Documente Academic
Documente Profesional
Documente Cultură
MARK-UPS TOTAL
ITEM ESTIMATED TOTAL MARK-UP
DESCRIPTION QUANTITY UNIT IN PERCENT TAX INDIRECT
NO. DIRECT COST
PROFIT OCM % VALUE COST
1 2 3 4 5 6 7 8 9 10 11
CONTRACT WORKS
a. CONTRACT WORKS
#REF!
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
II. CANALIZATION
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! cu.m #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! unit #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF!
#REF! #REF! #REF! #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
#REF! #REF! #REF! #REF! 8.00 7.00 15.00 #REF! #REF! #REF!
Page 1
APPROVED BUDGET FOR THE CONTRACT
BANGSIRIT CIS, BACARRA, ILOCOS NORTE
Project Name and Location
MARK-UPS TOTAL
ITEM ESTIMATED TOTAL MARK-UP
DESCRIPTION QUANTITY UNIT IN PERCENT TAX INDIRECT
NO. DIRECT COST
PROFIT OCM % VALUE COST
1 2 3 4 5 6 7 8 9 10 11
Page 2
ET FOR THE CONTRACT
ACARRA, ILOCOS NORTE
Name and Location
12 13
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Page 3
ET FOR THE CONTRACT
ACARRA, ILOCOS NORTE
Name and Location
12 13
#REF!
Page 4
APPROVED BUDGET FOR THE CONTRACT
PAPASUC CIS, BATAC, ILOCOS NORTE
Extension/ Expansion of Existing Irrigation System FUND / CY 2018
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
I. TEMPORARY WORKS
1. Mobilization & Demolization of Equipment l.s. 1.00 48,848.00 48,848.00 - - 2,442.40 2,442.40
2. Temporary Bunk House unit 1.00 69,315.00 69,315.00 - - 3,465.75 3,465.75
Sub-Total
II. DIVERSION WORKS
1. Care of Water cu.m #REF! 24,232.00 #REF! #REF! #REF! #REF! #REF!
2. Structure Excavation (mech.) cu.m #REF! 105.30 #REF! #REF! #REF! #REF! #REF!
3. Structure Excavation (manual) cu.m #REF! 142.50 #REF! #REF! #REF! #REF! #REF!
4. 211 kg/cm² Reinforced Concrete - others cu.m #REF! 10,653.86 #REF! #REF! #REF! #REF! #REF!
5. 211 kg/cm² Reinforced Concrete - Siphon/Flume cu.m #REF! 13,194.09 #REF! #REF! #REF! #REF! #REF!
6. Rubble Masonry with Class A Concrete Binder cu.m #REF! 3,788.31 #REF! #REF! #REF! #REF! #REF!
9. Construction Joint w/ 9" Plain Dimbell Type Waterstop l.m. #REF! 658.75 #REF! #REF! #REF! #REF! #REF!
10. Filter Drain cu.m. #REF! 552.06 #REF! #REF! #REF! #REF! #REF!
11. Fur./Install. of 4" dia. PVC Perforated Drain Pipe l.m. #REF! 351.11 #REF! #REF! #REF! #REF! #REF!
12. Fur./Install. of 2" dia. PVC Wheepholes l.m. #REF! 217.78 #REF! #REF! #REF! #REF! #REF!
13. Fur./Install. Of Filter Cloth sq.m. 75.00 62.73 4,704.75 564.57 376.38 282.29 1,223.24
14. Fab./Installation of CP 2 Sluicegate unit 1.00 170,655.76 170,655.76 20,478.69 13,652.46 10,239.35 44,370.50
15. Fab./Installation of Vertical Slide Steelgate unit 2.00 42,379.26 84,758.52 10,171.02 6,780.68 5,085.51 22,037.22
16. Fab./installation of 2" dia. GI Pipe Railings l.s. #REF! 43,430.00 #REF! #REF! #REF! #REF! #REF!
17. Structure Backfill (mech.) cu.m #REF! 152.00 #REF! #REF! #REF! #REF! #REF!
Sub-Total
Total for Contract Works
51,290.40 51,290.40
72,780.75 72,780.75
124,071.15
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
79.04 5,927.99
215,026.25 215,026.25
53,397.87 106,795.74
#REF! #REF!
#REF! #REF!
#REF!
#REF!
DANILO V. GOMEZ
Division Manager A
PAPASUK CIS - BATAC CITY page 1
Attachment "I"
TABLE FOR UNIT COST ESTIMATES(delivered @ jobsite)
Cost of Cement: Php 264.42 /bag
Cost of RSB: Php 55.57 /kg.
Cost of Sand: Php 446.54 /cu.m.
Cost of Coarse Sand: Php 466.54 /cu.m.
Cost of Fine Sand: Php 426.54 /cu.m.
Cost of Gravel: Php 511.24 /cu.m.
Cost of Boulder: Php 700.00 /cu.m.
Cost of Form Lumber: Php 60.00 /bd.ft.
Plywood 1/2" x4'x8' Php 850.00 /pc.
Cost of Tie Wire: Php 80.57 /kg.
Cost of Hardware: Php 85.57 /kg.
Cost of 4'x8' # 26 Plain GI Sheet Php 520.00 /pc.
Cost of Asphalt Php 350.00 /lit
TABLE FOR LABOR RATE BASED ON REGIONAL WAGE BOARD
Salary of Foreman: Php 450.00 /day
Salary of Mason/Plumber Php 350.00 /day
Salary of Carpenter: Php 350.00 /day
Salary of Welder: Php 350.00 /day
Salary of Steelman: Php 350.00 /day
Salary of H.E.Operator: Php 420.00 /day
Salary of Driver: Php 360.00 /day
Salary of L.E.Operator: Php 320.00 /day
Salary of Laborer: Php 240.00 /day
I. TEMPORARY WORKS
II. CANALIZATION
COMMON EXCAVATION (Mechanize)
A. Equipment to be used - Backhoe Hydraulic Crawler PC 60-7 (Capacity=0.36 cu.m.)
Capability = 14.40 cu.m./hr.
Rental = 1 x 1,212.00 = 1,212.00
Sub-Total P 1,212.00 / 14.40 = P 84.17
Sub-Total (Direct Cost) 84.17
8% Profit 6.73
10% OCM 8.42
5% VAT(OCM, Profit, EDC) 4.97
Total P 104.28
Unit Cost of 170 kg/sqcm. Class B Concrete w/o forms P 8,230.55 /cu.m.
vvvvvvvvvv
Unit Cost of Embankment Cost. & Compaction - (w/ plate compactor) P 164.48 /cu.m.
vvvvvvvvv
II. CANAL STRUCTURES
Care of Water
A Equipment to be used: 2-unit Water Pump diesel 4" diam. to operate 6.00 hrs/day and 26 days a month for 2 months
Capability 312.00 operational hrs.
Rental = 2.00 x 466.00 / 6.00 x 312.00 = 48,464.00
Sub-Total P 48,464.00 / 2 24,232.00
Sub-Total (Direct Cost) 24,232.00
8% Profit 1,938.56
10% OCM 2,423.20
5% VAT(OCM, Profit, EDC) 1,429.69
Total 30,023.45
Unit Cost of Concrete Demolition - Slab & Wall (manual) P 594.72 /cu.m.
vvvvvvvvvv
211 kg/sqcm. Reinforced Concrete - others
A. Materials:
Cement = 9.00 bags x 264.42 = 2,379.77
RSB = 45.00 kgs. x 55.57 = 2,500.56
Sand = 0.45 cu.m. x 446.54 = 200.94
Gravel = 0.90 cu.m. x 511.24 = 460.11
F. Lumber = 25.00 bd. ft. x 60.00 = 1,500.00
Plywood 1/2" x4'x8= 1.25 pcs. x 850.00 = 1,062.50
Tie Wire = 0.54 kgs. x 80.57 = 43.51
Hardware = 2.00 kls. x 85.57 = 171.14
Sub-Total P 8,318.53 = P 8,318.53
B. Labor:
For Cutting, Bending and Placing of RSB:(80KGS/DAY)
Capability = 80.00 kgs./d
Steelman = 1.00 x 350.00 = 350.00
Laborer = 1.00 x 240.00 = 240.00
Sub-Total P 590.00 x 45.00 / 80.00 = P 331.88
For Fabrication, Placing and Dismantling of Forms:
Capability = 3.50 cu.m./d
Carpenter = 2.00 x 350.00 = 700.00
Laborer = 4.00 x 240.00 = 960.00
Sub-Total P 1,660.00 / 3.50 = P 474.29
For Concreting and Curing:
Capability = 3.50 cu.m./d
Foreman = 1.00 x 450.00 = 450.00
Mason = 2.00 x 350.00 = 700.00
LE Operator = 1.00 x 320.00 = 320.00
Laborer = 8.00 x 240.00 = 1,920.00
Sub-Total P 3,390.00 / 3.50 = P 968.57
For Equipment Utilization
Used - 1 bagger conc. Mixer t=10 min./bag
Capability = 3.50 cu.m./d
Rental = 1.00 x 5.25 x 172.00 = 903.00
Used - 1 1" dia. Concrete Vibrator
Capability = 3.50 cu.m./d
Rental = 1.00 x 5.25 x 82.00 = 430.50
Sub-Total P 1,333.50 / 3.50 = P 381.00
Sub-Total (Direct Cost) 10,474.27
8% Profit 837.94
10% OCM 1,047.43
5% VAT(OCM, Profit, EDC) 617.98
Total 12,977.62
Unit Cost of Rubble Masonry w/ 211 kg/sqcm. Conc. Binder P 4,567.33 /cu.m.
vvvvvvvvvv
Construction Joints with 6" Plain Dumbell Type waterstop (per l.m.)
A. Materials:
6" waterstop dumble t 1.00 mtrs. x 500.00 = 500.00
Sub-Total P 500.00 = P 500.00
B. Labor:
Capability = 4.00 units/d
Mason = 1.00 x 350.00 = 350.00
Laborer = 1.00 x 240.00 = 240.00
` Sub-Total P 590.00 / 4.00 = P 147.50
Total (Direct Cost) 647.50
8% Profit 51.80
10% OCM 64.75
5% VAT(OCM, Profit, EDC) 38.20
Total Total 802.25
Unit Cost for Construction of Joints with 6" PlainDumbell Typewaterstop P 802.25 /mtr.
vvvvvvvvvv
GABION WORKS
Gabion Box (100x100x200)
A. Materials:
Gabion Box(200x100x100) 2,500.00 /b = P 2500/2.0 = 1,250.00 / cu.m
Cost Gabion box per cu.m.
Gabion Boxes = 1,250.00 / cu.m = P 1,250.00 / cu.m
Boulder = 700.00 / cu.m = P 700.00 / cu.m
= P 1,950.00 / cu.m
B. Labor
b1. Placing and laying of Boulders
Output = 4.00 cu.m/day
Foreman = 1.00 x 450.00 = P 450.00
Laborer = 4.00 x 240.00 = P 960.00
Sub-Total = P 1,410.00 / 4.00 = P 352.50 / cu.m.
b2. Laying/Wiring of Gabion Box
Output = 12.00 cu.m/day
Foreman = 1.00 x 450.00 = P 450.00
Laborer = 5.00 x 240.00 = P 1,200.00
Sub-Total = P 1,650.00 / 12.00 = P 137.50 / cu.m.
TOTAL = P 2,440.00 / cu.m.
8% Profit 195.20
10% OCM 244.00
5% VAT(OCM, Profit, EDC) 143.96
Total 3,023.16
UNIT COST OF GABION BOX = P 3,023.16 / cu.m.
vvvvvvvvv
Mattresses (300x200x30)
A. Materials:
Mattresses(300x200x 2,511.60 / box = P 2511.6/1.8 = 1,395.33 / cu.m
Mattresses = 1,395.33 / cu.m = P 1,395.33 / cu.m
Boulder = 700.00 / cu.m = P 700.00 / cu.m
= P 2,095.33 / cu.m
B. Labor
b1. Placing and laying of Boulders
Output = 4.00 cu.m/day
Foreman = 1.00 x 450.00 = 450.00
Laborer = 4.00 x 240.00 = 960.00
Sub-Total = 1,410.00 / 4.00 = P 352.50 / cu.m.
b2. Laying of Mattresses
Output = 12.00 cu.m/day
Foreman = 1.00 x 450.00 = 450.00
Laborer = 5.00 x 240.00 = 1,200.00
Sub-Total = 1,650.00 / 12.00 = P 137.50 / cu.m.
TOTAL = P 2,585.33 / cu.m.
8% Profit 206.83
10% OCM 258.53
5% VAT(OCM, Profit, EDC) 152.53
Total 3,203.23
UNIT COST OF MATTRESS (300X200X30) = P
3,203.23 / cu.m.
vvvvvvvvv
PROC./INSTN OF 6mm FILTER CLOTH (TS-60 Geotxtiles mechnical bonded continous filament nonwovens made from UV stabilized polypropylene)
A. Materials:
6mm Filter Cloth(4mx200m) 38,784.00 / roll
Cost per sq. m. = cost per roll/area per roll = 38,784/800 sq.m. 48.48 /sq.m = P 48.48 / sq.m.
B. Labor
Output = 40.00 sq.m/day
Laborer = 2.00 x 240.00 480.00
Sub-Total 480.00 / 40.00 = P 12.00 / sq.m.
TOTAL = P 60.48 / sq.m.
8% Profit 4.84
10% OCM 6.05
5% VAT(OCM, Profit, EDC) 3.57
Total 74.93
UNIT COST OF FILTER CLOTH = P 74.93 / sq.m.
vvvvvvvvv
Filter Drain
A. Materials:
Sand = 0.25 cu.m. x 446.54 = 111.63
Gravel = 0.75 cu.m. x 511.24 = 383.43
Sub-Total P 495.06 = P 495.06
DINGRAS RIS/DIVERSION DAM page 5
Unit Cost of Proc. & Install. of 5.0 cm. diam. PVC Pipe & Accessories P 263.63 /L.M.
vvvvvvvvvvvv
Proc.& Install. of 10.0 cm. diam. PVC Pipe & Accessories
A. Materials/pc:
PVC Pipe = 1.00 x 900.00 / 3.00 = 300.00
Sub-Total 300.00 = P 300.00
B. Labor: Install.
Capability 18.00 pc./day
Laborer = 2.00 x 240.00 = 480.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 830.00 / 18.00 = P 46.11
Sub-Total (Direct Cost) 346.11
8% Profit 27.69
10% OCM 34.61
5% VAT(OCM, Profit, EDC) 20.42
Total Total 428.83
Unit Cost of Proc. & Install. of 10.0 cm. diam. PVC Pipe & Accessories P 428.83 /L.M.
Proc.& Install. of 10.0 cm. diam. PVC Perforated Drain Pipe & Accessories
A. Materials/pc:
PVC Pipe = 1.00 x 900.00 / 3.00 = 300.00
Sub-Total 300.00 = P 300.00
B. Labor: Perforation
Capability 18.00 pc./day
Laborer = 2.00 x 240.00 = 480.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 830.00 / 18.00 = P 46.11
B. Labor: Install.
Capability 18.00 pc./day
Laborer = 2.00 x 240.00 = 480.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 830.00 / 18.00 = P 46.11
Sub-Total (Direct Cost) 392.22
8% Profit 31.38
10% OCM 39.22
5% VAT(OCM, Profit, EDC) 23.14
Total Total 485.96
Unit Cost of Proc. & Install. of 10.0 cm. diam. PVC Perforated Drain Pipe & Accessories P 485.96 /L.M.
vvvvvvvvvvvv
PASWEE BANATOC CIS-PAOAY page 6
Unit Cost of Proc.Fab & Install of 2" dia. GI Pipe Railings P 53,809.77 /l.s.
vvvvvvvvv
Structure Backfill w/ Compaction (manual)
A Backfill
Laborers
Capability = 3.00 cu.m./day
Laborers = 1.00 x 240.00 = 240.00
Sub-Total P 240.00 / 3.00 = P 80.00
B Compaction
Laborers
Capability = 5.00 cu.m./day
Laborers = 1.00 x 240.00 = 240.00
Sub-Total P 240.00 / 5.00 = P 48.00
Sub-Total (Direct Cost) 128.00
8% Profit 10.24
10% OCM 12.80
5% VAT(OCM, Profit, EDC) 7.55
Total P 158.59
I. FRAME ASSEMBLY
A. Materials
a. Vertical Frame 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 1.60 m 390.00 /m 1,248.00
b. Horizontal Frame 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.45 m 390.00 /m 351.00
c. Top Frame 1.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.45 m 775.75 /m 349.09
d. Vertical Stiffener 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.50 m 39.00 /m 39.00
e. Horizontal Stifferner 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.40 m 390.00 /m 312.00
f. Cover Plate 2.00 pc. 6 mm. x 42 mm. x 1.00 m 320.00 /m 640.00
g. Filler Bar 2.00 pc. 9 mm. x 32 mm. x 1.00 m 220.00 /m 440.00
h. Lifting Stem 1.00 pc. 29 mm. diam. x 1.30 m 600.00 /m 780.00
i. Steel Plate (MS) 1.00 pc. 6 mm. x 0.4 m x 0.50 m 2,960.00 /sq.m 592.00
j. Stem Bolt (Stainless) 1.00 pc. 12 mm. diam. x 63 mm. 78.00 /m 78.00
k. Anchor Bolts 10.00 pc. 12 mm. diam. x 100 mm. 75.00 /pc 750.00
Sub-total 5,579.09
Sub-total 12,000.00
I. FRAME ASSEMBLY
A. Materials
a. Vertical Frame 2.00 pc. 9 mm. x 75 mm. x 75 mm. x 2.20 m 775.75 /m 3,413.30
b. Horizontal Frame 2.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.90 m 775.75 /m 1,396.35
c. Top Frame 1.00 pc. 9 mm. x 100 mm. x 100 mm. x 0.90 m 957.75 /m 861.98
d. Vertical Stiffener 2.00 pc. 6 mm. x 75 mm. x 75 mm. x 0.70 m 452.00 /m 632.80
e. Horizontal Stifferner 2.00 pc. 6 mm. x 75 mm. x 75 mm. x 0.90 m 452.00 /m 813.60
f. Cover Plate 2.00 pc. 6 mm. x 63 mm. x 1.40 m 320.00 /m 896.00
g. Filler Bar 2.00 pc. 19 mm. x 32 mm. x 1.40 m 465.00 /m 1,302.00
h. Lifting Stem 1.00 pc. 38 mm. diam. x 2.20 m 990.00 /m 2,178.00
i. Steel Plate (MS) 1.00 pc. 6 mm. x 0.9 m x 0.70 m 2,960.00 /sq.m 1,864.80
j. Stem Hanger 1.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.10 m 775.75 /m 77.58
k. Stopper 3.00 pc. 19 mm. x 32 mm. x 0.10 m 465.00 /m 139.50
l. Stem Bolt (Stainless) 1.00 pc. 16 mm. diam. x 100 mm. 95.00 /m 95.00
m. Anchor Bolts 10.00 pc. 12 mm. diam. x 200 mm. 160.00 /pc 1,600.00
Sub-total 15,270.90
Duration: 90 Calendar Da
ESTIMATED DIRECT COST INDIRECT COST
ITEM
ACTIVITY UNIT QUANTITY
NO. UNIT COST TOTAL EDC OCM (10%) PROFIT (8%) VAT (5%) TOTAL
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
1. Fab./Installation of CP 2 Sluicegate unit 1.00 170,655.76 170,655.76 17,065.58 13,652.46 10,068.69 40,786.73
Sub-Total
Total for Contract Works
211,442.48 211,442.48
211,442.48
211,442.48
DANILO V. GOMEZ
Division Manager A
APPROVED BUDGET FOR THE CONTRACT
PAPASUC CIS, BATAC, ILOCOS NORTE
Extension/ Expansion of Existing Irrigation System FUND / CY 2018
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
I. TEMPORARY WORKS
1. Mobilization & Demolization of Equipment l.s. 1.00 48,848.00 48,848.00 - - 2,442.40 2,442.40
2. Temporary Bunk House unit 1.00 69,315.00 69,315.00 - - 3,465.75 3,465.75
Sub-Total
II. DIVERSION WORKS
1. Care of Water cu.m #REF! 24,232.00 #REF! #REF! #REF! #REF! #REF!
2. Structure Excavation (mech.) cu.m #REF! 105.30 #REF! #REF! #REF! #REF! #REF!
3. Structure Excavation (manual) cu.m #REF! 142.50 #REF! #REF! #REF! #REF! #REF!
4. 211 kg/cm² Reinforced Concrete - others cu.m #REF! 10,653.86 #REF! #REF! #REF! #REF! #REF!
5. 211 kg/cm² Reinforced Concrete - Siphon/Flume cu.m #REF! 13,194.09 #REF! #REF! #REF! #REF! #REF!
6. Rubble Masonry with Class A Concrete Binder cu.m #REF! 3,788.31 #REF! #REF! #REF! #REF! #REF!
9. Construction Joint w/ 9" Plain Dimbell Type Waterstop l.m. #REF! 658.75 #REF! #REF! #REF! #REF! #REF!
10. Filter Drain cu.m. #REF! 552.06 #REF! #REF! #REF! #REF! #REF!
11. Fur./Install. of 4" dia. PVC Perforated Drain Pipe l.m. #REF! 351.11 #REF! #REF! #REF! #REF! #REF!
12. Fur./Install. of 2" dia. PVC Wheepholes l.m. #REF! 217.78 #REF! #REF! #REF! #REF! #REF!
13. Fur./Install. Of Filter Cloth sq.m. 75.00 62.73 4,704.75 470.48 376.38 277.58 1,124.44
14. Fab./Installation of Vertical Slide Steelgate unit 2.00 42,379.26 84,758.52 8,475.85 6,780.68 5,000.75 20,257.29
15. Fab./installation of 2" dia. GI Pipe Railings l.s. #REF! 43,430.00 #REF! #REF! #REF! #REF! #REF!
16. Structure Backfill (mech.) cu.m #REF! 152.00 #REF! #REF! #REF! #REF! #REF!
Sub-Total
Total for Contract Works
DGET FOR THE CONTRACT
CIS, BATAC, ILOCOS NORTE
Existing Irrigation System FUND / CY 2018
51,290.40 51,290.40
72,780.75 72,780.75
124,071.15
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
77.72 5,829.19
52,507.90 105,015.81
#REF! #REF!
#REF! #REF!
#REF!
#REF!
APPROVED BUDGET FOR THE CONTRACT
PAPASUC CIS, BATAC, ILOCOS NORTE
Extension/ Expansion of Existing Irrigation System FUND / CY 2018
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
I. TEMPORARY WORKS
1. Mobilization & Demolization of Equipment l.s. 1.00 48,848.00 48,848.00 - - 2,442.40 2,442.40
2. Temporary Bunk House unit 1.00 69,315.00 69,315.00 - - 3,465.75 3,465.75
Sub-Total
II. DIVERSION WORKS
1. Care of Water cu.m #REF! 24,232.00 #REF! #REF! #REF! #REF! #REF!
2. Structure Excavation (mech.) cu.m #REF! 105.30 #REF! #REF! #REF! #REF! #REF!
3. Structure Excavation (manual) cu.m #REF! 142.50 #REF! #REF! #REF! #REF! #REF!
4. 211 kg/cm² Reinforced Concrete - others cu.m #REF! 10,653.86 #REF! #REF! #REF! #REF! #REF!
5. 211 kg/cm² Reinforced Concrete - Siphon/Flume cu.m #REF! 13,194.09 #REF! #REF! #REF! #REF! #REF!
6. Rubble Masonry with Class A Concrete Binder cu.m #REF! 3,788.31 #REF! #REF! #REF! #REF! #REF!
9. Construction Joint w/ 9" Plain Dimbell Type Waterstop l.m. #REF! 658.75 #REF! #REF! #REF! #REF! #REF!
10. Filter Drain cu.m. #REF! 552.06 #REF! #REF! #REF! #REF! #REF!
11. Fur./Install. of 4" dia. PVC Perforated Drain Pipe l.m. #REF! 351.11 #REF! #REF! #REF! #REF! #REF!
12. Fur./Install. of 2" dia. PVC Wheepholes l.m. #REF! 217.78 #REF! #REF! #REF! #REF! #REF!
13. Fur./Install. Of Filter Cloth sq.m. 75.00 62.73 4,704.75 470.48 376.38 277.58 1,124.44
14. Fab./Installation of CP 2 Sluicegate unit 1.00 170,655.76 170,655.76 17,065.58 13,652.46 10,068.69 40,786.73
15. Fab./Installation of Vertical Slide Steelgate unit 2.00 42,379.26 84,758.52 8,475.85 6,780.68 5,000.75 20,257.29
16. Fab./installation of 2" dia. GI Pipe Railings l.s. #REF! 43,430.00 #REF! #REF! #REF! #REF! #REF!
17. Structure Backfill (mech.) cu.m #REF! 152.00 #REF! #REF! #REF! #REF! #REF!
Sub-Total
Total for Contract Works
51,290.40 51,290.40
72,780.75 72,780.75
124,071.15
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
77.72 5,829.19
211,442.48 211,442.48
52,507.90 105,015.81
#REF! #REF!
#REF! #REF!
#REF!
#REF!
DANILO V. GOMEZ
Division Manager A
Republika ng Pilipinas
A. CAPITAL OUTLAY
2. LOAN PROCEEDS
DETAILED OVERALL BREAKDOWN OF COST (BY ACTIVITIES)
BINGAO SWIP (San Nicolas)
Attachment "B
OVERHEAD MATERIALS CONTRACT WORKS Procurement
Equipment Trainings/
ACTIVITY LABOR Office Civil Works Consulting ROW of Equipment
TEV Sundries Rental RSB Cement Fuel & Oil Spare Parts Others Actvities
Supplies Others Services & Vehicles
A. DIRECT COST
I. CIVIL WORKS
a. Contract Works 22,484,458.17
b. Force Account Works
4. PARCELLARY MAPPING/SURVEY - - - - - -
6. PROCUREMENT OF EQUIPMENT
& VEHICLES (for FAPs)
7. FILED SUPPORT SUPERVISION & M 263,250.00 20,250.00 20,250.00 40,500.00 20,250.00 40,500.00
8. CONSULTING SERVICES
10. CONTINGENCIES
TOTAL DIRECT COST 479,250.00 40,500.00 - 40,500.00 - - 67,500.00 27,000.00 60,750.00 - 22,484,458.17 - - 94,500.00 -
Prepared by:
32 of 118
DETAILED OVERALL BREAKDOWN OF COST (BY ACTIVITIES)
BINGAO SWIP (San Nicolas)
Attachment "B
OVERHEAD MATERIALS CONTRACT WORKS Procurement
Equipment Trainings/
ACTIVITY LABOR Office Civil Works Consulting ROW of Equipment
TEV Sundries Rental RSB Cement Fuel & Oil Spare Parts Others Actvities
Supplies Others Services & Vehicles
JOSELITO C. DE VERA
Engineer A
33 of 118
OWN OF COST (BY ACTIVITIES)
P (San Nicolas)
Attachment "B"
22,484,458.17
270,000.00
135,000.00
405,000.00
- - 23,294,458.17
34 of 118
MANPOWER REQUIREMENT, EQUIPMENT REQUIREMENT, & CASH REQUIREMENT
CY 2019 PROGRAM OF WORKS
BINGAO SWIP (San Nicolas)
F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O.
DIRECT COST
1. CIVIL WORKS
a. Contract Works 1,573,912.07 4,047,202.47 5,621,114.54 11,242,229.09
b. Force Account Works -
2. Institutional Development Program 18,900.00 48,600.00 67,500.00 135,000.00
3. Construction Survey 9,450.00 24,300.00 33,750.00 67,500.00
4. Parcellary Mapping/Survey
5. Right of Way Acquisition, Plant/
Property Damages
6. Procurement of Equipment and
Vehicles
7. Field Support Supervision & Monitoring 28,350.00 72,900.00 101,250.00 202,500.00
8. Consulting Services
9. TAXES (For Selected FAPs)
10. Contingencies
Prepared by:
JOSELITO C. DE VERA
Engineer A
NT REQUIREMENT, & CASH REQUIREMENT
GRAM OF WORKS
P (San Nicolas)
Attachment "C" 1 of 5
- - -
- - -
- - -
- - -
MANPOWER REQUIREMENT, EQUIPMENT REQUIREMENT, & CASH REQUIREMENT
CY 2019 PROGRAM OF WORKS
BINGAO SWIP (San Nicolas)
F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O.
DIRECT COST
1. CIVIL WORKS
a. Contract Works 5,621,114.54 4,047,202.47 1,573,912.07 11,242,229.09
b. Force Account Works -
2. Institutional Development Program 67,500.00 48,600.00 18,900.00 135,000.00
3. Construction Survey 33,750.00 24,300.00 9,450.00 67,500.00
4. Parcellary Mapping/Survey
5. Right of Way Acquisition, Plant/
Property Damages
6. Procurement of Equipment and
Vehicles
7. Field Support Supervision & Monitoring 101,250.00 72,900.00 28,350.00 202,500.00
8. Consulting Services
9. TAXES (For Selected FAPs)
10. Contingencies
Prepared by:
JOSELITO C. DE VERA
Engineer A
T REQUIREMENT, & CASH REQUIREMENT
RAM OF WORKS
P (San Nicolas)
Attachment "C" 2 of 5
- - -
- - -
- - -
- - -
MANPOWER REQUIREMENT, EQUIPMENT REQUIREMENT, & CASH REQUIREMENT
CY 2019 PROGRAM OF WORKS
BINGAO SWIP (San Nicolas)
F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O.
DIRECT COST
1. CIVIL WORKS
a. Contract Works -
b. Force Account Works -
2. Institutional Development Program
3. Construction Survey
4. Parcellary Mapping/Survey
5. Right of Way Acquisition, Plant/
Property Damages
6. Procurement of Equipment and
Vehicles
7. Field Support Supervision & Monitoring -
8. Consulting Services
9. TAXES (For Selected FAPs)
10. Contingencies
Prepared by:
JOSELITO C. DE VERA
Engineer A
NT REQUIREMENT, & CASH REQUIREMENT
GRAM OF WORKS
IP (San Nicolas)
Attachment "C" 3 of 5
- - -
- - -
- - -
- - -
MANPOWER REQUIREMENT, EQUIPMENT REQUIREMENT, & CASH REQUIREMENT
CY 2019 PROGRAM OF WORKS
BINGAO SWIP (San Nicolas)
F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O.
I. MANPOWER REQUIREMENT
Number of Personnel
1. Monthly Personnel
2. Daily Personnel
3. Contractual 12
II. EQUIPMENT REQUIREMENT Units
1 - backhoe, 2-dump truck, 1-stake truck, 1-mixer, 1-plate compactor, 1-concrete vibrator
(see attached list of equipment)
DIRECT COST
1. CIVIL WORKS
a. Contract Works - - - -
b. Force Account Works - - - - -
2. Institutional Development Program
3. Construction Survey
4. Parcellary Mapping/Survey
5. Right of Way Acquisition, Plant/
Property Damages
6. Procurement of Equipment and
Vehicles
7. Field Support Supervision & Monitoring - - - - -
8. Consulting Services
9. TAXES (For Selected FAPs)
10. Contingencies
Prepared by:
JOSELITO C. DE VERA
Engineer A
Attachment "C" 4 of 5
GRAND TOTAL
22,484,458.17 - - -
- - - -
270,000.00
135,000.00
405,000.00 - - -
23,294,458.17 - - -
MANPOWER REQUIREMENT, EQUIPMENT REQUIREMENT, & CASH REQUIREMENT
CY 2019 PROGRAM OF WORKS
BINGAO SWIP (San Nicolas)
CY 2017 (Previous Year) CY 2018 (Current Year) CY 2019 (Future Year) OVER
PARTICULAR DESCRIPTION PC LP PC LP PC LP Peso Counterp
F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O. C.O. F.O.
1. Monthly Personnel
2. Daily Personnel
3. Contractual 12
1 - backhoe, 2-dump truck, 1-stake truck, 1-mixer, 1-plate compactor, 1-concrete vibrator
(see attached list of equipment)
DIRECT COST
1. CIVIL WORKS
4. PARCELLARY MAPPING/SURVEY
VEHICLES
8. CONSULTING SERVICES
10. CONTINGENCIES
Prepared by:
JOSELITO C. DE VERA
Engineer A
NT REQUIREMENT, & CASH REQUIREMENT
RAM OF WORKS
P (San Nicolas)
Attachment "C" 5 of 5
- - -
- - -
- - -
CMD FORM Y-1a
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16)
A. DIRECT COST
1 CIVIL WORKS PROJECTED 4.00 15.00 31.00 50.00 69.00
a. TEMPORARY WORKS 124,071.15 0.53 ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
b. DIVERSIONWORKS - - ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
c. CANALIZATION 20,945,494.49 89.92 ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
d. CANAL STRUCTURES - - ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
e. DRAINAGE SYSTEM - ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
f. IRRIGATION FACILITIES 1,414,892.53 6.07 ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
2 INSTITUTIONAL DEVELOPMENT 270,000.00 1.16 ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
3 CONSTRUCTION SURVEY 135,000.00 0.58 ACTUAL
PROJECTED 4.00 15.00 31.00 50.00 69.00
4 FIELD SUPPORT SUPERVISION & MONITO 405,000.00 1.74 ACTUAL
B. INDIRECT COST PROJECTED 4.00 15.00 31.00 50.00 69.00
1 CONTINGENCY - - ACTUAL
PROJECTED
ACTUAL
PROJECTED - - - - - 4.00 15.00 31.00 50.00 69.00
CY 2019 PHYSICAL STATUS
23,294,458.17 100.00 ACTUAL - - - - - - - - - -
NEW AREA PROJECTED
(HA.) ACTUAL
AREA GENERATION
REHAB/RESTO AREA PROJECTED
(HA.) ACTUAL
Submitted by:
DANILO V. GOMEZ
Division Manager A, INIMO
CMD FORM Y-2a
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11) (12) (13) (14) (15) (16)
A. DIRECT COST
1 CIVIL WORKS PROJECTED 4.00 15.00 31.00 50.00 69.00
a. TEMPORARY WORKS 124,071.15 0.53 ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
b. DIVERSIONWORKS - - ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
c. CANALIZATION 20,945,494.49 89.92 ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
d. CANAL STRUCTURES - - ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
e. DRAINAGE SYSTEM - - ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
f. IRRIGATION FACILITIES 1,414,892.53 6.07 ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
2 INSTITUTIONAL DEVELOPMENT 270,000.00 1.16 ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
3 CONSTRUCTION SURVEY 135,000.00 0.58 ACTUAL
- PROJECTED 4.00 15.00 31.00 50.00 69.00
4 FIELD SUPPORT SUPERVISION & MONITO 405,000.00 1.74 ACTUAL
B. INDIRECT COST PROJECTED 4.00 15.00 31.00 50.00 69.00
1 CONTINGENCY - - ACTUAL
PROJECTED
- - ACTUAL
PROJECTED - - - - 4.00 15.00 31.00 50.00 69.00
TOTAL PROJECT COST
23,294,458.17 100.00 ACTUAL - - - - - - - - -
EXPENDITURES IN PROJECTED - - - - 0.93 3.49 7.22 11.65 16.07
CY 2019 FINANCIAL STATUS
MILLION PESOS ACTUAL
Submitted by:
DANILO V. GOMEZ
Division Manager A, INIMO
Attachment "F"
BINGAO SWIP (San Nicolas)
KEY INDICATOR
OVERALL
IRRIGATION FACITIES
a. Main Canal
Earth Canal km. -
Concrete Canal km. 0.40
Structures unit -
b. Lateral Canals
Earth Canal km. -
Concrete Canal km. -
Structures unit -
ON FARM FACILITIES
a. Main Farm Ditch km. -
b. Supplementary Farm Ditch km. -
c. Ditch Structures unit -
d. Turnout unit 3.00
e. Farm Drains unit -
PROJECT FACILITIES
1. Temporary Bunk House unit 1.00
2 unit -
JOSELITO C. DE VERA
Engineer A
BINGAO SWIP (San Nicolas)
Attachment "D"
ESTIMATED DIRECT COST INDIRECT COST TOTAL
ITEM
ACTIVITY UNIT QUANLITY
NO. UNIT COST TOTAL EDC OCM PROFIT VAT TOTAL UNIT COST PROJECT COST
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
I. TEMPORARY WORKS
1. Mobilization & Demolization of Equipment l.s. 1.00 48,848.00 48,848.00 - - 2,442.40 2,442.40 51,290.40 51,290.40
2. Temporary Bunk House unit 1.00 69,315.00 69,315.00 - - 3,465.75 3,465.75 72,780.75 72,780.75
Sub-Total 124,071.15
II. CANALIZATION
1. Common Excavation (Mech.) cu.m 1,778.72 84.17 149,708.80 22,456.32 14,970.88 9,356.80 46,784.00 110.47 196,492.80
2. 170 kg/sqcm. Reinforced Concrete w/ forms cu.m 967.68 9,231.72 8,933,360.10 1,340,004.02 893,336.01 558,335.01 2,791,675.03 12,116.63 11,725,035.14
3. 170 kg/sqcm. Reinforced Concrete w/o forms cu.m 687.77 6,778.58 4,662,104.89 699,315.73 466,210.49 291,381.56 1,456,907.78 8,896.89 6,119,012.67
5. Backfill with Compaction (mech.) - Haul Borrow cu.m 4,437.59 147.75 655,654.03 98,348.10 65,565.40 40,978.38 204,891.88 193.92 860,545.91
6. Construction of expansion joint lm. 2,598.16 599.52 1,557,644.17 233,646.63 155,764.42 97,352.76 486,763.80 786.87 2,044,407.98
Sub-Total 20,945,494.49
III. TERMINAL FACILITIES
1. Structure Excavation (Manual) cu.m 20.50 142.50 2,921.25 438.19 292.13 182.58 912.89 187.03 3,834.14
2. 211 kg/cm² Reinforced Concrete - others cu.m 19.35 10,653.86 206,146.33 30,921.95 20,614.63 12,884.15 64,420.73 13,983.20 270,567.06
3. Fab./Installation of Headgate Steelgate unit 13.00 42,379.26 550,930.38 82,639.56 55,093.04 34,433.15 172,165.74 55,622.78 723,096.12
4. Fab./Installation of Turn-out Steelgate unit 13.00 24,310.72 316,039.39 47,405.91 31,603.94 19,752.46 98,762.31 31,907.82 414,801.70
5. Structure Backfill (manual) cu.m 13.00 152.00 1,976.00 296.40 197.60 123.50 617.50 199.50 2,593.50
Sub-Total 1,414,892.53
Total for Contract Works 22,484,458.17
b. FORCE ACCOUNT WORKS
Total for Force Account Works -
BINGAO SWIP (San Nicolas)
Attachment "D"
ESTIMATED DIRECT COST INDIRECT COST TOTAL
ITEM
ACTIVITY UNIT QUANLITY
NO. UNIT COST TOTAL EDC OCM PROFIT VAT TOTAL UNIT COST PROJECT COST
2. Institutiona Devt. Program (Breakdown of activities) l.s. 1.00 270,000.00 270,000.00 270,000.00
3. Construction Survey (Lumpsum) (show details at UCD) l.s. 1.00 135,000.00 135,000.00 135,000.00
4. Parcellary Mapping/Suvey l.s.
5. RIGHT OF WAY ACQUISITION /DAMAGES
1. Land Acquisition
2. Plant Damages
3. Property Damages
6. PROCUREMENT OF EQUIPMENT & VEHICLES
(For FAPs only)
7. Field Support Supervision & Monitoring (FSSM) l.s. 1.00 405,000.00 405,000.00 405,000.00
8. CONSULTING SERVICES
9. TAXES (For selected FAPs only)
10. CONTINGENCIES
1. Physical Contingency
2. Financial Contingency
TOTAL DIRECT COST 23,294,458.17
B. INDIRECT COST
I. CONTINGENCY -
DANILO V. GOMEZ
JOSELITO C. DE VERA EDDIE G. DE LEON Division Manager A
Engineer A Chief, Engineering Section
PROPOSED CANAL LINING MAIN CANAL
BAGO CIS
Vintar, Ilocos Norte
VOLUME COMPUTATION
I. CANALIZATION
1. Sta. 0+020- 0+192 MC
b= 1.10 meters
D= 1.00 meters
L= 172.00 meters
JOSELITO C. DE VERA
Engineer A
VOLUME COMPUTATION
DANAO CIS
STATION ACUT (m2) AFILL (m2) VCUT (m3) VFILL (m3) HAUL (m3) REMARKS
0 + 20 0.0000 3.6700
0 + 40 0.0000 4.4500 0.00 81.20 81.20
0 + 60 0.0000 3.1900 0.00 76.40 76.40
0 + 80 0.0000 4.4600 0.00 76.50 76.50
0 + 100 0.0000 8.5700 0.00 130.30 130.30
0 + 120 0.0000 4.6300 0.00 132.00 132.00
0 + 140 0.1000 3.1200 1.00 77.50 76.50
0 + 160 0.1800 2.9000 2.80 60.20 57.40
0 + 180 0.1400 2.6500 3.20 55.50 52.30
0 + 192 0.2000 3.3460 2.04 35.98 33.94
9.04 725.58 716.54
0 + 202 0.2500 3.9260
0 + 220 0.3400 4.9700 5.31 80.06 74.75
0 + 240 0.4500 2.6800 7.90 76.50 68.60
0 + 260 0.3400 2.5700 7.90 52.50 44.60
0 + 280 0.2300 2.3000 5.70 48.70 43.00
0 + 300 0.0200 3.5400 2.50 58.40 55.90
0 + 320 0.3400 2.4200 3.60 59.60 56.00
0 + 340 0.2700 1.6800 6.10 41.00 34.90
0 + 360 0.1500 2.5400 4.20 42.20 38.00
0 + 380 0.0400 2.9500 1.90 54.90 53.00
0 + 400 0.0000 2.0200 0.40 49.70 49.30
0 + 420 0.0000 2.3500 0.00 43.70 43.70
0 + 440 0.0000 2.3400 0.00 46.90 46.90
0 + 460 0.0000 4.8700 0.00 72.10 72.10
0 + 480 0.0000 2.1000 0.00 69.70 69.70
0 + 500 0.0000 2.7700 0.00 48.70 48.70
0 + 520 0.0000 4.5300 0.00 73.00 73.00
0 + 540 0.0000 2.1600 0.00 66.90 66.90
0 + 560 0.1400 2.2100 1.40 43.70 42.30
0 + 580 0.0600 2.5900 2.00 48.00 46.00
0 + 600 0.0000 1.0500 0.60 36.40 35.80
0 + 620 0.0000 2.5000 0.00 35.50 35.50
0 + 640 0.0000 3.0100 0.00 55.10 55.10
0 + 660 0.0000 1.9500 0.00 49.60 49.60
0 + 680 0.0000 1.9100 0.00 38.60 38.60
0 + 700 0.0000 1.7600 0.00 36.70 36.70
0 + 720 0.0000 1.0500 0.00 28.10 28.10
0 + 740 0.0600 1.8700 0.60 29.20 28.60
0 + 760 0.0900 1.4600 1.50 33.30 31.80
0 + 780 0.1200 2.5700 2.10 40.30 38.20
0 + 800 0.2200 2.5400 3.40 51.10 47.70
0 + 820 0.1700 2.3400 3.90 48.80 44.90
0 + 840 0.0000 2.2600 1.70 46.00 44.30
0 + 860 0.8100 3.0900 8.10 53.50 45.40
0 + 880 0.4300 2.3500 12.40 54.40 42.00
0 + 900 0.5800 1.4200 10.10 37.70 27.60
0 + 920 0.9500 1.3800 15.30 28.00 12.70
0 + 940 0.7300 1.3900 16.80 27.70 10.90
0 + 960 0.5900 1.5900 13.20 29.80 16.60
0 + 980 0.1200 1.6400 7.10 32.30 25.20
0 + 1000 0.2900 1.7600 4.10 34.00 29.90
0 + 1020 0.0000 2.0400 2.90 38.00 35.10
0 + 1040 0.0000 2.1400 0.00 41.80 41.80
0 + 1060 0.0000 1.6900 0.00 38.30 38.30
0 + 1080 0.0400 1.9800 0.40 36.70 36.30
0 + 1100 0.0000 2.8600 0.40 48.40 48.00
0 + 1120 0.0000 2.9000 0.00 57.60 57.60
0 + 1140 0.0300 1.7100 0.30 46.10 45.80
0 + 1160 0.3200 1.3300 3.50 30.40 26.90
0 + 1180 0.2600 1.4000 5.80 27.30 21.50
0 + 1200 0.5600 0.8800 8.20 22.80 14.60
0 + 1220 0.7200 1.1500 12.80 20.30 7.50
0 + 1240 0.3600 1.1600 10.80 23.10 12.30
0 + 1260 0.3400 1.2500 7.00 24.10 17.10
0 + 1280 0.4800 1.3300 8.20 25.80 17.60
0 + 1300 0.4500 2.5700 9.30 39.00 29.70
0 + 1320 0.6500 2.3700 11.00 49.40 38.40
0 + 1340 0.0600 1.7100 7.10 40.80 33.70
0 + 1360 0.2400 2.0100 3.00 37.20 34.20
0 + 1380 0.6200 1.5800 8.60 35.90 27.30
0 + 1400 1.0100 3.1800 16.30 47.60 31.30
0 + 1420 0.7300 3.3000 17.40 64.80 47.40
0 + 1440 0.6000 3.2600 13.30 65.60 52.30
0 + 1460 0.7000 1.9100 13.00 51.70 38.70
0 + 1480 0.7700 1.4100 14.70 33.20 18.50
0 1500 0.6500 1.9700 14.20 33.80 19.60
0 + 1520 0.7600 1.9800 14.10 39.50 25.40
0 + 1540 0.6000 1.9100 13.60 38.90 25.30
0 + 1560 0.6100 1.6100 12.10 35.20 23.10
0 + 1580 0.5200 1.9000 11.30 35.10 23.80
0 + 1600 0.3600 1.7300 8.80 36.30 27.50
0 + 1620 0.4200 1.8500 7.80 35.80 28.00
0 + 1640 0.2800 1.8000 7.00 36.50 29.50
0 + 1660 0.8100 1.8500 10.90 36.50 25.60
0 + 1680 0.1300 2.1900 9.40 40.40 31.00
0 + 1700 0.0200 2.0000 1.50 41.90 40.40
0 + 1720 1.1500 1.4400 11.70 34.40 22.70
0 + 1740 1.3100 1.2500 24.60 26.90 2.30
0 + 1760 1.1900 1.2400 25.00 24.90 -0.10
0 + 1780 1.0800 1.5000 22.70 27.40 4.70
0 + 1800 0.9300 1.4700 20.10 29.70 9.60
0 + 1820 0.9900 1.2800 19.20 27.50 8.30
0 + 1840 0.7200 1.6400 17.10 29.20 12.10
0 + 1860 0.9000 1.2300 16.20 28.70 12.50
0 + 1880 1.1500 1.1700 20.50 24.00 3.50
0 + 1900 0.4600 4.8400 16.10 60.10 44.00
0 + 1920 1.0900 1.2000 15.50 60.40 44.90
0 + 1940 0.8100 1.3200 19.00 25.20 6.20
0 + 1960 0.5900 1.5300 14.00 28.50 14.50
0 + 1980 1.2600 1.1300 18.50 26.60 8.10
0 + 2000 0.8200 1.2600 20.80 23.90 3.10
0 + 2020 1.2200 1.1100 20.40 23.70 3.30
0 + 2040 1.0800 1.1500 23.00 22.60 -0.40
0 + 2060 0.5400 1.8600 16.20 30.10 13.90
0 + 2080 0.6600 1.5400 12.00 34.00 22.00
0 + 2100 0.7400 1.1800 14.00 27.20 13.20
0 + 2120 0.8300 1.1800 15.70 23.60 7.90
0 + 2140 0.9200 1.2900 17.50 24.70 7.20
0 + 2160 0.8200 1.2300 17.40 25.20 7.80
0 + 2180 0.5000 1.2700 13.20 25.00 11.80
0 + 2200 0.6000 1.7600 11.00 30.30 19.30
0 + 2220 0.5300 1.2200 11.30 29.80 18.50
0 + 2240 0.7600 1.1700 12.90 23.90 11.00
0 + 2260 0.7700 0.9300 15.30 21.00 5.70
0 + 2280 0.6100 1.6300 13.80 25.60 11.80
0 + 2300 0.6600 1.1800 12.70 28.10 15.40
0 + 2320 0.5700 1.3600 12.30 25.40 13.10
0 + 2340 0.2800 0.6300 8.50 19.90 11.40
0 + 2360 0.3000 1.0600 5.80 16.90 11.10
0 + 2380 0.4000 1.7600 7.00 28.20 21.20
0 + 2400 0.5100 1.4500 9.10 32.10 23.00
0 + 2420 0.3800 1.6500 8.90 31.00 22.10
0 + 2440 0.5300 1.2200 9.10 28.70 19.60
0 + 2460 0.5400 0.8800 10.70 21.00 10.30
0 + 2480 0.7200 0.8800 12.60 17.60 5.00
0 + 2500 0.5600 0.8700 12.80 17.50 4.70
0 + 2512 0.3620 1.1340 5.53 12.02 6.49
1044.24 4380.69 3336.45
0 + 2517 0.2800 1.2440
0 + 2520 0.2300 1.3100 7.90 21.80 13.90
0 + 2540 0.3700 0.9400 6.00 22.50 16.50
0 + 2560 0.8000 0.9700 11.70 19.10 7.40
0 + 2580 0.6900 1.1100 14.90 20.80 5.90
0 + 2600 0.4300 0.7400 11.20 18.50 7.30
0 + 2620 0.4600 0.5800 8.90 13.20 4.30
0 + 2640 0.5300 0.6900 9.90 12.70 2.80
0 + 2660 0.5200 0.7000 10.50 13.90 3.40
0 + 2680 0.3900 0.9000 9.10 16.00 6.90
0 + 2700 0.4200 0.9000 8.10 18.00 9.90
0 + 2720 0.4100 0.9500 8.30 18.50 10.20
0 + 2740 0.3200 0.7500 7.30 17.00 9.70
0 + 2760 0.3700 0.7900 6.90 15.40 8.50
0 + 2780 0.4600 0.7600 8.30 15.50 7.20
0 + 2800 0.4700 0.7200 9.30 14.80 5.50
0 + 2820 0.3800 1.1100 8.50 18.30 9.80
0 + 2840 0.3000 0.9900 6.80 21.00 14.20
0 + 2860 0.3500 0.9100 6.50 19.00 12.50
0 + 2880 0.2100 0.9100 5.60 18.20 12.60
0 + 2900 0.2300 1.3400 4.40 22.50 18.10
0 + 2920 0.3100 0.9400 5.40 22.80 17.40
0 + 2940 0.3200 0.9900 6.30 19.30 13.00
0 + 2960 0.3600 0.9600 6.80 19.50 12.70
0 + 2980 0.4600 0.8700 8.20 18.30 10.10
0 + 3000 0.3100 0.7000 7.70 15.70 8.00
0 + 3020 0.3700 0.8000 6.80 15.00 8.20
0 + 3040 0.4000 1.3100 7.70 21.10 13.40
0 + 3060 0.1800 0.9300 5.80 22.40 16.60
0 + 3080 0.5100 0.9400 6.90 18.70 11.80
0 + 3100 0.3500 1.0100 8.60 19.50 10.90
0 + 3120 0.4200 0.9100 7.70 19.20 11.50
0 + 3140 0.4100 0.7600 8.30 16.70 8.40
0 + 3160 0.5000 0.9000 9.10 16.60 7.50
0 + 3180 0.4900 1.0400 9.90 19.40 9.50
0 + 3200 0.4700 0.9500 9.60 19.90 10.30
0 + 3220 0.4900 0.9700 9.60 19.20 9.60
0 + 3240 0.4900 0.6300 9.80 16.00 6.20
0 + 3254 0.6510 0.6860 7.99 9.21 1.23
312.29 685.21 372.93
0 + 3258 0.6970 0.7020
0 + 3260 0.7200 0.7100 12.10 13.40 1.30
0 + 3280 0.9600 0.7000 16.80 14.10 -2.70
0 + 3300 0.8100 0.6100 17.70 13.10 -4.60
0 + 3320 0.5800 0.5600 13.90 11.70 -2.20
60.50 52.30 -8.20
DEMOLITION of MAIN CANAL
BINGAO SWIP
San Nicolas, Ilocos Norte
VOLUME COMPUTATION
I. CANAL DEMOLITION
1. Sta. 0+000 - 0+052 MC
b= 0.90 meters
D= 0.80 meters
L= 52.00 meters
b. Reinforced Concrete
Flooring = 0.10 x 1.10 x 52.00 = 5.72 cu m
Sidings = 52.00 0.10 x 0.80 x 2.00 = 8.32 cu m
b. Reinforced Concrete
Flooring = 0.10 x 1.10 x 120.00 = 13.20 cu m
Sidings = 120.00 0.10 x 0.80 x 2.00 = 19.20 cu m
3. Sta. 0+190 - 0+460 MC
b= 0.80 meters
D= 0.70 meters
L= 270.00 meters
b. Reinforced Concrete
Flooring = 0.10 x 1.00 x 270.00 = 27.00 cu m
Sidings = 270.00 0.10 x 0.70 x 2.00 = 37.80 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.90 x 40.00 = 3.60 cu m
Sidings = 40.00 0.10 x 0.50 x 2.00 = 4.00 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.80 x 80.00 = 6.40 cu m
Sidings = 80.00 0.10 x 0.50 x 2.00 = 8.00 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.90 x 160.00 = 14.40 cu m
Sidings = 160.00 0.10 x 0.60 x 2.00 = 19.20 cu m
LATERAL A
b. Reinforced Concrete
Flooring = 0.10 x 1.00 x 43.00 = 4.30 cu m
Sidings = 43.00 0.10 x 0.40 x 2.00 = 3.44 cu m
b. Reinforced Concrete
Flooring = 0.10 x 1.00 x 109.00 = 10.90 cu m
Sidings = 109.00 0.10 x 0.50 x 2.00 = 10.90 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.80 x 156.50 = 12.52 cu m
Sidings = 156.50 0.10 x 0.40 x 2.00 = 12.52 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.80 x 223.50 = 17.88 cu m
Sidings = 223.50 0.10 x 0.50 x 2.00 = 22.35 cu m
b. Reinforced Concrete
Flooring = 0.10 x 0.80 x 223.50 = 17.88 cu m
Sidings = 223.50 0.10 x 0.50 x 2.00 = 22.35 cu m
Prepared by:
JOSELITO C. DE VERA
Engineer A
Attachment G
CONTRACT WORKS
Bago CIS, Vintar, Ilocos Norte
Mob & Temporary
I. TEMPORARY WORKS Demob of
Equipment Bunk House
Station Common
Common 170 kg/sqcm.
Excavation Reinf. 170 kg/sqcm. Backfill w/ Backfill w/ Construction Construction
II. CANALIZATION Canal Excavation with Disposal
Concrete Reinf. Concrete Compaction - Compaction - of Expansion of contraction
From To (Mech.) w/o forms w/ forms Side Borrow Haul Borrow Joint joint
(Mech.)
Proposed Canal Lining MC 0+020 0+192 9.04 30.41 45.57 716.54 23.00 92.01
Proposed Canal Lining MC 0+202 2+512 1,044.24 438.44 673.13 3,336.45 338.83 1,355.31
Proposed Canal Lining MC 2+517 3+254 312.29 101.56 134.13 372.93 69.95 279.79
Proposed Canal Lining MC 3+258 3+320 60.50 8.20 7.74 9.67 5.08 20.33
Proposed Canal Lining LAT. A 0+000 0+050 30.13 22.48 6.58 3.90 3.36 13.46
Proposed Canal Lining LAT. A 0+050 0+144 32.43 10.68 8.90 11.68 7.68 30.72
Proposed Canal Lining LAT. A 0+148 0+300 51.35 16.40 15.05 15.05 11.69 46.75
Proposed Canal Lining LAT. A 0+300 0+656 87.48 59.60 35.50 35.50 27.57 110.27
Proposed Canal Lining LAT. A 0+659 0+864 70.52 54.89 20.42 20.42 15.86 63.43
Proposed Canal Lining LAT. A 0+866 1+080 80.74 38.40 21.40 21.40 16.62 66.47
21
VOLUME COMPUTATION
I. CANALIZATION
#REF!
PROPOSED CANAL LINING (MAIN CANAL)
BAGO DANAO CIS
Vintar, Ilocos Norte
Station ACUT (sq.m) AFILL (sq.m) VCUT (cu.m) VFILL (cu.m) Haul/Disposal
(cu.m)
Prepared by:
NELSON C. BATRINA
0 + 800 #REF! #REF!
0 + 820 0.000 0.000 #REF! #REF! #REF!
0 + 840 0.000 0.000 0 0.0000 0.000
0 + 850 #REF! #REF! #REF! #REF! #REF!
total #REF! #REF! #REF!
0 + 850 #REF! #REF!
0 + 860 0.000 0.000 #REF! #REF! #REF!
0 + 880 0.000 0.000 0 0 0
0 + 900 0.000 0.000 0 0 0
0 + 920 0.000 0.000 0 0 0
total #REF! #REF! #REF!
0 + 925 0.000 0.0000
940 0.000 0.0000 0 0 0.000
0 + 960 0.000 0.0000 0 0 0.000
0 + 980 0.000 0.0000 0 0 0.000
0 + 1,000 0.000 0.0000 0 0 0.000
total 0.000 0.000 0.000
1.2 2.52
1 2.52
1 2.52
1 2.52
1 2.52
0.9 2.52
0.9 2.52
+ -
b2 h b D/b' b1 B
3.5 0.80 2.00 2.4 2.82 1.36 3.5
3.5 0.80 2.00 2.5 2.82 1.36 3.5
3.5 0.85 2.00 2.5 2.82 1.36 3.5
0 2.82 1.36 3.5
3.5 1.00 2.40 2.7 2.52 1.06 3.5
0.8374
0.8374
0.8374
0.8374
0.8374
0.8374
0.8374
GANNT CHART
Name of Project: #REF!
Package No. : 1
Total Duration: 150 Calendar Days
Jan Feb Mar Apr May Jun Jul Aug Sep
ITEM Estimated No. of
ACTIVITY/ Name of Work Estimated Cost Percent Weight
NO. Quantity Days 1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 4th
4th wk
wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk wk
A. DIRECT COST
1. CIVIL WORKS
a. CONTRACT WORKS
#REF!
#REF! #REF! #REF! #REF! 7.00 #REF! #REF!
Actual
Physical Accomplishment
Projected/Commulative 0.00 #REF! #REF! ### ### #REF! #REF! ### ### ### #REF! ### ### #REF! #REF! #REF! ### ### ### #REF!
Actual
Projected ### #REF! #REF! ### ### #REF! #REF! ### ### ### #REF! ### ### #REF! #REF! #REF! ### ### ### #REF!
Financial Accomplishment (Php in Millions)
Actual
Prepared by:
JOSELITO C. DE VERA
Engineer A
Attachment "H"
CHART
1st 2nd 3rd 4th 1st 2nd 3rd 4th 1st 2nd 3rd 4th
wk wk wk wk wk wk wk wk wk wk wk wk
BINGAO SWIP page 1
Attachment "I"
TABLE FOR UNIT COST ESTIMATES(delivered @ jobsite)
Cost of Cement: Php 264.42 /bag
Cost of RSB: Php 55.57 /kg.
Cost of Sand: Php 446.54 /cu.m.
Cost of Coarse Sand: Php 466.54 /cu.m.
Cost of Fine Sand: Php 426.54 /cu.m.
Cost of Gravel: Php 511.24 /cu.m.
Cost of Boulder: Php 700.00 /cu.m.
Cost of Form Lumber: Php 60.00 /bd.ft.
Plywood 1/2" x4'x8' Php 850.00 /pc.
Cost of Tie Wire: Php 80.57 /kg.
Cost of 5" CHB Php 10.57 /pc
Cost of Hardware: Php 85.57 /kg.
Cost of 4'x8' # 26 Plain GI Sheet Php 520.00 /pc.
Cost of Asphalt Php 350.00 /lit
TABLE FOR LABOR RATE BASED ON REGIONAL WAGE BOARD
Salary of Foreman: Php 450.00 /day
Salary of Mason/Plumber Php 350.00 /day
Salary of Carpenter: Php 350.00 /day
Salary of Welder: Php 350.00 /day
Salary of Steelman: Php 350.00 /day
Salary of H.E.Operator: Php 420.00 /day
Salary of Driver: Php 360.00 /day
Salary of L.E.Operator: Php 320.00 /day
Salary of Laborer: Php 285.00 /day
I. TEMPORARY WORKS
II. CANALIZATION
COMMON EXCAVATION (Mechanize)
A. Equipment to be used - Backhoe Hydraulic Crawler PC 60-7 (Capacity=0.36 cu.m.)
Capability = 14.40 cu.m./hr.
Rental = 1 x 1,212.00 = 1,212.00
Sub-Total P 1,212.00 / 14.40 = P 84.17
Sub-Total (Direct Cost) 84.17
10% Profit 8.42
15% OCM 12.63
5% VAT(OCM, Profit, EDC) 5.26
Total P 110.47
Equpment Utilization:
Capacity 9.00 cu.m./trip
Rental = 1.00 x 1,205.00 x 0.46 = 550.86
Sub-Total 550.86 / 9.00 = P 61.21
Sub-Total (Direct Cost) 142.48
10% Profit 14.25
15% OCM 21.37
5% VAT(OCM, Profit, EDC) 8.90
Total Total P 187.00
Unit Cost of 170 kg/sqcm. Class B Concrete w/o forms P 8,896.89 /cu.m.
vvvvvvvvvv
Unit Cost of Backfill with Compaction - (w/ plate compactor) P 193.92 /cu.m.
vvvvvvvvv
B Equpment Utilization:
Capacity 9.00 cu.m./trip
Rental = 1.00 x 1,205.00 x 0.46 = 550.86
Sub-Total P 550.86 / 9.00 = P 61.21
4. Spreading:
A Equipment to be used - Bulldozer (180 HP) w/o Ripper D65E-12
Capacity = 130.00 cu.m./hr.
Rental = 1.00 x 3,427.00 = 3,427.00
Sub-Total P 3,427.00 / 130.00 = P 26.36
5. Compaction:
Equipment to be used - Plate Compactor (Capacity = 8 hp)
Capability = 3.00 cu.m./hr.
Rental = 1.00 x 158.25 = 158.25
Sub-Total P 158.25 / 3.00 = P 52.75
Sub-Total (Direct Cost) 169.72
10% Profit 16.97
15% OCM 25.46
5% VAT(OCM, Profit, EDC) 10.61
Total P 222.75
Unit Cost of Backfill with Compaction - Haul Borrow mech. P 222.75 /cu.m.
vvvvvvvvv
Unit Cost of Concrete Demolition - Slab & Wall (manual) P 748.13 /cu.m.
vvvvvvvvvv
211 kg/sqcm. Reinforced Concrete - others
A. Materials:
Cement = 9.00 bags x 264.42 = 2,379.77
RSB = 45.00 kgs. x 55.57 = 2,500.56
Sand = 0.45 cu.m. x 446.54 = 200.94
Gravel = 0.90 cu.m. x 511.24 = 460.11
F. Lumber = 25.00 bd. ft. x 60.00 = 1,500.00
Plywood 1/2" x4'x8= 1.25 pcs. x 850.00 = 1,062.50
Tie Wire = 0.54 kgs. x 80.57 = 43.51
Hardware = 2.00 kls. x 85.57 = 171.14
Sub-Total P 8,318.53 = P 8,318.53
B. Labor:
For Cutting, Bending and Placing of RSB:(80KGS/DAY)
Capability = 80.00 kgs./d
Steelman = 1.00 x 350.00 = 350.00
Laborer = 1.00 x 285.00 = 285.00
Sub-Total P 635.00 x 45.00 / 80.00 = P 357.19
For Fabrication, Placing and Dismantling of Forms:
Capability = 3.50 cu.m./d
Carpenter = 2.00 x 350.00 = 700.00
Laborer = 4.00 x 285.00 = 1,140.00
Sub-Total P 1,840.00 / 3.50 = P 525.71
For Concreting and Curing:
Capability = 3.50 cu.m./d
Foreman = 1.00 x 450.00 = 450.00
Mason = 2.00 x 350.00 = 700.00
LE Operator = 1.00 x 320.00 = 320.00
Laborer = 8.00 x 285.00 = 2,280.00
Sub-Total P 3,750.00 / 3.50 = P 1,071.43
For Equipment Utilization
Used - 1 bagger conc. Mixer t=10 min./bag
Capability = 3.50 cu.m./d
Rental = 1.00 x 5.25 x 172.00 = 903.00
Used - 1 1" dia. Concrete Vibrator
Capability = 3.50 cu.m./d
Rental = 1.00 x 5.25 x 82.00 = 430.50
Sub-Total P 1,333.50 / 3.50 = P 381.00
Sub-Total (Direct Cost) 10,653.86
10% Profit 1,065.39
15% OCM 1,598.08
5% VAT(OCM, Profit, EDC) 665.87
Total 13,983.20
Unit Cost of Rubble Masonry w/ 211 kg/sqcm. Conc. Binder P 4,972.15 /cu.m.
vvvvvvvvvv
Construction Joints with 6" Plain Dumbell Type waterstop (per l.m.)
A. Materials:
6" waterstop dumble t 1.00 mtrs. x 500.00 = 500.00
Sub-Total P 500.00 = P 500.00
B. Labor:
Capability = 4.00 units/d
Mason = 1.00 x 350.00 = 350.00
Laborer = 1.00 x 285.00 = 285.00
` Sub-Total P 635.00 / 4.00 = P 158.75
Total (Direct Cost) 658.75
10% Profit 65.88
15% OCM 98.81
5% VAT(OCM, Profit, EDC) 41.17
Total Total 864.61
Unit Cost for Construction of Joints with 6" PlainDumbell Typewaterstop P 864.61 /mtr.
vvvvvvvvvv
GABION WORKS
Gabion Box (100x100x200)
A. Materials:
Gabion Box(200x100x100) 2,500.00 /b = P 2500/2.0 = 1,250.00 / cu.m
Cost Gabion box per cu.m.
Gabion Boxes = 1,250.00 / cu.m = P 1,250.00 / cu.m
Boulder = 700.00 / cu.m = P 700.00 / cu.m
= P 1,950.00 / cu.m
B. Labor
b1. Placing and laying of Boulders
Output = 4.00 cu.m/day
Foreman = 1.00 x 450.00 = P 450.00
Laborer = 4.00 x 285.00 = P 1,140.00
Sub-Total = P 1,590.00 / 4.00 = P 397.50 / cu.m.
b2. Laying/Wiring of Gabion Box
Output = 12.00 cu.m/day
Foreman = 1.00 x 450.00 = P 450.00
Laborer = 5.00 x 285.00 = P 1,425.00
Sub-Total = P 1,875.00 / 12.00 = P 156.25 / cu.m.
TOTAL = P 2,503.75 / cu.m.
10% Profit 250.38
15% OCM 375.56
5% VAT(OCM, Profit, EDC) 156.48
Total 3,286.17
UNIT COST OF GABION BOX = P 3,286.17 / cu.m.
vvvvvvvvv
Mattresses (300x200x30)
A. Materials:
Mattresses(300x200x 2,511.60 / box = P 2511.6/1.8 = 1,395.33 / cu.m
Mattresses = 1,395.33 / cu.m = P 1,395.33 / cu.m
Boulder = 700.00 / cu.m = P 700.00 / cu.m
= P 2,095.33 / cu.m
B. Labor
b1. Placing and laying of Boulders
Output = 4.00 cu.m/day
Foreman = 1.00 x 450.00 = 450.00
Laborer = 4.00 x 285.00 = 1,140.00
Sub-Total = 1,590.00 / 4.00 = P 397.50 / cu.m.
b2. Laying of Mattresses
Output = 12.00 cu.m/day
Foreman = 1.00 x 450.00 = 450.00
Laborer = 5.00 x 285.00 = 1,425.00
Sub-Total = 1,875.00 / 12.00 = P 156.25 / cu.m.
TOTAL = P 2,649.08 / cu.m.
10% Profit 264.91
15% OCM 397.36
5% VAT(OCM, Profit, EDC) 165.57
Total 3,476.92
UNIT COST OF MATTRESS (300X200X30) = P 3,476.92 / cu.m.
vvvvvvvvv
PROC./INSTN OF 6mm FILTER CLOTH (TS-60 Geotxtiles mechnical bonded continous filament nonwovens made from UV stabilized polypropylene)
A. Materials:
6mm Filter Cloth(4mx200m) 38,784.00 / roll
Cost per sq. m. = cost per roll/area per roll = 38,784/800 sq.m. 48.48 /sq.m = P 48.48 / sq.m.
B. Labor
Output = 40.00 sq.m/day
Laborer = 2.00 x 285.00 570.00
Sub-Total 570.00 / 40.00 = P 14.25 / sq.m.
TOTAL = P 62.73 / sq.m.
10% Profit 6.27
15% OCM 9.41
5% VAT(OCM, Profit, EDC) 3.92
Total 82.33
UNIT COST OF FILTER CLOTH = P 82.33 / sq.m.
vvvvvvvvv
Filter Drain
A. Materials:
Sand = 0.25 cu.m. x 446.54 = 111.63
Gravel = 0.75 cu.m. x 511.24 = 383.43
Sub-Total P 495.06 = P 495.06
DINGRAS RIS/DIVERSION DAM page 5
Unit Cost of Proc. & Install. of 5.0 cm. diam. PVC Pipe & Accessories P 285.83 /L.M.
vvvvvvvvvvvv
Proc.& Install. of 10.0 cm. diam. PVC Pipe & Accessories
A. Materials/pc:
PVC Pipe = 1.00 x 900.00 / 3.00 = 300.00
Sub-Total 300.00 = P 300.00
B. Labor: Install.
Capability 18.00 pc./day
Laborer = 2.00 x 285.00 = 570.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 920.00 / 18.00 = P 51.11
Sub-Total (Direct Cost) 351.11
10% Profit 35.11
15% OCM 52.67
5% VAT(OCM, Profit, EDC) 21.94
Total Total 460.83
Unit Cost of Proc. & Install. of 10.0 cm. diam. PVC Pipe & Accessories P 460.83 /L.M.
Proc.& Install. of 10.0 cm. diam. PVC Perforated Drain Pipe & Accessories
A. Materials/pc:
PVC Pipe = 1.00 x 900.00 / 3.00 = 300.00
Sub-Total 300.00 = P 300.00
B. Labor: Perforation
Capability 18.00 pc./day
Laborer = 2.00 x 285.00 = 570.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 920.00 / 18.00 = P 51.11
B. Labor: Install.
Capability 18.00 pc./day
Laborer = 2.00 x 285.00 = 570.00
Plumber = 1.00 x 350.00 = 350.00
Sub-Total P 920.00 / 18.00 = P 51.11
Sub-Total (Direct Cost) 402.22
10% Profit 40.22
15% OCM 60.33
5% VAT(OCM, Profit, EDC) 25.14
Total Total 527.92
Unit Cost of Proc. & Install. of 10.0 cm. diam. PVC Perforated Drain Pipe & Accessories P 527.92 /L.M.
vvvvvvvvvvvv
PASWEE BANATOC CIS-PAOAY page 6
Unit Cost of Proc.Fab & Install of 2" dia. GI Pipe Railings P 57,001.88 /l.s.
vvvvvvvvv
Structure Backfill w/ Compaction (manual)
A Backfill
Laborers
Capability = 3.00 cu.m./day
Laborers = 1.00 x 285.00 = 285.00
Sub-Total P 285.00 / 3.00 = P 95.00
B Compaction
Laborers
Capability = 5.00 cu.m./day
Laborers = 1.00 x 285.00 = 285.00
Sub-Total P 285.00 / 5.00 = P 57.00
Sub-Total (Direct Cost) 152.00
10% Profit 15.20
15% OCM 22.80
5% VAT(OCM, Profit, EDC) 9.50
Total P 199.50
I. FRAME ASSEMBLY
A. Materials
a. Vertical Frame 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 1.60 m 390.00 /m 1,248.00
b. Horizontal Frame 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.45 m 390.00 /m 351.00
c. Top Frame 1.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.45 m 775.75 /m 349.09
d. Vertical Stiffener 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.50 m 39.00 /m 39.00
e. Horizontal Stifferner 2.00 pc. 6 mm. x 50 mm. x 50 mm. x 0.40 m 390.00 /m 312.00
f. Cover Plate 2.00 pc. 6 mm. x 42 mm. x 1.00 m 320.00 /m 640.00
g. Filler Bar 2.00 pc. 9 mm. x 32 mm. x 1.00 m 220.00 /m 440.00
h. Lifting Stem 1.00 pc. 29 mm. diam. x 1.30 m 600.00 /m 780.00
i. Steel Plate (MS) 1.00 pc. 6 mm. x 0.4 m x 0.50 m 2,960.00 /sq.m 592.00
j. Stem Bolt (Stainless) 1.00 pc. 12 mm. diam. x 63 mm. 78.00 /m 78.00
k. Anchor Bolts 10.00 pc. 12 mm. diam. x 100 mm. 75.00 /pc 750.00
Sub-total 5,579.09
Sub-total 12,000.00
I. FRAME ASSEMBLY
A. Materials
a. Vertical Frame 2.00 pc. 9 mm. x 75 mm. x 75 mm. x 2.20 m 775.75 /m 3,413.30
b. Horizontal Frame 2.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.90 m 775.75 /m 1,396.35
c. Top Frame 1.00 pc. 9 mm. x 100 mm. x 100 mm. x 0.90 m 957.75 /m 861.98
d. Vertical Stiffener 2.00 pc. 6 mm. x 75 mm. x 75 mm. x 0.70 m 452.00 /m 632.80
e. Horizontal Stifferner 2.00 pc. 6 mm. x 75 mm. x 75 mm. x 0.90 m 452.00 /m 813.60
f. Cover Plate 2.00 pc. 6 mm. x 63 mm. x 1.40 m 320.00 /m 896.00
g. Filler Bar 2.00 pc. 19 mm. x 32 mm. x 1.40 m 465.00 /m 1,302.00
h. Lifting Stem 1.00 pc. 38 mm. diam. x 2.20 m 990.00 /m 2,178.00
i. Steel Plate (MS) 1.00 pc. 6 mm. x 0.9 m x 0.70 m 2,960.00 /sq.m 1,864.80
j. Stem Hanger 1.00 pc. 9 mm. x 75 mm. x 75 mm. x 0.10 m 775.75 /m 77.58
k. Stopper 3.00 pc. 19 mm. x 32 mm. x 0.10 m 465.00 /m 139.50
l. Stem Bolt (Stainless) 1.00 pc. 16 mm. diam. x 100 mm. 95.00 /m 95.00
m. Anchor Bolts 10.00 pc. 12 mm. diam. x 200 mm. 160.00 /pc 1,600.00
Sub-total 15,270.90
CYCLE TIME
LABOR COST:
Laborers: 5.00 x 240.00 P/day 2.88 hrs./trip = P 2.16 /bag
8.00 hrs./day x 200.00 bags/trip
LABOR COST = P 2.16 /bag
EQUIPMENT UTILIZATION:
Rental: 851.00 x 2.88 hrs./trip = P 12.26 /bag
200.00 bags/trip
EQUIPMENT UTILIZATION COST = P 12.26 /bag
CYCLE TIME
Unloaded: 25.00 Kms. (Distance from jobsite) = 0.71 hrs.
35.00 KPH (Rate of Heavy Equipment)
Loaded: 25.00 Kms. (Distance from jobsite) = 0.83 hrs.
30.00 KPH (Rate of Heavy Equipment)
Loading: 6,000 kgs./trip = 1.00 hrs.
6,000 kgs. (Cap. of 5 laborers)
Unloading: 6,000 kgs./trip = 0.86 hrs.
7,000 kgs. (Cap. of 5 laborers)
TOTAL TIME/TRIP = 3.40 hrs.
LABOR COST:
Laborers: 5.00 x 240.00 P/day 3.40 hrs./trip = P 0.09 /kg.
8.00 hrs./day x 6,000 kgs./trip
LABOR COST = P 0.09 /kg.
EQUIPMENT UTILIZATION:
Rental: 851.00 x 3.40 hrs./trip = P 0.48 /kg.
6,000 kgs./trip
EQUIPMENT UTILIZATION COST = P 0.48 /kg.
CYCLE TIME
D. LOADING:
Use 2.29 cu.m. Wheel Loader WA320 - 1 , Prod. 110.00 cu.m./hr.
Rental Rate = P 1,617.00 /hr.
Rental = P 1,617.00 / 110.00 = P 14.70
Sub-Total = P 14.70
E. HAULING:
Rental: 1,205.00 x 1.88 hrs./trip = P 251.84
9.00 cu.m./trip
CYCLE TIME
A. STOCKPILING:
Use 2.29 cu.m. Wheel Loader WA320 - 1 , Prod. = 110.00 cu.m./hr.
Rental Rate = P 1,617.00 /hr.
Rental = P 1,617.00 / 110.00 = P 14.70
Sub-Total = P 14.70
B. LOADING:
Use 2.29 cu.m. Wheel Loader WA320 - 1 , Prod. = 110.00 cu.m./hr.
Rental Rate = P 1,617.00 /hr.
Rental = P 1,617.00 / 110.00 = P 14.70
Sub-Total = P 14.70
E. HAULING:
Rental: 1,205.00 x 1.88 hrs./trip = P 251.84
9.00 cu.m./trip
B. LOADING:
Use 2.29 cu.m. Wheel Loader WA320 - 1 , Prod. = 75.00 cu.m./hr.
Rental Rate = P 1,617.00 /hr.
Rental = P 1,617.00 / 75.00 = P 21.56
Sub-Total = P 21.56
C. HAULING:
Rental: 1,205.00 x 1.35 hrs./trip = P 180.11
9.00 cu.m./trip
2. LABOR (Cross-section))
PERSONNEL NO. OF TOTAL TOTAL TOTAL
WAGES TOTAL
INVOLVED DAYS TEV WAGES ALLOWANCES
1-Eng'g. Asst. A 1.00 724.91 724.91 326.02 1,050.93
TOTAL 724.91 724.91 326.02 1,050.93
2. EQUIPMENT UTILIZATION :
Equipment Used : Jeep
Distance from PIO to jobsite (round trip) 50.00 kilometers
SUMMARY :
a. Labor...... = 7,467.18
b. Office Supplies....... = 373.36
I. TEMPORARY WORKS