ESTIMATED COST OF SURVEY AND MAPPING

SAN ISIDRO CIP

TABLE OF DAILY RATE OF COMPENSATION

LABOR OVERHEAD (SUNDRIES) TOTAL
SALARY
GRADE UNIFORM
WAGES ECC EARNED LEAVES GSIS PHIL. HEALTH PAG-IBIG ACA& PERA PEI 13 MONTH CASHGIFT RATE/DAY
ALLOWANCE
14 1,261.59 4.55 152.00 151.39 18.92 4.55 90.91 18.94 105.13 18.94 22.73 1,849.64
10 874.22 4.55 105.33 104.91 13.11 4.55 90.91 18.94 72.85 18.94 22.73 1,331.02
3 566.63 4.55 68.27 68.00 8.50 4.55 90.91 18.94 47.22 18.94 22.73 919.22
1 503.09 4.55 60.61 60.37 7.55 4.55 90.91 18.94 41.92 18.94 22.73 834.15
7 715.36 4.55 86.19 85.84 10.73 4.55 90.91 18.94 59.61 22.73 1,099.40

A. TYPE OF VEHICLE
TYPE OF VEHICLE TO BE USED RENTAL RATE FUEL CONSUMPTION
1-unit of pick-up 21.00 P/km 11.36 P/km

B. FUEL PRICE PER LITER

B.1. DIESEL = 60.00 P/liter
A. LABOR
OVERHEAD
SALARY NO. OF DAYS
PERSONNEL LABOR TEV TOTAL
GRADE WORKED SUNDRIES
'(P320 per day)
1 Geodetic 14 6.00 10,103.42 994.43 1,920.00 13,018.00
1 Instrument Man 10 6.00 7,185.40 800.75 1,920.00 9,906.00
2 Survey Aide 3 6.00 9,736.72 1,293.90 3,840.00 14,871.00
5 Laborer 1 6.00 21,948.61 3,075.91 9,600.00 34,625.00
1 Driver Mechanic B 7 6.00 5,988.73 607.68 1,920.00 8,516.00
2 Asst. Engr. A 10 6.00 14,370.81 1,601.49 15,972.00 for plotting & computation
TOTAL 36.00 69,333.69 8,374.16 19,200.00 96,908.00

ESTABLISHMENT OF HORIZONTAL AND VERTICAL CONTROL POINTS

Estimated Lenght= 1.50 km.
Average rate of one team 1.50 km./day
Number of days to complete the activity alone
1.50 km. = 1.00 days
1.50 km./day
TOPOGRAPHIC SURVEY (SERVICE AREA)
Potential Area = 15.00 has
Average rate of one team 20.00 has/day
Number of days to complete the activity alone
15.00 has = 0.75 days
20.00 has/day
TOPOGRAPHIC SURVEY (DAMSITE AREA)
Potential Area = 10.00 has
Average rate of one team 15.00 has/day
Number of days to complete the activity alone
10.00 has = 0.67 days
15.00 has/day
PROFILE AND CROSS-SECTIONS AREA (@DAM AXIS)
Estimated Lenght= 1.50 km.
Average rate of one team 1.50 km./day
Number of days to complete the activity alone
1.50 km. = 1.00 days
1.50 km./day
PROFILE AND CROSS-SECTIONS AREA (MAIN CANAL & LATERAL)
Estimated Lenght= 1.50 km.
Average rate of one team 1.50 km./day
Number of days to complete the activity alone
1.50 km. = 1.00 days
1.50 km./day
Setting up of camp = 1.00 days

Travel time moving in & out

by vehicle = 9.00 kms x 1.00 day = 0.06 days
40.00 km/hr x 4.00 hrs.
by hiking = 1.00 kms x 1.00 day = 0.13 days
2.00 km/hr x 4.00 hrs.
TOTAL = 5.60 days
say 6.00 days
TEV per day = 320.00 per day
o. of days to complete the activity = 6.00
B. EQUIPMENT UTILIZATION
Equipment to be used: Pick-up
Distance from IMO to Project Site by vehucle (round trip) 42.00 kms.
a. Fuel Cost = Fuel Consumption = 12.00 liters from Jordan to Job Site
Fuel Cost = 60.00 P/liter
Cost = 720.00
b. Depreciation Cost = 12.60 P/km x 42.00 km = 529.20
(60% of Rental Rate)
c. Spare Parts = 8.40 P/km x 42.00 km = 352.80
(40% of Rental Rate)
cost/day = 1,602.00
6.00 days
Number of days to complete the activity: Total Cost = 9,612.00
C. OFFICE SUPPLIES
lumpsum = 14,536.00
SUMMARY
10% Contingency 5% Supervision Total
Labor = 96,908.00 9,691.00 4,845.00 111,444.00
Equipment Utilization = 9,612.00 961.00 481.00 11,054.00
Office supplies = 14,536.00 1,454.00 727.00 16,717.00
Php 139,215.00

Total Cost for Surveys and Mapping ------------------- 139,215.00

 NEW LABOR RATE EFFECTIVE MAY 1, 2019
AS PER MC # SERIES OF 2019

ADMINISTRATION CONTRACT WORKS

LABORER - 503.09 per day 62.89 per hr. 350.00 per day 43.75 per hr.

CARPENTER - 636.68 per day 79.59 per hr. 450.00 per day 56.25 per hr.

MASON - 636.68 per day 79.59 per hr. 450.00 per day 56.25 per hr.

STEELMAN - 636.68 per day 79.59 per hr. 450.00 per day 56.25 per hr.

LIGHT EQUIPMENT OPERATOR - 674.86 per day 84.36 per hr. 480.00 per day 60.00 per hr.

DRIVER/MECHANIC - 715.36 per day 89.42 per hr. 500.00 per day 62.50 per hr.

HEAVY EQUIPMENT OPERATOR - 817.04 per day 102.13 per hr. 580.00 per day 72.50 per hr.

FOREMAN B - 874.23 per day 109.28 per hr. 600.00 per day 75.00 per hr.

Note: Contract Works Labor Rate per day based on Locality

 HAULING OF SAND AND GRAVEL

Name of Project : SAN ISIDRO CIP

Average Hauled Distance : 21.00
Source : JORDAN, GUIMARAS
Base Cost
GRAVEL P 2,000.00 / cu.m.
SAND P 1,900.00 / cu.m.
BOULDER P 3,000.00 / cu.m.
EARTH FILL P 350.00 / cu.m.
Fuel Cost P 60.00 / li
A. LOADING COST ( MECHANIZED )
Utilized 1.50 - 2.00 cu.m. loader
Capacity of loader 80.00 cu.m. / hr.
Equipment Rental P / hr.
LABOR COST
1- H.E. Operator : /day / ( 80.00 cu.m./hr x 8.00 hrs./day = - / cu.m.
1- Laborer : /day / ( 80.00 cu.m./hr x 8.00 hrs./day = - / cu.m.
LOADING LABOR COST = - / cu.m.
EQUIPMENT COST
Fuel & Oil:
(Oil = 10% 1.10 x /li x 8.50 li/hr. / 80.00 cu.m./hr = - / cu.m.
Fuel) =
Rental = - / hr / 80.00 cu.m. / hr. = 0.00 / cu.m.
LOADING EQUIP'T. COST = - / cu.m.
B. HAULING MECHANIZED
Utilized 4.50 - 6.50 cu.m. dumptruck (Hino KB 212, 5.3 cu.m.)
Capacity of dumptruck 5.30 cu.m. / trip
Equipment Renta P 792.00 / hr.
Loading, Spot & Maneuver = 12.00 min/trip
CYCLE TIME
With load : 21.00 km./trip x 60.00 min/hr / 30.00 km/hr = 42.00 min/trip
Without load : 21.00 km./trip x 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
Loading Spot & Maneuver, Unloading & Delay 12.00 min/trip
EQUIPMENT UTILIZATION COST CYCLE TIME 90.00 min/trip

1.50 hr./trip

LABOR COST
1- Driver @ 715.36 / day x 1.50 hr/trip / ( 5.30 cu.m. / trip x 8.00 hrs./day
= 25.00 / cu.m.
1- Laborer @ 503.09 / day x 1.50 hr/trip / ( 5.30 cu.m. / trip x 8.00 hrs./day
= 18.00 / cu.m.

HAULING LABOR COST = 43.00 / cu.m.

EQUIPMENT COS
Rental = 792.00 / hr x 1.50 hr./trip / 5.30 cu.m. / trip = 224.00 / cu.m.
Fuel & Oil: = 1.00 x 60.00 / li x 1.50 hr/trip x 15.00 li / hr / 5.30 cu.m. / trip
= 255.00 / cu.m.
HAULING EQUIP'T. COST = 479.00 / cu.m.
C. MANUAL HAULING : ( Average Distance of 601-900 m from Stockpile to jobsite )
Capacity: 0.03 cu.m./trip
Hauling Cost = 503.09 / day x 1.00 = 2,072.00 / cu.m.
8.50 trips/day x 0.03 cu.m./trip
GRAVEL SAND BOULDER EARTH FILL
BASE COST = 2,000.00 1,900.00 3,000.00 350.00 / cu.m.
LABOR COST = 2,115.00 2,115.00 2,115.00 2,115.00 / cu.m.
RENTAL COST = 224.00 224.00 224.00 224.00 / cu.m.
FUEL COST = 255.00 255.00 255.00 255.00 / cu.m.
TOTAL UNIT COST = 4,594.00 4,494.00 5,594.00 2,944.00 / cu.m.
 ESTIMATED COST FOR CONSTRUCTION MATERIALS

Cement SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons ) 150.00 bags
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
280.00 / kg - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 50.40 min/trip
Without load 21.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 300.00 loading
Loading 150 cap. of equip x 60.00 min/hr / 300.00 (CLBB) = 30.00 min/trip
Unloading 150 cap. of equip x 60.00 min/hr / 300.00 (CLBB) = 30.00 min/trip

1.00 hr/trip

TOTAL CYCLE TIME = 2.44 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 2.44 hr/trip / 8 hrs/day / 150.00 capacity
= 1.45 / bag
Laborer 5x 503.09 rate per day x 2.44 hr/trip / 8 hrs/day / 150.00 capacity
= 5.11 / bag
= 6.57 / bag
MANUAL HAULING
Laborer = 503.09 rate/day / 8.50 trips/day (stockpile to jobsite) x 1.00 = 59.00 / bag
1.00 bag/trip
TOTAL LABOR COST = 65.57 / bag
EQUIPMENT UTILIZATION COST
Fuel & Oil:
= 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 cost/li / 150.00 capacity
=
= 8.64 / bag
Rental = 304.23 rate/hr x 2.44 hr/trip / 150.00 capacity = 4.95 / bag

) TOTAL EQUIPMENT UTILIZATION COST = 13.59 / bag

Note : The travel time on with or without were only considered and the loading and unloading time w
excluded on the consumption.

SUMMARY

Base Cost = 280.00 / bag cost per unit

Labor Cost = 65.57 / bag cost per unit
Rental Cost = 4.95 / bag cost per unit
Fuel cost = 8.64 / bag cost per unit
TOTAL UNIT COST = 359.16 / bag cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS

RSB SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons ) 6,000.00 kgs
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
45.00 / kg - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip 60.00 min/hr / 25.00 km/hr = 50.40 min/trip
Without load 21.00 no. of kms/trip 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 6,000.00 loading 7,000.00 unloading
Loading 6,000 cap. of equip 60.00 min/hr / 6,000.00 (CLBB) = 60.00 min/trip
Unloading 6,000 cap. of equip 60.00 min/hr / 7,000.00 (CLBB) = 51.43 min/trip

1.86 hr/trip

TOTAL CYCLE TIME = 3.30 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 3.30 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.05 / kg
Laborer 5x 503.09 rate per day x 3.30 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.17 / kg
= 0.22 / kg
MANUAL HAULING
Laborer = 503.09 rate/day 8.50 trips/day (stockpile to jobsite) x 1.00 = 1.69 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.91 / kg
EQUIPMENT UTILIZATION COST
Fuel & Oil:
= 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 cost/li / 6,000.00 capacity
=
= 0.22 / kg
Rental = 304.23 rate/hr x 3.30 hr/trip / 6,000.00 capacity = 0.17 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.38 / kg

Note : The travel time on with or without were only considered and the loading and unloading time w
excluded on the consumption.

SUMMARY

Base Cost = 45.00 /kg cost per unit

Labor Cost = 1.91 /kg cost per unit
Rental Cost = 0.17 /kg cost per unit
Fuel cost = 0.22 /kg cost per unit
TOTAL UNIT COST = 47.30 /kg cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS

Form lumber SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons) 4,000.00 bd.ft.
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
40.00 / bd.ft - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 50.40 min/trip
Without load 21.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 4,000.00 loading
Loading 4000 cap. of equip x 60.00 min/hr / 4,000.00 (CLBB) = 60.00 min/trip
Unloading 4000 cap. of equip x 60.00 min/hr / 4,000.00 (CLBB) = 60.00 min/trip

2.00 hr/trip

TOTAL CYCLE TIME = 3.44 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 3.44 hr/trip / 8 hrs/day / 4,000.00 capacity
= 0.08 / bd.ft
Laborer 5x 503.09 rate per day x 3.44 hr/trip / 8 hrs/day / 4,000.00 capacity
= 0.27 / bd.ft
= 0.35 / bd.ft
MANUAL HAULING
Laborer = 503.09 rate/day 8.50 trips/day (stockpile to jobsite) x 1.00 = 1.69 / bd.ft
35.00 bd.ft./trip
TOTAL LABOR COST = 2.04 / bd.ft
EQUIPMENT UTILIZATION COST
Fuel & cost/li
= 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 4,000.00 capacity
Oil: = /
= 0.32 / bd.ft
Rental = 304.23 rate/hr x 3.44 hr/trip / 4,000.00 capacity = 0.26 / bd.ft

TOTAL EQUIPMENT UTILIZATION COST = 0.59 / bd.ft

Note : The travel time on with or without were only considered and the loading and unloading time w
excluded on the consumption.

SUMMARY

Base Cost = 40.00 / bd.ft cost per unit

Labor Cost = 2.04 / bd.ft cost per unit
Rental Cost = 0.26 / bd.ft cost per unit
Fuel cost = 0.32 / bd.ft cost per unit
TOTAL UNIT COST = 42.62 / bd.ft cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS

½" x 4" x 8' Plywood SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons) 250.00 pcs
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
700.00 / pc - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 50.40 min/trip
Without load 21.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 250.00 loading
Loading 250.00 cap. of equip 60.00 min/hr / 250.00 (CLBB) = 60.00 min/trip
Unloading 250.00 cap. of equip 60.00 min/hr / 250.00 (CLBB) = 60.00 min/trip

2.00 hr/trip

TOTAL CYCLE TIME = 3.44 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 3.44 hr/trip / 8 hrs/day / 250.00 capacity
= 1.23 / pc
Laborer 5x 503.09 rate per day x 3.44 hr/trip / 8 hrs/day / 250.00 capacity
= 4.33 / pc
= 5.56 / pc
MANUAL HAULING
Laborer = 503.09 rate/day 8.50 trips/day (stockpile to jobsite) x 1.00 = 59.00 / pc
1.00 pc./trip
TOTAL LABOR COST = 64.56 / pc
EQUIPMENT UTILIZATION COST

Fuel & Oil: = = 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 cost/li / 250.00 capacity

= 5.18 / pc
Rental = 304.23 rate/hr x 3.44 hr/trip / 250.00 capacity = 4.19 / pc

TOTAL EQUIPMENT UTILIZATION COST = 9.37 / pc

Note : The travel time on with or without were only considered and the loading and unloading time w
excluded on the consumption.

SUMMARY

Base Cost = 700.00 / pc cost per unit

Labor Cost = 64.56 / pc cost per unit
Rental Cost = 4.19 / pc cost per unit
Fuel cost = 5.18 / pc cost per unit
TOTAL UNIT COST = 773.93 / pc cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS

CWN SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons ) 6,000.00 kgs
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
90.00 / kg - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr =
50.40 min/trip
Without load 21.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr =
36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 6,000.00 loading 7,000.00 unloading
Loading 6,000 cap. of equip x 60.00 min/hr / 6,000.00 (CLBB) = 60.00 min/trip
Unloading 6,000 cap. of equip x 60.00 min/hr / 7,000.00 (CLBB) = 51.43 min/trip

1.86 hr/trip

TOTAL CYCLE TIME = 3.30 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 3.30 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.05 / kg
Laborer 5x 503.09 rate per day x 3.30 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.17 / kg
= 0.22 / kg
MANUAL HAULING
Laborer = 503.09 rate/day 8.50 trips/day (stockpile to jobsite) x 1.00 = 1.69 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.91 / kg
EQUIPMENT UTILIZATION COST

Fuel & Oil: = = 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 cost/li / 6,000.00 capacity

= 0.22 / kg
Rental = 304.23 rate/hr x 3.30 hr/trip / 6,000.00 capacity = 0.17 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.38 / kg

Note : The travel time on with or without were only considered and the loading and unloading time w
on the consumption.

SUMMARY

Base Cost = 90.00 /kg cost per unit

Labor Cost = 1.91 /kg cost per unit
Rental Cost = 0.17 /kg cost per unit
Fuel cost = 0.22 /kg cost per unit
TOTAL UNIT COST = 92.30 /kg cost per unit
 COST OF CONSTRUCTION MATERIALS

Tie Wire SAN ISIDRO CIP

Construction Materials Name of projec
Stake Truck ( 6-7 tons) 6,000.00 kg.
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
90.00 / kg - Unit cost of construction material from source
304.23 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
21.00 km - Distance from source to jobsite
60.00 / li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
601-900 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 21.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 50.40 min/trip
Without load 21.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 36.00 min/trip
1.44 hr/trip
Manual capability of 5 laborers (CLBB) 6,000 loading 7,000 oading
Loading 6000 cap. of equip 60.00 min/hr / 6,000 (CLBB) = 60.00 min/trip
Unloading 6000 cap. of equip 60.00 min/hr / 7,000 (CLBB) = 51.43 min/trip

1.86 hr/trip

TOTAL CYCLE TIM= 3.30 hr/trip

LABOR COST ( Using Vehicle )
Driver 1x 715.36 rate per day x 3.30 hr/trip / 8 hrs/day / 6000 capacity
= 0.05 /kg
Laborer 5x 503.09 rate per day x 3.30 hr/trip / 8 hrs/day / 6000 capacity
= 0.17 /kg
= 0.22 /kg
MANUAL HAULING
Laborer = 503.09 rate/day 8.50 trips/day (stockpile to jobsite) x 1.00 = 1.69 /kg
35.00 kg/trip
TOTAL LABOR CO= 1.91 /kg
EQUIPMENT UTILIZATION COST

Fuel & Oil: = = 1 x 15.00 li/hr x 1.44 hr/trip x 60.00 cost/li / 6,000.00 capacity

= 0.22 /kg
Rental = 304.23 rate/hr x 3.30 hr/trip / 6000 capacity = 0.17 /kg

TOTAL EQUIPMENT UTILIZATION COST = 0.38 /kg

Note : The travel time on with or without were only considered and the loading and unloading time w
excluded on the consumption.

SUMMARY

Base Cost = 90.00 /kg cost per unit

Labor Cost = 1.91 /kg cost per unit
Rental Cost = 0.17 /kg cost per unit
Fuel cost = 0.22 /kg cost per unit
TOTAL UNIT COST = 92.30 /kg cost per unit
 DERIVATION OF UNIT COST
DIVERSION WORKS by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

A. SAND BAGGING
1. Material Cost Estimate
Cost of Sacks = 15.00 /pc
No.of Pcs. = 1,500.00
Cost = 22,500.00
2. Labor Cost
a. Filling of Sack, Hauling and Laying
Crew: 10 laborers
Capacity : 300 /day
No. Of Days = 1,500.00 / 300 sacks/day = 5.00 days
Cost = 503.09 /day 5.00 days x 10 laborers = 25,154.50

b.Removable of Sand Bagging after Construction

Crew: 10 laborers
Capacity : 450 /day
No. Of Days = 1,500.00 / 450 sacks/day = 4.00 days
Cost = 503.09 /day 4.00 days x 10 laborers = 20,123.60
B. DEWATERING
Equipment Used: 2- units 4" diameter Self Priming Centrifugal Pump
Capability = 108 cu.m./ hr.
Rental = 43.55 /hr. x 8hrs/day 2 unit x 4 days = 2,787.20
Fuel & Oil = 1.70 lit./hr. x 60.00 lit 8 hrs./day x 4 days x 2 = 6,528.00
L.E. Optr. = 674.86 /day x 4 days x 2 unit = 5,398.88

Estimated Direct Cost

Materials = 22,500.00 + 22,500.00
Labor = 25,154.50 + 20,123.60 + 5,398.88 = 50,677.00
Equipment Utilization = 2,787.20 + 2,787.00
Fuel & Oil = 6,528.00 + 6,528.00
82,492.00
Indirect Cost

Materials - + - + - = -
Labor = - + - + - = -
Equipment Utilization = - + - + - = -
Fuel & Oil = - + - + - = -
- - - -

Total Estimated Cost

Materials = 22,500.00 + - = 22,500.00
Labor = 50,677.00 + - = 50,677.00
Equipment Utilization = 2,787.00 + - = 2,787.00
Fuel & Oil = 6,528.00 + - = 6,528.00
Total cost for Diversion w Care of River = 82,492.00
SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 2,474.76
 MANUAL ASPECT by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

MANUAL STRUCTURE EXCAVATION

Utilize 1.00 - Laborer 503.09 / day
Capability = 2.50 cu.m. / day
LABOR COST

1-Laborer = 503.09 /day = 201.00 /cu.m.

2.50 cu.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 201.00 / cu.m.

TOTAL ESTIMATED DIRECT COST = P 201.00 / cu.m.

ESTIMATED INDIRECT COST

1 = P - / cu.m.
TOTAL ESTIMATED INDIRECT COST = P - / cu.m.

TOTAL UNIT COST = P 201.00 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 6.03

MANUAL STRUCTURE BACKFILL WITH MANUAL COMPACTION

Utilize 1.00 - Laborer 503.09 / day
Capability = 3.00 cu.m. / day
LABOR COST

1-Laborer = 503.09 /day = 168.00 /cu.m.

EQUIPMENT UTILIZATION COST 3.00 cu.m. / day
COMPACTION
Utilize 1.00 - Laborer
Capability = 5.00 cu.m. / day
LABOR COST

1-Laborer = 503.09 /day = 101.00 /cu.m.

5.00 cu.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 269.00 / cu.m.

TOTAL ESTIMATED DIRECT COST = P 269.00 / cu.m.

ESTIMATED INDIRECT COST

1 = P - / cu.m.
TOTAL ESTIMATED INDIRECT COST = P - / cu.m.

TOTAL UNIT COST = P 269.00 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 8.07
 MANUAL ASPECT by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS
MECHANIZED ROCK EXCAVATION

a EQUIPMENT UTILIZATION

Equipment Used: 1 - unit Rock Drill Machine

Capability 8.00 cu.m. / day.
Rental Rate/hr. = 804.80 / day
Equipment Rental = 804.80 / day x 8.00 cu.m. / day. = 101.00 / cu.m.

Fuel & Oil:

Cost/lit. hrs/day cu.m./day lit/hr.
60.00 x 8 / 64.00 x 1.70 = 13.00 / cu.m.

Equipment Used: 1 - unit Generating Set

Capability 8.00 cu.m. / day.
Rental Rate/hr. = 1,380.72 / day
Equipment Rental = 1,380.72 / day x 8.00 cu.m. / day. = 173.00 / cu.m.

Fuel & Oil:

Cost/lit. hrs/day cu.m./day lit/hr.
60.00 x 8 / 64.00 x 1.70 = 13.00 / cu.m.

b LABOR COST

Utilize 2 - Laborer 503.09 / day

1 - - L.E. Operator 674.86 / day
Capability = 8.00 cu.m. / day
LABOR COST

1,681.04 /day = 210.00 /cu.m.

8.00 cu.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 210.00 / cu.m.

2 RENTAL --------------------------- = P 274.00 / cu.m.
3 FUEL --------------------------- = P 26.00 / cu.m.
TOTAL ESTIMATED DIRECT COST = P 510.00 / cu.m.

ESTIMATED INDIRECT COST

= P - / cu.m.
= P - / cu.m.
= P - / cu.m.
TOTAL ESTIMATED INDIRECT COST = P - / cu.m.

TOTAL UNIT COST = P 510.00 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 15.30
 MANUAL ASPECT by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

MANUAL CLEARING AND GRUBBING

Utilize 1.00 - Laborer 503.09 / day

Capability = 25.00 sq.m. / day
LABOR COST

1-Laborer = 503.09 /day = 50.31 /sq.m.

10.00 sq.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 50.31 /sq.m.

TOTAL ESTIMATED DIRECT COST = P 50.31 /sq.m.

Estimated Direct Cost Indirect Cost

UNIT COST

(of EDC) (of EDC) (EDC+PROFIT+OCM)

Labor = 50.31 - - - = P 50.31 /sq.m.

50.31 - - - 50.31 /sq.m.

TOTAL UNIT COST = P 50.31 /sq.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 1.51
 MANUAL ASPECT by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

A. MANUAL CONCRETE DEMOLITION (Slab and Wall)

Utilize 1.00 - Laborer 503.09 / day
Capability = 0.50 cu.m. / day
LABOR COST

1-Laborer = 503.09 /day = 1,006.00 /cu.m.

0.50 cu.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 1,006.00 / cu.m.

TOTAL ESTIMATED DIRECT COST = P 1,006.00 / cu.m.

ESTIMATED INDIRECT COST

1 = P - / cu.m.
TOTAL ESTIMATED INDIRECT COST = P - / cu.m.

TOTAL UNIT COST = P 1,006.00 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 30.18
 DERIVATION OF UNIT COST
CANAL STRUCTURE by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

211 kg./sq.cm. Reinf. Concrete

Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL
Cement 280.00 65.57 4.95 8.64 359.16 / bag
R.S.B. 45.00 1.91 0.17 0.22 47.30 / kg
Gravel 2,000.00 2115.00 224.00 255.00 4,594.00 / cu.m.
Sand 1,900.00 2115.00 224.00 255.00 4,494.00 / cu.m.
Form lumber 40.00 2.04 0.26 0.32 42.62 / bd. ft.
Plywood 700.00 64.56 4.19 5.18 773.93 / pc.
C.W. Nails 90.00 1.91 0.17 0.22 92.30 / kg.
Tie wire 90.00 1.91 0.17 0.22 92.30 / kg.
Boulder
G.I. Sheet
C.H.B.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement 9.00 2,520.00 590.12 44.54 77.76
R.S.B. 60.00 2,700.00 114.78 10.03 12.96
Gravel 0.90 1,800.00 1,903.50 201.60 229.50
Sand 0.45 855.00 951.75 100.80 114.75
Form Lumber 25.00 1,000.00 50.96 6.54 8.10
Plywood 1.25 875.00 80.70 5.23 6.48
C.W. Nails 2.00 180.00 3.83 0.33 0.43
Tie Wire 0.50 45.00 0.96 0.08 0.11
Boulder
G.I. Sheet
C.H.B.
TOTAL COST 9,975.00 3,696.59 369.16 450.09

2. LABOR COST : 211 kg./sq.cm. Reinf. Concrete 2 Team

2.1 Cutting , Bending & Placing of RSB
Utilize : 2
- Steelman @ P 636.68 / day
2
- Laborer @ P 503.09 / day
2
- Bar Cutter @ P 503.09 / day
Capability = 160.00 kg./ day/ 60.00 kg./cu.m.
Capability = 2.67 cu.m./day
2.2 Pouring of Concrete ( With 1-bagger concrete mixer )
Utilize : 1 - Foreman @ P 874.23 / day
4 - Mason @ P 636.68 / day
16 - Laborer @ P 503.09 / day
2 - L.E. Operator @ P 674.86 / day
Capability = 7.00 cu.m. / day
2.3 Fabrication, Placing & Dismantling of Forms
Utilize : 4 - Carpenter @ P 636.68 / day
8 - Laborer @ P 503.09 / day
Capability = 7.00 cu.m. / day

211 kg./sq.cm. Reinf. Concrete CANAL STRUCTURE by ADMINISTRATION SAN ISIDRO CIP
CUTTING, BENDING, PLACING POURING FABRICATION
POSITION RATE/DAY
No. Cost No. Cost No. Cost
Foreman 874.23 1 874.23
Carpenter 636.68 4 2,546.72
Mason 636.68 4 2,546.72
Steelman 636.68 2 1,273.36
L.E. Operator 674.86 2 1,349.72
Laborer 503.09 4 2,012.36 16 8,049.44 8 4,024.72
Welder

Total Cost 3,285.72 / day 12,820.11 / day 6,571.44 / day

2.67 cu.m./day 7.00 cu.m./day 7.00 cu.m./day

Unit Cost P 1,232.15 / cu.m. 1,831.44 / cu.m. 938.78 / cu.m.

Time of Concrete Mixer/day

= 7.00 cu.m./day x 9.00 bags/cu.m. x 10.00 min/bag = 10.50 hrs/day
60.00 min./hr.

2-Bagger Conc. Mixer Rental/hr. hrs/day cu.m./day Cost

Rental Cost 2 99.14 x 10.50 / 7.00 = 297.42
2-unit Conc. Vibrator Rental/hr. hrs/day cu.m./day Cost
Rental Cost 2 75.27 x 10.50 / 7.00 = 225.81

Cost/lit. hrs/day cu.m./day lit/hr. Cost

Fuel & Oil: 60.00 x 10.50 / 7.00 x 3.00 x 2 540.00

Estimated Direct Cost

Materials = 9,975.00 + = P 9,975.00 /cu.m.
Labor = 3,696.59 + 1,232.15 + 1,831.44 + 938.78 = P 7,699.00 /cu.m.
Equipment Utilization = 369.16 + 297.42 + 225.81 = P 892.00 /cu.m.
Fuel & Oil = 450.09 + 540.00 + = P 990.00 /cu.m.
P 19,556.00 /cu.m.
Indirect Cost

Materials = - + - + - = P - /cu.m.
Labor = - + - + - = P - /cu.m.
Equipment Utilization = - + - + - = P - /cu.m.
Fuel & Oil = - + - + - = P - /cu.m.

Materials = 9,975.00 + - = P 9,975.00 /cu.m.

Labor = 7,699.00 + - = P 7,699.00 /cu.m.
Equipment Utilization = 892.00 + - = P 892.00 /cu.m.
Fuel & Oil = 990.00 + - = P 990.00 /cu.m.
Total Unit Cost = P 19,556.00 /cu.m.
SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 586.68
 DERIVATION OF UNIT COST
DIVERSION WORKS by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

RUBBLE MASONRY
Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Stock Pile to Jobsite
MATERIALS BASE TOTAL
LABOR RENTAL FUEL
Cement 280.00 65.57 4.95 8.64 359.16 / bag
R.S.B.
Gravel 2,000.00 2,115.00 224.00 255.00 4,594.00 / cu.m.
Sand 1,900.00 2,115.00 224.00 255.00 4,494.00 / cu.m.
Form lumber 40.00 2.04 0.26 0.32 42.62 / bd. ft.
Plywood 700.00 64.56 4.19 5.18 773.93 / pc.
C.W. Nails 90.00 1.91 0.17 0.22 92.30 / kg.
Tie wire
Boulder 3,000.00 2,115.00 224.00 255.00 5,594.00 / cu.m.
G.I. Sheet
C.H.B.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement 4.50 1,260.00 295.06 22.27 38.88
R.S.B. - - -
Gravel 0.45 900.00 951.75 100.80 114.75
Sand 0.23 427.50 475.88 50.40 57.38
Form Lumber 5.00 200.00 10.19 1.31 1.62
Plywood 0.25 175.00 16.14 1.05 1.30
C.W. Nails 0.25 22.50 0.48 0.04 0.05
Tie Wire - - -
Boulder 0.95 2,850.00 2,009.25 212.80 242.25
G.I. Sheet
C.H.B.
TOTAL COST 5,835.00 3,758.75 388.67 456.23

2. LABOR COST : RUBBLE MASONRY

2.1 Hauling, Laying of Boulders
Utilize :
1 - Laborer @ P 503.09 / day

Capability = 1.50 cu.m./day

2.2 Pouring of Concrete ( With 1-bagger concrete mixer )
Utilize : 1 - Foreman @ P 874.23 / day
2 - Mason @ P 636.68 / day
8 - Laborer @ P 503.09 / day
1 - L.E. Operator @ P 674.86 / day
Capability = 5.00 cu.m. / day

RUBBLE MASONRY DIVERSION WORKS by ADMINISTRATION SAN ISIDRO CIP

HAULING, LAYING POURING FABRICATION
POSITION RATE / DAY
No. Cost No. Cost No. Cost
Foreman 874.23 1 874.23
Carpenter -
Mason 636.68 2 1,273.36
Steelman
L.E. Operator 674.86 1 674.86
Laborer 503.09 1 503.09 8 4,024.72 -
Welder

Total Cost 503.09 / day 6,847.17 / day - / day

1.50 cu.m./day 5.00 cu.m./day cu.m./day

Unit Cost P 335.39 / cu.m. 1,369.43 / cu.m. / cu.m.

Time of Concrete Mixer/day

= 5.00 cu.m./day x 4.50 bags/cu.m. x 10.00 min/bag = 3.75 hrs/day
60.00 min./hr.

1-Bagger Conc. Mixer Rental/hr. hrs/day cu.m./day Cost

Rental Cost 99.14 x 3.75 / 5.00 = 74.36

Cost/lit. hrs/day cu.m./day lit/hr. Cost

Fuel & Oil: 60.00 x 3.75 / 5.00 x 1.50 x 1.00 67.50

Estimated Direct Cost

Materials = 5,835.00 + = P 5,835.00 / cu.m.
Labor = 3,758.75 + 335.39 + 1,369.43 + - = P 5,464.00 / cu.m.
Equipment Utilization = 388.67 + 74.36 = P 463.00 / cu.m.
Fuel & Oil = 456.23 + 67.50 = P 524.00 / cu.m.
P 12,286.00 / cu.m.
Indirect Cost

Materials = P - / cu.m.
Labor = P - / cu.m.
Equipment Utilization = P - / cu.m.
Fuel & Oil = P - / cu.m.
- - -

Materials = 5,835.00 + + - = P 5,835.00 / cu.m.

Labor = 5,464.00 + + - = P 5,464.00 / cu.m.
Equipment Utilization = 463.00 + + - = P 463.00 / cu.m.
Fuel & Oil = 524.00 + + - = P 524.00 / cu.m.
Total Unit Cost = P 12,286.00 / cu.m.
SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 368.58
 DERIVATION OF UNIT COST
DIVERSION WORKS by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

FILTER DRAIN
Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL
Cement
R.S.B.
Gravel 2,000.00 2115.00 224.00 255.00 4,594.00 / cu.m.
Sand 1,900.00 2115.00 224.00 255.00 4,494.00 / cu.m.
Form lumber
Plywood
C.W. Nails
Tie wire
Boulder
G.I. Sheet
C.H.B.
5cm dia. PVC Drain Pipe 210.00 210.00 / ln.m.
10cm dia. PVC Perf. Pipe 580.00 580.00 / ln.m.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement - - - -
R.S.B. - - - -
Gravel 0.45 900.00 951.75 100.80 114.75
Sand 0.65 1,235.00 1,374.75 145.60 165.75
Form Lumber - - - -
Plywood - - - -
C.W. Nails - - - -
Tie Wire - - - -
Boulder -
G.I. Sheet -
C.H.B. -
5cm dia. PVC Drain Pipe 0.60 126.00
10cm dia. PVC Perf. Pipe 2.50 1,450.00

TOTAL COST 3,711.00 2,326.50 246.40 280.50

2. LABOR COST : FILTER DRAIN

2.1 Spreading of Aggregates
Utilize :
1 - Laborer @ P 503.09 / day
Capability = 5.00 cu.m./day
2.2 Installation of 5 cm dia. PVC drain pipe
Utilize : 1 - Carpenter @ P 636.68 / day
1 - Laborer @ P 503.09 / day
Capability = 36.00 ln.m. / day
2.3 Drilling of perforation, Installation of 10 cm dia. PVC pipe
Utilize : 1 - Carpenter @ P 636.68 / day
1 - Laborer @ P 503.09 / day
Capability = 18.00 ln.m. / day

FILTER DRAIN DIVERSION WORKS by ADMINISTRATION SAN ISIDRO CIP

10cm PVC Pipe
HAULING, SPREADING 5cm PVC Pipe installation
POSITION RATE/DAY installation
No. Cost No. Cost No. Cost
Foreman
Carpenter 636.68 1 636.68 1 636.68
Mason -
Steelman - -
L.E. Operator -
Laborer 503.09 1 503.09 1 503.09 1 503.09
Welder

Total Cost 503.09 / day 1,139.77 / day 1,139.77 / day

5.00 cu.m./day 36.00 ln.m. / da 18.00 ln.m. / day

Unit Cost P 100.62 / cu.m. 31.66 / ln.m. 63.32 / ln.m.

Estimated Direct Cost

Materials = 3,711.00 + = P 3,711.00 /cu.m.
Labor = 2,326.50 + 100.62 + 31.66 + 63.32 = P 2,522.00 /cu.m.
Equipment Utilization = 246.40 + + = P 246.00 /cu.m.
Fuel & Oil = 280.50 + + = P 281.00 /cu.m.
P 6,760.00 /cu.m.
Indirect Cost

Materials = P - /cu.m.
Labor = P - /cu.m.
Equipment Utilization = P - /cu.m.
Fuel & Oil = P - /cu.m.
- - -

Materials = 3,711.00 + + - = P 3,711.00 /cu.m.

Labor = 2,522.00 + + - = P 2,522.00 /cu.m.
Equipment Utilization = 246.00 + + - = P 246.00 /cu.m.
Fuel & Oil = 281.00 + + - = P 281.00 /cu.m.
Total Unit Cost = P 6,760.00 /cu.m.
SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 202.80
 DERIVATION OF UNIT COST
FABRICATION AND INSTALLATION by ADMINISTRATION

SAN ISIDRO CIP

SIBUNAG, GUIMARAS

FABRICATION AND INSTALLATION OF TRASH RACK

Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE TOTAL
LABOR RENTAL FUEL
RSB in pcs X 6m
3 45.00 718.61 / unit
mm Ø
12

Welding Rod in kg.

1 120.00 120.00 / unit

1. MATERIAL COST
Hauling Cost
MATERIALS Per l.s Total Cost
Labor Rental Fuel

1.00 718.61

1.00 120.00

TOTAL COST 838.61 - -

2. LABOR COST : FABRICATION AND INSTALLATION OF TRASH RACK

Utilize :
1 Steelman @ P 636.68 / day
4 Laborer @ P 503.09 / day
Capability = 4.00 unit / day

FABRICATION AND INSTALLATION by

FABRICATION AND INSTALLATION OF TRASH RACK SAN ISIDRO CIP
ADMINISTRATION

POSITION RATE / DAY

No. Cost No. Cost No. Cost
Foreman
Carpenter
Mason
Steelman 636.68 1 636.68
L.E. Operator
Laborer 503.09 4 2012.36
Welder

Total Cost 2,649.04 / day / day / day

4.00 unit / day unit / day unit / day

Unit Cost P 662.26 / unit / unit / unit

EQUIPMENT UTILIZATION
Utilize: 250 amperes diesel driven welding machine
rental = 303.55 /hr.
Expected duration to complete the activities
1.00 days or
8.00 hrs.
Equipment Utilization Cost = 2,428.00 / day
Capability = 4.00 unit / day
Equipment cost/pc. = 607.00 / unit

Materials 838.61 + = P 839.00 / unit

Labor - + 662.26 + + = P 662.00 / unit
Equipment Utilization - + 607.00 = P 607.00 / unit
Fuel & Oil - + + + = P - / unit
P 2,108.00 / unit
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT

Materials = 839.00 - - - = P 839.00 / unit

Labor = 662.00 - - - = P 662.00 / unit
Equipment Utilization = 607.00 - - - = P 607.00 / unit
Fuel & Oil = - - - - = P - / unit
2,108.00 - - - 2,108.00 / unit

TOTAL UNIT COST = P 2,108.00 / unit

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 63.24
 STEEL GATES
MATERIALS ESTIMATE
SAN ISIDRO CIP

DESCRIPTION: 1 Unit of Gate

Lifting Stem: HB-30
Ho= 100 cm
Wo= 100 cm
Hs= 105 cm
Ws= 110 cm

for 1 (one) GATE

Steel Plates
Height 1.05 m
Width 1.10 m
Area 1.16 m²
Material 3/8" x 4' x 8'
Area 2.88 m²

Mat. Req'd 0.40 pcs 0.50 say 0.50 sheets

Angle Bars
Total Length to be laid (Vertical Frame)
Length 5.00 m
Material 1/4" x 3 1/2" x 3 1/2" x 20'

Mat. Req'd 0.83 pcs 1.00 say 1.00 pcs

Total Length to be laid (Stiffener)

Length 3.30 m
Material L 1/4" x 3" x 3" x 20'

Mat. Req'd 0.55 pcs 1.00 say 1.00 pcs

Flat Bar
Total Length to be laid (Cover Plate)
Length 3.40 m
Material 1/4" x 3" x 20'

Mat. Req'd 0.57 pcs 1.00 say 1.00 pcs

Total Length to be laid (Filler Bar)

Length 3.40 m
Material 1/2" x 2" x 20'

Mat. Req'd 0.57 pcs 1.00 say 1.00 pcs

Total Length to be laid (Horizontal Frame)

Length 2.20 m
Material 1/4" x 3 1/2" x 3 1/2" x 20'

Mat. Req'd 0.37 pcs 1.00 say 1.00 pcs

Total Length to be laid (Top Frame)
Length m
Material

Mat. Req'd 0.00 pcs 0.00 say 0.00 pcs

Anchor Bolt
5(five) pcs per side
Material 5/8"Ø x 8"

Mat. Req'd 10 pcs 10.00 say 10.00 pcs

Stem bolt
1 pcs
Material 1/2"Ø x 3"

Mat. Req'd 1 pcs 1.00 say 1.00 pcs

Lifting Mechanism w/ accessories

1 unit

Mat. Req'd 1 unit 1.00 say 1.00 unit

 SUMMARY OF COST AND ESTIMATES
SAN ISIDRO CIP
For 1-Unit Gate

MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT PRICE TOTAL AMOUNT
Steel plates 3/8" x 4' x 8' 0.50 sheet 14,000.00 7,000.00
Angle Bars 1/4" x 3 1/2" x 3 1/2" x 20' 1.00 pc. 2,500.00 2,500.00
Angle Bars L 1/4" x 3" x 3" x 20' 1.00 pc. 2,100.00 2,100.00
Flat Bars 1/4" x 3" x 20' 1.00 pc. 1,100.00 1,100.00
Flat Bars 1/2" x 2" x 20' 1.00 pc. 1,700.00 1,700.00
Flat Bars 1/4" x 3 1/2" x 3 1/2" x 20' 1.00 pc. 2,500.00 2,500.00

Anchor Bolts 5/8"Ø x 8" 10.00 set 300.00 3,000.00

Stem Bolts 1/2"Ø x 3" 1.00 set 100.00 100.00
HB-30 Lifting Type Mechanism 1.00 unit 80,000.00 80,000.00
Welding Rod 10.00 kg. 120.00 1,200.00

Painting Works & Grease 1.00 l.s. 3,500.00 3,500.00

TOTAL MATERIAL COST 104,700.00

30% of Total Materials Cost FABRICATION COST 31,410.00

5% of Total Materials Cost DELIVERY COST 5,235.00
10% of Total Materials Cost INSTALLATION COST 10,470.00

TOTAL COST OF GATE 151,815.00

SUMMARY
EDC
1. Materials
2. Labor 151,815.00
3. Rental
SUB-TOTAL A 151,815.00
IDC
1. Other Cost Factor (cost of supply, inflation, currency valuation adjustment)
3.00% 4,554.00
SUB-TOTAL B 4,554.00

TOTAL COST 156,369.00 unit

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 4,691.07
 SAN ISIDRO CIP
SIBUNAG, GUIMARAS

TOTAL
NO. OF SET a b c d WIDTH LENGTH AREA VOLUME
DESCRIPTION VOLUME
2
pcs. m. m. m. m. m. m. m m3 m3

FILTER DRAIN

a FILTER DRAIN @ INCLINED WALL

1 0.80 3.20 3.70 1.28 4.74 4.74
L/S
b

a
FILTER DRAIN @ INCLINED WALL
1 0.80 1.20 3.70 0.48 1.78 1.78
R/S
b

0.40

TOTAL 7.00

CONCRETE

b
a c
INCLINED PROTECTION WALL L/S 1 0.45 1.00 11.57 0.15 13.02 9.00 1.35 17.58 17.58

a
FILLET L/S 1 0.15 0.15 9.00 0.01 0.10 0.10
b

b
c a
INCLINED PROTECTION WALL R/S 1 0.45 1.00 5.77 0.15 7.22 9.00 1.35 9.75 9.75
d

a
FILLET R/S 1 0.15 0.15 9.00 0.01 0.10 0.10
b

b c
SLAB DOWNSTREAM 1 4.00 6.00 0.15 24.00 3.60 3.60

c
b PIER FOOTING 1 2.40 4.25 0.15 10.20 1.53 1.53

b c
SLAB UPSTREAM 1 4.00 3.00 0.15 12.00 1.80 1.80

a
FILLET 2 0.15 0.15 9.00 0.01 0.10 0.20
b

b CUT-OFF WALL AT END 1 0.15 0.95 4.00 0.14 0.57 0.57

b CUT-OFF WALL AT CREST 1 0.15 0.80 2.40 0.12 0.29 0.29

b CUT-OFF WALL AT UPSTREAM 1 0.15 0.95 4.00 0.14 0.57 0.57

a SIDE WALL L/S & R/S UPSTREAM 2 0.45 2.40 0.45 0.15 1.08 0.16 0.32
c

b
a SIDE WALL L/S & R/S
c 2 0.45 9.00 0.45 0.15 4.05 0.61 1.22
DOWNSTREAM
 SAN ISIDRO CIP
SIBUNAG, GUIMARAS

TOTAL
NO. OF SET a b c d WIDTH LENGTH AREA VOLUME
DESCRIPTION VOLUME
2
pcs. m. m. m. m. m. m. m m3 m3

area1
L/SIDE WALL UPSTREAM &
area2 2 0.38 5.21 0.15 5.59 0.84 1.68
DOWNSTREAM

area1
R/SIDE WALL UPSTREAM &
area2 2 0.38 2.60 0.15 2.98 0.45 0.89
DOWNSTREAM

b
a c
CREST SLAB 1 2.05 0.50 3.00 0.15 5.55 13.00 1.95 10.82 10.82

a
c
CREST FOOTING 2 0.83 3.65 2.40 0.33 5.37 1.77 3.54

a1 b1
FLAT FORM AND WALLING 1 9.36 4.32 0.15 13.68 2.05 2.05

b FLAT FORM CREST 1 1.20 1.00 0.15 1.20 0.18 0.18

b1 BARREL 1 0.44 0.16 21.00 0.28 5.79 5.79

a1

a1 SUMP 1 0.91 0.41 0.49 0.49

b1

b SUMP HEAD WALL 1 0.92 0.37 0.15 0.34 0.05 0.05

2.00

TOTAL 65.20

RUBBLE MASONRY

b
a DOWN STREAM 1 0.50 4.00 0.50 9.00 2.00 18.00 18.00
c

a CREST 1 2.05 0.20 3.00 12.00 3.28 39.36 39.36

1.10

TOTAL 58.50

CLEARING AN GRUBBING

a 1 24.00 16.00 384.00 -

TOTAL 384.00
 SAN ISIDRO CIP
SIBUNAG, GUIMARAS

TOTAL
NO. OF SET a b c d WIDTH LENGTH AREA VOLUME
DESCRIPTION VOLUME
2
pcs. m. m. m. m. m. m. m m3 m3

EXCAVATION

STRIPPING

1 4.00 12.00 4.00 48.00 48.00

SUMP 1 1.50 1.50 1.60 2.25 3.60 3.60

BARREL 1 1.23 1.50 21.00 1.85 38.75 38.75

9.04

TOTAL 100.00

ROCK EXCAVATION

CUT-OFF WALL AT END 1 0.20 0.95 4.00 0.19 0.76 0.76

CUT-OFF WALL AT CREST 1 0.20 0.80 2.40 0.16 0.38 0.38

CUT-OFF WALL AT UPSTREAM 1 0.20 0.95 4.00 0.19 0.76 0.76

SIDE WALL L/S & R/S UPSTREAM 2 0.45 2.40 0.45 0.20 1.08 0.22 0.43

SIDE WALL L/S & R/S

2 0.45 9.00 0.45 0.20 4.05 0.81 1.62
DOWNSTREAM
L/SIDE WALL UPSTREAM &
2 0.38 5.21 0.20 5.59 1.12 2.24
DOWNSTREAM
R/SIDE WALL UPSTREAM &
2 0.38 2.60 0.20 2.98 0.60 1.19
DOWNSTREAM

0.738

TOTAL 9.00

EMBANKMENT

@ R//S a1 - - -

@ R//S a2 - - -

@ L//S a3 - - -

SWELLING FACTOR 0.00

TOTAL 0.00

BACKFILL

CONCRETE

1 1.00 11.00 1.00 11.00 11.00

SUMP 1 0.60 0.60 1.60 0.36 0.58 0.58

BARREL 1 0.60 1.50 21.00 0.90 18.90 18.90

6.10

10.06

TOTAL 46.64