CONSTRUCTION SURVEY

DERIVIATION

VISTA ALEGRE CIS

BAROTAC VIEJO, ILOILO

A. Data:

No. of days to complete the work 6 days

Activity Conducted:

1. Profile Levelling and cross-section of canal (1.5 km survey / day)

1 Engineer A P 1,047.45 X 4 days = P 4,189.80
2 Survey Aide @ P 472.77 X 4 days = P 3,782.16
1 Instrumentman P 784.32 X 4 days = P 3,137.28
5 Laborer P 409.09 X 4 days = P 8,181.80
1 Driver Mechanic B @ P 631.36 X 4 days = P 2,525.44
P 21,816.48

b. Computation and Plotting

Personnel Involved Wages/day x No. Of = TOTAL
1 Engineer A 1,047.45 x 2 = 2,094.90
3 Engineering Asst. A 784.32 x 2 = 4,705.92
Total 6,800.82

Construction Survey 21,816.48

Computation and Plotting 6,800.82
Sundries 2,882.70
TOTAL LABOR COST 31,500.00

B. Equipment Utilization / Fuel Consumption P

Equipment Rental = 5,400.00

Fuel = 3,600.00
TOTAL = 9,000.00

C. Office Supplies

Cost P 4,500.00

D. Summary

Labor Cost P 31,500.00

Equipment Rental/Fuel Consumption 9,000.00
Office Supplies 4,500.00
P 45,000.00

CONSTRUCTION SURVEY P 45,000.00

 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 OPERATO - 674.86 per day 84.36 per hr. 480.00 per day 60.00 per hr.

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

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

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

Note: Contract Works Labor Rate per day based on Locality

 HAULING OF SAND AND GRAVEL

Name of Project : VISTA ALEGRE CIS

Average Hauled Distance : 4.00
Source : BAROTAC VIEJO, ILOILO
Base Cost
GRAVEL P 1,400.00 / cu.m.
SAND P 1,300.00 / cu.m.
BOULDER P 3,000.00 / cu.m.
EARTH FILL P 300.00 / 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 4.00 km./trip x 60.00 min/hr / 30.00 km/hr = 8.00 min/trip
Without load 4.00 km./trip x 60.00 min/hr / 35.00 km/hr = 6.86 min/trip
Loading Spot & Maneuver, Unloading & Delay 12.00 min/trip
EQUIPMENT UTILIZATION COST CYCLE TIME 26.86 min/trip
0.45 hr./trip
LABOR COST
Driver @ / day x 0.45 hr/trip / ( 6.00 cu.m. / trip x 8.00 hrs./day
= - / cu.m.
Laborer @ 350.00 / day x 0.45 hr/trip / ( 6.00 cu.m. / trip x 8.00 hrs./day
= 3.00 / cu.m.

HAULING LABOR COST = 3.00 / cu.m.

EQUIPMENT COST
Rental = 1,017.00 / hr x 0.45 hr./trip / 6.00 cu.m. / trip = 76.00 / cu.m.
Fuel & 1.00 x - / li x 0.45 hr/trip x 15.00 li / hr / 6.00 cu.m. / trip
= - / cu.m.
HAULING EQUIP'T. COST = 76.00 / cu.m.
C. MANUAL HAULING( Average Distance of 301-600 m from Stockpile to jobsite )
Capacity 0.03 cu.m./trip
Hauling Cost = 350.00 / day 1.00 = 1,361.00 / cu.m.
9.00 trips/day x 0.03 cu.m./trip
GRAVEL SAND BOULDER EARTH FILL
BASE COST = 1,400.00 1,300.00 3,000.00 300.00 / cu.m.
LABOR COST = 1,364.00 1,364.00 1,364.00 1,364.00 / cu.m.
RENTAL COST = 76.00 76.00 76.00 76.00 / cu.m.
FUEL COST = - - - - / cu.m.
TOTAL UNIT COST = 2,840.00 2,740.00 4,440.00 1,740.00 / cu.m.
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Cement VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 5.46 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 5.46 hr/trip / 8 hrs/day / 150.00 capacity
= - / bag
Laborer 5 x 350.00 rate per day x 5.46 hr/trip / 8 hrs/day / 150.00 capacity
= 7.96 / bag
= 7.96 / bag
MANUAL HAULING
Laborer = 350.00 rate/day 9.00 trips/day (stockpile to jobsite) 1.00 = 38.89 / bag
1.00 bag/trip
TOTAL LABOR COS = 46.85 / bag
EQUIPMENT UTILIZATION COST
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - cost/li / 150.00 capacity
= - / bag
Rental = 936.00 rate/hr x 5.46 hr/trip / 150.00 capacity = 34.05 / bag

) TOTAL EQUIPMENT UTILIZATION COST = 34.05 / 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 = 46.85 / bag cost per unit
Rental Cost = 34.05 / bag cost per unit
Fuel cost = - / bag cost per unit
TOTAL UNIT COST = 360.90 / bag cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

RSB VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 6.31 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 6.31 hr/trip / 8 hrs/day / 6,000.00 capacity
= - / kg
Laborer 5 x 350.00 rate per day x 6.31 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.23 / kg
= 0.23 / kg
MANUAL HAULING
Laborer = 350.00 rate/day / 9.00 trips/day (stockpile to jobsite) x 1.00 = 1.11 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.34 / kg
EQUIPMENT UTILIZATION COST
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - cost/li / 6,000.00 capacity
= - / kg
Rental = 304.23 rate/hr x 6.31 hr/trip / 6,000.00 capacity = 0.32 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.32 / 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 = 1.34 /kg cost per unit
Rental Cost = 0.32 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 46.66 /kg cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Form lumber VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 6.46 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 6.46 hr/trip / 8 hrs/day / 4,000.00 capacity
= - / bd.ft
Laborer 5 x 350.00 rate per day x 6.46 hr/trip / 8 hrs/day / 4,000.00 capacity
= 0.35 / bd.ft
= 0.35 / bd.ft
MANUAL HAULING
Laborer = 350.00 rate/day / 9.00 trips/day (stockpile to jobsite) x 1.00 = 1.11 / bd.ft
35.00 bd.ft./trip
TOTAL LABOR COST = 1.46 / bd.ft
EQUIPMENT UTILIZATION COST
cost/li capacit
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - 4,000.00
/ y
= - / bd.ft
Rental = 936.00 rate/hr x 6.46 hr/trip / 4,000.00 capacity = 1.51 / bd.ft

TOTAL EQUIPMENT UTILIZATION COST = 1.51 / 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 = 1.46 / bd.ft cost per unit
Rental Cost = 1.51 / bd.ft cost per unit
Fuel cost = - / bd.ft cost per unit
TOTAL UNIT COST = 42.97 / bd.ft cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

½" x 4" x 8' Plywood VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 6.46 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 6.46 hr/trip / 8 hrs/day / 250.00 capacity
= - / pc
Laborer 5 x 350.00 rate per day x 6.46 hr/trip / 8 hrs/day / 250.00 capacity
= 5.65 / pc
= 5.65 / pc
MANUAL HAULING
Laborer = 350.00 rate/day / 9.00 trips/day (stockpile to jobsite) x 1.00 = 38.89 / pc
1.00 pc./trip
TOTAL LABOR COST = 44.54 / pc
EQUIPMENT UTILIZATION COST
cost/li capacit
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - 250.00
/ y
= - / pc
Rental = 936.00 rate/hr x 6.46 hr/trip / 250.00 capacity = 24.18 / pc

TOTAL EQUIPMENT UTILIZATION COST = 24.18 / 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 = 44.54 / pc cost per unit
Rental Cost = 24.18 / pc cost per unit
Fuel cost = - / pc cost per unit
TOTAL UNIT COST = 768.72 / pc cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

CWN VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 6.31 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 6.31 hr/trip / 8 hrs/day / 6,000.00 capacity
= - / kg
Laborer 5 x 350.00 rate per day x 6.31 hr/trip / 8 hrs/day / 6,000.00 capacity
= 0.23 / kg
= 0.23 / kg
MANUAL HAULING
Laborer = 350.00 rate/day / 9.00 trips/day (stockpile to jobsite) x 1.00 = 1.11 / kg
35.00 kg./trip
TOTAL LABOR COST = 1.34 / kg
EQUIPMENT UTILIZATION COST
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - cost/li / 6,000.00 capacity
= - / kg
Rental = 936.00 rate/hr x 6.31 hr/trip / 6,000.00 capacity = 0.99 / kg

TOTAL EQUIPMENT UTILIZATION COST = 0.99 / 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 = 1.34 /kg cost per unit
Rental Cost = 0.99 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 92.33 /kg cost per unit
 ESTIMATED COST FOR CONSTRUCTION MATERIALS FOR CONTRAC

Tie Wire VISTA ALEGRE CIS

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.)
65.00 km - Distance from source to jobsite
/ li - Unit price of fuel per liter (gasoline/diesel)
1.00 trip - Number of trips per day
301-600 m - Average distance from stockpile to jobsite
CYCLE TIME
With load 65.00 no. of kms/trip x 60.00 min/hr / 25.00 km/hr = 156.00 min/trip
Without load 65.00 no. of kms/trip x 60.00 min/hr / 35.00 km/hr = 111.43 min/trip
4.46 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 = 6.31 hr/trip
LABOR COST ( Using Vehicle )
Driver x rate per day x 6.31 hr/trip / 8 hrs/day / 6000 capacity
= - /kg
Laborer 5 x 350.00 rate per day x 6.31 hr/trip / 8 hrs/day / 6000 capacity
= 0.23 /kg
= 0.23 /kg
MANUAL HAULING
Laborer = 350.00 rate/day 9.00 trips/day (stockpile to jobsite) x 1.00 = 1.11 /kg
35.00 kg/trip
TOTAL LABOR COST = 1.34 /kg
EQUIPMENT UTILIZATION COST
Fuel & Oil: = = 1 x 15.00 li/hr x 4.46 hr/trip x - cost/li / 6,000.00 capacity
= - /kg
Rental = 936.00 rate/hr x 6.31 hr/trip / 6000 capacity = 0.99 /kg

TOTAL EQUIPMENT UTILIZATION COST = 0.99 /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 = 1.34 /kg cost per unit
Rental Cost = 0.99 /kg cost per unit
Fuel cost = - /kg cost per unit
TOTAL UNIT COST = 92.33 /kg cost per unit
 DERIVATION OF UNIT COST
DIVERSION WORKS by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, ILOILO

DIVERSION AND CARE OF RIVER

BY CONTRACT:
A. SAND BAGGING
1. Material Cost Estimate
Cost of Sacks = 15.00 /pc
No.of Pcs. = 500.00
Cost = 7,500.00
2. Labor Cost
a. Filling of Sack, Hauling and Laying
Crew: 10 laborers
Capacity : 300 /day
No. Of Days = 500.00 / 300 sacks/day = 2.00 days
Cost = 350.00 /day 2.00 days x 10 laborers = 7,000.00

b.Removal of Sand Bagging after Construction

Crew: 10 laborers
Capacity : 450 /day
No. Of Days = 500.00 / 450 sacks/day = 2.00 days
Cost = 350.00 /day 2.00 days x 10 laborers = 7,000.00
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 5 days = 13,480.00

674

Materials 7,500.00 + 7,500.00

Labor 7,000.00 + 7,000.00 + = 14,000.00
Equipment Utilization 13,480.00 + 13,480.00
Fuel & Oil - + -
34,980.00
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 7,500.00 1,125.00 750.00 468.75 = P 9,843.75
Labor = 14,000.00 2,100.00 1,400.00 875.00 = P 18,375.00
Equipment Utili = 13,480.00 2,022.00 1,348.00 842.50 = P 17,692.50
Fuel & Oil = - - - - = P -
34,980.00 5,247.00 3,498.00 2,186.25 45,911.25

TOTAL UNIT COST = P 45,911.25

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 1,377.34
 DERIVATION OF UNIT COST
CANAL STRUCTURE by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, 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 46.85 34.05 - 360.90 / bag
R.S.B. 45.00 1.34 0.32 46.66 / kg
Gravel 1,400.00 1,364.00 76.00 2,840.00 / cu.m.
Sand 1,300.00 1,364.00 76.00 2,740.00 / cu.m.
Form lumber 40.00 1.46 1.51 42.97 / bd. ft.
Plywood 700.00 44.54 24.18 768.72 / pc.
C.W. Nails 90.00 1.34 0.99 92.33 / kg.
Tie wire 90.00 1.34 0.99 92.33 / 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 2,520.00 421.64 306.47 -
R.S.B. 60.00 2,700.00 80.41 19.21 -
Gravel 0.90 1,260.00 1,227.60 68.40 -
Sand 0.45 585.00 613.80 34.20 -
Form Lumber 25.00 1,000.00 36.58 37.77 -
Plywood 1.25 875.00 55.68 30.22 -
C.W. Nails 2.00 180.00 2.68 1.97 -
Tie Wire 0.50 45.00 0.67 0.49 -
Boulder
G.I. Sheet
C.H.B.
TOTAL COST 9,165.00 2,439.05 498.74 -

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 VISTA ALEGRE CIS
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 9,165.00 + = P 9,165.00 /cu.m.

Labor 2,439.05 + 862.50 + 1,228.57 + 657.14 = P 5,187.27 /cu.m.
Equipment Utilization 498.74 + 258.00 + 101.22 = P 857.96 /cu.m.
Fuel & Oil - + + = P - /cu.m.
P 15,210.23 /cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 9,165.00 1,374.75 916.50 572.81 = P 12,029.06 /cu.m.
Labor = 5,187.27 778.09 518.73 324.20 = P 6,808.29 /cu.m.
Equipment Utilization = 857.96 128.69 85.80 53.62 = P 1,126.07 /cu.m.
Fuel & Oil = - - - - = P - /cu.m.
15,210.23 2,281.53 1,521.03 950.63 19,963.42 /cu.m.

TOTAL UNIT COST = P 19,963.42 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 598.90
 DERIVATION OF UNIT COST
DIVERSION by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, ILOILO

FILTER DRAIN
Item of Work

MATERIAL COST ESTIMATE

Hauling Cost from Source to Jobsite
MATERIALS BASE COST TOTAL
LABOR RENTAL FUEL
Cement
R.S.B.
Gravel 1,400.00 1,364.00 76.00 2,840.00 / cu.m.
Sand 1,300.00 1,364.00 76.00 2,740.00 / cu.m.
Form lumber
Plywood
C.W. Nails
Tie wire
Boulder
G.I. Sheet
C.H.B.
5cm dia. PVC Drain Pipe 210.00 210.00 / ln.m.
10cm dia. PVC Perf. Pipe 580.00 580.00 / ln.m.

1. MATERIAL COST
Hauling Cost
MATERIALS Per Cu.m. Base Cost
Labor Rental Fuel
Cement - - -
R.S.B. - - -
Gravel 0.45 630.00 613.80 34.20 -
Sand 0.65 845.00 886.60 49.40 -
Form Lumber - - -
Plywood - - -
C.W. Nails - - -
Tie Wire - - -
Boulder - - -
G.I. Sheet - -
C.H.B. - -
5cm dia. PVC Drain Pipe 0.60 126.00 - -
10cm dia. PVC Perf. Pipe 2.50 1,450.00 - -
TOTAL COST 3,051.00 1,500.40 83.60

2. LABOR COST : FILTER DRAIN

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

2.2 Installation of 5 cm dia. PVC drain pipe

Utilize : 1 - Carpenter @ P 450.00 / day
1 - Laborer @ P 350.00 / day

Capability = 36.00 ln.m./day

2.3 Drilling of perforation, Installation of 10 cm dia. PVC pipe

Utilize : 1 - Carpenter @ P 450.00 / day
1 - Laborer @ P 350.00 / day

Capability = 18.00 ln.m./day

FILTER DRAIN DIVERSION by CONTRACT VISTA ALEGRE CIS

10cm PVC Pipe
HAULING, SPREADING 5cm PVC Pipe installation
POSITION RATE/DAY installation
No. Cost No. Cost No. Cost
Foreman
Carpenter 450.00 1 450.00 1 450.00
Mason
Steelman
L.E. Operator
Laborer 350.00 1 350.00 1 350.00 1 350.00
Welder

Total Cost 350.00 / day 800.00 / day 800.00 / day

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

Unit Cost P 70.00 / cu.m. 22.22 / cu.m. 44.44 / cu.m.

EQUIPMENT UTILIZATION COST

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

Materials 3,051.00 + = P 3,051.00 / cu.m.

Labor 1,500.40 + 70.00 + 22.22 + 44.44 = P 1,637.07 / cu.m.
Equipment Utilization 83.60 + = P 83.60 / cu.m.
Fuel & Oil - + = P - / cu.m.
P 4,771.67 / cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 3,051.00 457.65 305.10 190.69 = P 4,004.44 / cu.m.
Labor = 1,637.07 245.56 163.71 102.32 = P 2,148.66 / cu.m.
Equipment Utilization = 83.60 12.54 8.36 5.23 = P 109.73 / cu.m.
Fuel & Oil = - - - - = P - / cu.m.
4,771.67 715.75 477.17 298.24 6,262.83 / cu.m.

TOTAL UNIT COST = P 6,262.83 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 187.88
 MANUAL ASPECT by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, 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
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Labor = 140.00 21.00 14.00 8.75 = P 183.75 / cu.m.

140.00 21.00 14.00 8.75 183.75 / cu.m.

TOTAL UNIT COST = P 183.75 / cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 5.51

MANUAL ASPECT by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, 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
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Labor = 186.67 28.00 18.67 11.67 = P 245.01 /cu.m.

186.67 28.00 18.67 11.67 245.01 /cu.m.

TOTAL UNIT COST = P 245.01 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 7.35
 DERIVATION OF UNIT COST
CANAL STRUCTURE by CONTRACT

VISTA ALEGRE CIS

BAROTAC VIEJO, 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 46.85 34.05 360.90 / bag
R.S.B. 45.00 1.34 0.32 46.66 / kg
Gravel 1,400.00 1,364.00 76.00 2,840.00 / cu.m.
Sand 1,300.00 1,364.00 76.00 2,740.00 / cu.m.
Form lumber 40.00 1.46 1.51 42.97 / bd. ft.
Plywood 700.00 44.54 24.18 768.72 / pc.
C.W. Nails 90.00 1.34 0.99 92.33 / kg.
Tie wire 90.00 1.34 0.99 92.33 / 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 1,960.00 327.94 238.37 -
R.S.B. 40.00 1,800.00 53.61 12.81 -
Gravel 1.00 1,400.00 1,364.00 76.00 -
Sand 0.50 650.00 682.00 38.00 -
Form Lumber 25.00 1,000.00 36.58 37.77 -
Plywood 1.25 875.00 55.68 30.22 -
C.W. Nails 2.00 180.00 2.68 1.97 -
Tie Wire 0.50 45.00 0.67 0.49 -
Boulder
G.I. Sheet
C.H.B.
TOTAL COST 7,910.00 2,523.15 435.63 -

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 VISTA ALEGRE CIS
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 7,910.00 + = P 7,910.00 /cu.m.

Labor 2,523.15 + 575.00 + 860.00 + 460.00 = P 4,418.15 /cu.m.
Equipment Utilization 435.63 + 200.67 + 70.86 = P 707.15 /cu.m.
Fuel & Oil - + + = P - /cu.m.
P 13,035.30 /cu.m.
Estimated Direct Cost Indirect Cost
UNIT COST OCM PROFIT VAT
15% 10% 5%
(of EDC) (of EDC) (EDC+PROFIT+OCM)
Materials = 7,910.00 1,186.50 791.00 494.38 = P 10,381.88 /cu.m.
Labor = 4,418.15 662.72 441.82 276.13 = P 5,798.82 /cu.m.
Equipment Utilization = 707.15 106.07 70.72 44.20 = P 928.14 /cu.m.
Fuel & Oil = - - - - = P - /cu.m.
13,035.30 1,955.29 1,303.54 814.71 17,108.84 /cu.m.

TOTAL UNIT COST = P 17,108.84 /cu.m.

SUPERVISION OF CIVIL WORKS (3% OF THE EDC & IDC) = P 513.27
VISTA ALEGRE CIS
BAROTAC VIEJO
QUANTITY ESTIMATES
Length Excavation L/S Fill L/S Concrete L/S Filter Drain L/S
m area volume area volume area volume area volume
0+000 12.00 8.00 1.17 0.90
0+010 10.00 12.00 120.00 8.00 80.00 1.17 11.70 0.90 9.00
Cut-off wall 0.65 0.52 0.87
Cut-off wall 0.65 0.52 0.87
Filter Drain 9.00 16.21

total 10.00 130.30 97.25 13.43 9.00

TOTAL 10.00 131.00 98.00 14.00 9.00
131.00 98.00 14.00 9.00
VOLUMETRIC COMPUTATION (Excavation and Backfill)
Name of Project : VISTA ALEGRE CIS
Location : BAROTAC VIEJO, ILOILO

STATION AREA CUT AREA FILL VOLUME CUT VOLUME FILL REMARKS
Sub-Lateral 2
0+000.00 0.38 0.30
0+020.00 20.00 0.37 0.30 7.50 6.00
0+040.00 20.00 0.37 0.30 7.40 6.00
0+060.00 20.00 0.38 0.30 7.50 6.00
0+080.00 20.00 0.35 0.30 7.30 6.00
0+100.00 20.00 0.35 0.30 7.00 6.00
0+120.00 20.00 0.35 0.30 7.00 6.00
0+140.00 20.00 0.38 0.30 7.30 6.00
0+160.00 20.00 0.39 0.30 7.70 6.00
0+180.00 20.00 0.40 0.30 7.90 6.00
MFD
0+000.00 0.45 0.30
0+020.00 20.00 0.45 0.30 9.00 6.00
0+040.00 20.00 0.45 0.30 9.00 6.00
0+060.00 20.00 0.45 0.30 9.00 6.00
0+080.00 20.00 0.45 0.30 9.00 6.00
0+091.20 11.20 0.45 0.30 5.00 3.40

0+101.40 0.45 0.30

0+120.00 18.60 0.45 0.30 8.40 5.60
0+140.00 20.00 0.45 0.30 9.00 6.00
0+160.00 20.00 0.45 0.30 9.00 6.00
0+180.00 20.00 0.43 0.30 8.84 6.00

TOTAL 349.80 142.84 105.00

VOLUMETRIC COMPUTATION (Excavation and Backfill)
Name of Project : VISTA ALEGRE CIS
Location : BAROTAC VIEJO, ILOILO

STATION AREA CUT AREA FILL VOLUME CUT VOLUME FILL REMARKS
Main Canal
0+013.00 0.62 0.50
0+020.00 7.00 0.64 0.50 4.40 3.50
0+040.00 20.00 0.64 0.50 12.80 10.00
0+060.00 20.00 0.63 0.50 12.70 10.00
0+080.00 20.00 0.62 0.50 12.50 10.00
0+100.00 20.00 0.62 0.50 12.40 10.00
0+120.00 20.00 0.62 0.50 12.40 10.00
0+140.00 20.00 0.63 0.50 12.50 10.00
0+160.00 20.00 0.61 0.50 12.40 10.00
0+180.00 20.00 0.61 0.50 12.20 10.00
0+200.00 20.00 0.60 0.50 12.10 10.00
0+220.00 20.00 0.62 0.50 12.20 10.00
0+235.90 15.90 0.62 0.50 9.90 8.00
Sub-Lateral 1
0+000.00 0.36 0.30
0+020.00 20.00 0.39 0.30 7.50 6.00
0+040.00 20.00 0.38 0.30 7.70 6.00
0+060.00 20.00 0.39 0.30 7.70 6.00
0+080.00 20.00 0.39 0.30 7.80 6.00
0+100.00 20.00 0.37 0.30 7.60 6.00
0+120.00 20.00 0.39 0.30 7.60 6.00
0+140.00 20.00 0.38 0.30 7.70 6.00
0+160.00 20.00 0.37 0.30 7.50 6.00
0+180.00 20.00 0.40 0.30 7.70 6.00
0+200.00 20.00 0.43 0.30 8.30 6.00

SUB-TOTAL 422.90 215.60 171.50

VOLUMETRIC COMPUTATION (Concrete)
Name of Project : VISTA ALEGRE CIS
Location : BAROTAC VIEJO, ILOILO
Vol. of Vol. of Vol. of Total
No. of Stiffener Stiffener Slab Wall Slab Wall Stiffener Volume
LENGTH Stiffeners width thickness b D thickness thickness (cu.m.) (cu.m.) (cu.m.) (cu.m.)
Sub-Lateral 2
0+013.00
0+235.90 222.90 46.00 0.30 0.10 0.60 0.80 0.13 0.10 23.18 35.66 0.83 59.70
Sub-Lateral 1
0+000.00
0+200.00 200.00 41.00 0.30 0.10 0.30 0.40 0.10 0.10 10.00 16.00 0.37 26.40
Sub-Lateral 2
0+000.00
0+180.00 180.00 37.00 0.30 0.10 0.30 0.40 0.10 0.10 9.00 14.40 0.33 23.70
MFD
0+000.00
0+091.20 91.20 19.00 0.30 0.10 0.30 0.40 0.10 0.10 4.56 7.30 0.17 12.00

0+101.40
0+180.00 78.60 17.00 0.30 0.10 0.30 0.40 0.10 0.10 3.93 6.29 0.15 10.40

TOTAL 772.70 50.67 79.65 1.85 132.20

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

0.10

0.10

SECTION OF BENCH FLUME