Republic of the Philipines

Province of Masbate
CITY OF MASBATE
OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project : CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location : Brgy. Nursery, Masbate City
Net Length : 220 Ln.m.

DETAILED ESTIMATE SHEET

ITEM 104 : EMBANKMENT

EST. QTY = 354 m3

LENGTH = 220 Ln.m.
WIDTH = 7m
DEPTH = 0.15m X 0.25m
VOLUME = ((0.15m + 0.25m) / 2)* (7.0m)* (220m)*1.15 compaction
= 354.20 m3 354.00 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 354cu.m. divide by 560cu.m. / Day
= 0.632 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m./day

= 354cu.m. divideby 300cu.m./day
= 0.807 = 1 day

ITEM 201 : AGGREGATE BASE COARSE

EST. QTY = 177 m3

LENGTH = 220 Ln.m.
WIDTH = 5 Ln.m.
DEPTH = 0.10m + 15 %
VOLUME = ( 0.10m x 220m x 7.0m) x 15% Compaction
= 177.1 m3 177 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 177cu.m. divide by 560cu.m. / Day
= 0.32 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m. / Day

= 177cu.m. divide by 300cu.m. / Day
= 0.59 day = 1 day

ITEM 311 : PORTLAND CEMENT CONCRETE PAVEMENT

EST. QTY = 248 cu.m.

LENGTH = 220 Ln.m.
WIDTH = 5m
DEPTH = 0.225 m
VOLUME = 0.225m x 5.0m x 220ln.m.
= 247.5 cu.m. = 248 cu.m.

MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3

WASHED SAND = 1/2 of crushed gravel ( 248 / 2 ) = 124 cu.m.

EQUIPMENT OPERATION = 85 bags/day
1 BAGGER MIXER = 2728bags divide by 85bags/day
= 32.09 days
= 33 days
ITEM SPL : RIPRAP & GROUTED RIPRAP

EST. QTY. = 1 lot.

LENGTH = 17.5 meter
WIDTH = 0.30/1.20 meter
DEPTH = 0.50/1.00 meter

VOLUME = 0.90m X 0.75m X 17.5m = 11.81 cu.m. = 12 cu.m.

As per inspection:

Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums

Manpower (Including Excavation) = 1.5 cu.m./day

No. of Days = 12cu.m. divide by 1.5 cu.m./day
= 8 days

(Technical Specification is based on DPWH handbook)

Prepared by: Check by:

ENGR. SHERWIN L. PILLEJERA ENGR. MANUEL D. DU, SR.

Engineer - III City Enigneer
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE

OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location Brgy. Nursery, Masbate City
Project Description Embankment, Aggregate Base Coarse, Equipment Requirements:
Portland Cement Concrete Pavement ROAD GRADER
Riprap & Grouted Riprap ROAD ROLLER
CONCRETE MIXER (1 BAGGER)
Net Length 220 Ln.m. CONCRETE VIBRATOR
Appropriation P 2,000,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 43 WORKING DAYS

ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
104 EMBANKMENT 8.26 cu.m. 354.00 466.75 165,230.26
201 AGGREGATE BASE COARSE 9.40 cu.m. 177.00 1,061.90 187,957.06
311 PCCP 79.38 cu.m. 248.00 6,401.83 1,587,653.16
Spl. RIPRAP & GROUTED RIPRAP 2.96 cu.m. 12.00 4,929.96 59,159.53

100% TOTAL 2,000,000.00

BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 1,250,386.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 168,650.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 138,592.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials 1,200,000.00
Subtotal 1,557,628.00
B. INDIRECT COST
1. Indirect Cost 311,525.60
2. VAT & Witholding TAX 130,846.40
Subtotal 442,372.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 2,000,000.00 PROJECT COST OF I & II 2,000,000.00

Prepared by Checked by Recommending Approval

ENGR. SHERWIN L. PILLEJERA ENGR. VIRGILIO L. ALBAO ENGR. MANUEL D. DU, SR.
Engineer III PDO III City Engineer

Requested by
Approved:

HON. SOCRATES M. TUASON

City Mayor

jsr08
 DETAILED ESTIMATE SHEET

Name of Project: CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Item of Work: EMBANKMENT
Item No.: 104
Estimated Quantity: 354 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
SELECTED COMMON BORROW cu.m. 354 300.00 106,200.00
subtotal 106,200.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
COMMON LABOR 3 1 250.00 750.00
subtotal 1,500.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
ROAD GRADER 1 0.5 14,160.00 7,080.00
ROAD ROLLER 1 1 13,904.00 13,904.00
subtotal 20,984.00
DIRECT ITEM COST 128,684.00
INDIRECT ITEM COST, 20% 25,736.80
VAT, 7% 10,809.46
TOTAL ITEM COST 165,230.26
0.014124294 ESTIMATED QUANTITY 354.000
ITEM UNIT COST 466.75

Item of Work: AGGREGATE BASE COARSE

Item No.: 201
Estimated Quantity: 177 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
AGGREGATE BASE COARSE cu.m. 177 700.00 123,900.00
subtotal 123,900.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
COMMON LABOR 3 1 250.00 750.00
subtotal 1,500.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
ROAD GRADER 1 0.5 14,160.00 7,080.00
ROAD ROLLER 1 1 13,904.00 13,904.00
subtotal 20,984.00
DIRECT ITEM COST 146,384.00
INDIRECT ITEM COST, 20% 29,276.80
VAT, 7% 12,296.26
TOTAL ITEM COST 187,957.06
0.012106538 ESTIMATED QUANTITY 177.000
ITEM UNIT COST 1,061.90
Item of Work: PORTLAND CEMENT CONCRETE PAVEMENT
Item No.: 311
Estimated Quantity: 248 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 2,728 230.00 627,440.00
WASHED SAND cu.m. 124 800.00 99,200.00
CRUSHED SAND cu.m. 248 875.00 217,000.00
16mm Ø X 6.0m RSB (35 pcs.) pcs. 35 320.00 11,200.00
WATER drums. 456 60.00 27,360.00
Formworks:
3" x 9" x 12' COCOLUMBER (14 pcs.) bd.ft. 378 22.00 8,316.00
2" x 2" x 10" COCOLUMBER (15 pcs.) ln.ft. 150 14.00 2,100.00
COMMON WIRE NAILS (Assorted) kgs. 8 50.00 400.00
subtotal 993,016.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 33 400.00 13,200.00
SKILLED LABOR 3 33 350.00 34,650.00
COMMON LABOR 12 33 250.00 99,000.00
subtotal 146,850.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 33 1,520.00 50,160.00
CONCRETE VIBRATOR 1 33 1,408.00 46,464.00
subtotal 96,624.00
DIRECT ITEM COST 1,236,490.00
INDIRECT ITEM COST, 20% 247,298.00
VAT, 7% 103,865.16
TOTAL ITEM COST 1,587,653.16
0.147882814 ESTIMATED QUANTITY 248.000
ITEM UNIT COST 6,401.83

Item of Work: RIPRAP & GROUTED RIPRAP

Item No.: Spl.
Estimated Quantity: 12 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 54 230.00 12,420.00
WASHED SAND cu.m. 7 700.00 4,900.00
BOULDER cu.m. 11 850.00 9,350.00
WATER drums. 10 60.00 600.00
subtotal 27,270.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 8 400.00 3,200.00
SKILLED LABOR 2 8 350.00 5,600.00
COMMON LABOR 5 8 250.00 10,000.00
subtotal 18,800.00
DIRECT ITEM COST 46,070.00
INDIRECT ITEM COST, 20% 9,214.00
VAT, 7% 3,875.53
TOTAL ITEM COST 59,159.53
0.689402274 ESTIMATED QUANTITY 12.0
ITEM UNIT COST 4,929.96
 Republic of the Philippines
Province of Masbate
CITY OF MASBATE

CITY PLANNING & DEVELOPMENT OFFICE

Date: July 29, 2022

Name of Project ADDITIONAL WORKS OF BRGY. PLAZA AT BRGY. BANTIGUE

Location Brgy. Bantigue, Masbate City
Project Description 0.25m x 21.0m x 24.0m Embankment Equipment Requirements:
0.10m x 21.0m x 24.0m PCCP
Enough Hand Tools
Plate Compactor
Concrete Mixer (1 Bagger)

Net Length
Appropriation P 750,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 42 WORKING DAYS 20% EDF

ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
104 EMBANKMENT 15.67 cu.m. 166.32 706.64 117,527.77
311 CONCRETE WORKS 83.58 cu.m. 50.40 12,437.76 626,862.92
SPCL-1 INSTALLATION OF BILLBOARD 0.75 lot 1.00 5,609.30 5,609.30
100.00 TOTAL 750,000.00

BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 419,958.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 140,600.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 13,960.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials
Subtotal 574,518.00
B. INDIRECT COST
1. Indirect Cost 126,393.96
2. VAT & Witholding TAX 49,088.04
Subtotal 175,482.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 750,000.00 PROJECT COST OF I & II 750,000.00

Prepared by Checked by Recommending Approval

GILBERT E. LAURIO JIRAH JOY N. BARTOLAY GERRY D. GUADAYO

DRAFTSMAN I TM III CPDC

Requested by
Approved:

SOCRATES M. TUASON
City Mayor
 DETAILED ESTIMATE SHEET
Name of Project ADDITIONAL WORKS OF BRGY. PLAZA AT BRGY. BANTIGUE

Item of Work: EMBANKMENT

Item No.: 104
Estimated Quantity: 166.32 cu.m.
[1/2(0.25+0.30)X 21.0 X 24.0] x 1.20 = 166.32
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
SELECTED BORROW cu.m. 166.5 420.00 69,930.00
subtotal 69,930.00
II. LABOR
DESCRIPTION UNIT DAYS
CONSTRUCTION FOREMAN 1 7.0 600.00 4,200.00
SKILLED LABOR 1 7.0 450.00 3,150.00
COMMON LABOR 4 7.0 350.00 9,800.00
subtotal 17,150.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
PLATE COMPACTOR 1 3.0 984.00 2,952.00
subtotal 2,952.00
DIRECT COST 90,032.00
INDIRECT COST 22% 19,807.04
VAT 7% 7,688.73
TOTAL ITEM COST 117,527.77
ESTIMATED QUANTITY 166.32
ITEM UNIT COST 706.64
Item of Work: CONCRETE WORKS
Item No.: 311
Estimated Quantity: 50.40 cu.m.
0.10 X 21.0 X 24.0 = 50.40
GRAVEL BEDDING: 0.05 X 21.0 X 24.0 = 25.20cu.m
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 504 275.00 138,600.00
BLACK SAND cu.m. 38.0 1,654.00 62,852.00
GRAVEL cu.m. 76.0 1,048.00 79,648.00
10mm Ø X 6.0m RSB pc 198 287.00 56,826.00
TIE WIRE kls 3 93.00 279.00
WATER pail 1,008 5.00 5,040.00
Formworks:
2" x 4" x 12' COCO LUMBER (15pcs.) bd.ft. 120 28.00 3,360.00
CW NAILS (Assorted) kg 2 88.00 176.00
subtotal 346,781.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 34 600.00 20,400.00
SKILLED LABOR 2 34 450.00 30,600.00
COMMON LABOR 6 34 350.00 71,400.00
subtotal 122,400.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 8 1,376.00 11,008.00
subtotal 11,008.00
DIRECT COST 480,189.00
0.352960514 INDIRECT COST 22% 105,641.58
VAT 7% 41,032.34
TOTAL ITEM COST 626,862.92
ESTIMATED QUANTITY 50.40
ITEM UNIT COST 12,437.76
Item of Work: INSTALLATION OF BILLBOARD
Item No.: SPCL-1
Estimated Quantity: 1.00 lot
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
ZAMBOO PLYWOOD 1/4" pc 1 887.00 887.00
1.20M X 2.40M TARPAULIN pc 1 840.00 840.00
2" X 3" X 12' COCOLUMBER (8pcs.) bd.ft. 48 28.00 1,344.00
CWN ASSORTED kg 2 88.00 176.00
subtotal 3,247.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
FOREMAN 1 1 600.00 600.00
SKILLED LABOR 1 1 450.00 450.00
subtotal 1,050.00
DIRECT COST 4,297.00
INDIRECT COST 22% 945.34
VAT 7% 366.96
TOTAL ITEM COST 5,609.30
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 5,609.30
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE
OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project : CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location : Brgy. Nursery, Masbate City
Net Length : 220 Ln.m.

DETAILED ESTIMATE SHEET

ITEM 104 : EMBANKMENT

EST. QTY = 354 m3

LENGTH = 220 Ln.m.
WIDTH = 7m
DEPTH = 0.15m X 0.25m
VOLUME = ((0.15m + 0.25m) / 2)* (7.0m)* (220m)*1.15 compaction
= 354.20 m3 354.00 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 354cu.m. divide by 560cu.m. / Day
= 0.632 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m./day

= 354cu.m. divideby 300cu.m./day
= 0.807 = 1 day

ITEM 201 : AGGREGATE BASE COARSE

EST. QTY = 177 m3

LENGTH = 220 Ln.m.
WIDTH = 5 Ln.m.
DEPTH = 0.10m + 15 %
VOLUME = ( 0.10m x 220m x 7.0m) x 15% Compaction
= 177.1 m3 177 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 177cu.m. divide by 560cu.m. / Day
= 0.32 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m. / Day

= 177cu.m. divide by 300cu.m. / Day
= 0.59 day = 1 day

ITEM 311 : PORTLAND CEMENT CONCRETE PAVEMENT

EST. QTY = 248 cu.m.

LENGTH = 220 Ln.m.
WIDTH = 5m
DEPTH = 0.225 m
VOLUME = 0.225m x 5.0m x 220ln.m.
= 247.5 cu.m. = 248 cu.m.

MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3

WASHED SAND = 1/2 of crushed gravel ( 248 / 2 ) = 124 cu.m.

EQUIPMENT OPERATION = 85 bags/day
1 BAGGER MIXER = 2728bags divide by 85bags/day
= 32.09 days
= 33 days
ITEM SPL : RIPRAP & GROUTED RIPRAP

EST. QTY. = 12 cu.m.

LENGTH = 17.5 meter
WIDTH = 0.30/1.20 meter
DEPTH = 0.50/1.00 meter

VOLUME = 0.90m X 0.75m X 17.5m = 11.81 cu.m. = 12 cu.m.

As per inspection:

Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums

Manpower (Including Excavation) = 1.5 cu.m./day

No. of Days = 12cu.m. divide by 1.5 cu.m./day
= 8 days

(Technical Specification is based on DPWH handbook)

Prepared by: Check by:

ENGR. SHERWIN L. PILLEJERA ENGR. MANUEL D. DU, SR.

Engineer - III City Enigneer