe Culverts (910mm Ø, Class II - RCPC) 135.00 102.00 ln.m. 0.930% PHP 6,644.62 PHP 897,023.70 PHP 677,751.24 33.00 219,272.46 102.00
339,973.38
502(2)a3 Inlets, Type (910mm Ø) 15.00 9.00 ea. 0.587% PHP 37,774.82 PHP 566,622.30 PHP 339,973.38 6.00 226,648.92 9.00
21,829,469.76
506(1) Stone Masonry 2,534.00 4,392.00 cu.m. 13.058% PHP 4,970.28 PHP 12,594,689.52 PHP 21,829,469.76 1,858.00 9,234,780.24 4,392.00
-
PART H MISCELLANEOUS STRUCTURES 0.219%
198,923.00
611(1) Trees Furnishing and Transplanting 7,100.00 6,700.00 each 0.219% PHP 29.69 PHP 210,799.00 PHP 198,923.00 400.00 11,876.00 6,700.00

PIF-04-PSR-02 Rev 00
 TOTAL 100.00% PHP 96,452,459.74 PHP 93,140,168.94 18,066,740.21 22,601,888.90 92,024,165.50
Prepared by : Checked by : Submitted by:
0.1873 96,500,000.00
(4,475,834.50)
MARJORIE O. SAMIDAN LARRY KENT T. MASSAGAN ANGELITA B. MABITAZAN
Authorized Managing Officer Project Engineer Chief, Planning and Design Division 9,548,793.51 4,535,148.69 4,428,294.24
MG SAMIDAN CONSTRUCTION
15,188.80

CAR.1 LMC/MGB/DLBC/CRA/JWC/ABM

PIF-04-PSR-02 Rev 00
 BREAKDOWN OF ACCOMPLISHMENT
QUANTITY AMOUNT (Php) ADDITIVE DEDUCTIVE
PAY ITEM
PAY ITEM DESCRIPTION UNIT % WT. UNIT COST
No. Original Revised Original Revised QUANTITY COST QUANTITY COST Revised

PART A FACILITIES FOR THE ENGINEERS 1.247%

Provision of Combined Field Office, Laboratory 152,550.00
A.1.1 (6) and Living Quarters Building for the Engineer 9.00 9.00 month 0.158% PHP 16,950.00 PHP 152,550.00 PHP 152,550.00 9.00
(Rental Basis)
Provision of Furnitures/ Fixtures, Equipment and 231,650.00
A.1.1(11) 1.00 1.00 l.s 0.240% PHP 231,650.00 PHP 231,650.00 PHP 231,650.00 1.00
Appliances for the Field Office for the Engineer
Operation and Maintenance of Temporary Field 142,063.56
A.1.1(15) Office, Laboratory and Living Quarters Building 9.00 9.00 month 0.147% PHP 15,784.84 PHP 142,063.56 PHP 142,063.56 9.00
for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for 508,500.00
A.1.2(2) 9.00 9.00 month 0.527% PHP 56,500.00 PHP 508,500.00 PHP 508,500.00 9.00
the Engineer on Bare Rental Basis
Operation and Maintenance of 4x4 Pick Up Type 167,805.00
A.1.2(5) 9.00 9.00 month 0.174% PHP 18,645.00 PHP 167,805.00 PHP 167,805.00 9.00
Service Vehicle for the Engineer (Brand New)
-
PART B OTHER GENERAL REQUIREMENTS 2.257%
21,557.95
B.5 Project Billboard/ Signboard 5.00 5.00 ea. 0.022% PHP 4,311.59 PHP 21,557.95 PHP 21,557.95 5.00
460,192.50
B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 0.477% PHP 460,192.50 PHP 460,192.50 PHP 460,192.50 1.00
290,184.00
B.8(2) Traffic Management 1.00 1.00 l.s 0.301% PHP 290,184.00 PHP 290,184.00 PHP 290,184.00 1.00
288,716.40
B.9 Mobilization/ Demobilization 1.00 1.00 l.s 0.299% PHP 288,716.40 PHP 288,716.40 PHP 288,716.40 1.00
-
B.12 Removal and Relocation of Utilities 1.00 1.00 l.s 1.157% PHP 1,115,992.02 PHP 1,115,992.02 PHP 1,115,992.02 1.00 1,115,992.02 -
-
PART C EARTHWORK 66.743%
1,102,515.64
100(1) Clearing and Grubbing 1.43 1.29 ha 1.267% PHP 854,663.29 PHP 1,222,168.50 PHP 1,102,515.64 0.14 119,652.86 1.29
873,118.29
100(3)a1 Individual Removal of Trees (150-300mm.,small) 55.00 53.00 ea. 0.939% PHP 16,473.93 PHP 906,066.15 PHP 873,118.29 2.00 32,947.86 53.00
679,549.56
100(3)a2 Individual Removal of Trees (301-500mm.,small) 16.00 12.00 ea. 0.939% PHP 56,629.13 PHP 906,066.08 PHP 679,549.56 4.00 226,516.52 12.00
9,534,473.32
102(2) Surplus Common Excavation 74,582.00 52,843.06 cu.m. 13.952% PHP 180.43 PHP 13,456,830.26 PHP 9,534,473.32 21,738.94 3,922,356.94 52,843.06
18,458,185.02
102(3)a Surplus Rock Excavation(Soft) 84,921.00 63,310.53 cu.m. 25.669% PHP 291.55 PHP 24,758,717.55 PHP 18,458,185.02 21,610.47 6,300,532.53 63,310.53
23,534,518.29
102(3)b Surplus Rock Excavation(Hard) 5,568.00 6,359.34 cu.m. 21.364% PHP 3,700.78 PHP 20,605,943.04 PHP 23,534,518.29 791.34 2,928,575.25 6,359.34
168,061.38
103(1)a Structure Excavation (Common Soil) 72.00 58.00 cu.m. 0.216% PHP 2,897.61 PHP 208,627.92 PHP 168,061.38 14.00 40,566.54 58.00
8,180.28
103(1)b Structure Excavation (Soft Rock) 321.00 279.00 cu.m. 0.010% PHP 29.32 PHP 9,411.72 PHP 8,180.28 42.00 1,231.44 279.00
25,288.24
103(1)c Structure Excavation (Hard Rock) 12.00 8.00 cu.m. 0.039% PHP 3,161.03 PHP 37,932.36 PHP 25,288.24 4.00 12,644.12 8.00
Pipe Culverts and Drain Excavation (Common 103,341.30
103(6)a 156.00 85.00 cu.m. 0.197% PHP 1,215.78 PHP 189,661.68 PHP 103,341.30 71.00 86,320.38 85.00
Soil)
76,594.50
103(6)b Pipe Culverts and Drain Excavation (Soft Rock) 156.00 90.00 cu.m. 0.138% PHP 851.05 PHP 132,763.80 PHP 76,594.50 66.00 56,169.30 90.00
92,333.40
103(6)c Pipe Culverts and Drain Excavation Hard Rock) 22.00 15.00 cu.m. 0.140% PHP 6,155.56 PHP 135,422.32 PHP 92,333.40 7.00 43,088.92 15.00
Embankment from Roadway Excavation (Soft 993,082.93
104(1)b 2,684.00 4,752.73 cu.m. 0.581% PHP 208.95 PHP 560,821.80 PHP 993,082.93 2,068.73 432,261.13 4,752.73
Rock)
1,007,251.26
105(1)a Subgrade Preparation (Common Material) 23,976.00 19,403.80 sq.m. 1.290% PHP 51.91 PHP 1,244,594.16 PHP 1,007,251.26 4,572.20 237,342.90 19,403.80
-
PART D SUBBASE AND BASECOURSE 10.270%
8,017,563.85
200(1) Aggregate Subbase Course 4,795.00 3,881.00 cu.m. 10.270% PHP 2,065.85 PHP 9,905,750.75 PHP 8,017,563.85 914.00 1,888,186.90 3,881.00
-
PART F BRIDGE CONSTRUCTION 4.690%
985,237.02
404(1)a Reinforcing Steel (Grade 40) 12,410.00 11,523.24 kg. 1.100% PHP 85.50 PHP 1,061,055.00 PHP 985,237.02 886.76 75,817.98 11,523.24
1,294,516.93
405(1)a3 Structural Concrete (Class "A", 20.68 MPa, 28 Day 180.00 145.30 cu.m. 1.663% PHP 8,909.27 PHP 1,603,668.60 PHP 1,294,516.93 34.70 309,151.67 145.30
2,450,343.79
405(2)d Structural Concrete (Class "B", 16.5 MPa) 295.00 388.92 cu.m. 1.927% PHP 6,300.38 PHP 1,858,612.10 PHP 2,450,343.79 76.96 484,877.24 388.92
DRAINAGE AND SLOPE PROTECTION -
PART G 14.575%
STRUCTURES
677,751.24
500(1)a3 Pipe Culverts (910mm Ø, Class II - RCPC) 135.00 102.00 ln.m. 0.930% PHP 6,644.62 PHP 897,023.70 PHP 677,751.24 33.00 219,272.46 102.00
339,973.38
502(2)a3 Inlets, Type (910mm Ø) 15.00 9.00 ea. 0.587% PHP 37,774.82 PHP 566,622.30 PHP 339,973.38 6.00 226,648.92 9.00
21,829,469.76
506(1) Stone Masonry 2,534.00 4,392.00 cu.m. 13.058% PHP 4,970.28 PHP 12,594,689.52 PHP 21,829,469.76 1,858.00 9,234,780.24 4,392.00
-
PART H MISCELLANEOUS STRUCTURES 0.219%
198,923.00
611(1) Trees Furnishing and Transplanting 7,100.00 6,700.00 each 0.219% PHP 29.69 PHP 210,799.00 PHP 198,923.00 400.00 11,876.00 6,700.00

PIF-04-PSR-02 Rev 00
 TOTAL 100.00% PHP 96,452,459.74 PHP 95,829,483.81 13,080,493.86 14,926,316.26 94,713,491.79
Prepared by : Checked by : Submitted by:
0.1356 96,500,000.00
(1,786,508.21)
MARJORIE O. SAMIDAN LARRY KENT T. MASSAGAN ANGELITA B. MABITAZAN
Authorized Managing Officer Project Engineer Chief, Planning and Design Division 9,548,793.51 1,845,822.40 1,738,967.95
MG SAMIDAN CONSTRUCTION
5,964.56

CAR.1 LMC/MGB/DLBC/CRA/JWC/ABM

PIF-04-PSR-02 Rev 00
 BREAKDOWN OF ACCOMPLISHMENT
QUANTITY AMOUNT (Php) ADDITIVE DEDUCTIVE
PAY ITEM
PAY ITEM DESCRIPTION UNIT % WT. UNIT COST
No. Original Revised Original Revised QUANTITY COST QUANTITY COST Revised

PART A FACILITIES FOR THE ENGINEERS 1.247%

Provision of Combined Field Office, Laboratory 152,550.00
A.1.1 (6) and Living Quarters Building for the Engineer 9.00 9.00 month 0.158% PHP 16,950.00 PHP 152,550.00 PHP 152,550.00 9.00
(Rental Basis)
Provision of Furnitures/ Fixtures, Equipment and 231,650.00
A.1.1(11) 1.00 1.00 l.s 0.240% PHP 231,650.00 PHP 231,650.00 PHP 231,650.00 1.00
Appliances for the Field Office for the Engineer
Operation and Maintenance of Temporary Field 142,063.56
A.1.1(15) Office, Laboratory and Living Quarters Building 9.00 9.00 month 0.147% PHP 15,784.84 PHP 142,063.56 PHP 142,063.56 9.00
for the Engineer
Provision of 4x4 Pick Up Type Service Vehicle for 508,500.00
A.1.2(2) 9.00 9.00 month 0.527% PHP 56,500.00 PHP 508,500.00 PHP 508,500.00 9.00
the Engineer on Bare Rental Basis
Operation and Maintenance of 4x4 Pick Up Type 167,805.00
A.1.2(5) 9.00 9.00 month 0.174% PHP 18,645.00 PHP 167,805.00 PHP 167,805.00 9.00
Service Vehicle for the Engineer (Brand New)
-
PART B OTHER GENERAL REQUIREMENTS 2.257%
21,557.95
B.5 Project Billboard/ Signboard 5.00 5.00 ea. 0.022% PHP 4,311.59 PHP 21,557.95 PHP 21,557.95 5.00
460,192.50
B.7(2) Occupational Safety and Health Program 1.00 1.00 l.s 0.477% PHP 460,192.50 PHP 460,192.50 PHP 460,192.50 1.00
290,184.00
B.8(2) Traffic Management 1.00 1.00 l.s 0.301% PHP 290,184.00 PHP 290,184.00 PHP 290,184.00 1.00
288,716.40
B.9 Mobilization/ Demobilization 1.00 1.00 l.s 0.299% PHP 288,716.40 PHP 288,716.40 PHP 288,716.40 1.00
-
B.12 Removal and Relocation of Utilities 1.00 1.00 l.s 1.157% PHP 1,115,992.02 PHP 1,115,992.02 PHP 1,115,992.02 1.00 1,115,992.02 -
-
PART C EARTHWORK 66.743%
1,102,515.64
100(1) Clearing and Grubbing 1.43 1.29 ha 1.267% PHP 854,663.29 PHP 1,222,168.50 PHP 1,102,515.64 0.14 119,652.86 1.29
873,118.29
100(3)a1 Individual Removal of Trees (150-300mm.,small) 55.00 53.00 ea. 0.939% PHP 16,473.93 PHP 906,066.15 PHP 873,118.29 2.00 32,947.86 53.00
679,549.56
100(3)a2 Individual Removal of Trees (301-500mm.,small) 16.00 12.00 ea. 0.939% PHP 56,629.13 PHP 906,066.08 PHP 679,549.56 4.00 226,516.52 12.00
9,534,545.49
102(2) Surplus Common Excavation 74,582.00 52,843.46 cu.m. 13.952% PHP 180.43 PHP 13,456,830.26 PHP 9,534,545.49 21,738.54 3,922,284.77 52,843.46
20,278,110.09
102(3)a Surplus Rock Excavation(Soft) 84,921.00 69,552.77 cu.m. 25.669% PHP 291.55 PHP 24,758,717.55 PHP 20,278,110.09 15,368.23 4,480,607.46 69,552.77
26,349,553.60
102(3)b Surplus Rock Excavation(Hard) 5,568.00 6,253.06 cu.m. 21.364% PHP 3,700.78 PHP 20,605,943.04 PHP 23,141,199.39 1,552.00 5,743,610.56 7,120.00
168,061.38
103(1)a Structure Excavation (Common Soil) 72.00 58.00 cu.m. 0.216% PHP 2,897.61 PHP 208,627.92 PHP 168,061.38 14.00 40,566.54 58.00
8,180.28
103(1)b Structure Excavation (Soft Rock) 321.00 279.00 cu.m. 0.010% PHP 29.32 PHP 9,411.72 PHP 8,180.28 42.00 1,231.44 279.00
25,288.24
103(1)c Structure Excavation (Hard Rock) 12.00 8.00 cu.m. 0.039% PHP 3,161.03 PHP 37,932.36 PHP 25,288.24 4.00 12,644.12 8.00
Pipe Culverts and Drain Excavation (Common 103,341.30
103(6)a 156.00 85.00 cu.m. 0.197% PHP 1,215.78 PHP 189,661.68 PHP 103,341.30 71.00 86,320.38 85.00
Soil)
76,594.50
103(6)b Pipe Culverts and Drain Excavation (Soft Rock) 156.00 90.00 cu.m. 0.138% PHP 851.05 PHP 132,763.80 PHP 76,594.50 66.00 56,169.30 90.00
92,333.40
103(6)c Pipe Culverts and Drain Excavation Hard Rock) 22.00 15.00 cu.m. 0.140% PHP 6,155.56 PHP 135,422.32 PHP 92,333.40 7.00 43,088.92 15.00
Embankment from Roadway Excavation (Soft 471,727.61
104(1)b 2,684.00 2,257.61 cu.m. 0.581% PHP 208.95 PHP 560,821.80 PHP 471,727.61 426.39 89,094.19 2,257.61
Rock)
1,059,690.74
105(1)a Subgrade Preparation (Common Material) 23,976.00 20,414.00 sq.m. 1.290% PHP 51.91 PHP 1,244,594.16 PHP 1,059,690.74 3,562.00 184,903.42 20,414.00
-
PART D SUBBASE AND BASECOURSE 10.270%
7,998,971.20
200(1) Aggregate Subbase Course 4,795.00 3,872.00 cu.m. 10.270% PHP 2,065.85 PHP 9,905,750.75 PHP 7,998,971.20 923.00 1,906,779.55 3,872.00
-
PART F BRIDGE CONSTRUCTION 4.690%
985,237.02
404(1)a Reinforcing Steel (Grade 40) 12,410.00 11,523.24 kg. 1.100% PHP 85.50 PHP 1,061,055.00 PHP 985,237.02 886.76 75,817.98 11,523.24
1,294,516.93
405(1)a3 Structural Concrete (Class "A", 20.68 MPa, 28 Day 180.00 145.30 cu.m. 1.663% PHP 8,909.27 PHP 1,603,668.60 PHP 1,294,516.93 34.70 309,151.67 145.30
2,450,343.79
405(2)d Structural Concrete (Class "B", 16.5 MPa) 295.00 388.92 cu.m. 1.927% PHP 6,300.38 PHP 1,858,612.10 PHP 2,450,343.79 93.92 591,731.69 388.92
DRAINAGE AND SLOPE PROTECTION -
PART G 14.575%
STRUCTURES
677,751.24
500(1)a3 Pipe Culverts (910mm Ø, Class II - RCPC) 135.00 98.00 ln.m. 0.930% PHP 6,644.62 PHP 897,023.70 PHP 651,172.76 33.00 219,272.46 102.00
339,973.38
502(2)a3 Inlets, Type (910mm Ø) 15.00 9.00 ea. 0.587% PHP 37,774.82 PHP 566,622.30 PHP 339,973.38 6.00 226,648.92 9.00
20,800,621.80
506(1) Stone Masonry 2,534.00 4,351.90 cu.m. 13.058% PHP 4,970.28 PHP 12,594,689.52 PHP 21,630,161.53 1,651.00 8,205,932.28 4,185.00
-
PART H MISCELLANEOUS STRUCTURES 0.219%
198,923.00
611(1) Trees Furnishing and Transplanting 7,100.00 6,700.00 each 0.219% PHP 29.69 PHP 210,799.00 PHP 198,923.00 400.00 11,876.00 6,700.00

PIF-04-PSR-02 Rev 00
 TOTAL 100.00% PHP 96,452,459.74 PHP 96,542,766.95 14,541,274.53 13,161,566.38 97,832,167.90
Prepared by : Checked by : Submitted by:
0.1508 96,500,000.00
1,332,167.90
MARJORIE O. SAMIDAN LARRY KENT T. MASSAGAN ANGELITA B. MABITAZAN
Authorized Managing Officer Project Engineer Chief, Planning and Design Division 9,548,793.51 (1,379,708.15) (1,379,708.16)
MG SAMIDAN CONSTRUCTION
(4,732.32)

CAR.1 LMC/MGB/DLBC/CRA/JWC/ABM

PIF-04-PSR-02 Rev 00