Name of Project: CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

Location: Lagawe, Ifugao

Appropriation: Php 150,000.00
Source of Fund: 2018 - 20% DF

DETAILED ESTIMATES
Item No.
I SITE PREPARATION Qty. = 92.00 sq.m
A. Labor Cost
Output : 60.00 sq.m/m-day (dense clearing & desilting of canal)
Manpower : 1 Foreman 2 laborers
Duration : 92.00
= 0.77
30 x 2
say 1.0 days
Manpower No. Rate Days Amount
Foreman 1 377 1.0 377.00
Laborers 2 290 1.0 580.00
total 957.00
DIRECT COST = 957.00

II STRUCTURE EXCAVATION Qty. = 11.97 cu.m

A. Labor Cost
1. (Common Earth Excavation)
Output : 1.50 cu.m/m-day (common earth)
Manpower : 1 Foreman 4 laborers
Duration : 11.97
= 2.00
1x4
say 2.0 days
Manpower No. Rate 2 Amount
Foreman 1 377 2.0 754.00
Laborers 4 290 2.0 2,320.00
total 3,074.00
DIRECT COST = 3,074.00

III FORMWORKS Qty. = 27.40 sq.m

Note : Use forms three times.
A. Material Cost
Description Unit Qty U-Price Amount
5- Ordinary Plywood pcs. 5.00 340.00 1,700.00
6- 2"x 2"x10' lumber bd.ft. 20.00 27.00 540.00
6- 2"x 3"x10' lumber bd.ft. 30.00 27.00 810.00
Round Logs pcs. 20.00 30.00 600.00
Hacksaw blade pcs. 3.00 80.00 240.00
Assorted CWN kgs. 5.00 75.00 375.00
total 4,265.00
B. Labor Cost
Output : 3.72 sq.m/m-day (fabrication)
3.20 sq.m/m-day (installation)
16.0 sq.m/m-day (removal)
Crew : 1 foreman, 2 skilled & 4 laborers
Duration : 27.40 27.40 27.40
+ +
3.72 x 6 3.20 x 6 16 x 6
= 2.94 say 3.0 days
Manpower No. Rate Days Amount
Foreman 1 377 3.0 1,131.00
Skilled 2 306 3.0 1,836.00
Laborer 4 290 3.0 3,480.00
total 6,447.00
DIRECT COST = 10,712.00

IV RSB WORKS Qty.= 544.00 kgs

A. Material Cost
Description Unit Qty. U-Price Amount
147 - 10mm Ø x 6m RSB kgs 544.00 46.50 25,296.00
Hacksaw blade pcs. 5.00 80.00 400.00
#16 tie wire kgs 15.00 75.00 1,125.00
total 26,821.00
B. Labor Cost
Output : 75 kgs/m-day (Fabrication & Installation)
Crew : 1 foreman, 1 skilled & 2 laborers
Duration : 544.00
 75 x 3
= 2.42 say 2.5 days
Manpower No. Rate Days Amount
Foreman 1 377.00 2.50 942.50
Skilled 1 306.00 2.50 765.00
Laborers 2 290.00 2.50 1,450.00
total 3,157.50
DIRECT COST = 29,978.50
V CONCRETE WORKS Qty.= 9.21 cu.m
Note: Use Class "A" mix.
A. Material Cost
Description Unit Qty. U-Price Amount
cement bags 84.00 278.00 23,352.00
sand cu.m 5.00 1085.00 5,425.00
gravel cu.m 9.50 1185.00 11,257.50
mixing board pcs. 1.00 1000.00 1,000.00
measuring box pcs. 1.00 500.00 500.00
water provision drums 12.00 35.00 420.00
total 41,954.50
B. Labor Cost
Out put: 0.50 cu. m/m-day (manual mixing)
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 9.21 3.07
=
0.5 x 6 say 3.0 days
Manpower No. Rate Days Amount
Foreman 1 377.00 3.00 1,131.00
Skilled 2 306.00 3.00 1,836.00
Laborers 4 290.00 3.00 3,480.00
total 6,447.00
DIRECT COST = 48,401.50

MASONRY WORKS
VI 1. Laying of CHB Qty.= 35.20 sq.m
Note: Use Class "B" Concrete Mix and 1" THK layering for CHB Mortar
A. Material Cost
Description Unit Qty. U-Price Amount
0.10mx0.20mx0.40m CHB pcs. 440.00 16.50 7,260.00
cement bags 19.00 278.00 5,282.00
Sand (S1) cu.m 2.00 1085.00 2,170.00
water provision drums 3.00 35.00 105.00
total 7,557.00
B. Labor Cost
Out put: 3.00 sq. m/m-day
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 35.20 1.96
=
3x6 say 2.0 days
Manpower No. Rate Days Amount
Foreman 1 377.00 2.00 754.00
Skilled 2 306.00 2.00 1,224.00
Laborers 4 290.00 2.00 2,320.00
total 4,298.00
DIRECT COST = 11,855.00

2. CHB Plastering (Inner Face Only) Qty.= 35.20 sq.m

Note: Use Class "B" Concrete Mix for CHB Plastering
1/2" THK Plaster Finish
A. Material Cost
Description Unit Qty. U-Price Amount
Portland Cement (40kgs) bags 6.00 278.00 1,668.00
Sand (S1) cu.m 0.50 1085.00 542.50
water provision drums 4.00 35.00 140.00
total 2,350.50
B. Labor Cost
Out put: 4.60 sq. m/m-day
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 35.20 1.28
=
4.6 x 6 say 1.5 days
Manpower No. Rate Days Amount
Foreman 1 377.00 1.50 565.50
Skilled 2 306.00 1.50 918.00
Laborers 4 290.00 1.50 1,740.00
total 3,223.50
DIRECT COST = 5,574.00

BILLBOARD (Tarpaulin) w/ frame Qty. = 1.0 lot

SPL DIRECT COST = 1,000.00

DERIVATION OF UNIT COSTS

 1.0 Transhipment of Aggregates:
Source: Ibulao Quarry
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7%) 3.00 25 30

Truck Cycle Time

LOADING TIME = 5.0
UNLOADING TIME = 1.0 mins
LOADED TRAVEL TIME = 7.2 min
UNLOADED TRAVEL TIME = 6.0 mins
SLACK TIME = 6.0 mins
total = 25.2 mins
Using 1 unit DT w/ capacity of 4.00 cu. m mins.
rate per day : 4800 Php
working hours: 8 hrs
Freight = 25.20 x 4800 63.00
=
8 x 60 x 1.5 say 63.0 /cu. m

Manual Hauling of Aggregates

Source/Quarry Dumpsite-Project Site
Road Condition Ave. dist (km) Loaded Speed (kph)
Straight Path 0.25 1.5 Unloaded Speed (kph)
3
Loaded Travel Time = 10
Unloaded travel Time = 5
Unloading Time = 1
Slack Time = 2
Total Time = 18 `

Capacity = 1 can
Working Hours = 8 hrs
Rate per Day = 290 Php
Total Cycle Time = 18 mins
Manual Hauling Cost = 290 x 18
= 10.875
1 x 8 x 60
= say 11 / can = 572.0 cu.m

2.0 Transhipment of Cement:

Source: Poblacion Lagawe
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 1.00 25 30

Truck Cycle Time

LOADING TIME = 30
UNLOADING TIME = 30 mins
LOADED TRAVEL TIME = 2.4 mins
UNLOADED TRAVEL TIME = 2.0 mins
SLACK TIME = 6 mins
total = 70.4 mins
Using 1 unit DT w/ capacity of 100 bags mins.
rate per day : 4800 Php
working hours: 8 hrs
Freight = 70.40 x 4800 7.04
=
8 x 60 x 100 say 7.0 /bag

Manual Hauling of Cement

SOURCE/QUARY - Dumpsite - Project site
Road Condition Ave. dist (km) Loaded Speed (kph)
Straight Path 0.25 1.5 Unloaded Speed (kph)
3
Loaded Travel Time = 10
Unloaded travel Time = 5
Unloading Time = 1
Slack Time = 2
Total Time = 18 `

Capacity = 1 bag
Working Hours = 8 hrs
Rate per Day = 290 Php
Total Cycle Time = 18 mins
Manual Hauling Cost = 290 x 18
= 10.875
1 x 8 x 60
 say 11 / bag

Source: Poblacion Lagawe

Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 1.00 25 30

Truck Cycle Time

 LOADING TIME = 30.0
UNLOADING TIME = 30.0 mins
LOADED TRAVEL TIME = 2.4 min
UNLOADED TRAVEL TIME = 2.0 mins
SLACK TIME = 6.0 mins
total = 70.4 mins
Using 1 unit DT w/ capacity of 4,800.00 kgs. mins.
rate per day : 4800 Php
working hours: 8 hrs
Freight = 70.40 x 4800 0.15
=
8 x 60 x 4800 say 0.50 /kg.

4.0 Transhipment of CHB:

Source: Poblacion Lagawe
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 2.00 25 30

Truck Cycle Time

LOADING TIME = 30.0
UNLOADING TIME = 30.0 mins
LOADED TRAVEL TIME = 4.8 min
UNLOADED TRAVEL TIME = 4.0 mins
SLACK TIME = 6.0 mins
total = 74.8 mins
Using 1 unit DT w/ capacity of 500.00 pcs mins.
rate per day : 4800 Php
working hours: 8 hrs
Freight = 74.80 x 4800 1.50
=
8 x 60 x 500 say 1.50 /pc

Manual Hauling of CHB

SOURCE/QUARY - Dumpsite - Project site
Road Condition Ave. dist (km) Loaded Speed (kph)
Straight Path 0.20 1.5 Unloaded Speed (kph)
3
Loaded Travel Time = 8
Unloaded travel Time = 4
Unloading Time = 0.1
Slack Time = 0.2
Total Time = 12.3 `

Capacity = 1 pc
Working Hours = 8 hrs
Rate per Day = 100 Php
Total Cycle Time = 12.3 mins
Manual Hauling Cost = 100 x 12.3
= 2.5625
1 x 8 x 60
say 3 / pc

S S S S S S S S S S S S S S S S S S S S S S S S S S
Materials Unit P-price Freight Tax M-Hauling
Cement bags 260.00 7.00 - 11.00 Unit Price
Sand cu.m 400.00 63.00 50 572.00 278.00
Gravel cu.m 500.00 63.00 50 572.00 1,085.00
CHB pcs 12.00 1.50 3.00 1,185.00
RSB kgs. 46.00 0.50 - 16.50
46.50

SUMMARY Description Unit Qty Direct Cost Indirect Cost

Item
SITE PREPARATION sq.m 92.00 957.00 253.61 Unit Cost
No.
I STRUCTURE EXCAVATION cu.m 11.97 3,074.00 814.61 13.16
II FORMWORKS sq.m 27.40 10,712.00 2,838.68 324.86
III RSB WORKS kgs 544.00 29,978.50 7,944.30 494.55
IV CONCRETE WORKS cu.m 9.21 48,401.50 12,826.40 69.71
V MASONRY WORKS 6,647.98
VI CHB Laying sq.m 35.20 11,855.00 3,141.58
1. Plastering sq.m 35.20 5,574.00 1,477.11 426.04
2. Billboard (Tarpaulin) w/ Frame lot 1.00 1,000.00 200.32
SPL 111,552.00 1,000.00

Approved Budget Contract =

Provincial Overhead Expenses 140,847.97
 Engineering Overhead 9,152.03
Administrative Overhead 6,406.42
Quality Control 1,830.41
TOTAL ESTIMATED COST = 915.20
150,000.00

Prepared By: Checked By:

BRYLE JAMES P. NANGLEGAN HONORIO T. BIMOHYA

Engineer Aide Engineer II

Reviewed By: Approved By:

MENELEO D. OTGALON JULIAN B. DULAWAN JR.

Engineer III Provincial Engineer
Unloaded Speed (kph)
3

Unloaded Speed (kph)

3
Unloaded Speed (kph)
3

Adj. Cost % age

1,210.72 0.86%
3,888.57 2.76%
13,550.67 9.62%
37,922.24 26.92%
61,227.90 43.47%

14,996.61 10.65%
7,051.26 5.01%
1,000.00 0.71%
140,847.97 100.00%

140,847.97
 9,152.03

8.20%

150,000.00
Name of Project: CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
Location: Lagawe, Ifugao
Appropriation: Php 150,000.00
Source of Fund: 2018 - 20% DF

Quantity Take-off
Item No.
I SITE PREPARATION Qty. = 92.00 sq.m
Site 1:
L= 25.00 m Width= 2.00 m
Area= Length x Width
= 25x 2
= 50.0 sq.m
Site 2:
L= 28.00 m W= 1.50 m
Area = Length x Width
= 26 x 1.5
= 42.00 sq.m
TOTAL= 92.00 sq.m

II STRUCTURE EXCAVATION Qty. = 11.97 cu.m

site 1:
1. side
L= 22.00 m Width= 0.20 m Depth 1.00 m
Volume= Length x Width x THK
= 22 x 0.8 x 0.20
= 4.40 cu.m (chipping of existing grouted riprap)
2. Depth
L= 22.00 m Width= 0.80 m Depth 0.20 m
Volume= Length x Width x THK
= 22 x 0.8 x 0.20
= 3.52 cu.m (chipping of existing grouted riprap)
TOTAL= 7.92 cu.m
site 2 :
L= 27.00 m W= 1.50 m Depth= 0.10 m
Volume = Length x Width x Depth
= 26 x 0.7 x 0.1
= 4.05 (unclassified earth excavation)
TOTAL= 11.97 cu.m
III FORMWORKS Qty. = 27.40 sq.m
Site 1:
Length= 22.00 m Width= 1.00 m
Area= Length x Width
= 22 x 1
 = 22.00 sq.m

Site 2: Length= 27.00 m Width= 0.10 m (2 sides)

= Length x Width x No. of Units
= 25x.2
= 5.40 sq.m
TOTAL= 27.40 sq.m

IV RSB WORKS Qty. = 544.00 kgs

Site 1:
Longitudinal Bars= 64 pcs
Transverse Bars= 40 pcs
Site 2:
Longitudinal Bars= 21 pcs
Transverse Bars= 17 pcs
Manhole:
No. of Steel Bars= 5 pcs

Diam. Length (m) Weight/pc No. of pcs Total

10mm Ø 6.0 3.7 147 544
TOTAL= 544.00

TOTAL= 544.00 kgs

V CONCRETE WORKS Qty. = 9.21 cu.m

Site 1:
1. Canal Floor L
L= 22.00 m W= 0.8 m THK= 0.10 m
Volume = Length x Width x THK
= 22x 0.8 x 0.1
= 1.76 cu.m
2. Canal Cover
Length= 22.00 m Width= 1.50 m THK= 0.10 m
Volume = Length x Width x THK
=22 x 1.5 x 0.1
= 3.30 cu.m
Site 2: Pathway
Length= 27.00 m Width= 1.50 m
THK= 0.10
Volume = Length x Width x THK
= 26 x 1.2 x0.1
= 4.05
Pathway Entrance
Length= 1.00 m Width= 1.00 m
THK= 0.10
 = 0.10

TOTAL= 9.21 cu.m

VI MASONRY WORKS Qty. = 35.20 sq.m
L= 22.00 m H= 0.8 m (2 sides)
Volume = Length x Width
= 22 x 0.8x 2
= 35.20
TOTAL= 35.20 sq.m
 Provincial Local Government Unit of Ifugao
SSSSSS SS SSS SSSSSSSSSS SSSSSSSS
Lagawe, Ifugao

PROGRAM OF WORK

DATE

Name of Project: CANABLOG CANAL LINING & PATHWAY CONSTRUCTION Type of Project:
Location of Project: Lagawe, Ifugao Type of Structure: Hor.
Limits: Project Length: 48.00
Appropriation: Php 150,000.00 Project Width:
Source of Fund: 2018 - 20% DF Duration: 28.0
Mode of
Straight Contract
Implementation:
Project Description: Construction of Canal Drainage

EQUIPMENT REQUIREMENT
DESCRIPTION REQ'D. AVAIL. DESCRIPTION REQ'D.

Wt. ESTIMATED PROJECT COST

Item No. WORK TO BE DONE UNIT
% tage QTY UNIT COST AMOUNT
I SITE PREPARATION 0.86% sq.m 92.00 13.16 1,210.72
II STRUCTURE EXCAVATION 2.76% cu.m 11.97 324.86 3,888.57
III FORMWORKS 9.62% sq.m 27.40 494.55 13,550.67
IV RSB WORKS 26.92% kgs 544.00 69.71 37,922.24
V CONCRETE WORKS 43.47% cu.m 9.21 6,647.98 61,227.90
VI MASONRY WORKS
1. CHB Laying 10.65% sq.m 35.20 426.04 14,996.61
2. Plastering 5.01% sq.m 35.20 200.32 7,051.26
SPL Billboard (Tarpaulin) w/ Frame 0.71% lot 1.00 1,000.00 1,000.00
100.00% 140,847.97

BREAKDOWN OF ESTIMATES
Wt.
EXPENDITURES COST EXPENDITURES
(%tage)
1. Material cost A. Total Estimated Contract Cost
140,847.97
2. Equipment cost ( Direct cost + Indirect cost)
3. Labor cost B. Estimated Prov'l. Gov't. O.H Expenses: 9,152.03
4. Hauling cost B.1 Engineering Overhead 6,406.42
5. Mob./Demob. Cost B.2 Administrative Overhead 1,830.41
6. Indirect cost B.3 Quality Control 915.20
7. Prov'l. Gov't. O.H. Expenses C. ROW/ Site Acquisition
8. ROW/ Site Acquisition D. Reserve/ Construction Contingencies
9. Reserve/Const'n. Contingencies
E. TOTAL ESTIMATED PROJECT COST 150,000.00
 E. TOTAL ESTIMATED PROJECT COST 150,000.00
10.TOTAL APPROPRIATION

Prepared By: Reviewed By:

HONORIO T. BIMOHYA MENELEO D. OTGALON

Engineer II Engineer III

Approval Recommended: Approved:

JULIAN B. DULAWAN JR. PEDRO G. MAYAM-O

Provincial Engineer Provincial Governor
 m
m
C.D

AVAIL.

COST
AMOUNT
1,210.72
3,888.57
13,550.67
37,922.24
61,227.90

14,996.61
7,051.26
1,000.00
140,847.97

140,847.97

9,152.03

150,000.00
 150,000.00

LEO D. OTGALON
Engineer III

RO G. MAYAM-O
vincial Governor
ok

ok
 Republic of the Philppines
Provincial Local Government of Ifugao
Lagawe, Ifugao

Date:

CERTIFICATION
TO WHOM IT MAY CONCERN:

This is to certify that the amount of One Hundred Eighty Thousand Pesos Only

(Php 150,000.00

is available for expenditure for the project, CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

at Barangay Pob. WEST , Municipality of LAGAWE

Province of Ifugao.

CHARGE TO: 2018 - 20% DF

APPROPRIATION AVAILABLE: ALLOTMENT AVAILABLE: FUNDS AVAILABLE:

VIRGINIA D. FARRO CHARLES P. BAGUILAT STEAWART B. BACCAY

Provincial Budget Officer Provincial Accountant Provincial Treasurer

APPROVED BY:

PEDRO G. MAYAM-O
Provincial Governor
and Pesos Only

PATHWAY CONSTRUCTION

LAGAWE ,

FUNDS AVAILABLE:

STEAWART B. BACCAY
Provincial Treasurer
Name of Project: CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location: Lagawe, Ifugao
Appropriation: Php 200,000.00
Source of Fund: 2018 - 20% DF

DETAILED ESTIMATES
Item No.
I SITE PREPARATION Qty. = 63.80 sq.m
A. Labor Cost
Output : 30.00 sq.m/m-day (dense clearing)
Manpower : 1 Foreman, 2 laborers
Duration : 63.80
= 1.06
1.5 x 2
say 1.0 days
Manpower No. Rate Days Amount
Foreman 1 377 1.0 377.00
Laborers 2 290 1.0 580.00
total 957.00
DIRECT COST = 957.00

II STRUCTURE EXCAVATION Qty. = 52.62 cu.m

A. Labor Cost
Output : 1.00 cu.m/m-day (unclassified)
Manpower : 1 Foreman, 4 laborers
Duration : 52.62
= 13.16
1x5
say 13.5 days
Manpower No. Rate Days Amount
Foreman 1 377 13.5 5,089.50
Laborers 4 290 13.5 15,660.00
total 20,749.50
DIRECT COST = 20,749.50

III FORMWORKS Qty. = 34.56 sq.m

Note : Use forms three times.
A. Material Cost
Description Unit Qty U-Price Amount
18 - 2"x 2"x10' lumber bd.ft. 60.00 27.00 1,620.00
4 - Ordinary Plywood pcs. 4.00 340.00 1,360.00
Round Logs pcs. 20.00 30.00 600.00
Hacksaw blade pcs. 3.00 80.00 240.00
Assorted CWN kgs. 5.00 75.00 375.00
total 4,195.00
B. Labor Cost
Output : 3.72 sq.m/m-day (fabrication)
3.20 sq.m/m-day (installation)
16.0 sq.m/m-day (removal)
Crew : 1 foreman, 2 skilled & 4 laborers
Duration : 34.56 34.56 34.56
+ +
3.72 x 6 3.20 x 6 16 x 6
= 3.71 say 4.0 days
Manpower No. Rate Days Amount
Foreman 1 377 4.0 1,508.00
Skilled 2 306 4.0 2,448.00
Laborer 4 290 4.0 4,640.00
 total 8,596.00
DIRECT COST = 12,791.00

IV RSB WORKS Qty.= 644.00 kgs

A. Material Cost
Description Unit Qty. U-Price Amount
174 - 12mm Ø x 6m RSB kgs 644.00 46.50 29,946.00
Hacksaw blade pcs. 5.00 80.00 400.00
#16 tie wire kgs 15.00 75.00 1,125.00
total 31,471.00
 B. Labor Cost
Output : 75 kgs/m-day (Fabrication & Installation)
Crew : 1 foreman, 1 skilled & 2 laborers
Duration : 644.00
75 x 3
= 2.86 say 3.0 days
Manpower No. Rate Days Amount
foreman 1 377.00 3.00 1,131.00
skilled 1 306.00 3.00 918.00
laborers 2 290.00 3.00 1,740.00
total 3,789.00
DIRECT COST = 35,260.00

V CONCRETE WORKS Qty.= 8.79 cu.m

Note: Use Class "A" mix.
A. Material Cost
Description Unit Qty. U-Price Amount
cement bags 80.00 267.00 21,360.00
sand cu.m 4.50 513.00 2,308.50
gravel cu.m 7.50 613.00 4,597.50
mixing board pcs. 1.00 1000.00 1,000.00
measuring box pcs. 1.00 500.00 500.00
0.7x0.50 shop Fab. Manhole pcs. 7.00 1500.00 10,500.00
water provision drums 12.00 35.00 420.00
total 40,686.00
B. Labor Cost
Out put: 0.50 cu. m/m-day (manual mixing)
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 8.79 2.93
=
0.5 x 6 say 3.0 days
Manpower No. Rate Days Amount
foreman 1 377.00 3.00 1,131.00
skilled 2 306.00 3.00 1,836.00
laborers 4 290.00 3.00 3,480.00
total 6,447.00
DIRECT COST = 47,133.00

VI MASONRY WORKS
1. Laying of CHB Qty.= 83.28 sq.m
Note: Use Class "B" Concrete Mix and 1" THK layering for CHB Mortar
A. Material Cost
Description Unit Qty. U-Price Amount
0.10mx0.20mx0.40m CHB pcs. 1042.00 13.50 14,067.00
cement bags 44.00 267.00 11,748.00
Sand (S1) cu.m 4.00 513.00 2,052.00
water provision drums 6.00 35.00 210.00
total 14,010.00
B. Labor Cost
Out put: 3.00 sq. m/m-day
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 83.28 4.63
=
3x6 say 5.0 days
Manpower No. Rate Days Amount
foreman 1 377.00 5.00 1,885.00
skilled 2 306.00 5.00 3,060.00
 laborers 4 290.00 5.00 5,800.00
total 10,745.00
DIRECT COST = 24,755.00

2. CHB Plastering (Inner Face Only) Qty.= 83.28 sq.m

Note: Use Class "B" Concrete Mix for CHB Plastering
1/2" THK Plaster Finish
A. Material Cost
Description Unit Qty. U-Price Amount
Portland Cement (40kgs) bags 15.00 267.00 4,005.00
Sand (S1) cu.m 1.50 513.00 769.50
water provision drums 2.00 35.00 70.00
total 4,844.50
B. Labor Cost
Out put: 4.60 sq. m/m-day
Employ: 1 foreman, 2 skilled & 4 laborers
Duration: 83.28 3.02
=
4.6 x 6 say 3.0 days
 Manpower No. Rate Days Amount
foreman 1 377.00 3.00 1,131.00
skilled 2 306.00 3.00 1,836.00
laborers 4 290.00 3.00 3,480.00
total 6,447.00
DIRECT COST = 11,291.50

SPL BILLBOARD (Tarpaulin) w/ frame Qty. = 1.0 lot

DIRECT COST = 1,000.00

DERIVATION OF UNIT COSTS

1.0 Transhipment of Aggregates:
Source: Ibulao Auarry
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7%) 3.00 25 30

Truck Cycle Time

LOADING TIME = 5.0
UNLOADING TIME = 1.0
LOADED TRAVEL TIME = 7.2
UNLOADED TRAVEL TIME = 6.0
SLACK TIME = 6.0
total = 25.2
Using 1 unit DT w/ capacity of 4.00 cu. m
rate per day : 4800 Php
working hours: 8 hrs
Freight = 25.20 x 4800 63.00
=
8 x 60 x 1.5 say 63.0 /cu. m

2.0 Transhipment of Cement:

Source: Poblacion Lagawe
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 1.00 25 30

Truck Cycle Time

LOADING TIME = 30
UNLOADING TIME = 30
LOADED TRAVEL TIME = 2.4
UNLOADED TRAVEL TIME = 2.0
SLACK TIME = 6
total = 70.4
Using 1 unit DT w/ capacity of 100 bags
rate per day : 4800 Php
working hours: 8 hrs
Freight = 70.40 x 4800 7.04
=
8 x 60 x 100 say 7.0 /bag
3.0 Transhipment of RSB:
Source: Poblacion Lagawe
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 1.00 25 30

Truck Cycle Time

LOADING TIME = 30.0
UNLOADING TIME = 30.0
LOADED TRAVEL TIME = 2.4
 UNLOADED TRAVEL TIME = 2.0
SLACK TIME = 6.0
total = 70.4
Using 1 unit DT w/ capacity of 4,800.00 kgs.
rate per day : 4800 Php
working hours: 8 hrs
Freight = 70.40 x 4800 0.15
=
8 x 60 x 4800 say 0.50 /kg.

4.0 Transhipment of CHB:

Source: Poblacion Lagawe
Road Condition Ave. dist Loaded Speed (kph) Unloaded Speed (kph)
paved (below 7% grade) 2.00 25 30
 Truck Cycle Time
LOADING TIME = 30.0
UNLOADING TIME = 30.0
LOADED TRAVEL TIME = 4.8
UNLOADED TRAVEL TIME = 4.0
SLACK TIME = 6.0
total = 74.8
Using 1 unit DT w/ capacity of 500.00 pcs
rate per day : 4800 Php
working hours: 8 hrs
Freight = 74.80 x 4800 1.50
=
8 x 60 x 500 say 1.50 /pc

S S S S S S S S S S S S S S S S S S S S S S S S S S
Materials Unit P-price Freight Tax M-Hauling
Cement bags 260.00 7.00 -
Sand cu.m 400.00 63.00 50
Gravel cu.m 500.00 63.00 50
CHB pcs 12.00 1.50
RSB kgs. 46.00 0.50 -

SUMMARY
Item
Description Unit Qty Direct Cost Indirect Cost
No.
I SITE PREPARATION sq.m 63.80 957.00 253.61
II STRUCTURE EXCAVATION cu.m 52.62 20,749.50 5,498.62
III FORMWORKS sq.m 34.56 12,791.00 3,389.62
IV RSB WORKS kgs 644.00 35,260.00 9,343.90
V CONCRETE WORKS cu.m 8.79 47,133.00 12,490.25
VI MASONRY WORKS
1. CHB Laying sq.m 83.28 24,755.00 6,560.08
2. Plastering sq.m 83.28 11,291.50 2,992.25
SPL Billboard (Tarpaulin) w/ Frame lot 1.00 1,000.00
153,937.00

Approved Budget Contract =

Provincial Overhead Expenses
Engineering Overhead
Administrative Overhead
Quality Control
TOTAL ESTIMATED COST =

Prepared By: Checked By:

NATHAN JAY B. ANGIWAN HONORIO T. BIMOHYA

Engineer I Engineer II

Reviewed By: Approved By:

MENELEO D. OTGALON JULIAN B. DULAWAN JR

Engineer III Provincial Engineer
oaded Speed (kph)
30

mins
min
mins
mins
mins
mins.

oaded Speed (kph)

30

mins
mins
mins
mins
mins
mins.

oaded Speed (kph)

30

mins
min
mins
 mins
mins
mins.

oaded Speed (kph)

30
 mins
min
mins
mins
mins
mins.

Unit Price
267.00
513.00
613.00
13.50
46.50

Unit Cost Adj. Cost % age

18.98 1,210.92 0.62%
498.82 26,247.91 13.50%
468.19 16,180.65 8.32%
69.26 44,603.44 22.94%
6,783.08 59,623.27 30.66%

376.02 31,314.95 16.10%

171.51 14,283.35 7.34%
1,000.00 1,000.00 0.51%
194,464.49 100.00%

194,464.49
5,535.51
3,874.86
1,107.10
553.55
200,000.00

HONORIO T. BIMOHYA
Engineer II

JULIAN B. DULAWAN JR.

Provincial Engineer
3.60%
Name of Project: CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location: Lagawe, Ifugao
Appropriation: Php 200,000.00
Source of Fund: 2018 - 20% DF

Quantity Take-off
Item No.
I SITE PREPARATION Qty. = 63.80 sq.m
Site 1:
L= 41.40 m Width= 1.00 m
Area= Length x Width
= 30 x 2
= 41.4 sq.m
Site 2:
L= 28.00 m W= 0.80 m
Area = Length x Width
= 46 x 2
= 22.40 sq.m
TOTAL= 63.80 sq.m

II STRUCTURE EXCAVATION Qty. = 52.62 cu.m

Site 1:
L= 11.40 m Width= 0.80 m Depth 1.70 m
Volume= Length x Width x THK
= 30 x 0.2 x 0.15
= 15.50 cu.m
Site 2:
L= 30.00 m W= 0.80 m Depth= 0.80 m
Volume = Length x Width x Depth
= 44 x 0.7 x 0.7
= 19.20

L= 28.00 m W= 0.80 m Depth= 0.80 m

Volume = Length x Width x Depth
= 44 x 0.7 x 0.7
= 17.92
TOTAL= 52.62 cu.m

III FORMWORKS Qty. = 34.56 sq.m

Site 1:
Length= 41.40 m Width= 0.80 m
Area= Length x Width
= 30 x 1.45
= 33.12 sq.m
Site 2:
 Stiffener Area: Length= 0.80 m Width= 0.30 m (7 units)
= Length x Width x No. of Units
= 0.7 x 0.3 x 7
= 1.44 sq.m
TOTAL= 34.56 sq.m

IV RSB WORKS Qty. = 644.00 kgs

Site 1:
Longitudinal Bars= 66 pcs
Transverse Bars= 47 pcs
Site 2:
Longitudinal Bars= 36 pcs
Transverse Bars= 25 pcs
Diam. Length (m) Weight/pc No. of pcs Total
12mm Ø 6.0 3.7 174 644
TOTAL= 644.00

TOTAL= 644.00 kgs

V CONCRETE WORKS Qty. = 8.79 cu.m

Site 1:
1. Canal Floor Lining (Rehab)
L= 41.40 m W= 0.8 m THK= 0.10 m
Volume = Length x Width x THK
= 41.4 x 0.1 x 0.80
= 3.31 cu.m
2. Canal Cover & Side
Length= 41.40 m Width= 0.80 m THK= 0.10 m
Manhole= 0.50m x 0.70m = 0.24sq.m (7 units) = 2.45 sq.m
Total Area= (Length x Width) - Manhole Area
= (41.4 x .8) - 2.45
= 30.67 sq.m
Volume = Total Area x THK
= 30.67 x 0.1
= 3.07 cu.m
Site 2:
1. Canal Floor Lining
L= 28.00 m W= 0.8 m THK= 0.10 m
Volume = Length x Width x THK
= 44 x 0.7 x 0.10
= 2.24 cu.m
2. Stiffener
Length= 0.80 m Width= 0.30 m (7 units)
THK= 0.10
Volume = Length x Width x THK x No. of Units
= 0.7 x 0.3 x0.1 x 7
= 0.17 cu.m
 TOTAL= 8.79 cu.m
VI MASONRY WORKS Qty. = 83.28 sq.m
L= 41.40 m W= 0.6 m (2 sides)
Volume = Length x Width
= 44 x 0.6 x 2
= 49.68

L= 28.00 m W= 0.6 m (2 sides)

Volume = Length x Width
= 44 x 0.6 x 2
= 33.60
TOTAL= 83.28 sq.m
LON RES. TO BUMAHIT CREEK)
 Provincial Local Government Unit of Ifugao
SSSSSS SS SSS SSSSSSSSSS SSSSSSSS
Lagawe, Ifugao

PROGRAM OF WORK

DATE

Name of Project: CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RType of Project:

Location of Project: Lagawe, Ifugao Type of Structure: Hor.
Limits: Project Length: 43.00
Appropriation: Php 200,000.00 Project Width: 0.70
Source of Fund: 2018 - 20% DF Duration: 38.0
Mode of
Straight Contract
Implementation:
Project Description: Cons't. of Canal Drainage

EQUIPMENT REQUIREMENT
DESCRIPTION REQ'D. AVAIL. DESCRIPTION REQ'D.
Dumptruck (4cu.m cap) 1

Wt. ESTIMATED PROJECT COST

Item No. WORK TO BE DONE UNIT
% tage QTY UNIT COST AMOUNT
I SITE PREPARATION 0.62% sq.m 63.80 18.98 1,210.92
II STRUCTURE EXCAVATION 13.50% cu.m 52.62 498.82 26,247.91
III FORMWORKS 8.32% sq.m 34.56 468.19 16,180.65
IV RSB WORKS 22.94% kgs 644.00 69.26 44,603.44
V CONCRETE WORKS 30.66% cu.m 8.79 6,783.08 59,623.27
VI MASONRY WORKS
1. CHB Laying 16.10% sq.m 83.28 376.02 31,314.95
2. Plastering 7.34% sq.m 83.28 171.51 14,283.35
SPL Billboard (Tarpaulin) w/ Frame 0.51% lot 1.00 1,000.00 1,000.00
100.00% 194,464.49

BREAKDOWN OF ESTIMATES
Wt.
EXPENDITURES COST EXPENDITURES
(%tage)
1. Material cost A. Total Estimated Contract Cost
194,464.49
2. Equipment cost ( Direct cost + Indirect cost)
3. Labor cost B. Estimated Prov'l. Gov't. O.H Expenses: 5,535.51
4. Hauling cost B.1 Engineering Overhead 3,874.86
5. Mob./Demob. Cost B.2 Administrative Overhead 1,107.10
6. Indirect cost B.3 Quality Control 553.55
7. Prov'l. Gov't. O.H. Expenses C. ROW/ Site Acquisition
8. ROW/ Site Acquisition D. Reserve/ Construction Contingencies
9. Reserve/Const'n. Contingencies
E. TOTAL ESTIMATED PROJECT COST 200,000.00
 E. TOTAL ESTIMATED PROJECT COST 200,000.00
10.TOTAL APPROPRIATION

Prepared By: Reviewed By:

HONORIO T. BIMOHYA MENELEO D. OTGALON

Engineer II Engineer III

Approval Recommended: Approved:

JULIAN B. DULAWAN JR. PEDRO G. MAYAM-O

Provincial Engineer Provincial Governor
 m
m
C.D

AVAIL.

COST
AMOUNT
1,210.92
26,247.91
16,180.65
44,603.44
59,623.27

31,314.95
14,283.35
1,000.00
194,464.49

194,464.49

5,535.51

200,000.00
 200,000.00

LEO D. OTGALON
Engineer III

RO G. MAYAM-O
vincial Governor
ok

ok
 Republic of the Philppines
Provincial Local Government of Ifugao
Lagawe, Ifugao

Date:

CERTIFICATION
TO WHOM IT MAY CONCERN:

This is to certify that the amount of Two Hundred Thousand Pesos Only

(Php 200,000.00

is available for expenditure for the project, CANABLOG DRAINAIGE CANAL CONSTRUCTION
(OTGALON RES. TO BUMAHIT CREEK)
at Barangay POB. WEST , Municipality of LAGAWE

Province of Ifugao.

CHARGE TO: 2018 - 20% DF

APPROPRIATION AVAILABLE: ALLOTMENT AVAILABLE: FUNDS AVAILABLE:

VIRGINIA D. FARRO CHARLES P. BAGUILAT STEAWART B. BACCAY

Provincial Budget Officer Provincial Accountant Provincial Treasurer

APPROVED BY:

PEDRO G. MAYAM-O
Provincial Governor
 )

BACCAY
asurer
 Republic of the Philippines
Provincial Local Government Unit of Ifugao
OFFICE OF THE PROVINCIAL ENGINEER

APPROVED BUDGET FOR THE CONTRACT

Name of Project : 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION Date:

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location : Lagawe, Ifugao Contract No. Duration(CD) 59.0
CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
ESTIMATED INDIRECT COST TOTAL ADJUSTED
Item No.
DESCRIPTION Wt.%Tage QTY. Unit DIRECT COST (EDC) in Percent of (EDC) TOTAL COST UNIT COST COST
% Value
I SITE PREPARATION 0.86% 92.00 sq.m 957.00 26.5 253.61 1,210.61 13.16 1,210.72
II STRUCTURE EXCAVATION 2.76% 11.97 cu.m 3,074.00 26.5 814.61 3,888.61 324.86 3,888.57
III FORMWORKS 9.62% 27.40 sq.m 10,712.00 26.5 2,838.68 13,550.68 494.55 13,550.67
IV RSB WORKS 26.92% 544.00 kgs 29,978.50 26.5 7,944.30 37,922.80 69.71 37,922.24
V CONCRETE WORKS 43.47% 9.21 cu.m 48,401.50 26.5 12,826.40 61,227.90 6,647.98 61,227.90
VI MASONRY WORKS
1. CHB Laying 10.65% 35.20 sq.m 11,855.00 26.5 3,141.58 14,996.58 426.04 14,996.61
2. Plastering 5.01% 35.20 sq.m 5,574.00 26.5 1,477.11 7,051.11 200.32 7,051.26
SPL Billboard (Tarpaulin) w/ Frame 0.71% 1.00 lot 1,000.00 1,000.00 1,000.00 1,000.00
100.00% 111,552.00 29,296.29 140,847.97

CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)

ESTIMATED INDIRECT COST TOTAL ADJUSTED
Item No.
DESCRIPTION Wt.%Tage QTY. Unit DIRECT COST (EDC) in Percent of (EDC) TOTAL COST UNIT COST COST
% Value
I SITE PREPARATION 0.62% 63.80 sq.m 957.00 26.50 253.61 1,210.61 18.98 1,210.92
II STRUCTURE EXCAVATION 13.50% 52.62 cu.m 20,749.50 26.50 5,498.62 26,248.12 498.82 26,247.91
III FORMWORKS 8.32% 34.56 sq.m 12,791.00 26.50 3,389.62 16,180.62 468.19 16,180.65
IV RSB WORKS 22.94% 644.00 kgs 35,260.00 26.50 9,343.90 44,603.90 69.26 44,603.44
V CONCRETE WORKS 30.66% 8.79 cu.m 47,133.00 26.50 12,490.25 59,623.25 6,783.08 59,623.27
VI MASONRY WORKS
1. CHB Laying 16.10% 83.28 sq.m 24,755.00 26.50 6,560.08 31,315.08 376.02 31,314.95
2. Plastering 7.34% 83.28 sq.m 11,291.50 26.50 2,992.25 14,283.75 171.51 14,283.35
SPL Billboard (Tarpaulin) w/ Frame 0.51% 1.00 lot 1,000.00 1,000.00 1,000.00 1,000.00
100.00% 153,937.00 30,976.00 194,464.49

Prepared By: Reviewed By: Approval Recommended: Approved:

HONORIO T. BIMOHYA MENELEO D. OTGALON JULIAN B. DULAWAN JR. PEDRO G. MAYAM-O
Engineer II Engineer III Provincial Engineer Provincial Governor
 NAME OF PROJECT : 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
LOCATION : Lagawe, Ifugao
BAR CHART
1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION WEEKS
Item ACTIVITIES ITEM COST W.T % DAYS 1 2 3 4 5 6 7 8 9 10 11 12 TOTAL
Move-in 10.0
I SITE PREPARATION 1,210.72 0.86% 1.0
II STRUCTURE EXCAVATION 3,888.57 2.76% 2.0
III FORMWORKS 13,550.67 9.62% 3.0
IV RSB WORKS 37,922.24 26.92% 2.5
V CONCRETE WORKS 61,227.90 43.47% 3.0
VI MASONRY WORKS
1. CHB Laying 14,996.61 10.65% 2.0
2. Plastering 7,051.26 5.01% 1.5
SPL Billboard (Tarpaulin) w/ Frame 1,000.00 0.71% 1.0
100.00% 7 7 7 7 28.0 CD

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES WEEKS

Item ACTIVITIES ITEM COST W.T % DAYS 1 2 3 4 5 6 7 8 9 10 11 12 TOTAL
I SITE PREPARATION 1,210.92 0.62% 1.0
II STRUCTURE EXCAVATION 26,247.91 13.50% 13.5
III FORMWORKS 16,180.65 8.32% 4.0
IV RSB WORKS 44,603.44 22.94% 3.0
V CONCRETE WORKS 59,623.27 30.66% 3.0
VI MASONRY WORKS
1. CHB Laying 31,314.95 16.10% 5.0
2. Plastering 14,283.35 7.34% 3.0
SPL Billboard (Tarpaulin) w/ Frame 1,000.00 0.51% 1.0
MOVE-OUT
100.00% 7 7 7 7 7 3 38.0 CD
TOTAL CALENDAR DAYS = 66.0 CD

Prepared By: Checked By: Reviewed By: Approved by: LEGEND

BRYLE JAMES P. NANGLEGAN HONORIO T. BIMOHYA MENELEO D. OTGALON JULIAN B. DULAWAN JR. whole day
Engineering Aide Engineer II Engineer III Provincial Engineer sunday
Half day
 GENERAL AND TECHNICAL SPECIFICATIONS

Project name: 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location: Lagawe, Ifugao

A. GENERAL REQUIREMENT:

I.BILLBOARD
- project billboard must conform with the specification provided by the implementing agency.
- it shall be erected at the project site before the start of any construction activities.
B. TECHNICAL REQUIREMENT:

I. Site Preparation
- Remove all obstruction that would interfere within the boundaries or limits of work to be done.
II. Structure Excavation
- Excavate to grade as indicated in the plan or to level line ready to receive
concrete / foundations .
III. Formworks
- Forms to be used shall be as indicated in detailed estimates.
- Forms shall be properly supported to avoid movements during concrete pouring.
- Forms shall be checked as to vertical and horizontal alignment.
IV. RSB Works
- RSB to be used shall be new and free from rust, oil, grease or kind
and shall conform with ASTM designation.
- Placing shall be in accordance with the plans furnished.
- RSB shall be accurately placed.
- Used Grade 40 RSB.
V. Concrete Works
- Cement to be used shall be Portland Cement only.
- Aggregates to be used shall conform to the standard specification for concrete aggregates.
- Concrete mixture shall be as indicated in estimates.
- Aggregates and water to be used shall be free from foreign materials or any deleterious
materials.
VI. Masonry Works
- CHB to be used shall be 4 inches in thickness.
- Lay all masonry units, plumb, true line, level and with accurately spaced courses.
- Use 10mm dia. reinforcing steel bars for both vertical and horizontal.

Prepared by: Checked by:

HONORIO T. BIMOHYA MENELEO D. OTGALON

Engineer II Engineer III

Approved by:
JULIAN B. DULAWAN JR.
Provincial Engineer
 SCOPE OF WORK

Name of Contract : 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location: Lagawe, Ifugao
Procuring Entity: Provincial Local Government of Ifugao
Date of Bid:

Description Unit
General Requirement
Billboard 3.0 lot
Supply of materials, labor,equipments/tools and supervision for the production of project
billboard in accordance to the specifications of the provincial Government Unit (PLGU) to be at the
project site on a location approved by the Engineer before the commencement of any civil works.

I. Site Preparation 155.80 sq.m

Supply of materials, equipment/tools, labor and supervision
for site preparation.
II. Structure Excavation Err:509 cu.m
Provision of labor, tools and supervision for the manual excavation
of structures to be constructed.
III. Form Works Err:509 sq.m
Supply of materials, tools, labor and supervision for the installation and
removal of forms.
IV. RSB Works Err:509 kgs
Supply of materials, tools/equipment, labor and supervision for the fabrication
and installation of reinforcing steel bars.
V. Concrete Works Err:509 cu.m
Supply of labor, tools and supervision for concrete works.
VI. Masonry Works
1. Laying of CHB Err:509 sq.m
Provision of labor, tools and supervision for laying of CHB for the
construction of CHB canal walls.
2. Plastering Err:509 sq.m
Provision of labor, tools and supervision for plastering of CHB walls.

Prepared by: Checked by:

HONORIO T. BIMOHYA MENELEO D. OTGALON

Engineer II Engineer III

Approved by:
JULIAN B. DULAWAN JR.
Provincial Engineer
BUMAHIT CREEK)
BUMAHIT CREEK)
 Name of Project: 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
Location: LAGAWE, IFUGAO
Date of Bid:

DETAILED BID QUOTATION

1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

Item #
I SITE PREPARATION Qty. = 92.00 sq.m
A. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 1.0
Laborers 2 1.0
total
DIRECT COST =

II STRUCTURE EXCAVATION Qty. = 11.97 cu.m

A. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 2.0
Laborers 4 2.0
total
DIRECT COST =
III FORMWORKS Qty. = 27.40 sq.m
A. Material Cost
Description Unit Qty U-Price Amount
5- Ordinary Plywood pcs. 5.00
6- 2"x 2"x10' lumber bd.ft. 20.00
Round Logs pcs. 20.00
Hacksaw blade pcs. 3.00
Assorted CWN kgs. 5.00
total
B. Labor Cost
Manpower No Rate Days Amount
Foreman 1 3
Skilled 2 3
Laborer 4 3
total
DIRECT COST =
IV RSB WORKS Qty. = 544.00 kgs
A. Material Cost
Description Unit Qty U-Price Amount
147 - 10mm Ø x 6m RSB kgs 544.00
 Hacksaw blade pcs. 5.00
#16 tie wire kgs 15.00
total
B. Labor Cost
Manpower No Rate Days Amount
Foreman 1 2.5
Skilled 1 2.5
Laborers 2 2.5
total
DIRECT COST =
V CONCRETE WORKS Qty. = 9.21 cu.m
A. Material Cost
Description Unit Qty U-Price Amount
cement bags 84.00
sand cu.m 5.00
gravel cu.m 9.50
mixing board pcs. 1.00
measuring box pcs. 1.00
Err:509 Err:509 Err:509
water provision drums 12.00
total
 B. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 3.0
Skilled 2 3.0
Laborers 4 3.0
total
DIRECT COST =
VI MASONRY WORKS
1. Laying of CHB Qty. = 35.20 sq.m
A. Material Cost
Description Unit Qty U-Price Amount
0.10mx0.20mx0.40m CHB pcs. 440.00
cement bags 19.00
Sand (S1) cu.m 2.00
water provision drums 3.00
total
B. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 2.0
Skilled 2 2.0
Laborers 4 2.0
total
DIRECT COST =

2. Plastering Qty. = 35.20 sq.m

A. Material Cost
Description Unit Qty U-Price Amount
Portland Cement (40kgs) bags 6.00
Sand (S1) cu.m 0.50
water provision drums 4.00
total
B. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 1.5
Skilled 2 1.5
Laborers 4 1.5
total
DIRECT COST =

SPL BILLBOARD (Tarpaulin) w/ frame Qty. = 1.0 lot

DIRECT COST =

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)

Item #
I SITE PREPARATION Qty. = 63.80 sq.m
 A. Labor Cost
Manpower/Equipment No. Rate Days Amount
Foreman 1 1.0
Laborers 2 1.0
total
Direct Cost =

II STRUCTURE EXCAVATION Qty.= 52.62 cu.m

A. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 13.5
Laborers 4 13.5
total
Direct Cost =
III FORMWORKS Qty.= 34.56 sq.m
A. Material Cost
Description Unit Qty U-Price Amount
18 - 2"x 2"x10' lumber bd.ft. 60.00
4 - Ordinary Plywood pcs. 4.00
Round Logs pcs. 20.00
Hacksaw blade pcs. 3.00
Assorted CWN kgs. 5.00
total
B. Labor Cost
Manpower No. Rate Days Amount
Foreman 1 4.0
Skilled 2 4.0
Laborer 4 4.0
total
DIRECT COST =

IV RSB WORKS Qty.= 644.00 kgs

A. Material Cost
Description Unit Qty U-Price Amount
174 - 12mm Ø x 6m RSB kgs 644.00
Hacksaw blade pcs. 5.00
#16 tie wire kgs 15.00
total
B. Labor Cost
Manpower No. Rate Days Amount
foreman 1 3.0
skilled 1 3.0
laborers 2 3.0
total
DIRECT COST =

V CONCRETE WORKS Qty.= 8.79 cu.m

A. Material Cost
Description Unit Qty U-Price Amount
cement bags 80.00
sand cu.m 4.50
gravel cu.m 7.50
mixing board pcs. 1.00
measuring box pcs. 1.00
water provision drums 12.00
total
B. Labor Cost
Manpower No. Rate Days Amount
 foreman 1 3.0
skilled 2 3.0
laborers 4 3.0
total
DIRECT COST =

VI MASONRY WORKS
1. Laying of CHB Qty. = 83.28 sq.m
A. Material Cost
Description Unit Qty U-Price Amount
0.10mx0.20mx0.40m CHB pcs. 1,042.00
cement bags 44.00
Sand (S1) cu.m 4.00
water provision drums 6.00
total
B. Labor Cost
Manpower No. Rate Days Amount
foreman 1 5.0
skilled 2 5.0
laborers 4 5.0
total
 DIRECT COST =

2. Plastering Qty. = 0.00 sq.m

A. Material Cost
Description Unit Qty U-Price Amount
Portland Cement (40kgs) bags 15.00
Sand (S1) cu.m 1.50
water provision drums 2.00
total
B. Labor Cost
Manpower No. Rate Days Amount
foreman 1 3.0
skilled 2 3.0
laborers 4 3.0
total
DIRECT COST =

SPL BILBOARD Qty.= 1.0 lot

Direct Cost =
 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
SUMMARY
Item No. Description Unit Qty Direct Cost Indirect Cost Unit Cost
I SITE PREPARATION sq.m 92.00
II STRUCTURE EXCAVATION cu.m 11.97
III FORMWORKS sq.m 27.40
IV RSB WORKS kgs 544.00
V CONCRETE WORKS cu.m 9.21
VI MASONRY WORKS
1. CHB Laying sq.m 35.20
2. Plastering sq.m 35.20
SPL Billboard (Tarpaulin) w/ Frame lot 1.00

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)

SUMMARY
Item No. Description Unit Qty Direct Cost Indirect Cost Unit Cost
I SITE PREPARATION sq.m 63.80
II STRUCTURE EXCAVATION cu.m 52.62
III FORMWORKS sq.m 34.56
IV RSB WORKS kgs 644.00
V CONCRETE WORKS cu.m 8.79
VI MASONRY WORKS
1. CHB Laying sq.m 83.28
2. Plastering sq.m 83.28
SPL Billboard (Tarpaulin) w/ Frame lot 1.00

Total Direct Cost =

Total Indirect Cost =
TOTAL BID PRICE =

Prepared by:
Signature:
Name:
Construction Firm:
MAHIT CREEK)
Adj. Cost % age

Adj. Cost % age

 S S S S S S S S S S S S S S S S

PACKAGE NO:
PROJECT: 1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION
2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
3. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)
LOCATION: Lagawe, Ifugao

1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION

Pay Item No. Description Unit Quantity Unit Price
Item No.
I SITE PREPARATION sq.m 92.00
II STRUCTURE EXCAVATION cu.m 11.97
III FORMWORKS sq.m 27.40
IV RSB WORKS kgs 544.00
V CONCRETE WORKS cu.m 9.21
VI MASONRY WORKS 0.00 0.00
1. CHB Laying sq.m 35.20
2. Plastering sq.m 35.20
SPL Billboard (Tarpaulin) w/ Frame lot 1.00

2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK)

Pay Item No. Description Unit Quantity Unit Price
I SITE PREPARATION sq.m 63.80
II STRUCTURE EXCAVATION cu.m 52.62
III FORMWORKS sq.m 34.56
IV RSB WORKS kgs 644.00
V CONCRETE WORKS cu.m 8.79
VI MASONRY WORKS 0.00 0.00
1. CHB Laying sq.m 83.28
2. Plastering sq.m 83.28
SPL Billboard (Tarpaulin) w/ Frame lot 1.00

TOTAL AMOUNT:
AMOUNT IN WORDS:

SIGNATURE:
CONTRACTOR:
ADDRESS:
RES. TO BUMAHIT CREEK)
RES. TO BUMAHIT CREEK)

Total Price

O BUMAHIT CREEK)
Total Price
PACKAGE NO.

Name of Projects: Appropriation:

1. CANABLOG CANAL LINING & PATHWAY CONSTRUCTION Php 150,000.00
2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK) Php 100,000.00
2. CANABLOG DRAINAIGE CANAL CONSTRUCTION (OTGALON RES. TO BUMAHIT CREEK) Php 100,000.00

TOTAL PACKAGE APPROPRIATION: Php 350,000.00

Php 150,000.00
Php 100,000.00
Php 100,000.00