ESTIMATED COST OF SURVEY AND MAPPING

JANIPAAN 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 18.94 22.73 1,118.34

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
NO. OF DAYS
PERSONNEL SALARY GRADE LABOR TEV TOTAL
WORKED SUNDRIES
'(P320 per day)
1 Geodetic 14 8.00 13,471.23 1,325.91 2,560.00 17,357.00
1 Instrument Man 10 8.00 9,580.54 1,067.66 2,560.00 13,208.00
2 Survey Aide 3 8.00 12,982.30 1,725.20 5,120.00 19,828.00
5 Laborer 1 8.00 29,264.81 4,101.21 12,800.00 46,166.00
1 Driver Mechanic B 7 8.00 7,984.97 961.76 2,560.00 11,507.00
2 Asst. Engr. A 10 8.00 19,161.08 2,135.32 21,296.00 for plotting & computation
TOTAL 48.00 92,444.92 11,317.06 25,600.00 129,362.00

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 = 43.00 has
Average rate of one team 20.00 has/day
Number of days to complete the activity alone
43.00 has = 2.15 days
20.00 has/day
TOPOGRAPHIC SURVEY (DAMSITE AREA)
Potential Area = 15.00 has
Average rate of one team 15.00 has/day
Number of days to complete the activity alone
15.00 has = 1.00 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= 1.80 km.
Average rate of one team 1.50 km./day
Number of days to complete the activity alone
1.80 km. = 1.20 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 = 7.53 days
say 8.00 days
TEV per day = 320.00 per day
No. of days to complete the activity = 8.00
B. EQUIPMENT UTILIZATION
Equipment to be used: Pick-up
Distance from IMO to Project Site by vehucle (round trip) 104.00 kms.
a. Fuel Cost = Fuel Consumption = 11.00 liters from Iloilo City to Job Site
Fuel Cost = 60.00 P/liter
Cost = 660.00
b. Depreciation Cost = 12.60 P/km x 104.00 km = 1,310.40
(60% of Rental Rate)
c. Spare Parts = 8.40 P/km x 104.00 km = 873.60
(40% of Rental Rate)
cost/day = 2,844.00
8.00 days
Number of days to complete the activity: Total Cost = 22,752.00
C. OFFICE SUPPLIES
lumpsum = 19,404.00
SUMMARY
10% Contingency 5% Supervision Total
Labor = 129,362.00 12,936.00 6,468.00 148,766.00
Equipment Utilization = 22,752.00 2,275.00 1,138.00 26,165.00
Office supplies = 19,404.00 1,940.00 970.00 22,314.00
Php 197,245.00

Total Cost for Surveys and Mapping ------------------- 197,245.00

 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 - 674.86 per day 84.36 per hr. 480.00 per day 60.00 per hr.
OPERATOR
DRIVER/MECHANIC - 715.36 per day 89.42 per hr. 500.00 per day 62.50 per hr.

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

Average Hauled Distance : 26.00
Source : JANIUAY, ILOILO
Base Cost
GRAVEL P 1,300.00 / cu.m.
SAND P 1,200.00 / cu.m.
BOULDER P 3,000.00 / cu.m.
EARTH FILL P 400.00 / cu.m.
Fuel Cost P / 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 & 1.00 x /li x 8.50 li/hr. / 80.00 cu.m./hr = - / cu.m.
Rental = - / hr / 80.00 cu.m. / hr. = 0.00 / cu.m.
LOADING EQUIP'T. COST = - / cu.m.
B. HAULING MECHANIZED
Utilized 6.00 cu.m. dumptruck (Japan and other Makes All Models 6.00 cu.m. 220 HP)
Capacity of dumptruck 6.00 cu.m. / trip
Equipment Rental P 1,017.00 / hr.
Loading, Spot & Maneuver = 12.00 min/trip
CYCLE TIME
With load 26.00 km./trip x 60.00 min/hr / 30.00 km/hr = 52.00 min/trip
Without load 26.00 km./trip x 60.00 min/hr / 35.00 km/hr = 44.57 min/trip
Loading Spot & Maneuver, Unloading & Delay 12.00 min/trip
EQUIPMENT UTILIZATION COST CYCLE TIME 108.57 min/trip
1.81 hr./trip
LABOR COST
Driver @ / day x 1.81 hr/trip / ( 6.00 cu.m. / trip x 8.00 hrs./day )
= - / cu.m.
Laborer @ 350.00 / day x 1.81 hr/trip / ( 6.00 cu.m. / trip x 8.00 hrs./day )
= 13.00 / cu.m.

HAULING LABOR COST = 13.00 / cu.m.

EQUIPMENT COST
Rental = 1,017.00 / hr x 1.81 hr./trip / 6.00 cu.m. / trip = 307.00 / cu.m.
Fuel & 1.00 x - / li x 1.81 hr/trip x 15.00 li / hr / 6.00 cu.m. / trip
= - / cu.m.
HAULING EQUIP'T. COST = 307.00 / cu.m.
C. MANUAL HAULING( Average Distance of 0-300 m from Stockpile to jobsite )
Capacity 0.03 cu.m./trip
Hauling Cost = 350.00 / day 1.00 = 875.00 / cu.m.
14.00 trips/day x 0.03 cu.m./trip
GRAVEL SAND BOULDER EARTH FILL
BASE COST = 1,300.00 1,200.00 3,000.00 400.00 / cu.m.
LABOR COST = 888.00 888.00 888.00 888.00 / cu.m.
RENTAL COST = 307.00 307.00 307.00 307.00 / cu.m.
FUEL COST = - - - - / cu.m.
TOTAL UNIT COST = 2,495.00 2,395.00 4,195.00 1,595.00 / cu.m.
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Cement JANIPAAN CIP

Construction Materials Name of project
Stake Truck ( 6-7 tons ) 150.00 bags
Hauling Equipment Capacity of Equipment (cu.m., bags, etc.)
280.00 / bag - Unit cost of construction material from source
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 51.43 min/trip
2.06 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 = 3.06 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 3.06 hr/trip 8 hrs/day / 150.00 capacity
= - / bag
Laborer 5 x 350.00 rate per day x 3.06 hr/trip 8 hrs/day / 150.00 capacity
= 4.46 / bag
= 4.46 / bag
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite 1.00 = 25.00 / bag
1.00 bag/trip
TOTAL LABOR COS = 29.46 / bag
EQUIPMENT UTILIZATION COST
Fuel &
Oil: = = 1 x 15.00 li/hr x 2.06 hr/trip x - cost/li / 150.00 capacity
= - / bag
Rental = 936.00 rate/hr x 3.06 hr/trip 150.00 capacity = 19.08 / bag

TOTAL EQUIPMENT UTILIZATION COST = 19.08 / bag

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

SUMMARY

Base Cost = 280.00 / bag cost per unit

Labor Cost = 29.46 / bag cost per unit
Rental Cost = 19.08 / bag cost per unit
Fuel cost = - / bag cost per unit
TOTAL UNIT COST = 328.53 / bag cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

RSB JANIPAAN CIP

Construction Materials Name of project
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
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 51.43 min/trip
2.06 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 = 3.91 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 3.91 hr/trip / 8 hrs/day / 6,000.00 capacity
= - / kg
Laborer 5 x 350.00 rate per day x 3.91 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.14 / kg
= 0.14 / kg
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite) x 1.00 = 1.00 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.14 / kg
EQUIPMENT UTILIZATION COST
Fuel & cost/li
= 1 x 15.00 li/hr x 2.06 hr/trip x - 6,000.00 capacity
Oil: = /
= - / kg
Rental = 304.23 rate/hr x 3.91 hr/trip / 6,000.00 capacity = 0.20 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.20 / kg

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

SUMMARY

Base Cost = 45.00 /kg cost per unit

Labor Cost = 1.14 /kg cost per unit
Rental Cost = 0.20 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 46.34 /kg cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Form lumber JANIPAAN CIP

Construction Materials Name of project
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
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 51.43 min/trip
2.06 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 = 4.06 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 4.06 hr/trip / 8 hrs/day / 4,000.00 capacity
= - / bd.ft
Laborer 5 x 350.00 rate per day x 4.06 hr/trip / 8 hrs/day / 4,000.00 capacity
= 0.22 / bd.ft
= 0.22 / bd.ft
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite) x 1.00 = 1.00 / bd.ft
35.00 bd.ft./trip
TOTAL LABOR COST = 1.22 / bd.ft
EQUIPMENT UTILIZATION COST
Fuel & cost/li
= 1 x 15.00 li/hr x 2.06 hr/trip x - 4,000.00 capacity
Oil: = /
= - / bd.ft
Rental = 936.00 rate/hr x 4.06 hr/trip / 4,000.00 capacity = 0.95 / bd.ft

TOTAL EQUIPMENT UTILIZATION COST = 0.95 / bd.ft

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

SUMMARY

Base Cost = 40.00 / bd.ft cost per unit

Labor Cost = 1.22 / bd.ft cost per unit
Rental Cost = 0.95 / bd.ft cost per unit
Fuel cost = - / bd.ft cost per unit
TOTAL UNIT COST = 42.17 / bd.ft cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

½" x 4" x 8' Plywood JANIPAAN CIP

Construction Materials Name of project
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
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr 35.00 km/hr = 51.43 min/trip
2.06 hr/trip
Manual capability of 5 laborers (CLBB) 250.00 loading
Loading 250.00 cap. of equip x 60.00 min/hr 250.00 (CLBB) = 60.00 min/trip
Unloading 250.00 cap. of equip x 60.00 min/hr 250.00 (CLBB) = 60.00 min/trip
2.00 hr/trip
TOTAL CYCLE TIME = 4.06 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 4.06 hr/trip 8 hrs/day / 250.00 capacity
= - / pc
Laborer 5 x 350.00 rate per day x 4.06 hr/trip 8 hrs/day / 250.00 capacity
= 3.55 / pc
= 3.55 / pc
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite 1.00 = 25.00 / pc
1.00 pc./trip
TOTAL LABOR COST = 28.55 / pc
EQUIPMENT UTILIZATION COST
Fuel & hr/trip cost/li
= 1 x 15.00 li/hr x 2.06 - 250.00 capacity
Oil: = x /
= - / pc
Rental = 936.00 rate/hr x 4.06 hr/trip 250.00 capacity = 15.19 / pc

TOTAL EQUIPMENT UTILIZATION COST = 15.19 / pc

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

SUMMARY

Base Cost = 700.00 / pc cost per unit

Labor Cost = 28.55 / pc cost per unit
Rental Cost = 15.19 / pc cost per unit
Fuel cost = - / pc cost per unit
TOTAL UNIT COST = 743.74 / pc cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

CWN JANIPAAN CIP

Construction Materials Name of project
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
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 51.43 min/trip
2.06 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 = 3.91 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 3.91 hr/trip / 8 hrs/day / 6,000.00 capacity
= - / kg
Laborer 5 x 350.00 rate per day x 3.91 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.14 / kg
= 0.14 / kg
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite) x 1.00 = 1.00 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.14 / kg
EQUIPMENT UTILIZATION COST
Fuel &
= 1 x 15.00 li/hr x 2.06 hr/trip x - cost/li / 6,000.00 capacity
Oil: =
= - / kg
Rental = 936.00 rate/hr x 3.91 hr/trip / 6,000.00 capacity = 0.61 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.61 / kg

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

SUMMARY

Base Cost = 90.00 /kg cost per unit

Labor Cost = 1.14 /kg cost per unit
Rental Cost = 0.61 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 91.75 /kg cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Tie Wire JANIPAAN CIP

Construction Materials Name of project
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
936.00 / hr - Rental rate of equipment used (ACEL, Gov't.,etc.)
30.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
0-300 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 30.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 72.00 min/trip
Without load 30.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 51.43 min/trip
2.06 hr/trip
Manual capability of 5 laborers (CLBB) 6,000 loading 7,000unloading
Loading 6000 cap. of equip x 60.00 min/hr / 6,000 (CLBB) = 60.00 min/trip
Unloading 6000 cap. of equip x 60.00 min/hr / 7,000 (CLBB) = 51.43 min/trip
1.86 hr/trip
TOTAL CYCLE TIME = 3.91 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 3.91 hr/trip / 8 hrs/day / 6000 capacity
= - /kg
Laborer 5 x 350.00 rate per day x 3.91 hr/trip / 8 hrs/day / 6000 capacity
= 0.14 /kg
= 0.14 /kg
MANUAL HAULING
Laborer = 350.00 rate/day 14.00 trips/day (stockpile to jobsite) 1.00 = 1.00 /kg
35.00 kg/trip
TOTAL LABOR COST = 1.14 /kg
EQUIPMENT UTILIZATION COST
Fuel &
= 1 x 15.00 li/hr x 2.06 hr/trip x - cost/li / ##### capacity
Oil: =
= - /kg
Rental = 936.00 rate/hr x 3.91 hr/trip / 6000 capacity = 0.61 /kg

TOTAL EQUIPMENT UTILIZATION COST = 0.61 /kg

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

SUMMARY

Base Cost = 90.00 /kg cost per unit

Labor Cost = 1.14 /kg cost per unit
Rental Cost = 0.61 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 91.75 /kg cost per unit
 DERIVATION OF UNIT COST
DIVERSION WORKS by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

DIVERSION AND CARE OF RIVER

BY CONTRACT:
A. SAND BAGGING
1. Material Cost Estimate
Cost of Sacks = 15.00 /pc
No.of Pcs. = 1,000.00
Cost = 15,000.00
2. Labor Cost
a. Filling of Sack, Hauling and Laying
Crew: 10 laborers
Capacity : 300 /day
No. Of Days = 1,000.00 / 300 sacks/day = 4.00 days
Cost = 350.00 /day 4.00 days x 10 laborers = 14,000.00

b.Removal of Sand Bagging after Construction

Crew: 10 laborers
Capacity : 450 /day
No. Of Days = 1,000.00 / 450 sacks/day = 3.00 days
Cost = 350.00 /day 3.00 days x 10 laborers = 10,500.00
B. DEWATERING
Equipment Used: 2- units 4" diameter Self Priming Centrifugal Trash Pump (Gasoline Models)
Capability = 78.00 cu.m./ hr.
Rental 168.50 /hr. x 8 hrs/day x 2 unit x 4.00 days = 10,784.00

Materials 15,000.00 + 15,000.00

Labor 14,000.00 + 10,500.00 + = 24,500.00
Equipment Utilization 10,784.00 + 10,784.00
Fuel & Oil - + -
50,284.00
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 15,000.00 1,800.00 1,200.00 900.00 = P 18,900.00
Labor = 24,500.00 2,940.00 1,960.00 1,470.00 = P 30,870.00
Equipment Utili = 10,784.00 1,294.08 862.72 647.04 = P 13,587.84
Fuel & Oil = - - - - = P -
50,284.00 6,034.08 4,022.72 3,017.04 63,357.84

TOTAL UNIT COST = P 63,357.84

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 1,900.74
 MANUAL ASPECT by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

MANUAL STRUCTURE EXCAVATION

Utilize 1.00 - Laborer 350.00 / day

Capability = 2.50 cu.m. / day
LABOR COST

1-Laborer = 350.00 /day = 140.00 /cu.m.

2.50 cu.m. / day

ESTIMATED DIRECT COST

1 LABOR --------------------------- = P 140.00 / cu.m.

TOTAL ESTIMATED DIRECT COST = P 140.00 / cu.m.

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Labor = 140.00 16.80 11.20 8.40 = P 176.40 / cu.m.

140.00 16.80 11.20 8.40 176.40 / cu.m.

TOTAL UNIT COST = P 176.40 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 5.29

MANUAL ASPECT by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

MANUAL STRUCTURE BACKFILL AND COMPACTION

MANUAL BACKFILL
Utilize 1.00 - Laborer 350.00 / day
Capability = 3.00 cu.m. / day
LABOR COST

1-Laborer = 350.00 /day = 116.67 /cu.m.

3.00 cu.m. / day

MANUAL COMPACTION
Utilize 1.00 - Laborer
Capability = 5.00 cu.m. / day
LABOR COST

1-Laborer = 350.00 /day = 70.00 /cu.m.

5.00 cu.m. / day

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Labor = 186.67 22.40 14.93 11.20 = P 235.20 /cu.m.

186.67 22.40 14.93 11.20 235.20 /cu.m.

TOTAL UNIT COST = P 235.20 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 7.06
 MECHANIZED ASPECT by Contract

JANIPAAN CIP
CABATUAN, ILOILO

A. MECHANIZED STRUCTURE EXCAVATION

Equipment Used : 0.50 cu.m.-Backhoe (Hitachi EX 150)

Capability : 15.00 cu.m. / hr.
Rental Rate/hr : 1,795.00 / hr.
Equipment Rental : 1,795.00 / hr. / 15.00 cu.m. / hr. = 119.67 / cu. m.

Utilize : 1 - Foreman @ P 600.00 / day = 600.00 / day

1 - Laborer @ P 350.00 / day = 350.00 / day
950.00 / day

Capability = 15.00 cu.m. / hr. 8 hrs. / day = 120.00 cu.m. / day

Labor Cost = 950.00 / day = 7.92 / cu. m.

120.00 cu.m. / day

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = - - - = P - / cu. m.
Labor = 119.67 14.36 9.57 7.18 = P 150.78 / cu. m.
Equipment Utilizatio = 7.92 0.95 0.63 0.48 = P 9.98 / cu. m.
Fuel & Oil = - - - = P - / cu. m.
127.59 15.31 10.20 7.66 160.76 / cu. m.

TOTAL UNIT COST = P 160.76 / cu. m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 4.82
 MECHANIZED ASPECT by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

A. EMBANKMENT CONSTRUCTION W/ COMPACTION

a. Materials
Estimated Cost of Materials
Embankment Materials = 400.00 /cu.m.

Hauling Cost from Source to Jobsite

MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL

STRUCTURAL FILL 400.00 13.00 307.00 720.00 / cu.m.

b. Backfill
Equipment Used: : 0.5 cu.m.-Backhoe (Hitachi EX 150)
Capability : 15.00 cu.m. / hr.

Rental Rate/hr. : 1,795.00 / hr.

Equipment Rental : 1,795.00 / hr. / 15.00 cu.m. / hr. = 119.67 / cu.m. E

Utilize : 1 - Foreman @ P 600.00 / day = 600.00 / day

1 - Laborer @ P 350.00 / day = 350.00 / day
950.00 / day

Capability = 15.00 cu.m. / hr. X 8 hrs. / day = 120.00 cu.m. / day

Labor Cost = 950.00 / day = 7.92 / cu.m.

120.00 cu.m. / day

c, Equipment (Compaction)
Equipment Used: : 4.39 MT-Single Smooth Drum Vibratory CATERPILLAR CS323C 83 HP
Capability : 35.00 cu.m. / hr.

Rental Rate/hr. : 1,470.00 / hr.

Equipment Rental : 1,470.00 / hr. / 35.00 cu.m. / hr. = 42.00 / cu.m. E

Utilize : 1 - Foreman @ P 600.00 / day = 600.00 / day

1 - Laborer @ P 350.00 / day = 350.00 / day
950.00 / day

Capability = 35.00 cu.m. / hr. X 8 hrs. / day = 280.00 cu.m. / day

Labor Cost = 950.00 / day = 3.39 / cu.m.

280.00 cu.m. / day

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 400.00 48.00 32.00 24.00 = P 504.00 / cu.m.
Labor = 24.31 2.92 1.94 1.46 = P 30.63 / cu.m.
Equipment Utilizat = 468.67 56.24 37.49 28.12 = P 590.52 / cu.m.
Fuel & Oil = - - - - = P - / cu.m.
892.98 107.16 71.43 53.58 1,125.15 / cu.m.

TOTAL UNIT COST = P 1,125.15 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 33.75
 MECHANIZED ASPECT by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

A. MECHANIZED IMPERVIOUS CLAY CORE (CLAY SOIL) W/ COMPACTION

a. Materials
Estimated Cost of Materials
Embankment Materials = 500.00 /cu.m.

Hauling Cost from Source to Jobsite

MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL

STRUCTURAL FILL 500.00 13.00 307.00 820.00 / cu.m.

b. Backfill
Equipment Used: : 0.5 cu.m.-Backhoe (Hitachi EX 150)
Capability : 15.00 cu.m. / hr.

Rental Rate/hr. : 1,795.00 / hr.

Equipment Rental : 1,795.00 / hr. / 15.00 cu.m. / hr. = 119.67 / cu.m.

Utilize : 1 - Foreman @ P 600.00 / day = 600.00 / day

1 - Laborer @ P 350.00 / day = 350.00 / day
950.00 / day

Capability = 15.00 cu.m. / hr. 8 hrs. / day = 120.00 cu.m. / day

Labor Cost = 950.00 / day = 7.92 / cu.m.

120.00 cu.m. / day

c, Equipment (Compaction)
Equipment Used: : 4.39 MT-Single Smooth Drum Vibratory CATERPILLAR CS323C 83 HP
Capability : 35.00 cu.m. / hr.

Rental Rate/hr. : 1,470.00 / hr.

Equipment Rental : 1,470.00 / hr. / 35.00 cu.m. / hr. = 42.00 / cu.m.

Utilize : 1 - Foreman @ P 600.00 / day = 600.00 / day

1 - Laborer @ P 350.00 / day = 350.00 / day
950.00 / day

Capability = 35.00 cu.m. / hr. 8 hrs. / day = 280.00 cu.m. / day

Labor Cost = 950.00 / day = 3.39 / cu.m.

280.00 cu.m. / day

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 500.00 60.00 40.00 30.00 = P 630.00 / cu.m.
Labor = 24.31 2.92 1.94 1.46 = P 30.63 / cu.m.
Equipment Utilizat = 468.67 56.24 37.49 28.12 = P 590.52 / cu.m.
Fuel & Oil = - - - - = P - / cu.m.
992.98 119.16 79.43 59.58 1,251.15 / cu.m.

TOTAL UNIT COST = P 1,251.15 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 37.53
 DERIVATION OF UNIT COST
CANAL STRUCTURE by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

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 29.46 19.08 - 328.53 / bag
R.S.B. 45.00 1.14 0.20 46.34 / kg
Gravel 1,300.00 888.00 307.00 2,495.00 / cu.m.
Sand 1,200.00 888.00 307.00 2,395.00 / cu.m.
Form lumber 40.00 1.22 0.95 42.17 / bd. ft.
Plywood 700.00 28.55 15.19 743.74 / pc.
C.W. Nails 90.00 1.14 0.61 91.75 / kg.
Tie wire 90.00 1.14 0.61 91.75 / 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 2,520.00 265.13 171.69 -
R.S.B. 60.00 2,700.00 68.56 11.91 -
Gravel 0.90 1,170.00 799.20 276.30 -
Sand 0.45 540.00 399.60 138.15 -
Form Lumber 25.00 1,000.00 30.55 23.73 -
Plywood 1.25 875.00 35.69 18.99 -
C.W. Nails 2.00 180.00 2.29 1.22 -
Tie Wire 0.50 45.00 0.57 0.31 -
Boulder
G.I. Sheet
C.H.B.
TOTAL COST 9,030.00 1,601.58 642.30 -

2. LABOR COST : 211 KG./SQ.CM. REINF. CONCRETE

2.1 Cutting , Bending & Placing of RSB
Utilize : 1 - Steelman @ P 450.00 / day
2 - Laborer @ P 350.00 / day
Capability = 80.00 kg./ day/ 60.00 kg./cu.m.
Capability = 1.33 cu.m./day
2.2 Pouring of Concrete ( With 1-bagger concrete mixer )
Utilize : 1 - Foreman @ P 600.00 / day
2 - Mason @ P 450.00 / day
8 - Laborer @ P 350.00 / day
Capability = 3.50 cu.m. / day
2.3 Fabrication, Placing & Dismantling of Forms
Utilize : 2 - Carpenter @ P 450.00 / day
4 - Laborer @ P 350.00 / day
Capability = 3.50 cu.m. / day

211 KG./SQ.CM. REINF. CONCRETE CANAL STRUCTURE by CONTRACT JANIPAAN CIP

CUTTING, BENDING, PLACING POURING FABRICATION
POSITION RATE/DAY
No. Cost No. Cost No. Cost
Foreman 600.00 1 600.00
Carpenter 450.00 2 900.00
Mason 450.00 2 900.00
Steelman 450.00 1 450.00
L.E. Operator -
Laborer 350.00 2 700.00 8 2,800.00 4 1,400.00
Welder

Total Cost 1,150.00 / day 4,300.00 / day 2,300.00 / day

1.33 cu.m./day 3.50 cu.m./da 3.50 cu.m./day

Unit Cost P 862.50 / cu.m. 1,228.57 / cu.m. 657.14 / cu.m.

3. EQUIPMENT UTILIZATION COST

Utilize : 1 - 0.16 cu.m. (1 bagger) Conc. Mixer
Total Time of mixer/day = 3.50 cu.m. / day x 9.00 bags / cu.m. x 10.00 min. / bag
= 315.00 min. / day
= 315.00 min. / day / 60.00 min. / hr. = 5.25 hr. / day
Rental Rate/hr. = 172.00 / hr.
Capability = 3.50 cu.m. / day
Equipment Rental = 5.25 hr. / day @ 172.00 / hr. = 903.00 / day
Equipment cost/cu.m. = 258.00 / cu.m.

Utilize : 1 - 1 1/2"ø (38-40mm) x 4-6m flexible shaft type pendulum concrete vibrator w/ gasoline drive unit
Total Time of vibrator/day = 5.25 hr. / day
Rental Rate/week = 2,480.00 / week
Capability = 3.50 cu.m. / day
Equipment Rental = 2,480.00 / week / 7.00 day / week = 354.29 / day
Equipment cost/cu.m. = 101.22 / cu.m.

Materials 9,030.00 + = P 9,030.00 /cu.m.

Labor 1,601.58 + 862.50 + 1,228.57 + 657.14 = P 4,349.79 /cu.m.
Equipment Utilization 642.30 + 258.00 + 101.22 = P 1,001.52 /cu.m.
Fuel & Oil - + + = P - /cu.m.
P 14,381.31 /cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 9,030.00 1,083.60 722.40 541.80 = P 11,377.80 /cu.m.
Labor = 4,349.79 521.97 347.98 260.99 = P 5,480.73 /cu.m.
Equipment Utilization = 1,001.52 120.18 80.12 60.09 = P 1,261.91 /cu.m.
Fuel & Oil = - - - - = P - /cu.m.
14,381.31 1,725.75 1,150.50 862.88 18,120.44 /cu.m.

TOTAL UNIT COST = P 18,120.44 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 543.61
 DERIVATION OF UNIT COST
DIVERSION WORKS by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

GRAVEL BEDDING
Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL
Cement
R.S.B.
Gravel 1,300.00 888.00 307.00 2,495.00 / cu.m.
Sand 1,200.00 888.00 307.00 2,395.00 / cu.m.
Form lumber
Plywood
C.W. Nails
Tie wire
Boulder
G.I. Sheet
C.H.B.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement - - -
R.S.B. - - -
Gravel 0.80 1,040.00 710.40 245.60 -
Sand 0.45 540.00 399.60 138.15 -
Form Lumber - - -
Plywood - - -
C.W. Nails - - -
Tie Wire - - -
Boulder - - -
G.I. Sheet
C.H.B.
TOTAL COST 1,580.00 1,110.00 383.75

2. LABOR COST : GRAVEL BEDDING

2.1 Spreading of Aggregates
Utilize :
1 - Laborer @ P 350.00 / day
Capability = 5.00 cu.m./day

GRAVEL BEDDING DIVERSION WORKS by CONTRACT JANIPAAN CIP

HAULING, SPREADING POURING FABRICATION
POSITION RATE/DAY
No. Cost No. Cost No. Cost
Foreman
Carpenter
Mason
Steelman
L.E. Operator
Laborer 350.00 1 350.00
Welder

Total Cost 350.00 / day - / day - / day

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

Unit Cost P 70.00 / cu.m. / cu.m. / cu.m.

EQUIPMENT UTILIZATION COST

COST BREAKDOWN TOTAL COST UNIT COST
Rental Cost
Fuel Cost
Spare Parts

Materials 1,580.00 + = P 1,580.00 / cu.m.

Labor 1,110.00 + 70.00 + - + - = P 1,180.00 / cu.m.
Equipment Utilization 383.75 + = P 383.75 / cu.m.
Fuel & Oil - + = P - / cu.m.
P 3,143.75 / cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 1,580.00 189.60 126.40 94.80 = P 1,990.80 / cu.m.
Labor = 1,180.00 141.60 94.40 70.80 = P 1,486.80 / cu.m.
Equipment Utilization = 383.75 46.05 30.70 23.03 = P 483.53 / cu.m.
Fuel & Oil = - - - - = P - / cu.m.
3,143.75 377.25 251.50 188.63 3,961.13 / cu.m.

TOTAL UNIT COST = P 3,961.13 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 118.83
 DERIVATION OF UNIT COST
DIVERSION WORKS by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

BOULDER RIPRAP
Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE TOTAL
LABOR RENTAL FUEL
Cement
R.S.B.
Gravel 1,300.00 888.00 307.00 2,495.00 / cu.m.
Sand
Form lumber
Plywood
C.W. Nails
Tie wire
Boulder 3,000.00 888.00 307.00 4,195.00 / cu.m.
G.I. Sheet
C.H.B.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement - - -
R.S.B. - - -
Gravel 0.10 130.00 88.80 30.70 -
Sand - - -
Form Lumber - - -
Plywood - - -
C.W. Nails - - -
Tie Wire - - -
Boulder 1.00 3,000.00 888.00 307.00 -
G.I. Sheet
C.H.B.
TOTAL COST 3,130.00 976.80 337.70

2. LABOR COST : BOULDER RIPRAP

2.1 Hauling, Laying of Boulders
Utilize :
1 - Laborer @ P 350.00 / day
Capability = 1.50 cu.m./day

BOULDER RIPRAP DIVERSION WORKS by CONTRACT JANIPAAN CIP

RATE / HAULING, LAYING POURING FABRICATION
POSITION
DAY No. Cost No. Cost No. Cost
Foreman
Carpenter
Mason
Steelman
L.E. Operator
Laborer 350.00 1 350
Welder

Total Cost 350.00 / day / day / day

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

Unit Cost P 233.33 / cu.m. / cu.m. / cu.m.

Materials 3,130.00 + = P 3,130.00 / cu.m.

Labor 976.80 + 233.33 + + = P 1,210.13 / cu.m.
Equipment Utilization 337.70 + = P 337.70 / cu.m.
Fuel & Oil - + = P - / cu.m.
P 4,677.83 / cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 3,130.00 375.60 250.40 187.80 = P 3,943.80 / cu.m.
Labor = 1,210.13 145.22 96.81 72.61 = P 1,524.77 / cu.m.
Equipment Utilization = 337.70 40.52 27.02 20.26 = P 425.50 / cu.m.
Fuel & Oil = - - - - = P - / cu.m.
4,677.83 561.34 374.23 280.67 5,894.07 / cu.m.

TOTAL UNIT COST = P 5,894.07 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 176.82
 DERIVATION OF UNIT COST
FABRICATION AND INSTALLATION by ADMINISTRATION

JANIPAAN CIP
CABATUAN, ILOILO

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
11 45.00 2,634.89 / unit
mm Ø
12

Welding Rod in kg.

1 120.00 120.00 / unit
1" x 1" x 6.0m
Angle Bar in pcs.
2 800.00 1,600.00 / unit

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

1.00 2,634.89

1.00 120.00

1.00 1,600.00

TOTAL COST 4,354.89 - -

2. LABOR COST : FABRICATION AND INSTALLATION OF TRASH RACK

Utilize :
1 Steelman @ P 450.00 / day
4 Laborer @ P 350.00 / day
Capability = 2.00 unit / day

FABRICATION AND INSTALLATION by

FABRICATION AND INSTALLATION OF TRASH RACK JANIPAAN CIP
ADMINISTRATION

POSITION RATE / DAY

No. Cost No. Cost No. Cost
Foreman
Carpenter
Mason
Steelman 450.00 1 450
L.E. Operator
Laborer 350.00 4 1400
Welder

Total Cost 1,850.00 / day / day / day

2.00 unit / day unit / day unit / day

Unit Cost P 925.00 / unit / unit / unit

EQUIPMENT UTILIZATION
Utilize: 250 amperes diesel driven welding machine
rental = 330.00 /hr.
Expected duration to complete the activities
1 days or
8.00 hrs.
Equipment Utilization Cost = 2,640.00 / day
Capability = 2.00 unit / day
Equipment cost/pc. = 1,320.00 / unit

Materials 4,354.89 + = P 4,354.89 / unit

Labor - + 925.00 + + = P 925.00 / unit
Equipment Utilization - + 1,320.00 = P 1,320.00 / unit
Fuel & Oil - + + + = P - / unit
P 6,599.89 / unit
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 4,354.89 522.59 348.39 261.29 = P 5,487.16 / unit
Labor = 925.00 111.00 74.00 55.50 = P 1,165.50 / unit
Equipment Utilization = 1,320.00 158.40 105.60 79.20 = P 1,663.20 / unit
Fuel & Oil = - - - - = P - / unit
6,599.89 791.99 527.99 395.99 8,315.86 / unit

TOTAL UNIT COST = P 8,315.86 / unit

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 249.48
 SUMMARY OF COST AND ESTIMATES
DAGAMI SWIP

MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT PRICE TOTAL AMOUNT
PVC PIPE 8" x 20' 1 pcs. 18,000.00 18,000.00

TOTAL 18,000.00

Delivery 5% of Material Cost 900.00

Installation 5% of Material Cost 900.00
TOTAL 1,800.00

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 18,000.00 2,160.00 1,440.00 1,080.00 = P 22,680.00 pc.
Labor = 1,800.00 216.00 144.00 108.00 = P 2,268.00 pc.
Equipment Utilization = - - - = P - pc.
Fuel & Oil = - - - = P - pc.
19,800.00 2,376.00 1,584.00 1,188.00 24,948.00 pc.

TOTAL UNIT COST = P 24,948.00 pc.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 748.44
 SUMMARY OF COST AND ESTIMATES
DAGAMI SWIP

MATERIALS
ITEM DESCRIPTION QTY UNIT UNIT PRICE TOTAL AMOUNT
Standard Check Valve
for 20cm∅ Pipe) 1 pcs. 40,000.00 40,000.00

TOTAL 40,000.00

Delivery 5% of Material Cost 2,000.00

Installation 5% of Material Cost 2,000.00
TOTAL 4,000.00

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 40,000.00 4,800.00 3,200.00 2,400.00 = P 50,400.00 pc.
Labor = 4,000.00 480.00 320.00 240.00 = P 5,040.00 pc.
Equipment Utilization = - - - = P - pc.
Fuel & Oil = - - - = P - pc.
44,000.00 5,280.00 3,520.00 2,640.00 55,440.00 pc.

TOTAL UNIT COST = P 55,440.00 pc.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 1,663.20
 MANUAL ASPECT by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

MOBILIZATION / DEMOBILIZATION / TEMPORARY WORKS

ESTIMATED DIRECT COST

MOBILIZATION / DEMOBILIZATION / TEMPORARY WORKS = P 29,415.87 / cu.m.
TOTAL ESTIMATED DIRECT COST = P 29,415.87 / cu.m.

Estimated Direct Cost Indirect Cost

UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Labor = 29,415.87 3,529.90 2,353.27 1,764.95 = P 37,064.00 / cu.m.

29,415.87 3,529.90 2,353.27 1,764.95 37,064.00 / cu.m.

1% of EDC of the Civil Works TOTAL UNIT COST = P 37,064.00 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 1,111.92
 DERIVATION OF UNIT COST
CANAL STRUCTURE by CONTRACT

JANIPAAN CIP
CABATUAN, ILOILO

170 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 29.46 19.08 328.53 / bag
R.S.B. 45.00 1.14 0.20 46.34 / kg
Gravel 1,300.00 888.00 307.00 2,495.00 / cu.m.
Sand 1,200.00 888.00 307.00 2,395.00 / cu.m.
Form lumber 40.00 1.22 0.95 42.17 / bd. ft.
Plywood 700.00 28.55 15.19 743.74 / pc.
C.W. Nails 90.00 1.14 0.61 91.75 / kg.
Tie wire 90.00 1.14 0.61 91.75 / kg.
Boulder
G.I. Sheet
C.H.B.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement 7.00 1,960.00 206.21 133.54 -
R.S.B. 40.00 1,800.00 45.71 7.94 -
Gravel 1.00 1,300.00 888.00 307.00 -
Sand 0.50 600.00 444.00 153.50 -
Form Lumber 25.00 1,000.00 30.55 23.73 -
Plywood 1.25 875.00 35.69 18.99 -
C.W. Nails 2.00 180.00 2.29 1.22 -
Tie Wire 0.50 45.00 0.57 0.31 -
Boulder
G.I. Sheet
C.H.B.
TOTAL COST 7,760.00 1,653.01 646.22 -

2. LABOR COST : 170 KG./SQ.CM. REINF. CONCRETE

2.1 Cutting , Bending & Placing of RSB
Utilize : 1 - Steelman @ P 450.00 / day
2 - Laborer @ P 350.00 / day
Capability = 80.00 kg./ day/ 40.00 kg./cu.m.
Capability = 2.00 cu.m./day
2.2 Pouring of Concrete ( With 1-bagger concrete mixer )
Utilize : 1 - Foreman @ P 600.00 / day
2 - Mason @ P 450.00 / day
8 - Laborer @ P 350.00 / day
Capability = 5.00 cu.m. / day
2.3 Fabrication, Placing & Dismantling of Forms
Utilize : 2 - Carpenter @ P 450.00 / day
4 - Laborer @ P 350.00 / day
Capability = 5.00 cu.m. / day

170 KG./SQ.CM. REINF. CONCRETE CANAL STRUCTURE by CONTRACT JANIPAAN CIP

CUTTING, BENDING, PLACING POURING FABRICATION
POSITION RATE/DAY
No. Cost No. Cost No. Cost
Foreman 600.00 1 600.00
Carpenter 450.00 2 900.00
Mason 450.00 2 900.00
Steelman 450.00 1 450.00
L.E. Operator
Laborer 350.00 2 700.00 8 2,800.00 4 1,400.00
Welder

Total Cost 1,150.00 / day 4,300.00 / day 2,300.00 / day

2.00 cu.m./day 5.00 cu.m./day 5.00 cu.m./day

Unit Cost P 575.00 / cu.m. 860.00 / cu.m. 460.00 / cu.m.

3. EQUIPMENT UTILIZATION COST

Utilize : 1 - 0.16 cu.m. (1 bagger) Conc. Mixer
Total Time of mixer/day = 5.00 cu.m. / day x 7.00 bags / cu.m. x 10.00 min. / bag
= 350.00 min. / day
= 350.00 min. / day / 60.00 min. / hr. = 5.83 hr. / day
Rental Rate/hr. = 172.00 / hr.
Capability = 5.00 cu.m. / day
Equipment Rental = 5.83 hr. / day @ 172.00 / hr. = 1,003.33 / day
Equipment cost/cu.m. = 200.67 / cu.m.

Utilize : 1 - 1 1/2"ø (38-40mm) x 4-6m flexible shaft type pendulum concrete vibrator w/ gasoline drive unit
Total Time of vibrator/day = 5.83 hr. / day
Rental Rate/week = 2,480.00 / week
Capability = 5.00 cu.m. / day
Equipment Rental = 2,480.00 / week / 7.00 day / week = 354.29 / day
Equipment cost/cu.m. = 70.86 / cu.m.

Materials 7,760.00 + = P 7,760.00 /cu.m.

Labor 1,653.01 + 575.00 + 860.00 + 460.00 = P 3,548.01 /cu.m.
Equipment Utilization 646.22 + 200.67 + 70.86 = P 917.75 /cu.m.
Fuel & Oil - + + = P - /cu.m.
P 12,225.76 /cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
12% 8% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 7,760.00 931.20 620.80 465.60 = P 9,777.60 /cu.m.
Labor = 3,548.01 425.76 283.84 212.88 = P 4,470.49 /cu.m.
Equipment Utilization = 917.75 110.13 73.42 55.07 = P 1,156.37 /cu.m.
Fuel & Oil = - - - - = P - /cu.m.
12,225.76 1,467.09 978.06 733.55 15,404.46 /cu.m.

TOTAL UNIT COST = P 15,404.46 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 462.13
VOLUMETRIC COMPUTATION
Name of Project : JANIPAAN CIP
Location : CABATUAN, ILOILO

AREA FILL AREA FILL AREA AREA VOLUME VOLUME VOLUME VOLUME VOLUME
LENGTH AREA CUT REMARKS
STATION L/S R/S STRIPPING CLAY FILL L/S FILL R/S STRIPPING CUT CLAY

0+000.00 0.30 0.30 4.40 5.78 6.30

0+010.00 10.00 9.00 9.00 12.10 5.78 25.02 47.00 47.00 83.00 58.00 157.00
0+020.00 10.00 15.60 15.60 15.40 5.78 28.53 123.00 123.00 138.00 58.00 268.00
0+022.50 2.50 15.60 15.60 15.40 5.78 29.70 39.00 39.00 39.00 15.00 73.00
0+030.00 7.50 15.60 15.60 15.40 5.78 28.53 117.00 117.00 116.00 44.00 219.00
0+040.00 10.00 15.60 15.60 15.40 5.78 25.02 156.00 156.00 154.00 58.00 268.00
0+048.30 8.30 9.00 9.00 9.90 5.78 6.30 103.00 103.00 105.00 48.00 130.00

SUB-TOTAL 48.30 585.00 585.00 635.00 281.00 1,115.00

TOTAL 48.30 1170.00 635.00 281.00 1,115.00
CONCRETE
Length Width h1 volume set total volume
BARREL 3.00 3.30 1.20 11.88 1.00 11.88
hollow 3.00 1.35 0.85 3.44 2.00 6.89
flooring upstream 1.50 3.30 0.15 0.74 1.00 0.74
cut-off wall upstream 0.15 3.30 0.85 0.42 1.00 0.42
wing wall upstream 0.75 0.15 1.00 0.11 2.00 0.23
fillet 0.08 3.30 0.15 0.04 1.00 0.04
flooring downstream 8.33 3.30 0.15 4.12 1.00 4.12
wall 1 downstream 5.83 0.15 1.00 0.87 2.00 1.75
wall 2 downstream 2.50 0.15 1.00 0.38 2.00 0.75
cut-off wall downstream 3.30 0.15 0.85 0.42 1.00 0.42
fillet 0.08 3.30 0.15 0.04 1.00 0.04
end seal 3.30 0.35 0.30 0.35 1.00 0.35

intake structure 1.30 1.30 1.15 1.94 1.00 1.94

hollow 1.00 1.00 0.87 0.87 (1.00) (0.87)
wing wall 0.50 0.15 0.80 0.06 2.00 0.12
cut-off wall 0.15 3.00 0.45 0.20 1.00 0.20
flooring 2.00 1.00 0.15 0.30 1.00 0.30

outlet structure 1.26 1.26 1.13 1.79 1.00 1.79

hollow 1.00 1.00 1.00 1.00 (1.00) (1.00)
wing wall 0.70 0.13 0.80 0.07 2.00 0.15
flooring 0.93 0.80 0.13 0.10 1.00 0.10

stair 6.50 1.30 0.15 1.27 1.00 1.27

1.38

33.00
GRAVEL BLANKET
Length Width h1 volume set total volume
3.30 3.00 0.20 1.98 1.00 1.98
0.02
2.00
BOULDER RIPRAP
Length Width h1 volume set total volume
3.30 3.00 0.40 3.96 1.00 3.96
0.04
4.00
EXCAVATION
Length Width h1 volume set total volume
cut-off wall upstream 3.30 0.75 1.00 2.48 1.00 2.48
bottom pool 4.30 2.50 1.15 12.36 1.00 12.36
cut-off wall downstream 3.30 0.75 1.00 2.48 1.00 2.48
boulder riprap & gravel bedding 3.30 3.00 0.60 5.94 1.00 5.94
BARREL 3.00 4.30 1.20 15.48 2.00 30.96
5.42
- 60.00
BACKFILL
Length Width h1 volume set total volume
cut-off wall upstream 3.30 0.60 1.00 1.98 1.00 1.98
bottom pool 1.00 2.50 1.15 2.88 1.00 2.88
cut-off wall downstream 3.30 0.60 1.00 1.98 1.00 1.98
BARREL 3.00 1.00 1.20 3.60 1.00 3.60
2.00

13.00

PVC PIPE
Length Width h1 volume set total volume
18.00 - -
-
VOLUMETRIC COMPUTATION (Excavation and Backfill)
Name of Project : JANIPAAN CIP
Location : CABATUAN, ILOILO

STATION AREA CUT AREA FILL VOLUME CUT VOLUME FILL REMARKS
Main Canal 1
1+102.00 0.60 0.30
1+120.00 18.00 0.60 0.30 10.80 5.40
1+140.00 20.00 0.60 0.30 12.00 6.00
1+160.00 20.00 0.59 0.30 11.90 6.00
1+180.00 20.00 0.55 0.30 11.40 6.00
1+200.00 20.00 0.58 0.30 11.30 6.00
1+220.00 20.00 0.58 0.30 11.60 6.00
1+240.00 20.00 0.59 0.30 11.70 6.00
1+260.00 20.00 0.58 0.30 11.70 6.00
1+280.00 20.00 0.58 0.30 11.60 6.00
1+300.00 20.00 0.58 0.30 11.60 6.00
1+320.00 20.00 0.58 0.30 11.60 6.00
1+340.00 20.00 0.58 0.30 11.60 6.00
1+360.00 20.00 0.58 0.30 11.60 6.00
1+380.00 20.00 0.58 0.30 11.60 6.00
1+391.00 11.00 0.59 0.30 6.41 3.30

TOTAL 289.00 168.41 86.70

VOLUMETRIC COMPUTATION (Concrete)
Name of Project : JANIPAAN CIP
Location : CABATUAN, ILOILO

Vol. of Vol. of Vol. of Total

No. of Stiffener Stiffener Slab Wall
LENGTH b D Slab Wall Stiffener Volume
Stiffeners width thickness thickness thickness
(cu.m.) (cu.m.) (cu.m.) (cu.m.)
Main Canal 1
1+102.00
1+391.00 289.00 59.00 0.30 0.10 0.50 0.40 0.13 0.10 26.30 23.12 0.89 50.30

TOTAL 289.00 26.30 23.12 0.89 50.30

0.10 b 0.10
stiffener spaced at 5.0 m O.C.

0.10

0.13

SECTION OF BENCH FLUME