Estimates - (09-18-13) Fe Village, Tagum City BY Contract CHB Fabrication, Drainage Phase3.xls New 2-24-17

1.00 purchase CHB ?
( 1 or more- yes , 0- no, fabricated )

9.00% OCM 0.15 m, PCCP Thick 6.00 m, PCCP Width
8.00% Contractor's Profit m, 200 Thick 6.00 m, 200 Width
0.20 m, 201 Thick 6.00 m, 201 Width
47.00 Gasoline 3.00% m, Shlder Thk. 0.30 m, Shoulder Width
7.50 Cement Factor ( Concreting on Canal )
12.00 Cement Factor ( Plastering/ Mortar )
9.00 Cement Factor ( Concreting on Roads )
2,104,900.60 Total Equipment Rental

- POL ( Total ) 9,408,042.03 =Roadworks 39.20%
2,370,619.10 Labor - =POL for Concreting
23,999,382.19 - =POL for Operation
24,000,000.00 617.81
24,000,000.00 Appropriation 0.00 =POL for Aggregates( Quarry ) 0.00%
617.81 =Difference of by Admin & by contract
4,683,720.18 per hectare 0.00 =Aggregates( Quarry ) 0.00%
With Top Slab? 39.20%
Drainage 0-no, 1 or more- yes Add / Less
2035.45 m, 0.40 X 0.71 1.2 m, height
545.72 m, 0.40 X 0.89 of canal
0 m, 0.50 X 1.04 to be
132.28 m, 0.55 X 1.22 stiffenered
0 m, 0.70 X 1.37 1 0.15 Depth of
113.25 m, 0.75 X 1.55 1 Mid. Stiff.
0 m, 0.85 X 1.70 1 0.10 Slab Thk.
520.96 m, 0.90 X 1.88 1 0.15 Width of
RCPC LOT/s Vert. Stiff.
m, 12 0.56 5.12400 ha, Area 0.15 Width of
80.00 m, 18 0.71 14 Consolidation Survey Thrust Blk.
25.00 m, 24 0.89 384 Subdivision Survey 0.10 Depth of
40.00 m, 36 1.22 BOX CULVERT Thrust Blk.
m, 48 1.55 m, 0.40 0.10 Depth Top
80.00 m, 60 1.88 m, 0.30 Berm
0.10 Gravel Thk.
3,347.66 Lngth of Canal 1,850.81 Total Length of PCCP 0.10 Ftg. Depth
225.00 Lngth of RCPC
634.21 Lngth of Canal with Slab
Diame
Weight Thickness Thickness Depth of
ter in Diameter in inches
(lbs/ln.ft.) in inches in mm Canal
mm
305 12 92 2.000 50.80 0.56

381 15 127 2.021 51.33 0.63
457 18 168 2.042 51.86 0.71
533 21 214 2.063 52.38 0.79
610 24 265 3.000 76.20 0.89
686 27 322 3.021 76.73 0.96
762 30 384 3.042 77.25 1.04
838 33 452 3.063 77.78 1.12
914 36 524 4.000 101.60 1.22
1067 42 685 4.042 102.65 1.37
1219 48 867 5.000 126.99 1.55
1372 54 1070 5.042 128.05 1.70
1524 60 1296 6.000 152.39 1.88
1676 66 1542 6.042 153.45 2.03
1829 72 1810 7.000 177.79 2.21
1981 78 2098 7.042 178.85 2.36
2133 84 2410 8.000 203.19 2.54
2286 90 2740 8.042 204.25 2.69
2438 96 3090 9.000 228.59 2.87
2591 102 3470 9.042 229.65 3.02
2743 108 3860 10.000 253.99 3.20
18 0.40 0.71
BLOCK 18 24 30 36 42 48 54 60
1 285.18 8.25
2 191.49
3 191.49
4 126.91 79.37
5 126.13 79.37
6 191.50
7 191.50
8 260.54 8.22
9 98.58 94.35
10 178.50 14.99
11 104.81 22.94 79.30
12 126.70 79.30
13 191.50
14 191.50
15
16 124.85
17 82.88 79.17
18 79.17
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33 30.37
34
35
36
37
38
39
40
41 28.81
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
2035.4481 545.72 0 132.28 0 113.25 0 520.96
13 2 0 3 0 2 0 9
PROJECT TITLE : FE VILLAGE(PHASE I)
LOCATION : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
ITEM OF WORK : ROAD EXCAVATION
ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

STATION DISTANCE
NO. CUT FILL CUT FILL ORDINATE
0+000.00 4.05 1.29 0.00 0.00
0+020.00 3.97 1.2 24.90 24.90 20 0.00
0+040.00 3.85 0.93 21.30 21.30 20 0.00
0+060.00 3.86 0.91 18.40 18.40 20 0.00
0+080.00 3.76 0.57 14.80 14.80 20 0.00
0+100.00 7.8 0.34 9.10 9.10 20 0.00
0+120.00 3.64 0.28 6.20 6.20 20 0.00
1
0+140.00 3.69 0.4 6.80 6.80 20 0.00
0+160.00 3.88 0.88 12.80 12.80 20 0.00
0+180.00 4.27 1.84 27.20 27.20 20 0.00
0+200.00 4.63 3.77 56.10 56.10 20 0.00
0+220.00 4.92 4.2 79.70 79.70 20 0.00
0+240.00 5.47 5.02 92.20 92.20 20 0.00
0+260.00 5.83 5.55 105.70 105.70 20 0.00
0+280.00 12.23 7.45 130.00 130.00 20 0.00
0+300.00 6.76 9.28 167.30 167.30 20 0.00
0+316.19 7 10 184.70 156.07 16.19 28.63
957.20 928.57 28.63
STATION DISTANCE
0+000.00 0.00 0.00 0.00
0+020.00 0.00 0.00 0.00 0.00 20 0.00
0+040.00 0.00 0.00 0.00 0.00 20 0.00
0+060.00 0.64 6.40 6.40 64.00 20 -57.60
0+080.00 1.78 24.20 24.20 306.00 20 -281.80
2 0+100.00
0+120.00
0+140.00
0+160.00
3.05
1.54
1.12
1.61
48.30
45.90
26.60
27.30
48.30
45.90
26.60
27.30
725.00
942.00
725.00
539.00
20
20
20
20
-676.70
-896.10
-698.40
-511.70
0+180.00 1.49 31.00 31.00 583.00 20 -552.00
0+200.00 1.79 32.80 32.80 638.00 20 -605.20
0+204.41 1.73 7.76 7.76 89.44 4.41 -81.68
250.26 4611.44 -4361.176728
STATION DISTANCE
0+000.00 1.17 0.00 0.00
0+020.00 0.77 19.40 19.40 194.00 20 -174.60
3 0+040.00
0+060.00
0+080.00
0+083.10
0.95
1.37
1.73
1.91
17.20
23.20
31.00
5.64
17.20
23.20
31.00
5.64
366.00
404.00
542.00
56.80
20
20
20
3.1
-348.80
-380.80
-511.00
-51.15
96.44 1562.80 -1466.3531
STATION DISTANCE
0+000.00 1.88 0.00 0.00
0+020.00 2.27 41.50 41.50 415.00 20 -373.50
4 0+040.00
0+060.00
0+080.00
0+083.10
1.93
2.34
2.14
2.34
42.00
42.70
44.80
6.94
42.00
42.70
44.80
6.94
835.00
847.00
875.00
80.20
20
20
20
3.1
-793.00
-804.30
-830.20
-73.26
177.94 3052.20 -2874.2592
Prepared by:
vol.comp.road

STATION DISTANCE
0+000.00 1.68 0.00 0.00
0+020.00 1.44 31.20 31.20 312.00 20 -280.80
5 0+040.00
0+060.00
0+080.00
0+083.10
1.20
0.90
0.72
0.66
26.40
21.00
16.20
2.14
26.40
21.00
16.20
2.14
576.00
474.00
372.00
28.43
20
20
20
3.1
-549.60
-453.00
-355.80
-26.29
96.94 1762.43 -1665.48645
STATION DISTANCE
0+000.00 0.70 0.00 0.00
0+020.00 1.38 13.80 20.80 138.00 20 -117.20
6 0+040.00
0+060.00
0+080.00
0+083.10
1.60
2.34
3.61
3.74
29.80
39.40
59.50
11.39
29.80
39.40
59.50
11.39
436.00
692.00
989.00
109.88
20
20
20
3.1
-406.20
-652.60
-929.50
-98.49
160.89 2364.88 -2203.990875
STATION DISTANCE
0+000.00 0.00 0.00 0.00
0+020.00 0.04 0.40 0.40 4.00 20 -3.60
7 0+040.00
0+060.00
0+080.00
0+082.92
1.02
1.50
2.14
1.94
10.60
25.20
36.40
5.96
10.60
25.20
36.40
5.96
110.00
358.00
616.00
61.84
20
20
20
2.92
-99.40
-332.80
-579.60
-55.88
78.56 1149.84 -1071.284128
STATION DISTANCE
0+000.00 1.94 0.00 0.00
0+020.00 2.74 46.80 46.80 468.00 20 -421.20
8 0+040.00
0+060.00
0+080.00
0+083.29
2.67
2.27
2.54
2.61
54.10
49.40
48.10
8.47
54.10
49.40
48.10
8.47
1009.00
1035.00
975.00
93.06
20
20
20
3.29
-954.90
-985.60
-926.90
-84.59
206.87 3580.06 -3373.188779
STATION DISTANCE
0+000.00 0.00 0.00 0.00
0+020.00 0.00 0.00 0.00 0.00 20 0.00
9 0+040.00
0+060.00
0+080.00
0+083.01
0.11
0.96
1.74
1.74
1.10
10.70
27.00
5.24
1.10
10.70
27.00
5.24
11.00
118.00
377.00
48.52
20
20
20
3.01
-9.90
-107.30
-350.00
-43.28
44.04 554.52 -510.479887
STATION DISTANCE
0+000.00 1.74 0.00 0.00
0+020.00 2.94 46.80 46.80 468.00 20 -421.20
10 0+040.00
0+060.00
0+080.00
0+083.22
3.28
3.08
2.81
3.48
58.80
63.60
58.90
10.13
62.20
63.60
58.90
10.13
1056.00
1224.00
1225.00
111.13
20
20
20
3.22
-993.80
-1160.40
-1166.10
-101.01
241.63 4084.13 -3842.506409
Prepared by:
vol.comp.road

STATION DISTANCE
0+000.00 0.00 0.00 0.00
0+020.00 0.00 0.00 0.00 0.00 20 0.00
0+040.00 0.00 0.00 0.00 0.00 20 0.00
0+060.00 0.00 0.00 0.00 0.00 20 0.00
11
0+080.00 0.14 1.40 1.40 14.00 20 -12.60
0+100.00 0.60 7.40 7.40 88.00 20 -80.60
0+120.00 1.08 16.80 16.80 242.00 20 -225.20
0+140.00 1.50 25.80 25.80 426.00 20 -400.20
0+160.00 2.00 35.00 35.00 608.00 20 -573.00
0+180.00 2.25 42.50 42.50 775.00 20 -732.50
0+199.93 2.25 44.84 44.84 870.37 19.93 -825.53
173.74 3023.37 -2849.625513
STATION DISTANCE
0+000.00 0.00 0.00 0.00
12
0+020.00 0.74 7.40 7.40 74.00 20 -66.60
0+040.00 1.09 18.30 18.30 257.00 20 -238.70
0+060.00 1.24 23.30 23.30 416.00 20 -392.70
0+074.80 1.24 18.35 18.35 308.22 14.8 -289.87
67.35 1055.22 -987.8728
STATION DISTANCE
0+000.00 1.24 0.00 0.00
13
0+020.00 0.34 15.80 15.80 158.00 20 -142.20
0+040.00 0.00 3.40 3.40 192.00 20 -188.60
0+060.00 0.00 0.00 0.00 34.00 20 -34.00
0+076.43 0.00 0.00 0.00 0.00 16.43 0.00
19.20 384.00 -364.8
STATION DISTANCE
14 ROAD
0+000.00
0+009.49
2.20
1.08
AREA(SQ. M.)
0.00
15.61 15.56
15.56
74.08
74.08
VOLUME(CU. M.)
9.49
0.00
-58.52
-58.519136
MASS
STATION DISTANCE
0+000.00 2.52 0.00 0.00
15
0+020.00 2.12 46.40 46.40 464.00 20 -417.60
0+040.00 0.64 27.60 27.60 740.00 20 -712.40
0+060.00 0.52 11.60 11.60 392.00 20 -380.40
0+075.93 0.37 7.09 7.09 148.86 15.93 -141.77
92.69 1744.86 -1652.16784
STATION DISTANCE
0+000.00 0.31 0.00 0.00
16
0+020.00 0.48 7.88 7.88 78.80 20 -70.92
0+040.00 0.83 13.10 13.10 209.80 20 -196.70
0+060.00 1.44 22.70 22.70 358.00 20 -335.30
0+075.76 0.42 14.66 14.66 294.37 15.76 -279.71
58.34 940.97 -882.634784
Prepared by:
vol.comp.road

STATION DISTANCE
0+000.00 2.05 0.00 0.00
17
0+020.00 2.52 45.70 45.70 457.00 20 -411.30
0+040.00 3.06 55.80 55.80 1015.00 20 -959.20
0+060.00 3.90 69.60 69.60 1254.00 20 -1184.40
0+076.10 2.59 52.24 52.24 980.85 16.1 -928.60
223.34 3706.85 -3483.503725
STATION DISTANCE
0+000.00 2.57 0.00 0.00
18
0+020.00 2.52 50.90 50.90 509.00 20 -458.10
0+040.00 3.07 55.90 55.90 1068.00 20 -1012.10
0+060.00 2.72 57.90 57.90 1138.00 20 -1080.10
0+076.93 2.40 41.29 43.34 839.67 16.93 -796.33
208.04 3554.67 -3346.626252
Total= Cut 3,169.04 (34,965.84)
Fill 38,134.89
Prepared by:
vol.comp.road
ITEM OF WORK : DRAINAGE EXCAVATION

STATION DISTANCE
0+000.00 4.05 0.00
0+020.00 3.97 80.20 0.00 20 80.20
0+040.00 3.85 78.20 0.00 20 78.20
0+060.00 3.86 77.10 0.00 20 77.10
0+080.00 3.76 76.20 0.00 20 76.20
0+100.00 7.80 115.60 0.00 20 115.60
0+120.00 3.64 114.40 0.00 20 114.40
1
0+140.00 3.69 73.30 0.00 20 73.30
0+160.00 3.88 75.70 0.00 20 75.70
0+180.00 4.27 81.50 0.00 20 81.50
0+200.00 4.63 89.00 0.00 20 89.00
0+220.00 4.92 95.50 0.00 20 95.50
0+240.00 5.47 103.90 0.00 20 103.90
0+260.00 5.83 113.00 0.00 20 113.00
0+280.00 12.23 180.60 0.00 20 180.60
0+300.00 6.76 189.90 0.00 20 189.90
0+316.19 7.00 111.39 0.00 16.19 111.39
1655.49 0.00 1,655.49
STATION DISTANCE
0+000.00 0.45 0.00
0+020.00 0.73 11.80 0.00 20 11.80
0+040.00 0.86 15.90 0.00 20 15.90
0+060.00 1.04 19.00 0.00 20 19.00
0+080.00 1.28 23.20 0.00 20 23.20
2 0+100.00
0+120.00
0+140.00
0+160.00
1.54
1.24
1.14
1.26
28.20
27.80
23.80
24.00
0.00
0.00
0.00
0.00
20
20
20
20
28.20
27.80
23.80
24.00
0+180.00 0.68 19.40 0.00 20 19.40
0+200.00 1.29 19.70 0.00 20 19.70
0+204.41 1.29 5.69 0.00 4.41 5.69
218.49 0.00 218.4889
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 0.97 9.70 0.00 20 9.70
3 0+040.00
0+060.00
0+080.00
0+083.10
1.01
1.10
1.18
0.00
19.80
21.10
22.80
1.83
0.00
0.00
0.00
0.00
20
20
20
3.1
19.80
21.10
22.80
1.83
75.23 0.00 75.229
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 1.30 13.00 0.00 20 13.00
4 0+040.00
0+060.00
0+080.00
0+083.10
1.22
1.31
1.27
0.00
25.20
25.30
25.80
1.97
0.00
0.00
0.00
0.00
20
20
20
3.1
25.20
25.30
25.80
1.97
91.27 0.00 91.2685
Prepared by:
Vol.comp.drainage
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 1.12 11.20 0.00 20 11.20
5 0+040.00
0+060.00
0+080.00
0+083.10
1.07
1.00
0.96
0.00
21.90
20.70
19.60
1.49
0.00
0.00
0.00
0.00
20
20
20
3.1
21.90
20.70
19.60
1.49
74.89 0.00 74.888
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 1.11 11.10 0.00 20 11.10
6 0+040.00
0+060.00
0+080.00
0+083.10
1.16
1.31
1.55
0.00
22.70
24.70
28.60
2.40
0.00
0.00
0.00
0.00
20
20
20
3.1
22.70
24.70
28.60
2.40
89.50 0.00 89.5025
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 0.80 8.00 0.00 20 8.00
7 0+040.00
0+060.00
0+080.00
0+082.92
1.03
1.14
1.27
0.00
18.30
21.70
24.10
1.85
0.00
0.00
0.00
0.00
20
20
20
2.92
18.30
21.70
24.10
1.85
73.95 0.00 73.9542
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 1.38 13.80 0.00 20 13.80
8 0+040.00
0+060.00
0+080.00
0+083.29
1.37
1.29
1.35
0.00
27.50
26.60
26.40
2.22
0.00
0.00
0.00
0.00
20
20
20
3.29
27.50
26.60
26.40
2.22
96.52 0.00 96.52075
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 0.75 7.50 0.00 20 7.50
9 0+040.00
0+060.00
0+080.00
0+083.01
0.83
1.02
1.19
0.00
15.80
18.50
22.10
1.79
0.00
0.00
0.00
0.00
20
20
20
3.01
15.80
18.50
22.10
1.79
65.69 0.00 65.69095
STATION DISTANCE
0+000.00 0.00 0.00
0+020.00 1.42 14.20 0.00 20 14.20
10 0+040.00
0+060.00
0+080.00
0+083.22
1.49
1.45
1.40
0.00
29.10
29.40
28.50
2.25
0.00
0.00
0.00
0.00
20
20
20
3.22
29.10
29.40
28.50
2.25
103.45 0.00 103.454
Prepared by:
Vol.comp.drainage
STATION DISTANCE
0+000.00 0.47 0.00
0+020.00 0.54 10.10 0.00 20 10.10
0+040.00 0.79 13.30 0.00 20 13.30
0+060.00 0.83 16.20 0.00 20 16.20
11
0+080.00 1.13 19.60 0.00 20 19.60
0+100.00 1.26 23.90 0.00 20 23.90
0+120.00 1.38 26.40 0.00 20 26.40
0+140.00 1.53 29.10 0.00 20 29.10
0+160.00 1.65 31.80 0.00 20 31.80
0+180.00 1.71 33.60 0.00 20 33.60
0+199.93 1.71 34.08 0.00 19.93 34.08
238.08 0.00 238.0803
STATION DISTANCE
0+000.00 0.34 0.00
12
0+020.00 1.17 15.10 0.00 20 15.10
0+040.00 1.26 24.30 0.00 20 24.30
0+060.00 1.28 25.40 0.00 20 25.40
0+074.80 0.00 9.47 0.00 14.8 9.47
74.27 0.00 74.272
STATION DISTANCE
0+000.00 0.00 0.00
13
0+020.00 1.12 11.20 0.00 20 11.20
0+040.00 0.95 20.70 0.00 20 20.70
0+060.00 0.87 18.20 0.00 20 18.20
0+076.43 0.44 10.76 0.00 16.43 10.76
60.86 0.00 60.86165
STATION DISTANCE
14ROAD
0+000.00
0+009.49
0.00
1.25
AREA(SQ. M.)
5.93
5.93
0.00
0.00
VOLUME(CU. M.)
9.49
0.00
5.93
5.93125
MASS
STATION DISTANCE
0+000.00 0.00 0.00
15
0+020.00 1.36 13.60 0.00 20 13.60
0+040.00 1.05 24.10 0.00 20 24.10
0+060.00 1.02 20.70 0.00 20 20.70
0+075.93 0.00 8.12 0.00 15.93 8.12
66.52 0.00 66.5243
STATION DISTANCE
0+000.00 0.00 0.00
16
0+020.00 1.28 12.80 0.00 20 12.80
0+040.00 1.37 26.50 0.00 20 26.50
0+060.00 1.51 28.80 0.00 20 28.80
0+075.76 0.00 11.90 0.00 15.76 11.90
80.00 0.00 79.9988
STATION DISTANCE
0+000.00 0.00 0.00
17
0+020.00 1.33 13.30 0.00 20 13.30
0+040.00 1.43 27.60 0.00 20 27.60
0+060.00 1.60 30.30 0.00 20 30.30
0+076.10 0.00 12.88 0.00 16.1 12.88
84.08 0.00 84.08
Prepared by:
Vol.comp.drainage
STATION DISTANCE
0+000.00 0.00 0.00
18
0+020.00 1.76 17.60 0.00 20 17.60
0+040.00 1.89 36.50 0.00 20 36.50
0+060.00 1.81 37.00 0.00 20 37.00
0+076.93 0.00 15.32 0.00 16.93 15.32
106.42 0.00 106.42165
Total= Cut 3,260.65 3,260.65
Fill 0.00
Prepared by:
Vol.comp.drainage
ITEM OF WORK : SUBGRADE PREPARATION
ROAD FROM TO LENGTH RROW WIDTH AREA

JUNCTION NO. STATION STATION (M.) (M.) (M.) (M2)
M-N-O-P-Q 1 0 + 0.00 0 + 211.13 211.13 10.00 6.00 1,266.78
N-I-E-A 12 0 + 0.00 0 + 74.80 74.80 8.00 6.00 448.80
N-R-V-Y 13 0 + 0.00 0 + 76.43 76.43 8.00 6.00 458.58
A-B-C-D 2 0 + 0.00 0 + 204.41 204.41 8.00 6.00 1,226.46
Y-Z-AA-AB 11 0 + 0.00 0 + 199.93 199.93 8.00 6.00 1,199.58
O-J-F-B 15 0 + 0.00 0 + 75.93 75.93 8.00 6.00 455.58
O-S-W-Z 16 0 + 0.00 0 + 75.76 75.76 8.00 6.00 454.56
P-K-G-C 17 0 + 0.00 0 + 76.10 76.10 8.00 6.00 456.60
P-T-X-AA 18 0 + 0.00 0 + 76.93 76.93 8.00 6.00 461.58
I-J 5 0 + 0.00 0 + 83.10 83.10 8.00 6.00 498.60
E-F 3 0 + 0.00 0 + 83.10 83.10 8.00 6.00 498.60
R-S 7 0 + 0.00 0 + 82.92 82.92 8.00 6.00 497.52
V-W 9 0 + 0.00 0 + 83.01 83.01 8.00 6.00 498.06
J-K 6 0 + 0.00 0 + 83.10 83.10 8.00 6.00 498.60
F-G 4 0 + 0.00 0 + 83.10 83.10 8.00 6.00 498.60
S-T 8 0 + 0.00 0 + 83.29 83.29 8.00 6.00 499.74
W-X 10 0 + 0.00 0 + 83.22 83.22 8.00 6.00 499.32
AA-AC 14 0 + 0.00 0 + 9.49 9.49 8.00 6.00 56.94
Q-AH-AI 1 0 + 0.00 0 + 105.06 105.06 10.00 6.00 630.36
TOTAL = 11,104.86
say = 11,104.90
sq.m.
13 of 378 Vol. Comp.

ITEM OF WORK : AGGREGATE SUB-BASE COURSE
ROAD FROM TO LENGTH RROW WIDTH DEPTH VOLUME

JUNCTION NO. STATION STATION (M.) (M.) (M.) (M.) (M3)
M-N-O-P-Q 1 0 + 0.00 0 + 211.13 211.13 10.00 6.00 0.00 -
N-I-E-A 12 0 + 0.00 0 + 74.80 74.80 8.00 6.00 0.00 -
N-R-V-Y 13 0 + 0.00 0 + 76.43 76.43 8.00 6.00 0.00 -
A-B-C-D 2 0 + 0.00 0 + 204.41 204.41 8.00 6.00 0.00 -
Y-Z-AA-AB 11 0 + 0.00 0 + 199.93 199.93 8.00 6.00 0.00 -
O-J-F-B 15 0 + 0.00 0 + 75.93 75.93 8.00 6.00 0.00 -
O-S-W-Z 16 0 + 0.00 0 + 75.76 75.76 8.00 6.00 0.00 -
P-K-G-C 17 0 + 0.00 0 + 76.10 76.10 8.00 6.00 0.00 -
P-T-X-AA 18 0 + 0.00 0 + 76.93 76.93 8.00 6.00 0.00 -
I-J 5 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.00 -
E-F 3 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.00 -
R-S 7 0 + 0.00 0 + 82.92 82.92 8.00 6.00 0.00 -
V-W 9 0 + 0.00 0 + 83.01 83.01 8.00 6.00 0.00 -
J-K 6 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.00 -
F-G 4 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.00 -
S-T 8 0 + 0.00 0 + 83.29 83.29 8.00 6.00 0.00 -
W-X 10 0 + 0.00 0 + 83.22 83.22 8.00 6.00 0.00 -
AA-AC 14 0 + 0.00 0 + 9.49 9.49 8.00 6.00 0.00 -
Q-AH-AI 1 0 + 0.00 0 + 105.06 105.06 10.00 6.00 0.00 -
TOTAL = -
say = -
cu.m.

ITEM OF WORK : AGGREGATE BASE COURSE

M-N-O-P-Q 1 0 + 0.00 0 + 211.13 211.13 10.00 6.00 0.20 253.36
N-I-E-A 12 0 + 0.00 0 + 74.80 74.80 8.00 6.00 0.20 89.76
N-R-V-Y 13 0 + 0.00 0 + 76.43 76.43 8.00 6.00 0.20 91.72
A-B-C-D 2 0 + 0.00 0 + 204.41 204.41 8.00 6.00 0.20 245.29
Y-Z-AA-AB 11 0 + 0.00 0 + 199.93 199.93 8.00 6.00 0.20 239.92
O-J-F-B 15 0 + 0.00 0 + 75.93 75.93 8.00 6.00 0.20 91.12
O-S-W-Z 16 0 + 0.00 0 + 75.76 75.76 8.00 6.00 0.20 90.91
P-K-G-C 17 0 + 0.00 0 + 76.10 76.10 8.00 6.00 0.20 91.32
P-T-X-AA 18 0 + 0.00 0 + 76.93 76.93 8.00 6.00 0.20 92.32
I-J 5 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.20 99.72
E-F 3 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.20 99.72
R-S 7 0 + 0.00 0 + 82.92 82.92 8.00 6.00 0.20 99.50
V-W 9 0 + 0.00 0 + 83.01 83.01 8.00 6.00 0.20 99.61
J-K 6 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.20 99.72
F-G 4 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.20 99.72
S-T 8 0 + 0.00 0 + 83.29 83.29 8.00 6.00 0.20 99.95
W-X 10 0 + 0.00 0 + 83.22 83.22 8.00 6.00 0.20 99.86
AA-AC 14 0 + 0.00 0 + 9.49 9.49 8.00 6.00 0.20 11.39
Q-AH-AI 1 0 + 0.00 0 + 105.06 105.06 10.00 6.00 0.20 126.07
TOTAL = 2,220.97
say = 2,220.97
cu.m.

ITEM OF WORK : 150mm THICK CONCRETE PAVEMENT

M-N-O-P-Q 1 0 + 0.00 0 + 211.13 211.13 10.00 6.00 0.15 190.02
N-I-E-A 12 0 + 0.00 0 + 74.80 74.80 8.00 6.00 0.15 67.32
N-R-V-Y 13 0 + 0.00 0 + 76.43 76.43 8.00 6.00 0.15 68.79
A-B-C-D 2 0 + 0.00 0 + 204.41 204.41 8.00 6.00 0.15 183.97
Y-Z-AA-AB 11 0 + 0.00 0 + 199.93 199.93 8.00 6.00 0.15 179.94
O-J-F-B 15 0 + 0.00 0 + 75.93 75.93 8.00 6.00 0.15 68.34
O-S-W-Z 16 0 + 0.00 0 + 75.76 75.76 8.00 6.00 0.15 68.18
P-K-G-C 17 0 + 0.00 0 + 76.10 76.10 8.00 6.00 0.15 68.49
P-T-X-AA 18 0 + 0.00 0 + 76.93 76.93 8.00 6.00 0.15 69.24
I-J 5 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.15 74.79
E-F 3 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.15 74.79
R-S 7 0 + 0.00 0 + 82.92 82.92 8.00 6.00 0.15 74.63
V-W 9 0 + 0.00 0 + 83.01 83.01 8.00 6.00 0.15 74.71
J-K 6 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.15 74.79
F-G 4 0 + 0.00 0 + 83.10 83.10 8.00 6.00 0.15 74.79
S-T 8 0 + 0.00 0 + 83.29 83.29 8.00 6.00 0.15 74.96
W-X 10 0 + 0.00 0 + 83.22 83.22 8.00 6.00 0.15 74.90
AA-AC 14 0 + 0.00 0 + 9.49 9.49 8.00 6.00 0.15 8.54
Q-AH-AI 1 0 + 0.00 0 + 105.06 105.06 10.00 6.00 0.15 94.55
Total Length = 1,850.81 m. TOTAL = 1,665.74
say = 1,665.70
` cu.m.

Project : FE VILLAGE(PHASE I)
Location : PUROK ABACA, BRGY. MANKILAM, TAGUM CIT
DIRECT COST SUMMARY

No. Description
II. GENERAL REQUIREMENTS

2.1 Service Vehicle
2.2 Office Equipment
2.3 Safety Equipment
2.4 Project Sign Board
2.5 Concrete Marker with Brass Tablet
III. EARTHWORKS
3.1 Clearing and Grubbing
IV. ROADWORKS
4.1 Roadway Excavation

4.2 Sub-grade Preparation
4.4 Aggregate Base Course
4.5 0.15 mm Thick Concrete Pavement
V. DRAINAGE
5.1 Trench Excavation
5.2 Open CHB-Lined Canal
5.2.1 0.4x0.71
5.2.2 0.4x0.89
5.2.3 0.55x1.22
5.2.4 0.75x1.55
5.2.5 0.9x1.88
5.4 Reinforced Concrete Pipes
17 of 378 DirectCost
5.4.1 457-mm dia. RCCP
5.4.4 1524-mm dia. RCCP
5.5 Concrete Stiffener

5.5.1 0.4x0.71
5.5.2 0.4x0.89
5.5.3 0.55x1.22
5.5.4 0.75x1.55
5.5.5 0.9x1.88
Location : PUROK ABACA, BRGY. MANKILAM, TAGUM CIT
DIRECT COST SUMMARY

No. Description
VI. WATER WORKS
6.1.1 Excavation, Pipelaying & Backfilling of Trench

6.1.2 Interconnection & Gate Valves
6.1.3 Trust Block, Hydrant Concrete Pad, Concrete Barricade &
6.2.1 Hydrotesting
6.2.2 Disinfection
6.3.1 Installation of Hydrant
6.3.2 Installation of Blow off Valve / Riser
VII. SURVEY WORKS

7.1 BOUNDARY RELOCATION SURVEY
7.2 CONSOLIDATION SURVEY
7.3 SUBDIVISION SURVEY
TOTAL DIRECT COST
MOBILIZATION/DEMOBILIZATION (1% of Direct Cost)

say
Prepared by: Checked by
MARK ROBERT A. MARTER SONIA J. B

Sr. Engineer A Head - Te
Submitted by: Submitted b
Engr. CAROLINA R. ANGEL, ENP Ar. MARIA

REGIONAL MANAGER - Region XI Group Man
Concurred by: Approved b
HON. ALLAN L. RELLON , DPA MARCELIN

City Mayor General M
Y. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
COST SUMMARY
Direct Cost
854,043.00
750,000.00
59,000.00
6,000.00
14,536.43
24,506.57
341,537.66
341,537.66
8,039,918.18
202,154.66
152,574.92
957,768.79
6,727,419.81
8,044,546.34
266,658.71
2,657,428.17
828,127.36
267,657.38
347,096.01
1,924,362.13
194,172.15
75,278.88
183,739.48
789,979.09
238,514.62
67,620.99
43,520.77
27,190.20
133,200.40
Y. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
COST SUMMARY
Direct Cost
2,002,270.13
720,452.19
411,440.62
28,772.04
24,966.51
25,321.59
56,734.27
734,582.91
1,361,204.50
31,804.50
23,800.00
1,305,600.00
20,643,519.81
206,435.20
206,435.00
Checked by:
SONIA J. BULSECO
Head - Tech'l Unit
Submitted by:
Ar. MARIA ALMA T. VALENCIANO

Group Manager, MMO
Approved by:
MARCELINO P. ESCALADA, JR.

General Manager
PROJECT : FE VILLAGE(PHASE I)
ITEM OF WORK : RENTAL OF SERVICE VEHICLE

ITEM NO. : 2.1
ESTIMATED QTY. : 150.00 UNIT : days
A.] CONSTRUCTION MATERIALS :
DESCRIPTION UNIT QUANTITY UNIT PRICE COST
SUB-TOTAL -
B.] LABOR :
DESCRIPTION NUMBER RATE DAYS COST
SUB-TOTAL -
C.] EQUIPMENT
DESCRIPTION NUMBER RATE DAYS/HOURS COST
Pick-up (4x4) 1 5,000.00 150.00 750,000.00
SUB-TOTAL 750,000.00
D.] Total Direct Cost (A+ B + C ) P 750,000.00

E.] O.C.M. ( 9% of D ) -
F.] Total Cost (D + E ) P 750,000.00
G.] Unit Cost P 5,000.00
Prepared by :
MARK ROBERT A. MARTER

Sr. Engineer A
25 of 378 II- Gen. Req't

ITEM OF WORK : GENERAL REQUIREMENT

ITEM NO : 2
ITEM NO. 2.1 RENTAL OF SERVICE VEHICLE
Estimated Amount : 750,000.00
1.0 Fuel Consumtion :
Pickup Truck @ 10.00 km./ltr.

750,000.00
Fuel = ------------------ = 75,000.00 ltrs./day
10.00
2.0 Estimated No. of days = 150.00 calendar days

to complete the project
Prepared by :

Sr. Engineer A

ITEM OF WORK : OFFICE EQUIPMENT

ITEM NO. : 2.2
ESTIMATED QTY. : 1.00 UNIT : LOT
SUB-TOTAL -
B.] LABOR :
SUB-TOTAL -
C.] EQUIPMENT
DESCRIPTION QUANTITY UNIT UNIT PRICE COST

I. 14.1 mega Pixel S Series 1 L.S 9,000.00 9,000.00
Sx Optical Zoom Cyber Shot (purchase)
II. Laptop Computer 1 L. S. 50,000.00 50,000.00
Model: Pavillion , 15-P247TX (purchase)
Processor: Intel i7-5500U, 2.4GHz quad Core
Monitor: 15.6" Full HD Display,
RAM: 8GB
Hard Disk : 1TB HDD
Video Card: NVIDIA GeForce 840M (2 GB DDR3 dedicated)
Other Features: Backlight Keyboard, Windows 10 Home, With Free Bag
SUB-TOTAL 59,000.00
D.] Total Direct Cost ( A+ B + C ) P 59,000.00

E.] O.C.M. ( 9% of D ) -
F.] Total Cost ( D+E ) P 59,000.00
SAY P 59,000.00
Total Cost P 59,000.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : OFFICE EQUIPMENT

ITEM NO. : 2.2
ESTIMATED QTY. :
1.0 COST COMPUTATION

1 PACKAGE/UNIT CAMERA
14.1 mega Pixel S Series
Sx Optical Zoom Cyber Shot = 9,000.00
1 PACKAGE/UNIT LAPTOP
Laptop Computer
Model: Pavillion , 15-P247TX
Processor: Intel i7-5500U, 2.4GHz quad Core = 50,000.00
Monitor: 15.6" Full HD Display,
RAM: 8GB
Hard Disk : 1TB HDD
Video Card: NVIDIA GeForce 840M (2 GB DDR3 dedicated)
Other Features: Backlight Keyboard, Windows 10 Home, With Free Bag
Prepared by :

Sr. Engineer A

ITEM OF WORK : SAFETY GEARS

ITEM NO. : 2.3
ESTIMATED QTY. : UNIT : L.S.
Safety Shoes unit 3.00 1,200.00 3,600.00

(Steel Toe) -
Rain Coat unit 3.00 550.00 1,650.00
Safety Hat unit 3.00 250.00 750.00
SUB-TOTAL 6,000.00
B.] LABOR :
SUB-TOTAL -
C.] EQUIPMENT
SUB-TOTAL

E.] O.C.M. ( 9% of D ) -
G.] Total Cost (D + E ) P 6,000.00
H.] Unit Cost P 6,000.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : PROJECT SIGN BOARD

ITEM NO. : 2.4
ESTIMATED QTY. : 1 UNIT : unit
Cement bags 3.00 260.00 780.00

Sand cu.m. 0.50 440.49 220.25
Gravel cu.m. 0.50 473.19 236.60
50mm. Dia.x6.0m G.I Pipe, sch-40 length 1.00 2,500.00 2,500.00
10 mm rebar X 6.00m length 4.00 160.00 640.00
16 mm rebar X 6.00m length 6.00 395.00 2,370.00
Form Lumbers bd.ft. 24.00 20.00 480.00
Marine Plywood 1/4"x 4'x8' shts. 1.00 380.00 380.00
Marine Plywood 1/2"x 4'x8' shts. 1.00 750.00 750.00
G.I Plain Sheet Ga. 26 shts. 2.00 350.00 700.00
25mmx25mmx5mm angular bar length 1.00 550.00 550.00
welding rod kg 0.25 85.00 21.25
3 colors automotive paints gal. 3.00 750.00 2,250.00
C.W. Nails kls. 1.00 80.00 80.00
# 16 Tie wires kgs. 0.50 85.00 42.50
SUB-TOTAL 12,000.60
B.] LABOR :
Foreman 1 540.85 1.00 540.85

Mason/Carpenter 1 483.49 1.00 483.49
Laborers 3 388.07 1.00 388.07
SUB-TOTAL 1,412.41
C.] EQUIPMENT
DESCRIPTION NUMBER RATE HOURS COST
Welding Machine 1 561.71 2.00 1,123.42
SUB-TOTAL 1,123.42

E.] O.C.M. ( 9% of D ) P 1,308.28
F.] Contractor's Profit ( 8% of D ) P 1,162.91
G.] Total Cost (D + E + F ) P 17,007.62
SAY P 17,008.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : CONCRETE MARKER W/ BRASS TABLET

ITEM NO. : 2.5
ESTIMATED QTY. : 1 UNIT : unit
Cement bags 4.00 260.00 1,040.00

Sand cu.m. 0.25 440.49 110.12
Gravel cu.m. 0.25 473.19 118.30
Steel Brass Marker with Text set 1.00 11,000.00 11,000.00
10 mm rebar length 12.00 160.00 1,920.00
Form Lumbers bd.ft. 24.00 20.00 480.00
4 colors Latex paints gal. 4.00 600.00 2,400.00
1/4" thkx4'x8' Ord. Plywood panel 1.00 750.00 750.00
C.W. Nails kls. 1.00 80.00 80.00
# 16 Tie wires kgs. 0.50 85.00 42.50
SUB-TOTAL 17,940.92
B.] LABOR :
Foreman 1 540.85 3.00 1,622.55

Mason/Carpenter 1 483.49 3.00 1,450.47
Laborers 3 388.07 3.00 3,492.63
SUB-TOTAL 6,565.65
C.] EQUIPMENT
SUB-TOTAL

E.] O.C.M. ( 9% of D ) P 2,205.59
F.] Contractor's Profit ( 8% of D ) P 1,960.53
G.] Total Cost (D + E + F ) P 28,672.69
SAY P 28,673.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : ROADWAY EXCAVATION

ITEM NO. : 4.10
ESTIMATED QTY. : 3,169.00 UNIT : cu.m.
SUB-TOTAL 0.00
B.] LABOR :
Project-In-Charge 1.00 67.61 29.35 1,983.91

Laborer 4.00 48.51 58.69 11,387.91
HEO 1.00 0.00 58.69 ## 0.00
Helper HEO 1.00 0.00 58.69 ## 0.00
SUB-TOTAL 13,371.82
C.] EQUIPMENT
D6H PS/DD/PSDS 1.00 3,216.61 58.69 188,782.84

( 165 HP) Crawler Dozer
D.] POL

Fuel Liters 1,349.87 0.00 -
+15% Lube Eqpt. ( Operated ) -
SUB-TOTAL 0.00
E.] Total Direct Cost ( A + B + C+D ) P 202,154.66

F.] O.C.M. ( 9% of E ) P 18,193.92
G.] Contractor's Profit ( 8% of E ) P 16,172.37
H.] Total Cost (E + F + G ) P 236,520.95
I .] Unit Cost P 74.64
SAY P 75.00
Prepared by :

Sr. Engineer A
39 of 378 IV-Roadworks
ITEM OF WORK : ROADWORKS

ITEM NO : 4.00
ITEM NO. 4.10 ROADWAY EXCAVATION
Estimated Quantities : 3,169.00 cu.m.
Excavation :
Crawler Dozer-D6H PS/DD/PSDS-165hp
Capacity = 60.00 cu.m./hr.
Time = 3,169.00
----------------- = 58.69 hrs.
(90% eff. Factor) 54.00 cu.m./hr.
Note:
The Roads has been segmented, since every segmented road does not exceed
to 650m freehaul distance, therefore no hauling fee is included but rather only
excavation fee.
Prepared by :

Sr. Engineer A
ITEM OF WORK : SUB-GRADE PREPARATION

ITEM NO. : 4.20
ESTIMATED QTY. : 11,104.90 UNIT : sq.m.
SUB-TOTAL 0.00
B.] LABOR :

Laborer 3.00 48.51 71.10 10,346.92
HEO 1.00 0.00 71.10 ## 0.00
Helper HEO 1.00 0.00 71.10 ## 0.00
SUB-TOTAL 12,333.19
C.] EQUIPMENT
Grader 135 Hp 1.00 2,118.41 41.13 87,130.20

Vibratory Tandem Roller 1.00 1,961.72 17.63 34,585.12
CC 421, 10.10 M.T., 123 Hp
Water Truck 1.00 1,501.33 12.34 18,526.41
(1000 gals. Capacity)
D.] POL

Fuel Liters 906.07 0.00 -
SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 13,731.74
H.] Total Cost (E + F + G ) P 178,512.65
SAY P 16.00
Prepared by :

Sr. Engineer A

ITEM NO : 4.00
ITEM NO. 4.20 SUB-GRADE PREPARATION
Estimated Quantities : 11,104.90 sq.m.

1.00 Shaping :
Grader Capability = 300.00 sq.m./hr.
11,104.90
Time = ----------------- = 41.13 hrs.
(90% eff. Factor) 270.00
2.00 Compaction:
Road Roller Capability = 700.00 sq.m./hr.
11,104.90
Time = ----------------- = 17.63 hrs.
(90% eff. Factor) 630.00
3.00 Watering :
Water Truck =
1,000.00 sq.m./hr.
11,104.90
Time = ----------------- = 12.34 hrs.
(90% eff. Factor) 900.00
Prepared by :

Sr. Engineer A
ITEM OF WORK : AGGREGATE BASE COURSE

ITEM NO. : 4.40
Item 201 cu.m. 2,554.12 310.35 792,669.75

2,220.97 x 1.15 = 2,554.12
B.] LABOR :

Laborer 3.00 48.51 78.20 11,380.15
HEO 1.00 0.00 78.15 ## 0.00
Helper HEO 1.00 0.00 78.15 ## 0.00
SUB-TOTAL 13,604.73
C.] EQUIPMENT
Grader 135 Hp 1.00 2,118.41 24.68 52,282.36

Vibratory Tandem Roller 1.00 1,961.72 41.13 80,685.54
CC 421, 10.10 M.T., 123 Hp
Water Truck 1.00 1,501.33 12.34 18,526.41
(1000 gals. Capacity)
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 86,199.19
H.] Total Cost (E + F + G ) P 1,120,589.48
SAY P 505.00
Total Cost P 1,121,589.85
Prepared by :

Sr. Engineer A

ITEM NO : 4.00
ITEM NO. 4.40 AGGREGATE BASE COURSE

1.00 Shaping :
Grader Capability = 100.00 cu.m./hr.
2,220.97
Time = ----------------- = 24.68 hrs.
(90% eff. Factor) 90.00
2.00Compaction:
Road Roller Capability = 60.00 cu.m./hr.
2,220.97
Time = ----------------- = 41.13 hrs.
(90% eff. Factor) 54.00
3.00 Watering :
Water Truck =
1,000.00 sq.m./hr.
11,104.90
Time = ----------------- = 12.34 hrs.
(90% eff. Factor) 900.00
Prepared by :

Sr. Engineer A

ITEM NO. : 4.50
Cement bags 15,741.00 260.00 4,092,660.00

Sand cu.m. 962.00 440.49 423,751.38
Gravel cu.m. 1,487.00 473.19 703,633.53
16 mm dia. Rebars lengths 424.00 395.00 167,480.00
Form Lumbers bd. ft. 6,903.96 20.00 138,079.20
C.W. Nails kgs. 124.00 80.00 9,920.00
Asphalt Filler ltrs. 100.00 300.00 30,000.00
Used Oil gals. 4.00 50.00 200.00
Tent roll 1.00 4,450.00 4,450.00
Concrete Cutter Diamond Blade-YM pcs 2.00 26,835.00 Eqpt. (Operated)
DB24 (Wet/Dry, 24" diameter) SUB-TOTAL 5,570,174.11
B.] LABOR :

Heavy Equipment Operator 1.00 0.00 128.63 0.00
Carpenter/Mason/Steelman 21.00 60.44 142.91 181,377.65
Laborer 24.00 48.51 369.13 429,739.02
C.] EQUIPMENT
One-Bagger Concrete Mixer 22Hp 1.00 172.00 719.42 123,740.24

Concrete Vibrator (5HP) 1.00 223.50 719.42 160,790.37
Water Truck ( 500-1000gal) 1.00 1,501.33 128.63 193,121.45
Concrete Cutter 1.00 645.09 79.32 51,168.54
Self Propelled 10 3/4 in SUB-TOTAL 528,820.60
D.] POL

Fuel Liters 2,497.92 0.00 -
SUB-TOTAL 0.00
E.] Total Direct Cost ( A + B + C+D ) P 6,727,419.81

F.] O.C.M. ( 9% of E ) P 605,467.78
H.] Total Cost (E + F + G ) P 7,871,081.17
I .] Unit Cost P 4,725.39
SAY P 4,725.40

ITEM NO : 4.50
ESTIMATED QTY. : 1,665.70 UNIT : cu. m,
MATERIALS :
1.00 Concrete (Class A)
cement = Vol. x 9.00 = 15,740.87 bags
sand = Vol. x 0.55 = 961.94 cu.m.
gravel = Vol. x 0.85 = 1,486.64 cu.m.
2.00 12 mm def. bars
Total length = 1,850.81 l.m.
Constructiion Joints - 0.60 m. length @ 0.60 m. o.c.
= 1,850.81 / 0.60 = 3,084.68 pcs. 0.60 m. 16 mm def. bars
Estimated accomplishment per day = 16.00 blocks per day @ 4.5 m. per block
= 3,701.62 / 16.00 = 231.35 x 5.00 pcs.
= 1,156.75 pcs. 0.60 m. 16 mm def. bars
12 mm def. bars @ 6.0 m. length
= 4,241.43 / 10.00 pcs. per 6.0 m. length
= 424.14 pcs. 16 mm def. bars x 6.0 m. length
0.89 kgs./l.m. x 2,544.86 l.m. = 2,259.83 kgs.
3.00 Form Lumbers

Estimated length = 100.00 m.
2" x 6" x 12' =( 100.00 / 3.65 )x 2.00 = 54.79 pcs.
1" x 2" x 12' =( 100.00 / 3.65 ) 1.00 = 27.40 pcs.
Form Lumbers usable ### times
= 100.00 x 4.00 = 400.00 m. effective length
Form Lumbers = 2,776.22 / 400.00 = 7.00 times to purchase form lumbers
2" x 6" x 12' = 54.79 x 7.00 = 383.53 pcs. = 4,602.36 bd.ft.

1" x 2" x 12' = 27.40 x 7.00 = 191.80 pcs. = 2,301.60 bd.ft.
Total bd. ft. = 6,903.96 bd.ft.
4.00 CW Nails = 6,903.96 / 2,500.00 = 2.76 keg

= 124.27 kgs.
5.00 Used Oil = 1.00 gal. per 100 m.

= 1,850.81 / 500.00 = 4.00 gals.
6.00 Asphalt Filler = 100.00 kls per 1,500 m. length

ITEM NO : 4.50
ESTIMATED QTY. : 1,665.70 UNIT : cu. m.
B.] LABOR : PERSONNEL

1. Formworks = 3.00 m/hr. 6.00 Carpenters
Total Length = 1,850.81 ln.m. 616.94
1,850.81 Time = ----------------- = 102.82 hrs.
Time = ----------------- = 616.94 hrs. 6.00
3.00
2. Rebars
Fabrication = 10.00 kgs./hr. 6.00 Steelman 6.00 Laborers
Total kgs. = 2,259.83 sq.m. 225.98
2,259.83 Time = ----------------- = 18.83 hrs.
Time = ----------------- = 225.98 hrs. 12.00
10.00
b.) Installation 10.00 kgs./hr. 6.00 Steelman 6.00 Laborers

Total kgs. = 2,259.83 225.98
2,259.83 Time = ----------------- = 18.83 hrs.
Time = ----------------- = 225.98 hrs. 12.00
10.00
3. Concrete Works
Concrete Mixer = 175 bags/day
175.00
= ----------------- = 21.88 bags/hr.
8.00
Total bags of cement = 15,740.87 bags
15,740.87
Time = ----------------- = 719.42 hrs.
21.88
a.) Placing = 719.42 hrs. to place concrete 3.00 Mason 12 Laborers
= 719.42 hrs.
4. Water Supply
Estimated Quantities : 15,741.00 bags of Concreting
Water Cement Ratio = 20.00 L/bags for Concreting
15,741.00 x 20.00 = 314,820.00 Liters
314,820.00 Liters / 3,790.00 L/trip= 83.07 Trip
83.07 Trips / 5.17 trips/day= 16.08 days or 128.63
hrs
Prepared by :

Sr. Engineer A
Prepared by :

Sr. Engineer A
0.10 0.15 0.15 0.10
ITEM 311 AREA S2
ITEM 201 AREA 201
ITEM 200 AREA 2001
ITEM 104
0.10
1.68 6.00 1.68
0.10 GRAVEL BASE SHOULDER SHOULDER GRAVEL BASE
x2 x1 x2
TYPICAL ROADWAY CROSS-SECTION1
0.10 0.15 0.15 0.10
ITEM 311 AREA S2
ITEM 200 AREA 2001
ITEM 104
1.68 6.00 1.68
0.10
SHOULDER SHOULDER
0.10 GRAVEL BASE x2 x1 x2 GRAVEL BASE
0.10 0.15 0.15 0.10
3.00% 3.00%
ITEM 311 AREA S2
ITEM 201 AREA 201
ITEM 200 AREA 2001

0.10
ITEM 104
0.10 GRAVEL BASE 1.68 6.00 1.68 GRAVEL BASE
SHOULDER SHOULDER
x2a x1 x2a
0.10 0.15 0.15 0.10
3.00% 3.00%
ITEM 311 AREA S2
ITEM 200 AREA 2001
64 of 378
ITEM 104
1.68 6.00 1.68
0.10
SHOULDER SHOULDER
0.10 GRAVEL BASE x2a x1 x2a GRAVEL BASE
65 of 378
1,850.8100
y1= 0.1500 2 x AREA S2= =((y1 + y2+ y3) + (y2 + y3))/2* x2 x 2= 0.921 sq.m.
y2= 0.2000 AREA 201= =x1 X y2= 1.200 sq.m.
y3= 0.0000 AREA 2001= =x1 X y3= 0.000 sq.m.

VOLUME 200total= 0.0000 AREA 200total= 0.000 sq.m.
0.10
VOLUME 201total= 2,220.9720 AREA 201total= 1.200 sq.m.
0.10 VOLUME Stotal= 1,705.0587 AREA Stotal= 0.921 sq.m.

y1= 0.1500 2 x AREA S2= =((y1 + y3) + ( y3))/2* x2 x 2= 0.251 sq.m.
y3= 0.0000 AREA 2001= =x1 X y3= 0.000 sq.m.

VOLUME Stotal= 465.0160 AREA Stotal= 0.251 sq.m.
0.10
0.10

y1a= 0.0503 =(x2a X y1a)/2 X 2 = 0.084 sq.m.
AREA S2=
y1b= 0.0998 =(x2a X (y1b+y2+y3)) X 2= 1.004 sq.m.
AREA 201=
y2= 0.2000 =x1 X y2= 1.200 sq.m.
AREA 2001=
y3= 0.0000 =x1 X y3= 0.000 sq.m.
0.10
0.100 VOLUME 201total= 2,220.9720 AREA 201total= 1.200 sq.m.
VOLUME Stotal= 2,014.2944 AREA Stotal= 1.088 sq.m.

y1a= 0.0503 =(x2a X y1a)/2 X 2 = 0.084 sq.m.
AREA 2002=
y1b= 0.0998 =(x2a X (y1b+y2+y3)) X 2= 0.334 sq.m.
AREA 2001=
y3= 0.0000 =x1 X y3= 0.000 sq.m.
66 of 378
VOLUME Stotal= 774.2517 AREA Stotal= 0.418 sq.m.
0.10
0.100
67 of 378
0.10 0.15 0.15 0.10 TYPICAL ROADWAY CROSS-SECTION1
ITEM 311 AREA 2002 y1= 0.1500 2 x AREA 2002= =(y1 X x2 / 2) X 2 = 0.251 sq.m.
ITEM 201 AREA 201 y2= 0.2000 AREA 201= =(x1+2x2+x3) X y2= 1.870 sq.m.
ITEM 200 AREA 2001 y3= 0.0000 AREA 2001= =(x1+2x2+2x3+x4) X y2= 0.000 sq.m.
ITEM 104 VOLUME 200total= 465.0160 AREA 200total= 0.251 sq.m.
0.10 0.10
1.68 6.00 1.68 VOLUME 201total= 3,461.0147 AREA 201total= 1.870 sq.m.
0.10 GRAVEL BASE SHOULDER SHOULDER GRAVEL BASE 0.10
x2 x1 x2
0.10 0.15 ITEM 311 AREA 2002 0.15 0.10 y1= 0.1500 2 x AREA 2002= =(y1 X x2 / 2) X 2 = 0.251 sq.m.
ITEM 200 AREA 2001 y3= 0.0000 AREA 2001= =(x1+2x2+x4) X y3= 0.000 sq.m.
1.68 6.00 1.68
0.10 0.10
SHOULDER SHOULDER
0.10 GRAVEL BASE x2 x1 x2 GRAVEL BASE 0.10
3.00% 3.00% TYPICAL ROADWAY CROSS-SECTION3

0.10 0.15 0.15 0.10 y1a= 0.0503 =(x2a X y1a)/2 X 2 = 0.084 sq.m.
ITEM 311 AREA 2002=
AREA 200 y1b= 0.0998 =(2 X x2a + x2b) X y1b= 0.334 sq.m.
ITEM 201 AREA 201 AREA 201=
y2= 0.2000 =(x1+2 X x2a+ 2 X x2b+ x3) X y2= 1.870 sq.m.
y3= 0.0000 =(x1+2 X x2a+ 2 X x2b+2 X x3+ x4) X y3= 0.000 sq.m.
0.10 0.10
0.10 GRAVEL BASE 1.68 6.00 1.68 GRAVEL BASE 0.100 VOLUME 201total= 3,461.0147 AREA 201total= 1.870 sq.m.
SHOULDER SHOULDER
x2a x1 x2a
3.00% 3.00% TYPICAL ROADWAY CROSS-SECTION4

0.10 0.15 0.15 0.10 y1a= 0.0503 =(x2a X y1a)/2 X 2 = 0.084 sq.m.
ITEM 311 AREA 2002=
AREA 2002 y1b= 0.0998 =(2 X x2a + x2b) X y1b= 0.334 sq.m.
y3= 0.0000 =(x1+2 X x2a+ 2 X x2b+ x4) X y3= 0.000 sq.m.
1.68 6.00 1.68
0.10 0.10
SHOULDER SHOULDER
0.10 GRAVEL BASE x2a x1 x2a GRAVEL BASE 0.100
68 of 378
ITEM OF WORK : AGGREGATES ; Item 200 & 201, Washed Sand & Gravel, Gravel Base
ITEM NO. : 8.10
SUB-TOTAL 0.00
B.] LABOR :
Project Foreman 1.00 67.61 218.92 14,800.36

Heavy Equipment Operator 1.00 0.00 1,198.16 0.00
Laborer 15.00 48.51 79.88 58,121.24
SUB-TOTAL 0.00
C.] EQUIPMENT
D6H PS/DD/PSDS 1.00 3,216.61 106.56 Non-add

( 165 HP)
Payloader 1.00 2,795.93 267.92 Non-add
2cu.m., 125Hp
Dumptruck 13.00 1,603.25 63.36 Non-add
9.0 cu.m.
SUB-TOTAL 0.00
D.] POL

Fuel Liters 15,798.08 0.00 0.00
+15% Lube Eqpt. ( Operated ) 0.00
SUB-TOTAL 0.00
E.] Total Direct Cost ( A + B + C+D ) P 0.00

F.] O.C.M. ( 9% of E ) P 0.00
G.] Contractor's Profit ( 8% of E ) P 0.00
H.] Total Cost (E + F + G ) P 0.00
SAY P 0.00
Total Cost P 0.00
69 of 378 VIII-Aggregates
ITEM OF WORK : AGGREGATES ; Item 200 & 201, Washed Sand & Gravel, Gravel Base
ITEM NO. : 8.10
Roadworks
Item 200= -
Item 201= 2,554.12
Washed Sand= - 962.00
Washed Gravel= - 1,487.00
Drainage works
Mortar/Filler/Stiffeners/Bed Slab/Thrust Block
Washed Gravel= - 575.00
Gravel Base=
CHB Fabrication
22,193.00 pcs / 60.00 pcs/bag= 369.88 bag/s of 40kg Cement
46,479.00 pcs / 30.00 pcs/bag= 1,549.30 bag/s of 40kg Cement
0.00 bag/s of 40kg Cement
Washed Sand= 0.00 bags X 0.06211099 m3/bags= 0.00 Cu.m. Washed Sand
Washed Gravel= 0.00 bags X 0.02484440 m3/bags= 0.00 Cu.m. Washed Gravel
RCPC
Gravel Base=
Box culvert
Washed Sand= - 0.00
Gravel Base=
Stiffeners Support
Water System
Washed Sand= - 2.50
Gravel Base=
Total
Item 200= - ( See Time Motion analysis )
Item 201= 2,554.12 ( See Time Motion analysis )
Washed Sand= - 1,623.60 ( See Time Motion analysis )
Washed Gravel= - 2,188.40 ( See Time Motion analysis )
Gravel Base= - ( See Time Motion analysis )
Equipment ( Water Truck )

Estimated Quantities : 0.00 bags of Cement Fab.
24,939.40 bags of Plaster./Mortar/Conc.
1.00 Supply water:
Water Cement Ratio = 0.64 L/bags for CHB Fab
0.51 L/bags for Conc./Mortar/Plaster
Prepared by :

Sr. Engineer A
0.00 x 0.64 = 0.00 Liters
24,939.40 x 0.51 = 12,719.09 Liters
12,719.09 Liters
12,719.09 Liters / 3,790.00 L/trip= 3.36 Trips
3.36 Trips / 5.17 trips/day= 0.65 days
5.20 hrs
ITEM OF WORK : TRENCH EXCAVATION

ITEM NO. : 5.10
SUB-TOTAL
B.] LABOR :

Labor 2.00 48.51 103.51 10,042.28
HEO 1.00 0.00 103.51 ## 0.00
Helper HEO 1.00 0.00 103.51 ## 0.00
SUB-TOTAL 17,040.20
C.] EQUIPMENT
Backhoe Crawler-1.09 cu.m. EL 1.00 2,411.54 103.51 249,618.51

200B-118hp
D.] POL

Fuel Liters 3,312.32 0.00 -
SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 23,999.28
H.] Total Cost (E + F + G ) P 311,990.69
SAY P 95.70
Prepared by :

Senior Engineer A
Prepared by:
V-Drainage works
LOCATION : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NO
ITEM OF WORK : TRENCH EXCAVATION

ITEM NO. : 5.10
Canal
Size Width x Depth 0f Excavx Length Volume
0.4x0.71 = 0.65 x 0.81 x 2,035.45 = 1,071.66 cu.m.
0.4x0.89 = 0.65 x 0.99 x 545.72 = 351.17 cu.m.
0.5x1.04 = 0.75 x 1.14 x 0.00 = 0.00 cu.m.
0.55x1.22 = 0.85 x 1.32 x 132.28 = 148.42 cu.m.
0.7x1.37 = 1.00 x 1.47 x 0.00 = 0.00 cu.m.
0.75x1.55 = 1.05 x 1.65 x 113.25 = 196.21 cu.m.
0.85x1.7 = 1.15 x 1.80 x 0.00 = 0.00 cu.m.
0.9x1.88 = 1.20 x 1.98 x 520.96 = 1,237.80 cu.m.
89.20% 3,005.26 cu.m.
RCPC
300.00 = 0.50 x 0.60 x 0.00 = 0.00 cu.m.
457.18 = 0.66 x 0.76 x 80.00 = 39.81 cu.m.
609.57 = 0.81 x 0.91 x 25.00 = 18.41 cu.m.
914.36 = 1.11 x 1.21 x 40.00 = 54.13 cu.m.
1,219.14 = 1.42 x 1.52 x 0.00 = 0.00 cu.m.
1,523.93 = 1.72 x 1.82 x 80.00 = 251.54 cu.m.
10.80% 363.89 cu.m.
Total = 3,369.15 cu.m.
From Drainage Qty Sht. 3,260.65 cu.m.
Manual Excavation = 0.38 cu.m./hr.

3,260.65
Time = ------------------------------
0.38 x 0.00
= 0.00 hrs.
Excavation :
Backhoe Crawler-1.09 cu.m. EL 200B-118hp
Capacity= 35.00 cu.m./hr.
3,260.65
Time = ----------------- = 103.51 hrs.
(90% eff. Factor) 31.50
Prepared by:
V-Drainage works
AVAO DEL NO LOCATION : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
ITEM OF WORK : OPEN CHB LINED CANAL

ITEM NO. : #
ESTIMATED QTY. : 2,035.45 UNIT : ln.m.
ROAD SIDE LINED DRAINAGE LOT SIDE

CL
3.00%
ITEM 311 stiffener 0.10
0.15 PCCP SHOULDER
ITEM 201 18" RCPC
0.20 BASE COURSE - 0.61
ITEM 200 No Middle Stiffener
6"chb
4"chb
0.00 SUB-BASE COURSE 0.81
ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.40 0.10

0.65
ESTIMATED QTY. : 545.72 UNIT : ln.m.

CL
3.00%
0.15 PCCP SHOULDER
ITEM 201 24" RCPC
6"chb
4"chb

ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.40 0.10

0.65
Prepared by:
V-Drainage works

ITEM NO. : #

CL
3.00%
0.15 PCCP SHOULDER
ITEM 201 30" RCPC
6"chb
4"chb
ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.50 0.10

0.75

CL
3.00%
0.15 PCCP SHOULDER
ITEM 201 36" RCPC
6"chb
4"chb

ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.55 0.15

0.85
Prepared by:
V-Drainage works
ITEM OF WORK : OPEN CHB LINED CANAL ( 0.40 x 0.71 )

ITEM NO. : 5.2.1 width depth
ESTIMATED QTY. : 2,035.45 UNIT : l.m.
Cement bags 3,764.00 260.00 978,640.00

Sand cu.m. 291.00 440.49 128,182.59 Road
Gravel cu.m. 315.00 473.19 149,054.85
10 mm dia. rebars pcs. 3,531.00 160.00 564,960.00
4" CHB pcs. 15,133.00 8.00 121,064.00
6" CHB pcs. 15,133.00 13.00 196,729.00
# 16 Tie wires kgs. 152.00 85.00 12,920.00
SUB-TOTAL 2,151,550.44
B.] LABOR : 52.75

Mason 6.00 60.44 272.59 98,845.39
Laborer 12.00 48.51 539.80 314,222.36
CHB Fabricator 9.00 60.44 224.19 Purchase CHB
Heavy Equipment Operator 1.00 0.00 30.76 By Contract
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 30.76 46,179.35
One-Bagger Concrete Mixer 1.00 172.00 58.93 10,136.53
SUB-TOTAL 56,315.88
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 239,168.54
H.] Total Cost (E + F + G ) P 3,109,190.96
SAY P 1,527.50
Prepared by :

Sr. Engineer A
Prepared by:
V-Drainage works
ITEM OF WORK : OPEN CHB LINED CANAL ( 0.40 X 0.71 )

ITEM NO : 5.2.1 width depth
ESTIMATED QTY. : 2,035.45 UNIT : L.M.
A.] MATERIALS :
1.0 Gravel filling = 0.10 x 0.65 x 2,035.45 = 132.30 cu.m.
2.0 CHB (less Stiffener) (less Stiffener)
Area = 0.61 x 1,984.60 x 1.00 = 1,210.60 sq.m.
Res. Side 4" CHB = Area x 12.5 = 15,132.50 pcs.
Road Side 6" CHB = Area x 12.5 = 15,132.50 pcs.
Mortar & Filler :
Vol. for 4" CHB = 52.96 cu.m.
cement = Vol. x 12.00 = 1,870.00 bags
sand = Vol. x 1.00 = 155.86 cu.m.
Plastering :
Vol. =0.015x 0.71 x 2,035.45 x 2.00 = 43.36 cu. m.
cement = Vol. x 12.00 = 520.00 bags
sand = Vol. x 1.00 = 43.36 cu.m.
3.0 Concrete (Class B)
Volume = conc. Slab (bottom) + top berm + top slab
= 0.10 x 0.65 x 2,035.45 +
Ave.width 0.125 x 0.10 x 2,035.45 x 2.00 = 183.19 cu.m.
No Top slab = 0.65 x 0.10 x 0.00 = 0.00 cu.m.
cement = Vol. x 7.50 = 1,374.00 bags
sand = Vol. x 0.50 = 91.60 cu.m.
gravel = Vol. x 1.00 = 183.19 cu.m.
4.0 Rebars
For CHB wall
10 mm dia. vertical bars
[ 0.53 +( 0.76 )X 2.00 ] 2,035.45 / 0.60 = 6,937.49 l.m.
0.62 kgs./l.m. x 6,937.49 l.m. = 4,273.49 kgs.
10 mm dia. horizontal bars
4.00 x 2,035.45 l.m. = 8,141.79 l.m.
0.62 kgs./l.m. x 8,141.79 l.m. = 5,015.34 kgs.
For bottom slab
10 mm dia. longitudinal bars
3.00 x 2,035.45 l.m. = 6,106.34 l.m.
0.62 kgs./l.m. x 6,106.34 l.m. = 3,761.51 kgs.
No Top slab
10 mm dia. longitudinal bars ( temp. bars & main rebars respectively)
4.00 x 0.00 length/s = 0.00 length/s
0.00 x 0.83 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
Total no. of kgs. = 13,050.34 kgs.
13,050.34
----------------- = 4.35 roll x 35 kgs./roll
3,000.00
= 152.25 kgs.
No. of pcs. 13,050.34
--------------- = 3,530.94 pcs.
3.70 kgs. /length
5.0 CHB Fabrication Cement
15,133.00 pcs of 4"CHB / 60.00 pcs of CHB/bag= 0.00 bags
Prepared by:
V-Drainage works

ESTIMATED QTY. : 2,035.45 UNIT : L.M.

1. Gravel Fill ( manual) = 0.20 cu.m./ hr. 12 Laborers
Volume = 132.30 cu.m. 661.50
132.30 Time = -------------------- = 55.13 hrs.
Time = ------------------ = 661.50 hrs. 12.00
0.20
2. CHB Laying = 0.75 sq.m./hr. 6.00 Mason 12 Laborers
Area = 1,210.60 sq.m. 1,614.13
1,210.60 Time = -------------------- = 89.67 hrs.
Time = ------------------ = 1,614.13 hrs. 18.00
0.75
3. Concrete Works
Concrete Mixer = 175 bags/day Total bags of cement = 3,764.00 bags
175.00 3,764.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 172.07 hrs.
8.00 21.88
a.) Placing concrete 6.00 Mason 12 Laborers
Volume = 183.19 = 172.07 hrs.
Time = 172.07 hrs.
b.) Plastering = 0.33 sq.m./hr. 6.00 Mason 6 Laborers
Area = 43.36 sq.m. 130.21
43.36 Time = -------------------- = 10.85 hrs.
Time = ------------------ = 130.21 hrs. 12.00
0.33
4. Rebars
a.) Fabrication 10.00 kgs./hr. 6.00 Laborers
Total kgs. = 13,050.34 kgs. 1,305.03
13,050.34 Time = -------------------- = 217.51 hrs.
Time = ------------------ = 1,305.03 hrs. 6.00
10.00
b.) Installation 10.00 kgs./hr. 6.00 Laborers
Total kgs. = 13,050.34 1,305.03 0.00
13,050.34 Time = -------------------- = 217.51 hrs.
Time = ------------------ = 1,305.03 hrs. 6.00
10.00
5. CHB Fabrication
a.) 4" CHB 22.50 pcs./hr. 3.00 CHB Fabricator
Total of CHB = 15,133.00 pcs 672.58
15,133.00 Time = -------------------- = 224.19 hrs.
Time = ------------------ = 672.58 hrs. 3.00
22.50
Total of CHB = 15,133.00 pcs 1,345.16
15,133.00 Time = -------------------- = 224.19 hrs.
Time = ------------------ = 1,345.16 hrs. 6.00
11.25
6. Water Supply
Estimated Quantities : 3,764.00 bags of Plaster./Mortar/Conc.
Water Cement Ratio = 20.00 L/bags for Conc./Mortar/Plaster
3,764.00 x 20.00 = 75,280.00 Liters
19.86 Trips / 5.17 trips/day= 3.84 days or 30.76 hrs
Prepared by:
V-Drainage works

ITEM NO. : #

CL
3.00%
ITEM 311 slab stiffener 0.10
0.15 PCCP SHOULDER
ITEM 201 42" RCPC
0.20 BASE COURSE 0.15 1.27
ITEM 200 Middle Stiffener
6"chb
6"chb
ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.70 0.15

1.00

CL
3.00%
0.15 PCCP SHOULDER
ITEM 201 48" RCPC
0.20 BASE COURSE 0.15 1.45
6"chb
6"chb

ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.75 0.15

1.05
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
0.00 bags
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works

ESTIMATED QTY. : 545.72 UNIT : l.m.
Cement bags 1,192.00 260.00 309,920.00

Sand cu.m. 93.00 440.49 40,965.57 Road
Gravel cu.m. 85.00 473.19 40,221.15
10 mm dia. rebars pcs. 1,001.00 160.00 160,160.00
4" CHB pcs. 5,254.00 8.00 42,032.00
6" CHB pcs. 5,254.00 13.00 68,302.00
# 16 Tie wires kgs. 43.00 85.00 3,655.00
B.] LABOR :

Mason 6.00 60.44 89.28 32,375.01
Laborer 12.00 48.51 163.92 95,416.57
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 9.74 14,624.28
SUB-TOTAL 23,998.28
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 74,531.46
H.] Total Cost (E + F + G ) P 968,909.01
SAY P 1,775.00
Prepared by :
Prepared by:
V-Drainage works

ESTIMATED QTY. : 545.72 UNIT : L.M.
A.] MATERIALS :
1.0 Gravel filling = 0.10 x 0.65 x 545.72 = 35.47 cu.m.
Area = 0.79 x 532.07 x 1.00 = 420.34 sq.m.
Mortar & Filler :
sand = Vol. x 1.00 = 54.12 cu.m.
Plastering :
Vol. =0.015x 0.89 x 545.72 x 2.00 = 14.57 cu.m.
sand = Vol. x 1.00 = 14.57 cu.m.
= 0.10 x 0.65 x 545.72 +
Ave.width 0.125 x 0.10 x 545.72 x 2.00 = 49.11 cu.m.
No Top slab = 0.65 x 0.10 x 0.00 = 0.00 cu.m.
sand = Vol. x 0.50 = 24.56 cu.m.
gravel = Vol. x 1.00 = 49.11 cu.m.
4.0 Rebars
For CHB wall
[ 0.53 +( 0.94 )X 2.00 ] 545.72 / 0.60 = 2,187.43 l.m.
0.62 kgs./l.m. x 2,187.43 l.m. = 1,347.46 kgs.
4.00 x 545.72 l.m. = 2,182.88 l.m.
0.62 kgs./l.m. x 2,182.88 l.m. = 1,344.65 kgs.
For bottom slab
3.00 x 545.72 l.m. = 1,637.16 l.m.
0.62 kgs./l.m. x 1,637.16 l.m. = 1,008.49 kgs.
No Top slab
0.00 x 0.83 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
3,700.60
----------------- = 1.23 roll x 35 kgs./roll
3,000.00
= 43.05 kgs.
No. of pcs. 3,700.60
--------------- = 1,001.24 pcs.
3.70 kgs. /length
Prepared by:
V-Drainage works


Volume = 35.47 cu.m. 177.35
35.47 Time = -------------------- = 14.78 hrs.
Time = ------------------ = 177.35 hrs. 12.00
0.20
Area = 420.34 sq.m. 560.45
420.34 Time = -------------------- = 31.14 hrs.
Time = ------------------ = 560.45 hrs. 18.00
0.75
3. Concrete Works
175.00 1,192.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 54.49 hrs.
8.00 21.88
Volume = 49.11 = 54.49 hrs.
Time = 54.4954.49 hrs.
Area = 14.57 sq.m. 43.75
14.57 Time = -------------------- = 3.65 hrs.
Time = ------------------ = 43.75 hrs. 12.00
0.33
4. Rebars
Total kgs. = 3,700.60 kgs. 370.06 hrs
3,700.60 Time = -------------------- = 61.68 hrs.
Time = ------------------ = 370.06 hrs. 6.00
10.00
Total kgs. = 3,700.60 370.06
3,700.60 Time = -------------------- = 61.68 hrs.
Time = ------------------ = 370.06 hrs. 6.00
10.00
5. CHB Fabrication
Total of CHB = 5,254.00 pcs 233.51
5,254.00 Time = -------------------- = 77.84 hrs.
Time = ------------------ = 233.51 hrs. 3.00
22.50
Total of CHB = 5,254.00 pcs 467.02
5,254.00 Time = -------------------- = 77.84 hrs.
Time = ------------------ = 467.02 hrs. 6.00
11.25
6. Water Supply
1,192.00 x 20.00 = 23,840.00 Liters
Prepared by:
V-Drainage works

ITEM NO. : #

CL
3.00%
0.15 PCCP SHOULDER
ITEM 201 54" RCPC
0.20 BASE COURSE 0.15 1.60
6"chb
6"chb
ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.85 0.15

1.15

CL

0.15 PCCP SHOULDER
ITEM 201 60" RCPC
0.20 BASE COURSE 0.15 1.78
6"chb
6"chb

ITEM 104
EMBANKMENT
footing / slab
VARIES 0.10
GRAVEL BASE 0.10
0.15 0.90 0.15

1.20
Prepared by :
Prepared by:
V-Drainage works
Sr. Engineer A
Prepared by:
V-Drainage works
0.00 bags
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Senior Engineer A
Prepared by:
V-Drainage works

ITEM NO. : 5.2.3
Cement bags 0.00 260.00 0.00

Sand cu.m. 0.00 440.49 0.00 Road
Gravel cu.m. 0.00 473.19 0.00
10 mm dia. rebars pcs. 0.00 160.00 0.00
4" CHB pcs. 0.00 8.00 0.00
6" CHB pcs. 0.00 13.00 0.00
# 16 Tie wires kgs. 0.00 85.00 0.00
SUB-TOTAL 0.00
B.] LABOR :

Project-In-Charge 1.00 67.61 0.00 0.00
Mason 6.00 60.44 0.00 0.00
Laborer 12.00 48.51 0.00 0.00
SUB-TOTAL 0.00
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 0.00 0.00
One-Bagger Concrete Mixer 1.00 172.00 0.00 0.00
SUB-TOTAL 0.00
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 0.00
SAY P 0.00
Total Cost P 0.00
Prepared by :
Prepared by:
V-Drainage works

A.] MATERIALS :
Area = 0.94 x 0.00 x 1.00 = 0.00 sq.m.
Res. Side 4" CHB = Area x 12.5 = 0.00 pcs.
Road Side 6" CHB = Area x 12.5 = 0.00 pcs.
Mortar & Filler :
sand = Vol. x 1.00 = 0.00 cu.m.
Plastering :
Vol. =0.015x 1.04 x 0.00 x 2.00 = 0.00 cu.m.
sand = Vol. x 1.00 = 0.00 cu.m.
= 0.10 x 0.75 x 0.00 +
Ave.width 0.125 x 0.10 x 0.00 x 2.00 = 0.00 cu.m.
No Top slab = 0.75 x 0.10 x 0.00 = 0.00 cu.m.
sand = Vol. x 0.50 = 0.00 cu.m.
gravel = Vol. x 1.00 = 0.00 cu.m.
4.0 Rebars
For CHB wall
[ 0.63 +( 1.09 )X 2.00 ] 0.00 / 0.60 = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
4.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
For bottom slab
4.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No Top slab
0.00 x 0.93 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
Total no. of kgs. = 0.00 kgs.
0.00
----------------- = 0.00 roll x 35 kgs./roll
3,000.00
= 0.00 kgs.
No. of pcs. 0.00
--------------- = 0.00 pcs.
3.70 kgs. /length
0.00 pcs of 4"CHB / 60.00 pcs of CHB/bag= 0.00 bags
Prepared by:
V-Drainage works


Volume = 0.00 cu.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.20
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 18.00
0.75
3. Concrete Works
Concrete Mixer = 175 bags/day Total bags of cement = 0.00 bags
175.00 0.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 0.00 hrs.
8.00 21.88
Volume = 0.00 = 0.00 hrs.
Time = 0.000.000.00 hrs.
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.33
4. Rebars
Total kgs. = 0.00 kgs. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
Total kgs. = 0.00 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
5. CHB Fabrication
Total of CHB = 0.00 pcs 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 3.00
22.50
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
11.25
6. Water Supply
Estimated Quantities : 0.00 bags of Plaster./Mortar/Conc.
0.00 x 20.00 = 0.00 Liters
0.00 Liters / 3,790.00 L/trip= 0.00 Trip
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Sr. Engineer A

Cement bags 395.00 260.00 102,700.00

Sand cu.m. 31.00 440.49 13,655.19 Road
Gravel cu.m. 26.00 473.19 12,302.94
10 mm dia. rebars pcs. 295.00 160.00 47,200.00
4" CHB pcs. 1,806.00 8.00 14,448.00
6" CHB pcs. 1,806.00 13.00 23,478.00
# 16 Tie wires kgs. 13.00 85.00 1,105.00
B.] LABOR :

Mason 6.00 60.44 29.97 10,866.61
Laborer 12.00 48.51 52.24 30,410.41
SUB-TOTAL 44,808.92
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 3.23 4,846.13
SUB-TOTAL 7,959.33
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 24,089.16
H.] Total Cost (E + F + G ) P 313,159.13
SAY P 2,367.40
Prepared by :
Prepared by:
V-Drainage works
0.00 bags

A.] MATERIALS :
Area = 1.12 x 128.98 x 1.00 = 144.46 sq.m.
Mortar & Filler :
sand = Vol. x 1.00 = 18.60 cu.m.
Plastering :
Vol. =0.015x 1.22 x 132.28 x 2.00 = 4.84 cu. m.
sand = Vol. x 1.00 = 4.84 cu.m.
= 0.10 x 0.85 x 132.28 +
Ave.width 0.150 x 0.10 x 132.28 x 2.00 = 15.21 cu.m.
No Top slab = 0.80 x 0.10 x 0.00 = 0.00 cu.m.
sand = Vol. x 0.50 = 7.61 cu.m.
gravel = Vol. x 1.00 = 15.21 cu.m.
4.0 Rebars
For CHB wall
[ 0.70 + ( 1.27 X 2.00 ] 132.28 / 0.60 = 714.31 l.m.
0.62 kgs./l.m. x 714.31 l.m. = 440.02 kgs.
4.00 x 132.28 l.m. = 529.12 l.m.
0.62 kgs./l.m. x 529.12 l.m. = 325.94 kgs.
For bottom slab
4.00 x 132.28 l.m. = 529.12 l.m.
0.62 kgs./l.m. x 529.12 l.m. = 325.94 kgs.
No Top slab
0.00 x 0.98 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
1,091.90
----------------- = 0.36 roll x 35 kgs./roll
3,000.00
= 12.60 kgs.
No. of pcs. 1,091.90
--------------- = 295.43 pcs.
3.70 kgs. /length
Prepared by:
V-Drainage works


Volume = 11.24 cu.m. 56.20
11.24 Time = -------------------- = 4.68 hrs.
Time = ------------------ = 56.20 hrs. 12.00
0.20
Area = 144.46 sq.m. 192.61
144.46 Time = -------------------- = 10.70 hrs.
Time = ------------------ = 192.61 hrs. 18.00
0.75
3. Concrete Works
175.00 395.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 18.06 hrs.
8.00 21.88
Volume = 15.21 = 18.06 hrs.
Time = 18.0618.06 hrs.
Area = 4.84 sq.m. 14.53
4.84 Time = -------------------- = 1.21 hrs.
Time = ------------------ = 14.53 hrs. 12.00
0.33
4. Rebars
Total kgs. = 1,091.90 kgs. 109.19
1,091.90 Time = -------------------- = 18.20 hrs.
Time = ------------------ = 109.19 hrs. 6.00
10.00
Total kgs. = 1,091.90 109.19
1,091.90 Time = -------------------- = 18.20 hrs.
Time = ------------------ = 109.19 hrs. 6.00
10.00
5. CHB Fabrication
Total of CHB = 1,806.00 pcs 80.27
1,806.00 Time = -------------------- = 26.76 hrs.
Time = ------------------ = 80.27 hrs. 3.00
22.50
Total of CHB = 1,806.00 pcs 160.53
1,806.00 Time = -------------------- = 26.76 hrs.
Time = ------------------ = 160.53 hrs. 6.00
11.25
6. Water Supply
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Sr. Engineer A

Cement bags 0.00 260.00 0.00

Sand cu.m. 0.00 440.49 0.00 Road
Gravel cu.m. 0.00 473.19 0.00
10 mm dia. rebars pcs. 0.00 160.00 0.00
6" CHB pcs. 0.00 13.00 0.00
6" CHB pcs. 0.00 13.00 0.00
# 16 Tie wires kgs. 0.00 85.00 0.00
SUB-TOTAL 0.00
B.] LABOR :

Mason 6.00 60.44 0.00 0.00
Laborer 12.00 48.51 0.00 0.00
SUB-TOTAL 0.00
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 0.00 0.00
SUB-TOTAL 0.00
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 0.00
SAY P 0.00
Total Cost P 0.00
Prepared by:
V-Drainage works
0.00 bags

A.] MATERIALS :
Area = 1.12 x 0.00 x 1.00 = 0.00 sq.m.
Mortar & Filler :
sand = Vol. x 1.00 = 0.00 cu.m.
Plastering :
Vol. =0.015x 1.37 x 0.00 x 2.00 = 0.00 cu.m.
sand = Vol. x 1.00 = 0.00 cu.m.
= 0.10 x 1.00 x 0.00 +
Ave.width 0.150 x 0.10 x 0.00 x 2.00 = 0.00 cu.m.
No Top slab = 0.95 x 0.10 x 0.00 = 0.00 cu.m.
sand = Vol. x 0.50 = 0.00 cu.m.
gravel = Vol. x 1.00 = 0.00 cu.m.
4.0 Rebars
For CHB wall
[ 0.85 +( 1.42 )X 2.00 ] 0.00 / 0.60 = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
4.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
For bottom slab
5.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No Top slab
0.00 x 1.13 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
0.00
----------------- = 0.00 roll x 35 kgs./roll
3,000.00
= 0.00 kgs.
No. of pcs. 0.00
Prepared by:
V-Drainage works
395.00 x 20.00 = 7,900.00 Liters


Volume = 0.00 cu.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.20
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 18.00
0.75
3. Concrete Works
175.00 0.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 0.00 hrs.
8.00 21.88
Volume = 0.00 = 0.00 hrs.
Time = 0.000.000.00 hrs.
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.33
4. Rebars
Total kgs. = 0.00 kgs. 0.00 hrs
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
Total kgs. = 0.00 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
5. CHB Fabrication
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 3.00
11.25
b.) 6" CHB 11.25 pcs./hr. 6.00 CHB Fabricator
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
11.25
6. Water Supply
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Prepared by :

Sr. Engineer A

ITEM NO. : 5.2.6
Cement bags 459.00 260.00 119,340.00

Sand cu.m. 30.00 440.49 13,214.70 Road
Gravel cu.m. 24.00 473.19 11,356.56
10 mm dia. rebars pcs. 546.00 160.00 87,360.00
6" CHB pcs. 1,794.00 13.00 23,322.00
6" CHB pcs. 1,794.00 13.00 23,322.00
# 16 Tie wires kgs. 23.00 85.00 1,955.00
B.] LABOR :

Mason 6.00 60.44 32.93 11,942.03
Laborer 12.00 48.51 70.86 41,249.62
SUB-TOTAL 57,982.42
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 3.75 5,631.33
SUB-TOTAL 9,243.33
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 31,238.64
H.] Total Cost (E + F + G ) P 406,102.33
SAY P 3,586.00
Prepared by:
V-Drainage works
--------------- = 0.00 pcs.
3.70 kgs. /length
0.00 bags

A.] MATERIALS :
Area = 1.30 x 110.40 x 1.00 = 143.52 sq.m.
Mortar & Filler :
sand = Vol. x 1.00 = 18.48 cu.m.
Plastering :
Vol. =0.015x 1.55 x 113.25 x 2.00 = 5.27 cu.m.
sand = Vol. x 1.00 = 5.27 cu.m.
= 0.10 x 1.05 x 113.25 +
Ave.width 0.150 x - x 113.25 x 2.00 = 11.89 cu.m.
Top Slab = 1.00 x 0.10 x 113.25 = 11.33 cu.m.
sand = Vol. x 0.50 = 5.95 cu.m.
gravel = Vol. x 1.00 = 11.89 cu.m.
4.0 Rebars
For CHB wall
[ 0.90 +( 1.60 )X 2.00 ] 113.25 / 0.60 = 773.88 l.m.
0.62 kgs./l.m. x 773.88 l.m. = 476.71 kgs.
4.00 x 113.25 l.m. = 453.00 l.m.
0.62 kgs./l.m. x 453.00 l.m. = 279.05 kgs.
For bottom slab
5.00 x 113.25 l.m. = 566.25 l.m.
0.62 kgs./l.m. x 566.25 l.m. = 348.81 kgs.
For top slab
755.00 x 1.18 ln.m./(6m/L) = 147.85 length/s
0.616 kgs./l.m. x 1,483.18 l.m. = 913.64 kgs.
No. 16 tie wire
2,018.21
----------------- = 0.67 roll x 35 kgs./roll
3,000.00
Prepared by:
V-Drainage works
0.00 x 20.00 = 0.00 Liters


Volume = 11.89 cu.m. 59.45
11.89 Time = -------------------- = 4.95 hrs.
Time = ------------------ = 59.45 hrs. 12.00
0.20
Area = 143.52 sq.m. 191.36
143.52 Time = -------------------- = 10.63 hrs.
Time = ------------------ = 191.36 hrs. 18.00
0.75
3. Concrete Works
175.00 459.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 20.98 hrs.
8.00 21.88
Volume = 11.89 = 20.98 hrs.
Time = 20.9820.98 hrs.
Area = 5.27 sq.m. 15.83
5.27 Time = -------------------- = 1.32 hrs.
Time = ------------------ = 15.83 hrs. 12.00
0.33
4. Rebars
Total kgs. = 2,018.21 kgs. 201.82
2,018.21 Time = -------------------- = 33.64 hrs.
Time = ------------------ = 201.82 hrs. 6.00
10.00
Total kgs. = 2,018.21 201.82
2,018.21 Time = -------------------- = 33.64 hrs.
Time = ------------------ = 201.82 hrs. 6.00
10.00
5. CHB Fabrication
Total of CHB = 1,794.00 pcs 159.47
1,794.00 Time = -------------------- = 53.16 hrs.
Time = ------------------ = 159.47 hrs. 3.00
11.25
Total of CHB = 1,794.00 pcs 159.47
1,794.00 Time = -------------------- = 26.58 hrs.
Time = ------------------ = 159.47 hrs. 6.00
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Prepared by :

Sr. Engineer A

Cement bags 0.00 260.00 0.00

Sand cu.m. 0.00 440.49 0.00 Road
Gravel cu.m. 0.00 473.19 0.00
10 mm dia. rebars pcs. 0.00 160.00 0.00
6" CHB pcs. 0.00 13.00 0.00
6" CHB pcs. 0.00 13.00 0.00
# 16 Tie wires kgs. 0.00 85.00 0.00
SUB-TOTAL 0.00
B.] LABOR :

Mason 6.00 60.44 0.00 0.00
Laborer 12.00 48.51 0.00 0.00
SUB-TOTAL 0.00
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 0.00 0.00
SUB-TOTAL 0.00
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 0.00
SAY P 0.00
Prepared by:
V-Drainage works
= 23.45 kgs.
No. of pcs. 2,018.21
--------------- = 546.05 pcs.
3.70 kgs. /length
0.00 bags

A.] MATERIALS :
Area = 1.45 x 0.00 x 1.00 = 0.00 sq.m.
Mortar & Filler :
sand = Vol. x 1.00 = 0.00 cu.m.
Plastering :
Vol. =0.015x 1.70 x 0.00 x 2.00 = 0.00 cu.m.
sand = Vol. x 1.00 = 0.00 cu.m.
= 0.10 x 1.15 x 0.00 +
Ave.width 0.150 x 0.10 x 0.00 x 2.00 = 0.00 cu.m.
No Top slab = 1.10 x 0.10 x 0.00 = 0.00 cu.m.
sand = Vol. x 0.50 = 0.00 cu.m.
gravel = Vol. x 1.00 = 0.00 cu.m.
4.0 Rebars
For CHB wall
[ 1.00 +( 1.75 )X 2.00 ] 0.00 / 0.60 = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
4.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
For bottom slab
6.00 x 0.00 l.m. = 0.00 l.m.
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No Top slab
0.00 x 1.28 ln.m. = 0.00 length/s
0.62 kgs./l.m. x 0.00 l.m. = 0.00 kgs.
No. 16 tie wire
0.00
Prepared by:
V-Drainage works
11.25
6. Water Supply
459.00 x 20.00 = 9,180.00 Liters


Volume = 0.00 cu.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.20
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 18.00
0.75
3. Concrete Works
175.00 0.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 0.00 hrs.
8.00 21.88
Volume = 0.00 = 0.00 hrs.
Time = 0.000.000.00 hrs.
Area = 0.00 sq.m. 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 12.00
0.33
4. Rebars
Total kgs. = 0.00 kgs. 0.00 hrs
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
Total kgs. = 0.00 0.00
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
10.00
5. CHB Fabrication
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 3.00
11.25
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
Total Cost P 0.00
Prepared by :

Sr. Engineer A

ITEM NO. : 5.2.8
Cement bags 2,550.00 260.00 663,000.00

Sand cu.m. 167.00 440.49 73,561.83 Road
Gravel cu.m. 125.00 473.19 59,148.75
10 mm dia. rebars pcs. 2,976.00 160.00 476,160.00
6" CHB pcs. 10,349.00 13.00 134,537.00
6" CHB pcs. 10,349.00 13.00 134,537.00
# 16 Tie wires kgs. 128.00 85.00 10,880.00
SUB-TOTAL 1,551,824.58
B.] LABOR :

Mason 6.00 60.44 185.25 67,175.41
Laborer 12.00 48.51 390.98 227,589.33
C.] EQUIPMENT

Water Truck ( 500-1000gal) 1.00 1,501.33 20.84 31,285.16
SUB-TOTAL 51,340.36
D.] POL

SUB-TOTAL 0.00

F.] O.C.M. ( 9% of E ) P 173,192.59
H.] Total Cost (E + F + G ) P 2,251,503.69
Prepared by:
V-Drainage works
----------------- = 0.00 roll x 35 kgs./roll
3,000.00
= 0.00 kgs.
No. of pcs. 0.00
--------------- = 0.00 pcs.
3.70 kgs. /length
0.00 bags

A.] MATERIALS :
Area = 1.63 x 507.91 x 1.00 = 827.89 sq.m.
Mortar & Filler :
cement = Vol. x 12.00 = 1,279.00 bags
sand = Vol. x 1.00 = 106.59 cu.m.
Plastering :
Vol. =0.015x 1.88 x 520.96 x 2.00 = 29.38 cu.m.
sand = Vol. x 1.00 = 29.38 cu.m.
= 0.10 x 1.20 x 520.96 +
Ave.width 0.150 x - x 520.96 x 2.00 = 62.52 cu.m.
0.00 = 1.15 x 0.10 x 520.96 = 59.91 cu.m.
sand = Vol. x 0.50 = 31.26 cu.m.
gravel = Vol. x 1.00 = 62.52 cu.m.
4.0 Rebars
For CHB wall
[ 1.05 +( 1.93 )X 2.00 ] 520.96 / 0.60 = 4,263.19 l.m.
0.62 kgs./l.m. x 4,263.19 l.m. = 2,626.12 kgs.
6.00 x 520.96 l.m. = 3,125.76 l.m.
0.62 kgs./l.m. x 3,125.76 l.m. = 1,925.47 kgs.
For bottom slab
6.00 x 520.96 l.m. = 3,125.76 l.m.
0.62 kgs./l.m. x 3,125.76 l.m. = 1,925.47 kgs.
For top slab
3,473.07 x 1.33 ln.m. = 766.97 length/s
0.62 kgs./l.m. x 7,343.71 l.m. = 4,523.72 kgs.
No. 16 tie wire
Prepared by:
V-Drainage works
0.00 Time = -------------------- = 0.00 hrs.
Time = ------------------ = 0.00 hrs. 6.00
11.25
6. Water Supply
0.00 x 20.00 = 0.00 Liters


Volume = 62.52 cu.m. 312.60
62.52 Time = -------------------- = 26.05 hrs.
Time = ------------------ = 312.60 hrs. 12.00
0.20
Area = 827.89 sq.m. 1,103.85
827.89 Time = -------------------- = 61.33 hrs.
Time = ------------------ = 1,103.85 hrs. 18.00
0.75
3. Concrete Works
175.00 2,550.00
= ------------------ = 21.88 bags/hr. Time = -------------------- = 116.57 hrs.
8.00 21.88
Volume = 62.52 = 116.57 hrs.
Time = 116.57116.57 hrs.
Area = 29.38 sq.m. 88.23
29.38 Time = -------------------- = 7.35 hrs.
Time = ------------------ = 88.23 hrs. 12.00
0.33
4. Rebars
Total kgs. = 11,000.78 kgs. 1,100.08
11,000.78 Time = -------------------- = 183.35 hrs.
Time = ------------------ = 1,100.08 hrs. 6.00
10.00
Total kgs. = 11,000.78 1,100.08
11,000.78 Time = -------------------- = 183.35 hrs.
Time = ------------------ = 1,100.08 hrs. 6.00
10.00
5. CHB Fabrication
Total of CHB = 10,349.00 pcs 919.91
10,349.00 Time = -------------------- = 306.64 hrs.
Time = ------------------ = 919.91 hrs. 3.00
11.25
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
SAY P 4,322.00
Prepared by :

Sr. Engineer A
Prepared by:
V-Drainage works
11,000.78
----------------- = 3.67 roll x 35 kgs./roll
3,000.00
= 128.45 kgs.
No. of pcs. 11,000.78
--------------- = 2,976.40 pcs.
3.70 kgs. /length
0.00 bags
Prepared by:
V-Drainage works
Total of CHB = 10,349.00 pcs 919.91
10,349.00 Time = -------------------- = 153.32 hrs.
Time = ------------------ = 919.91 hrs. 6.00
11.25
6. Water Supply
2,550.00 x 20.00 = 51,000.00 Liters
Prepared by:
V-Drainage works
Prepared by:
V-Drainage works
ITEM OF WORK : BOX CULVERT ( 0.40 x 0.40 )

ESTIMATED QTY. : - UNIT : l.m.
Cement bags - 260.00 -

Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
12 mm rebar length - 395.00 -
Form Lumbers bd.ft. - 20.00 -
Plyboard 4'x8' shts. - 575.00 -
C.W. Nails kls. - 80.00 -
# 16 Tie wires kgs. - 85.00 -
SUB-TOTAL -
B.] LABOR :
Project-In-Charge 1 67.61 - -
Carpenter/Mason/Steelman 4 60.44 - -
Laborer 23 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT

One-Bagger Concrete Mixer 1 172.00 - -
SUB-TOTAL -
D.] POL

Fuel Liters 0.00 0 -
SUB-TOTAL -
E.] Total Direct Cost ( A + B + C+D ) P -

F.] O.C.M. ( 9% of E ) P -
G.] Contractor's Profit ( 8% of E ) P -
H.] Total Cost (E + F + G ) P -
I .] Unit Cost P -
SAY P -
Total Cost P -
Prepared by :
LOUGRYLL S. MEDALLE
Senior Engineer A
V-Box culvert
ITEM OF WORK : BOX CULVERT ( 0.40 X 0.40 )

ESTIMATED QTY. : - UNIT : L.M.
A.] MATERIALS :
1.0 Gravel filling = 0.10 x 0.60 x - = - cu.m.
Bottom Slab = 0.76 x 0.18 x - = - cu. m.
Walls = 0.40 x 0.18 x - = - cu. m.
Top Slab = 0.76 x 0.18 x - = - cu. m.
Total Volume = - cu. m.
Add 10% = - cu.m.
cement = Vol. x 9.00 = - bags

sand = Vol. x 0.50 = - cu.m.
gravel = Vol. x 1.00 = - cu.m.
3.0 Rebars
Bar #1 = (h + 2t -2c) + (t + w/4 - c) + (t + w/4 -c)
= 1.22 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #2 = (h + 2t -2c) + (t - 2c) + (t-2c)
= 0.97 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #3 = (w + 2t -2c) + (t -2c) + (t-2c)
= 0.97 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #4 = (t +h/4 -c) + (t + h/4 -c) + (w/4 +c) + (w/4 x (t -2c)) + (w/4 x (t - 2c)) +w/4
= 0.761 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #5 = 3w/5 + t
= 0.42 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #6 = 0.00 l.m. = 40 pcs. @ 0.888 kg./m.
= - kgs.
Total = - kgs. / 5.328 kgs./length = - length
No. 16 tie wire
Total no. of kgs. = - kgs.
-
--------------- = - roll x 35 kgs./roll = - rolls
3,000.00
3.0 Form Lumbers for every 12 m. of box culvert
Plyboard = 0.40 x 12.00 x 4= 19.20 sq. m.
= 6.67 sheets
2" x 2" x 0.40 m.= 20.00 pcs.
2" x 2" x 0.30 m.= 20.00 pcs.
2" x 2" x 12.00 ft.= 4.00 pcs.
Total bd.ft. = 31.31 bd.ft.
Usable 10 times
2" x 2" = - bd.ft.
plyboard = - sheets
C.W. Nails = - kls.
V-Box culvert


Volume = - cu.m. -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 5
0.20
2. Concrete Works
175.00
= ------------------ = 21.88 bags/hr.
8
Total bags of cement = - bags
-
Time = ------------------ = - hrs.
21.88
a.) Placing concrete 2 Mason 5 Laborers
Volume = - cu. m. - hrs.
Time = - hrs.
3. Rebars
a.) Fabrication 10.00 kgs./hr. 2 Steelman 5 Laborers
Total kgs. = - kgs. -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 7
10.00
b.) Installation 10.00 kgs./hr. 2 Steelman 6 Laborers
Total kgs. = - -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 8
10.00
4. Formworks
a.) Installation = 0.625 sq. m./hr. 2 Carpenters 3 Laborers
Total sq. m. = - sq. m./hr. -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 5
0.625
V-Box culvert
V-Box culvert
V-Box culvert
V-Box culvert

ESTIMATED QTY. : - UNIT : l.m.

Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
12 mm rebar length - 395.00 -
Plyboard 4'x8' X 1/2" shts. - 575.00 -
C.W. Nails kls. - 80.00 -
# 16 Tie wires kgs. - 85.00 -
SUB-TOTAL -
B.] LABOR :
Carpenter/Mason/Steelman 4 60.44 - -
Laborer 16 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT -
SUB-TOTAL -
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P -
I .] Unit Cost P -
SAY P -
Total Cost P -
Prepared by :
LOUGRYLL S. MEDALLE
Senior Engineer A
V-Box culvert

A.] MATERIALS :
1.0 Gravel filling = 0.10 x 0.50 x - = - cu.m.
Bottom Slab = 0.66 x 0.18 x - = - cu. m.
Walls = 0.30 x 0.18 x - = - cu. m.
Top Slab = 0.66 x 0.18 x - = - cu. m.
Total Volume = - cu. m.
Add 10% = - cu.m.

sand = Vol. x 0.50 = - cu.m.
3.0 Rebars
Bar #1 = (h + 2t -2c) + (t + w/4 - c) + (t + w/4 -c)
= 1.07 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #2 = (h + 2t -2c) + (t - 2c) + (t-2c)
= 0.87 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #3 = (w + 2t -2c) + (t -2c) + (t-2c)
= 0.87 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #4 = (t +h/4 -c) + (t + h/4 -c) + (l/4 +c) + (w/4 x (t -2c)) + (w/4 x (t - 2c)) +w/4
= 0.6545 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #5 = 3w/5 + t
= 0.36 l.m. = 0 pcs. @ 0.888 kg./m.
= - kgs.
Bar #6 = 0.00 l.m. = 40 pcs. @ 0.888 kg./m.
= - kgs.
Total = - kgs. / 5.328 kgs./length = - length
No. 16 tie wire
-
--------------- = - roll x 35 kgs./roll = - rolls
3,000.00
3.0 Form Lumbers for every 12 m. of box culvert
Plyboard = 0.30 x 12.00 x 4= 14.40 sq. m.
= 5.00 sheets
2" x 2" x 0.30 m.= 20.00 pcs.
2" x 2" x 0.20 m.= 20.00 pcs.
2" x 2" x 12.00 ft.= 4.00 pcs.
Total bd.ft. = 26.93 bd.ft.
Usable 10 times
2" x 2" = - bd.ft.
plyboard = - sheets
C.W. Nails = - kls.
V-Box culvert


Volume = - cu.m. -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 5
0.20
2. Concrete Works
175.00
= ------------------ = 21.88 bags/hr.
8
-
Time = ------------------ = - hrs.
21.88
a.) Placing concrete 3 Mason 5 Laborers
Volume = - cu. m. = - hrs.
Time = - hrs.
3. Rebars
a.) Fabrication 10.00 kgs./hr. 2 Steelman 5 Laborers
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 7
10.00
b.) Installation 10.00 kgs./hr. 2 Steelman 5 Laborers
Total kgs. = - -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 7
10.00
4. Formworks
a.) Installation = 0.625 sq. m./hr. 2 Carpenters 3 Laborers
Total sq. m. = - sq. m./hr. -
- Time = ---------------- = - hrs.
Time = ------------------ = - hrs. 5
0.625
V-Box culvert
V-Box culvert
V-Box culvert
V-Box culvert
ITEM OF WORK : Reinforce Concrete Pipe 300 mm. dia.

ITEM NO. : 5.4.1
ESTIMATED QTY. : - UNIT l.m.
:

Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
Reinf. conc. pipe pcs. - 1,700.00 -
300 mm.dia.
SUB-TOTAL -
B.] LABOR :
Mason 2 60.44 - -
Laborer 12 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT

One-Bagger Concrete Mixer 1 172.00 -
SUB-TOTAL -
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P -
I .] Unit Cost P -
SAY P -
Total Cost P -
Prepared by :
LOUGRYLL S. MEDALLE
Senior Engineer A
V-Box culvert
V-Box culvert
V-Box culvert
LOCATION : PUROK ABACA, BRGY. MA
ITEM OF WORK : uPVC PIPES & FITTINGS 10

ITEM NO. : 6.1.1
ESTIMATED QTY. :
DESCRIPTION
100mm dia. uPVC

Distribution Pipe
( C-100)
Fittings 15%
Sand
B.] LABOR :
DESCRIPTION
Project-In-Charge
Plumber
Laborer
C.] EQUIPMENT
DESCRIPTION
D.] Total Direct Cost (

E.] O.C.M. (
F.] Contractor's Profit (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A

ITEM NO. : 6.1.2
ESTIMATED QTY. :
DESCRIPTION
75mm dia. uPVC

Distribution Pipe
( C-100)
Fittings 15%
Sand
B.] LABOR :
DESCRIPTION
Project-In-Charge
Plumber
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A

ITEM NO. : 6.1.3
ESTIMATED QTY. :
DESCRIPTION
50mm dia. uPVC

Distribution Pipe
( C-100)
Fittings 15%
Sand
DESCRIPTION
Project-In-Charge
Plumber
Laborer
C.] EQUIPMENT
DESCRIPTION
E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
ITEM OF WORK : Gate Valves (100mm dia.)

ITEM NO. : 6.2.1
ESTIMATED QTY. :
DESCRIPTION
Gate Valve 100 dia.

G.I. Pipe Casing 150mm dia.S-40
Cement
Sand
Gravel
Cast Iron cover
Galvanized Shaft 19mmdia.
10mm dia. Def. Bars
DESCRIPTION
Project-In-Charge
Plumber
Mason
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A

ITEM NO. : 6.2.2
ESTIMATED QTY. :
DESCRIPTION
Gate Valve 75 dia.

Cement
Sand
Gravel
Cast Iron cover
10mm dia. Def. Bars
DESCRIPTION
Project-In-Charge
Plumber
Mason
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A

ITEM NO. : 6.2.3
ESTIMATED QTY. :
DESCRIPTION
Gate Valve 50 dia.

Cement
Sand
Gravel
Cast Iron cover
10mm dia. Def. Bars
DESCRIPTION
Project-In-Charge
Plumber
Mason
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
ITEM OF WORK : Fire Hydrant (75mm dia.)

ITEM NO. : 6.3
ESTIMATED QTY. :
DESCRIPTION
Fire Hydrant 75mm dia.

Cement
Sand
Gravel
50mm dia.x90deg. Elbow S-40
50mm dia. G.I. Pipe S-40
DESCRIPTION
Project-In-Charge
Plumber
Mason
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
ITEM OF WORK : Blow-off Valve (100mm dia.

ITEM NO. : 6.4
ESTIMATED QTY. :
DESCRIPTION
Blow-off Valve 100mm dia.

Cement
Sand
Gravel
100mm dia.x90deg. Elbow S-40
100mm dia. G.I. Pipe S-40
DESCRIPTION
Project-In-Charge
Plumber
Mason
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (
H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
ITEM OF WORK : Dual Service Type Connect

ITEM NO. : 6.5
ESTIMATED QTY. :
DESCRIPTION
Flat Strap Bronze Brass Ductile Iron

or Cast Iron Service Clamp, I.P. Tap
19mmdia.(4/4") Saddle clamp
thread coupling (Ford # C-28-33)
19mmdia.(3/4") Polyethylene
service line(ISO size)
19mmdia.(3/4") G.I. Pipe S-40
19mmdia.(3/4") G.I. Elbow
19mmdia.(3/4") G.I. Tee
19mmdia.(3/4") P.E Tee
19mmdia.(3/4") G.I. Bushing
19mmdia.(3/4") Corporation cock
DESCRIPTION
Project-In-Charge
Plumber
Laborer
C.] EQUIPMENT
DESCRIPTION

E.] O.C.M. (
G.] Total Cost (

H.] Unit Cost
Total Cost
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
E(PHASE I)
BACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
S & FITTINGS 100mm dia.
300.00 UNIT : l.m.
UNIT QUANTITY UNIT PRICE
Length 50.00 2,337.50
cu.m. 31.00 440.49

SUB-TOTAL
NUMBER RATE DAYS
1 550.00 15.00
3 350.00 15.00
6 286.00 15.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
170.00 UNIT : l.m.
Length 29.00 1,076.25
cu.m. 16.00 440.49

SUB-TOTAL
NUMBER RATE DAYS
1 550.00 9.00
3 350.00 9.00
6 286.00 9.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
650.00 UNIT : l.m.
Length 109.00 700.00
cu.m. 51.00 440.49

SUB-TOTAL
NUMBER RATE DAYS
1 550.00 16.00
4 350.00 16.00
8 286.00 16.00
SUB-TOTAL
NUMBER RATE HOURS

SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
s (100mm dia.)
2 UNIT : units
sets 2.00 8,500.00

m. 2.00 1,150.00
bags 2.00 250.00
cu.m. 1.00 440.49
cu.m. 1.00 473.19
pc. 2.00 750.00
pc. 2.00 500.00
lgths. 1.00 205.00
NUMBER RATE DAYS
1 550.00 1.00
1 350.00 1.00
1 350.00 1.00
4 286.00 1.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
s (75mm dia.)
1 UNIT : unit
sets 1.00 7,000.00

m. 1.00 1,150.00
bags 1.00 250.00
cu.m. 0.25 440.49
cu.m. 0.50 473.19
pc. 1.00 750.00
pc. 1.00 500.00
lgths. 1.00 205.00
NUMBER RATE DAYS
1 550.00 1.00
1 350.00 1.00
1 350.00 1.00
4 286.00 1.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
s (50mm dia.)
7 UNIT : units
sets 7.00 5,500.00

m. 7.00 1,000.00
bags 3.00 250.00
cu.m. 0.50 440.49
cu.m. 0.70 473.19
pc. 7.00 750.00
pc. 7.00 500.00
lgths. 3.00 205.00
NUMBER RATE DAYS
1 550.00 2.00
1 350.00 2.00
1 350.00 2.00
4 286.00 2.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
nt (75mm dia.)
2 UNIT : sets
sets 2.00 18,500.00

bags 1.00 250.00
cu.m. 0.25 440.49
cu.m. 0.50 473.19
pc. 2.00 185.00
lgth. 2.00 1,700.00
NUMBER RATE DAYS
1 550.00 2.00
2 350.00 2.00
1 350.00 2.00
2 286.00 2.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
alve (100mm dia.)
1 UNIT : set
pcs. 1.00 14,500.00

bags 0.50 250.00
cu.m. 0.25 440.49
cu.m. 0.50 473.19
pc. 1.00 185.00
lgth. 1.00 2,500.00
NUMBER RATE DAYS
1 550.00 2.00
2 350.00 2.00
1 350.00 2.00
2 286.00 2.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
E(PHASE I)
ce Type Connection
1 UNIT : units
sets 1.00 480.00
pcs. 2.00 260.00
l.m. 15.00 45.00
lgth. 0.50 650.00

pc. 3.00 20.00
pc. 1.00 30.00
pc. 1.00 30.00
pc. 2.00 30.00
pc. 2.00 235.00
NUMBER RATE DAYS
1 550.00 1.00
2 350.00 1.00
3 286.00 1.00
SUB-TOTAL
NUMBER RATE HOURS
SUB-TOTAL
A+B+C ) P
9% of D ) P
8% of D ) P
D+E+F ) P
P
SAY P
P
NORTE
COST
116,875.00
17,531.25
13,655.19
148,061.44
COST
8,250.00
15,750.00
25,740.00
49,740.00
COST
197,801.44
17,802.13
15,824.12
231,427.69
771.43
771.00
231,300.00
NORTE
COST
31,211.25
4,681.69
7,047.84
42,940.78
COST
4,950.00
9,450.00
15,444.00
29,844.00
COST
72,784.78
6,550.63
5,822.78
85,158.19
500.93
501.00
85,170.00
NORTE
COST
76,300.00
11,445.00
22,464.43
110,209.43
COST
8,800.00
22,400.00
36,608.00
67,808.00
COST
-
178,017.43
16,021.57
14,241.39
208,280.39
320.43
320.00
208,000.00
NORTE
COST
17,000.00
2,300.00
500.00
440.49
473.19
1,500.00
1,000.00
205.00
23,418.68
COST
550.00
350.00
350.00
1,144.00
2,394.00
COST
25,812.68
2,323.14
2,065.01
30,200.83
15,100.42
15,100.00
30,200.00
NORTE
COST
7,000.00
1,150.00
250.00
110.12
236.60
750.00
500.00
205.00
10,201.72
COST
550.00
350.00
350.00
1,144.00
2,394.00
COST
12,595.72
1,133.61
1,007.66
14,736.99
14,736.99
14,737.00
14,737.00
NORTE
COST
38,500.00
7,000.00
750.00
220.25
331.23
5,250.00
3,500.00
615.00
56,166.48
COST
1,100.00
700.00
700.00
2,288.00
4,788.00
COST
60,954.48
5,485.90
4,876.36
71,316.74
10,188.11
10,188.00
71,316.00
NORTE
COST
37,000.00
250.00
110.12
236.60
370.00
3,400.00
41,366.72
COST
1,100.00
1,400.00
700.00
1,144.00
4,344.00
COST
45,710.72
4,113.96
3,656.86
53,481.54
26,740.77
26,741.00
53,482.00
NORTE
COST
14,500.00
125.00
110.12
236.60
185.00
2,500.00
17,656.72
COST
1,100.00
1,400.00
700.00
1,144.00
4,344.00
COST
22,000.72
1,980.06
1,760.06
25,740.84
25,740.84
25,741.00
25,741.00
NORTE
COST
480.00
520.00
675.00
325.00
60.00
30.00
30.00
60.00
470.00
2,650.00
COST
550.00
700.00
858.00
2,108.00
COST
4,758.00
428.22
380.64
5,566.86
5,566.86
5,567.00
5,567.00
ITEM OF WORK : Reinforce Concrete Pipe 457 mm. dia. OR 18

ITEM NO. : 5.4.2
ESTIMATED QTY. : 80.00 UNIT :l.m.
Cement bags 36.00 260.00 9,360.00

Sand cu.m. 1.60 440.49 704.78
Gravel cu.m. 8.46 473.19 4,003.19
Reinf. conc. pipe pcs. 80.00 1,700.00 136,000.00
457 mm.dia.
B.] LABOR :
Project-In-Charge 1 67.61 45.71 3,090.28

Mason 1 60.44 45.71 2,762.54
Carpenter/Steelman 1 60.44 45.71 2,762.54
Laborer 12 48.51 47.46 27,626.70
SUB-TOTAL 36,242.06
C.] EQUIPMENT

One-Bagger Concrete Mixer 22Hp 1 172.00 45.71 7,862.12
SUB-TOTAL 7,862.12
D.] POL

SUB-TOTAL -
E.] Total Direct Cost (A + B + C + D) P 194,172.15

F.] O.C.M. ( 9% of E ) P 17,475.49
H.] Total Cost (E + F + G) P 227,181.41
I.] Unit Cost P 2,839.77
SAY P 2,840.00
Prepared by :

Senior Engineer A
V-RCPC

ITEM NO. : 5.4.3
Cement bags 18.00 260.00 4,680.00

Sand cu.m. 0.75 440.49 330.37
Gravel cu.m. 3.52 473.19 1,665.63
610 mm.dia.
SUB-TOTAL 59,176.00
B.] LABOR :

Mason 1 60.44 16.67 1,007.47
Laborer 12 48.51 17.34 10,093.70
SUB-TOTAL 13,235.64
C.] EQUIPMENT

SUB-TOTAL 2,867.24
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 6,775.10
H.] Total Cost (E + F + G) P 88,076.29
SAY P 3,523.00
Prepared by :
V-RCPC
Senior Engineer A
V-RCPC

ITEM NO. : 5.4.4
Cement bags 44.40 260.00 11,544.00

Sand cu.m. 2.00 440.49 880.98
Gravel cu.m. 9.57 473.19 4,528.43
914 mm.dia.
B.] LABOR :

Mason 1 60.44 40.00 2,417.45
Laborer 12 48.51 41.86 24,366.92
SUB-TOTAL 31,906.07
C.] EQUIPMENT

SUB-TOTAL 6,880.00
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 16,536.55
H.] Total Cost (E + F + G) P 214,975.19
SAY P 5,374.00
Prepared by :
V-RCPC
Senior Engineer A
V-RCPC

ITEM NO. : 5.4.5
ESTIMATED QTY. : - UNIT :l.m.

Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
Reinf. conc. pipe pcs. - 4,300.00 -
1219 mm.dia.
SUB-TOTAL -
B.] LABOR :
Mason 1 60.44 - -
Carpenter/Steelman 1 60.44 - -
Laborer 12 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT

One-Bagger Concrete Mixer 22Hp 1 172.00 - -
SUB-TOTAL -
D.] POL

SUB-TOTAL -
E.] Total Direct Cost (A + B + C + D) P -

F.] O.C.M. ( 9% of E ) P -
H.] Total Cost (E + F + G) P -
I.] Unit Cost P -
SAY P 0.00
Total Cost P -
Prepared by :
V-RCPC
Senior Engineer A
V-RCPC

ITEM NO. : 5.4.6
Cement bags 156.00 260.00 40,560.00

Sand cu.m. 7.20 440.49 3,171.53
Gravel cu.m. 35.09 473.19 16,604.24
1524 mm.dia.
B.] LABOR :

Mason 1 60.44 320.00 19,339.60
Laborer 12 48.51 326.90 190,290.12
C.] EQUIPMENT

SUB-TOTAL 55,040.00
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 71,098.12
H.] Total Cost (E + F + G) P 924,275.54
SAY P 11,553.00
Prepared by :
V-RCPC
Senior Engineer A
V-RCPC
inches ITEM
OF WORK : Gravel Base
ITEM NO : 5.4
ESTIMATED QTY. : 33.5402 UNIT : cu.m.
A.] MATERIALS :
Gravel filling = Width Thickness Length
300 = 0.500 x 0.100 x - = - cu.m.
457 = 0.657 x 0.100 x 80.00 = 5.2574 cu.m.
610 = 0.810 x 0.100 x 25.00 = 2.0239 cu.m.
914 = 1.114 x 0.125 x 40.00 = 5.5718 cu.m.
1219 = 1.419 x 0.150 x - = - cu.m.
1524 = 1.724 x 0.150 x 80.00 = 20.6871 cu.m.
33.5402 cu.m.
457 mm. dia. 5.2574 / 2.00 X 8.00 / 12.00 = 1.75 hrs.

cu.m. /day/man hr/day work # of laborers
610 mm. dia. 2.0239 / 2.00 X 8.00 / 12.00 = 0.67 hrs.

914 mm. dia. 5.5718 / 2.00 X 8.00 / 12.00 = 1.86 hrs.

1219 mm. dia. - / 2.00 X 8.00 / 12.00 = 0.00 hrs.

1524 mm. dia. 20.6871 / 2.00 X 8.00 / 12.00 = 6.90 hrs.

Total = 11.18 hrs.

1.40 days
say = 2.00 days
Prepared by :

Senior Engineer A
V-RCPC
inches
V-RCPC
V-RCPC
inches
V-RCPC
V-RCPC
inches
V-RCPC
V-RCPC
inches
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
V-RCPC
ITEM OF WORK : CONCRETE STIFFENERS SUPPORT ( 0.40 x 0.71 )

ITEM NO. : 5.5.1 DIM. = 100 mm x 150 mm x 650 mm
ESTIMATED QTY. : 678.00 UNIT : UNITS
Cement bags 147.00 260.00 38,220.00

Sand cu.m. 10.24 440.49 4,510.62
Gravel cu.m. 15.81 473.19 7,481.13
10 mm dia. rebars pcs. 147.00 160.00 23,520.00
8 mm dia. rebars pcs. 113.00 110.00 12,430.00
# 16 Tie wires kgs. 22.00 85.00 1,870.00
Form Lumbers bd.ft. 3,251.20 20.00 65,024.00
Asst'd. CWNails kgs. 124.00 80.00 9,920.00
B.] LABOR :

Mason/Carpenter 3 60.44 162.22 29,411.91
Laborer 6 48.51 112.62 32,778.33
SUB-TOTAL 74,383.03
C.] EQUIPMENT
One-Bagger Concrete Mixer 1 172.00 6.72 1,155.84
SUB-TOTAL 1,155.84
D.] POL

SUB-TOTAL -
E.] Total Direct Cost ( A +B + C+D ) P 238,514.62

F.] O.C.M. ( 9% of E ) P 21,466.32
H.] Total Cost (E + F + G ) P 279,062.11
I.] Unit Cost P 411.60
SAY P 411.60
226 of 378 V-Stiffeners support

Volume ( Trust Block)
Volume (Vertical1, 4")

ITEM OF WORK : CONCRETE STIFFENERS SUPPORT @ ( 0.40 X 0.71 )

ITEM NO : 5.5.1 DIM. = 100 mm x 150 mm x 650 mm
LENGTH OF CHB CANAL : 2,035.45 L.M
A.] MATERIALS :
Volume ( Trust Block) = 0.10 x 0.15 x 0.65 = 0.010 cu.m.
= 0.010 x 678.00 units = 6.78 cu.m.
Volume ( Berm1, 4") = 0.10 x x 2,035.45 = - cu.m.
Volume ( Berm2, 6") = 0.10 x x 2,035.45 = - cu.m.

Volume (Vertical1, 4") = 2,035.45 / 6.00 = 339 units
= 339 x 0.15 x 0.10 x 0.71 = 3.61 cu.m.
Volume (Vertical2, 6") = 2,035.45 / 6.00 = 339 units
= 339 = 0.15 x 0.15 x 0.71 = 5.42 cu.m.
No Middle Stiffener1 = 0 x 1,984.60 x 0.15 = - cu.m.
No Middle Stiffener2 = 0 x 1,984.60 x 0.10 = - cu.m.
= 15.81 cu.m. ( Total )
sand = Vol. x 0.50 = 7.90 cu.m.
gravel = Vol. x 1.00 = 15.81 cu.m.
Plastering :
Area = 0.10 x 0.65 x 2 = 0.13 sq.m.
0.15 x 0.65 x 1 = 0.10 sq.m.
0.230 x 678.00 units = 155.94 sq.m.
sand = Vol. x 1 = 2.34 cu.m.
2.0 Rebars
10 mm dia. longitudinal bars (Trust Block)
2 x 0.65 x 678.00 units = 881.40 l.m.
8 mm dia. tie bars ( Trust Block )
5 x 0.20 x 678.00 units = 678.00 l.m.
10 mm dia. longitudinal bars (Vertical Stiffener & Middle Stiffener)
2 x 2 x 1.01 x 339 units = 1369.56 l.m.
No Middle Stiffener 0 x 2,035.45 / 5.7 = - lengths
8 mm dia. tie bars ( Vertical Stiffener )
2 x 5 x 0.200 x 339.00 units = 678.00 l.m.
0.616 kgs./l.m. x 2,250.96 l.m. = 1,386.59 kgs.
0.395 kgs./l.m. x 1,356.00 l.m. = 535.62 kgs.
No. 16 tie wire
1,922.21
---------------- = 0.641 roll x 35 kgs./roll
3,000.00 = 22.43 kgs.
No. of pcs. 1,386.59
--------------- = 375.16 pcs.
3.696 kgs. / 6.0 m.length 10 mm bar
535.62
--------------- = 226.00 pcs.
3.0 Form Lumbers
longitudinal sides 1" x 4" x 2.13 ft. = 0.71 bd.ft.
(Trust Block) 2 x 0.71 bd.ft. = 1.42 bd.ft.
longitudinal sides 1" x 4" x 13,356.61 ft. = 4,452.20 bd.ft.
(Top & No Mid. Stiffener) 1 x 4,452.20 bd.ft. = 4,452.20 bd.ft.
bottom 1" x 6" x 2.13 ft. = 1.07 bd.ft.
1 x 1.07 bd.ft. = 1.07 bd.ft.
transverse sides 1" x 4" x 0.50 ft. = 0.17 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.

ITEM OF WORK : CONCRETE STIFFENERS SUPPORT @ ( 0.40 x 0.71 )


1. Concrete Works
a.) Placing = 0.20 cu.m./hr. 2 Mason 8 Laborers
Volume = 15.81 79.03
15.81 Time = ----------------- = 7.90 hrs.
Time = ----------------- = 79.03 hrs. 10
0.20
b.) Plastering = 0.375 sq.m./hr. 2 Mason 2 Laborers
Area = 155.94 sq.m. 415.84
155.94 Time = ----------------- = 103.96 hrs.
Time = ----------------- = 415.84 hrs. 4
0.375
Concrete Mixer = 175 bags/day 2 Mason 3 Laborers
175.00
= ----------------- = 21.88 bags/hr. = 6.72 hrs.
8
Total bags of cement = 147.00 bags
147.00
Time = ----------------- = 6.72 hrs.
21.88
2. Rebars
a.) Fabrication 10.00 kgs./hr. 2 Laborers
Total kgs. = 1,922.21 kgs. 192.22
1,922.21 Time = ----------------- = 96.11 hrs.
Time = ----------------- = 192.22 hrs. 2
10.00
b.) Installation 10.00 kgs./hr. 2 Laborers
Total kgs. = 1,922.21 192.22
1,922.21 Time = ----------------- = 96.11 hrs.
Time = ----------------- = 192.22 hrs. 2
10.00
3. Formworks
a.)Installatiion 0.625 sq.m./hr. 5 Carpenters
Total sq.m. = 155.94 sq.m. 249.50
155.94 Time = ----------------- = 49.90 hrs.
Time = ----------------- = 249.50 hrs. 5
0.625

Prepared by :

Sr. Engineer A

support 1" x 2" x 2.33 ft. = 0.39 bd.ft.
2 x 0.39 bd.ft. = 0.78 bd.ft.
Prepared by : TOTAL = 3.61 bd.ft.
usable 20 times = 3,251.20 bd.ft.
6,899.78
MARK ROBERT A. MARTER NAILS = ---------------------- = 2.760 keg
Sr. Engineer A
2,500.00 = 124.20 kg.

Prepared by :

Sr. Engineer A


Cement bags 44.00 260.00 11,440.00

Sand cu.m. 3.06 440.49 1,347.90
Gravel cu.m. 4.86 473.19 2,299.70
10 mm dia. rebars pcs. 39.00 160.00 6,240.00
8 mm dia. rebars pcs. 30.00 110.00 3,300.00
# 16 Tie wires kgs. 7.00 85.00 595.00
Form Lumbers bd.ft. 920.81 20.00 18,416.20
SUB-TOTAL 46,358.80
B.] LABOR :

Mason/Carpenter 3 60.44 43.90 7,959.45
Laborer 6 48.51 32.58 9,481.04
SUB-TOTAL 20,916.47
C.] EQUIPMENT
One-Bagger Concrete Mixer 1 172.00 2.01 345.72
SUB-TOTAL 345.72
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 6,085.89
H.] Total Cost (E + F + G ) P 79,116.56
SAY P 434.70



LENGTH OF CHB CANAL : 545.72 L.M
A.] MATERIALS :
= 0.010 x 182.00 units = 1.82 cu.m.
Volume ( Berm1, 4") = 0.10 x x 545.72 = - cu.m.

Volume (Vertical1, 4") = 545.72 / 6.00 = 91 units
= 91 x 0.15 x 0.10 x 0.89 = 1.21 cu.m.
= 91 = 0.15 x 0.15 x 0.89 = 1.82 cu.m.
No Middle Stiffener1 = 0 x 532.07 x 0.15 = - cu.m.
No Middle Stiffener2 = 0 x 532.07 x 0.10 = - cu.m.
= 4.86 cu.m. ( Total )
sand = Vol. x 0.50 = 2.43 cu.m.
gravel = Vol. x 1.00 = 4.86 cu.m.
Plastering :
Area = 0.10 x 0.65 x 2 = 0.13 sq.m.
0.15 x 0.65 x 1 = 0.10 sq.m.
0.230 x 182.00 units = 41.86 sq.m.
sand = Vol. x 1 = 0.63 cu.m.
2.0 Rebars
2 x 0.65 x 182.00 units = 236.60 l.m.
5 x 0.20 x 182.00 units = 182.00 l.m.
2 x 2 x 1.19 x 91 units = 433.16 l.m.
No Middle Stiffener 0 x 545.72 / 5.7 = - lengths
2 x 6 x 0.200 x 91.00 units = 218.40 l.m.
0.616 kgs./l.m. x 669.76 l.m. = 412.57 kgs.
0.395 kgs./l.m. x 400.40 l.m. = 158.16 kgs.
No. 16 tie wire
570.73
---------------- = 0.190 roll x 35 kgs./roll
3,000.00 = 6.66 kgs.
No. of pcs. 412.57
--------------- = 111.63 pcs.
158.16
--------------- = 66.73 pcs.
3.0 Form Lumbers
(Top & No Mid. Stiffener) 1 x 1,193.67 bd.ft. = 1,193.67 bd.ft.
bottom 1" x 6" x 2.13 ft. = 1.07 bd.ft.
1 x 1.07 bd.ft. = 1.07 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = 4.86 24.29
4.86 Time = ----------------- = 2.43 hrs.
Time = ----------------- = 24.29 hrs. 10
0.20
Area = 41.86 sq.m. 111.63
41.86 Time = ----------------- = 27.91 hrs.
Time = ----------------- = 111.63 hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = 2.01 hrs.
8
44.00
Time = ----------------- = 2.01 hrs.
21.88
2. Rebars
Total kgs. = 570.73 kgs. 57.07
570.73 Time = ----------------- = 28.54 hrs.
Time = ----------------- = 57.07 hrs. 2
10.00
Total kgs. = 570.73 57.07
570.73 Time = ----------------- = 28.54 hrs.
Time = ----------------- = 57.07 hrs. 2
10.00
3. Formworks
Total sq.m. = 41.86 sq.m. 66.98
41.86 Time = ----------------- = 13.40 hrs.
Time = ----------------- = 66.98 hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.49 bd.ft. = 0.98 bd.ft.
usable 20 times = 920.81 bd.ft.
1,887.09
Sr. Engineer A
2,500.00 = 33.98 kg.

Prepared by :

Sr. Engineer A


ESTIMATED QTY. : - UNIT : UNITS

Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
10 mm dia. rebars pcs. - 160.00 -
# 16 Tie wires kgs. - 85.00 -
Asst'd. CWNails kgs. - 80.00 -
SUB-TOTAL -
B.] LABOR :
Mason/Carpenter 3 60.44 - -
Laborer 6 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT
SUB-TOTAL -
D.] POL

SUB-TOTAL -
E.] Total Direct Cost ( A +B + C+D ) P -

F.] O.C.M. ( 9% of E ) P -
I.] Unit Cost P -
SAY P -
Total Cost P -



LENGTH OF CHB CANAL : - L.M
A.] MATERIALS :
= 0.011 x - units = 0 cu.m.
Volume ( Berm1, 4") = 0.10 x x - = - cu.m.

Volume (Vertical1, 4") = - / 6.00 = 0 units
= 0x 0.15 x 0.10 x 1.04 = - cu.m.
= 0= 0.15 x 0.15 x 1.04 = - cu.m.
No Middle Stiffener1 = 0 x - x 0.15 = - cu.m.
No Middle Stiffener2 = 0 x - x 0.10 = - cu.m.
= - cu.m. ( Total )
sand = Vol. x 0.50 = - cu.m.
Plastering :
Area = 0.10 x 0.75 x 2 = 0.15 sq.m.
0.15 x 0.75 x 1 = 0.11 sq.m.
0.260 x - units = - sq.m.
sand = Vol. x 1 = - cu.m.
2.0 Rebars
2 x 0.75 x - units = - l.m.
5 x 0.20 x - units = - l.m.
2 x 2 x 1.34 x 0 units = 0 l.m.
No Middle Stiffener 0 x - / 5.7 = - lengths
2 x 7 x 0.200 x - units = - l.m.
0.616 kgs./l.m. x - l.m. = - kgs.
0.395 kgs./l.m. x - l.m. = - kgs.
No. 16 tie wire
-
---------------- = - roll x 35 kgs./roll
3,000.00 = - kgs.
No. of pcs. -
--------------- = - pcs.
-
--------------- = - pcs.
3.0 Form Lumbers
longitudinal sides 1" x 4" x - ft. = - bd.ft.
(Top & No Mid. Stiffener) 1 x - bd.ft. = - bd.ft.
bottom 1" x 6" x 2.46 ft. = 1.23 bd.ft.
1 x 1.23 bd.ft. = 1.23 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 10
0.20
Area = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = - hrs.
8
-
Time = ----------------- = - hrs.
21.88
2. Rebars
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
Total kgs. = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
3. Formworks
Total sq.m. = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.57 bd.ft. = 1.14 bd.ft.
usable 20 times = - bd.ft.
-
MARK ROBERT A. MARTER NAILS = ---------------------- = - keg
Sr. Engineer A
2,500.00 = - kg.

Prepared by :

Sr. Engineer A


Cement bags 59.00 260.00 15,340.00

Sand cu.m. 3.99 440.49 1,757.56
Gravel cu.m. 7.58 473.19 3,586.78
10 mm dia. rebars pcs. 12.00 160.00 1,920.00
8 mm dia. rebars pcs. 7.00 110.00 770.00
# 16 Tie wires kgs. 4.00 85.00 340.00
SUB-TOTAL 32,040.14
B.] LABOR :

Mason/Carpenter 3 60.44 17.23 3,123.35
Laborer 6 48.51 20.84 6,066.50
SUB-TOTAL 11,016.23
C.] EQUIPMENT
SUB-TOTAL 464.40
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 3,916.87
H.] Total Cost (E + F + G ) P 50,919.30
SAY P 1,157.30



A.] MATERIALS :
= 0.013 x 44.00 units = 0.57 cu.m.

= 22 x 0.15 x 0.15 x 1.22 = 0.60 cu.m.
= 22 = 0.15 x 0.15 x 1.22 = 0.60 cu.m.
Middle Stiffener1(6'') = 0.15 x 128.98 x 0.15 = 2.90 cu.m.
= 7.58 cu.m. ( Total )
sand = Vol. x 0.50 = 3.79 cu.m.
gravel = Vol. x 1.00 = 7.58 cu.m.
Plastering :
Area = 0.10 x 0.85 x 2 = 0.17 sq.m.
0.15 x 0.85 x 1 = 0.13 sq.m.
0.300 x 44.00 units = 13.20 sq.m.
sand = Vol. x 1 = 0.20 cu.m.
2.0 Rebars
2 x 0.85 x 44.00 units = 74.80 l.m.
5 x 0.20 x 44.00 units = 44.00 l.m.
2 x 2 x 1.52 x 22 units = 133.76 l.m.
2 x 132.28 / 5.7 = 46.41 lengths
2 x 8 x 0.200 x 22.00 units = 70.40 l.m.
0.616 kgs./l.m. x 487.04 l.m. = 300.02 kgs.
0.395 kgs./l.m. x 114.40 l.m. = 45.19 kgs.
No. 16 tie wire
345.21
---------------- = 0.115 roll x 35 kgs./roll
3,000.00 = 4.03 kgs.
No. of pcs. 300.02
--------------- = 127.58 pcs.
45.19
--------------- = 19.07 pcs.
3.0 Form Lumbers
(Top & Mid. Stiffener) 2 x 289.34 bd.ft. = 578.68 bd.ft.
bottom 1" x 6" x 2.79 ft. = 1.40 bd.ft.
1 x 1.40 bd.ft. = 1.40 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = 7.58 37.91
7.58 Time = ----------------- = 3.79 hrs.
Time = ----------------- = 37.91 hrs. 10
0.20
Area = 13.20 sq.m. 35.20
13.20 Time = ----------------- = 8.80 hrs.
Time = ----------------- = 35.20 hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = 2.70 hrs.
8
59.00
Time = ----------------- = 2.70 hrs.
21.88
2. Rebars
Total kgs. = 345.21 kgs. 34.52
345.21 Time = ----------------- = 17.26 hrs.
Time = ----------------- = 34.52 hrs. 2
10.00
Total kgs. = 345.21 34.52
345.21 Time = ----------------- = 17.26 hrs.
Time = ----------------- = 34.52 hrs. 2
10.00
3. Formworks
Total sq.m. = 13.20 sq.m. 21.12
13.20 Time = ----------------- = 4.22 hrs.
Time = ----------------- = 21.12 hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.67 bd.ft. = 1.34 bd.ft.
796.04
Sr. Engineer A
2,500.00 = 14.31 kg.

Prepared by :

Sr. Engineer A



Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
# 16 Tie wires kgs. - 85.00 -
SUB-TOTAL -
B.] LABOR :
Laborer 6 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT
SUB-TOTAL -
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P -
I.] Unit Cost P -
SAY P -
Total Cost P -



A.] MATERIALS :
= 0.015 x - units = 0 cu.m.

= 0x 0.15 x 0.15 x 1.37 = - cu.m.
= 0= 0.15 x 0.15 x 1.37 = - cu.m.
Middle Stiffener1(6'') = 0.15 x - x 0.15 = - cu.m.
= - cu.m. ( Total )
sand = Vol. x 0.50 = - cu.m.
Plastering :
Area = 0.10 x 1.00 x 2 = 0.20 sq.m.
0.15 x 1.00 x 1 = 0.15 sq.m.
0.350 x - units = - sq.m.
2.0 Rebars
2 x 1.00 x - units = - l.m.
5 x 0.20 x - units = - l.m.
2 x 2 x 1.67 x 0 units = 0 l.m.
2 x - / 5.7 = - lengths
2 x 8 x 0.200 x - units = - l.m.
0.616 kgs./l.m. x - l.m. = - kgs.
0.395 kgs./l.m. x - l.m. = - kgs.
No. 16 tie wire
-
---------------- = - roll x 35 kgs./roll
3,000.00 = - kgs.
No. of pcs. -
--------------- = - pcs.
-
--------------- = - pcs.
3.0 Form Lumbers
(Top & Mid. Stiffener) 2 x - bd.ft. = - bd.ft.
bottom 1" x 6" x 3.28 ft. = 1.64 bd.ft.
1 x 1.64 bd.ft. = 1.64 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 10
0.20
Area = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = - hrs.
8
-
Time = ----------------- = - hrs.
21.88
2. Rebars
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
Total kgs. = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
3. Formworks
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.75 bd.ft. = 1.50 bd.ft.
-
Sr. Engineer A
2,500.00 = - kg.

Prepared by :

Sr. Engineer A


Cement bags 47.00 260.00 12,220.00

Sand cu.m. 3.15 440.49 1,387.54
Gravel cu.m. 6.29 473.19 2,976.37
8 mm dia. rebars pcs. 6.00 110.00 660.00
# 16 Tie wires kgs. 3.00 85.00 255.00
Asst'd. CWNails kgs. 10.00 80.00 800.00
SUB-TOTAL 20,859.91
B.] LABOR :

Mason/Carpenter 3 60.44 3.53 640.62
Laborer 6 48.51 14.46 4,209.10
SUB-TOTAL 5,960.49
C.] EQUIPMENT
SUB-TOTAL 369.80
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 2,447.12
H.] Total Cost (E + F + G ) P 31,812.54
SAY P 837.20



A.] MATERIALS :
Volume ( Trust Block) = 0.10 x 0.15 x - = 0 cu.m.
= - x 38.00 units = 0 cu.m.

= 19 x 0.15 x 0.15 x 1.55 = 0.66 cu.m.
= 19 = 0.15 x 0.15 x 1.55 = 0.66 cu.m.
= 6.29 cu.m. ( Total )
sand = Vol. x 0.50 = 3.15 cu.m.
gravel = Vol. x 1.00 = 6.29 cu.m.
Plastering :
Area = 0.10 x - x 2 = - sq.m.
0.15 x - x 1 = - sq.m.
- x 38.00 units = - sq.m.
2.0 Rebars
2 x - x 38.00 units = - l.m.
5 x 0.20 x 38.00 units = 38.00 l.m.
2 x 2 x 1.85 x 19 units = 140.6 l.m.
2 x 113.25 / 5.7 = 39.74 lengths
2 x 9 x 0.200 x 19.00 units = 68.40 l.m.
0.616 kgs./l.m. x 379.02 l.m. = 233.48 kgs.
0.395 kgs./l.m. x 106.40 l.m. = 42.03 kgs.
No. 16 tie wire
275.51
---------------- = 0.092 roll x 35 kgs./roll
3,000.00 = 3.21 kgs.
No. of pcs. 233.48
--------------- = 102.91 pcs.
42.03
--------------- = 17.73 pcs.
3.0 Form Lumbers
(Trust Block) 2 x - bd.ft. = - bd.ft.
(Top & Mid. Stiffener) 2 x 247.72 bd.ft. = 495.44 bd.ft.
bottom 1" x 6" x - ft. = - bd.ft.
1 x - bd.ft. = - bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = 6.29 31.47
6.29 Time = ----------------- = 3.15 hrs.
Time = ----------------- = 31.47 hrs. 10
0.20
Area = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = 2.15 hrs.
8
47.00
Time = ----------------- = 2.15 hrs.
21.88
2. Rebars
Total kgs. = 275.51 kgs. 27.55
275.51 Time = ----------------- = 13.78 hrs.
Time = ----------------- = 27.55 hrs. 2
10.00
Total kgs. = 275.51 27.55
275.51 Time = ----------------- = 13.78 hrs.
Time = ----------------- = 27.55 hrs. 2
10.00
3. Formworks
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.85 bd.ft. = 1.70 bd.ft.
572.96
Sr. Engineer A
2,500.00 = 10.31 kg.

Prepared by :

Sr. Engineer A



Sand cu.m. - 440.49 -
Gravel cu.m. - 473.19 -
# 16 Tie wires kgs. - 85.00 -
SUB-TOTAL -
B.] LABOR :
Laborer 6 48.51 - -
SUB-TOTAL -
C.] EQUIPMENT
SUB-TOTAL -
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P -
I.] Unit Cost P -
SAY P -
Total Cost P -



A.] MATERIALS :
= 0.017 x - units = 0 cu.m.

= 0x 0.15 x 0.15 x 1.70 = - cu.m.
= 0= 0.15 x 0.15 x 1.70 = - cu.m.
= - cu.m. ( Total )
sand = Vol. x 0.50 = - cu.m.
Plastering :
Area = 0.10 x 1.15 x 2 = 0.23 sq.m.
0.15 x 1.15 x 1 = 0.17 sq.m.
0.400 x - units = - sq.m.
2.0 Rebars
2 x 1.15 x - units = - l.m.
5 x 0.20 x - units = - l.m.
2 x 2 x 2.00 x 0 units = 0 l.m.
2 x - / 5.7 = - lengths
2 x 10 x 0.200 x - units = - l.m.
0.616 kgs./l.m. x - l.m. = - kgs.
0.395 kgs./l.m. x - l.m. = - kgs.
No. 16 tie wire
-
---------------- = - roll x 35 kgs./roll
3,000.00 = - kgs.
No. of pcs. -
--------------- = - pcs.
-
--------------- = - pcs.
3.0 Form Lumbers
(Top & Mid. Stiffener) 2 x - bd.ft. = - bd.ft.
bottom 1" x 6" x 3.77 ft. = 1.89 bd.ft.
1 x 1.89 bd.ft. = 1.89 bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 10
0.20
Area = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = - hrs.
8
-
Time = ----------------- = - hrs.
21.88
2. Rebars
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
Total kgs. = - -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 2
10.00
3. Formworks
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 0.93 bd.ft. = 1.86 bd.ft.
-
Sr. Engineer A
2,500.00 = - kg.

Prepared by :

Sr. Engineer A


Cement bags 227.00 260.00 59,020.00

Sand cu.m. 15.11 440.49 6,655.80
Gravel cu.m. 30.22 473.19 14,299.80
8 mm dia. rebars pcs. 29.00 110.00 3,190.00
# 16 Tie wires kgs. 16.00 85.00 1,360.00
B.] LABOR :

Mason/Carpenter 3 60.44 16.99 3,081.04
Laborer 6 48.51 70.77 20,597.79
SUB-TOTAL 29,147.84
C.] EQUIPMENT
One-Bagger Concrete Mixer 1 172.00 10.38 1,785.36
SUB-TOTAL 1,785.36
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 11,988.04
H.] Total Cost (E + F + G ) P 155,844.47
SAY P 895.70



A.] MATERIALS :
Volume ( Trust Block) = 0.10 x 0.15 x - = 0 cu.m.
= - x 174.00 units = 0 cu.m.

= 87 x 0.15 x 0.15 x 1.88 = 3.68 cu.m.
= 87 = 0.15 x 0.15 x 1.88 = 3.68 cu.m.
= 30.22 cu.m. ( Total )
sand = Vol. x 0.50 = 15.11 cu.m.
gravel = Vol. x 1.00 = 30.22 cu.m.
Plastering :
Area = 0.10 x - x 2 = - sq.m.
0.15 x - x 1 = - sq.m.
- x 174.00 units = - sq.m.
2.0 Rebars
2 x - x 174.00 units = - l.m.
5 x 0.20 x 174.00 units = 174.00 l.m.
2 x 2 x 2.18 x 87 units = 758.64 l.m.
2 x 520.96 / 5.7 = 182.79 lengths
2 x 11 x 0.200 x 87.00 units = 382.80 l.m.
0.616 kgs./l.m. x 1,855.40 l.m. = 1,142.93 kgs.
0.395 kgs./l.m. x 556.80 l.m. = 219.94 kgs.
No. 16 tie wire
1,362.87
---------------- = 0.454 roll x 35 kgs./roll
3,000.00 = 15.90 kgs.
No. of pcs. 1,142.93
--------------- = 492.02 pcs.
219.94
--------------- = 92.80 pcs.
3.0 Form Lumbers
(Trust Block) 2 x - bd.ft. = - bd.ft.
(Top & Mid. Stiffener) 2 x 1,139.51 bd.ft. = 2,279.02 bd.ft.
bottom 1" x 6" x - ft. = - bd.ft.
1 x - bd.ft. = - bd.ft.
2 x 0.17 bd.ft. = 0.34 bd.ft.



1. Concrete Works
Volume = 30.22 151.08
30.22 Time = ----------------- = 15.11 hrs.
Time = ----------------- = 151.08 hrs. 10
0.20
Area = - sq.m. -
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 4
0.375
175.00
= ----------------- = 21.88 bags/hr. = 10.38 hrs.
8
227.00
Time = ----------------- = 10.38 hrs.
21.88
2. Rebars
Total kgs. = 1,362.87 kgs. 136.29
1,362.87 Time = ----------------- = 68.15 hrs.
Time = ----------------- = 136.29 hrs. 2
10.00
Total kgs. = 1,362.87 136.29
1,362.87 Time = ----------------- = 68.15 hrs.
Time = ----------------- = 136.29 hrs. 2
10.00
3. Formworks
- Time = ----------------- = - hrs.
Time = ----------------- = - hrs. 5
0.625

Prepared by :

Sr. Engineer A

2 x 1.03 bd.ft. = 2.06 bd.ft.
2,696.62
Sr. Engineer A
2,500.00 = 48.56 kg.

Prepared by :

Sr. Engineer A

LOCATION : PUROK ABACA, BRGY. MANK
ITEM OF WORK : Excavation, Pipelaying & Back

ITEM NO. : 6.1.1
ESTIMATED QTY. : 2,358.00
DESCRIPTION UNIT
150-mm uPVC C-100 m

100-mm uPVC C-100 m
75-mm uPVC C-100 m
50-mm PE Pipes SDR 11 m
150-mm x 100-mm C.I. Cross Tee pcs
Reducer. MM with BNG
Reducer MM with BNG
Reducer MM with BNG
100-mm x 90deg C.I. Elbow MM with pcs
BNG
BNG
100-mm x 75-mm C.I. Tee Reducer pcs
MM with BNG
100-mm x 75-mm C.I. Bell Tee pcs
Reducer MM with BNG
290 of 378 VII-Water system new

MANKILAM, TAGUM CITY, DAVAO DEL NORTE
Backfilling of Trench
UNIT : l.m.
QUANTITY UNIT PRICE COST
318.00 413.67 131,547.06

576.00 333.33 191,998.08
444.00 132.50 58,830.00
1,020.00 89.50 91,290.00
1.00 6,744.00 6,744.00
3.00 5,744.00 17,232.00
3,901.00 -
2.00 3,310.56 6,621.12
1.00 3,461.81 3,461.81
5.00 3,901.00 19,505.00
4,500.00 -

BNG
150-mm C.I. End Cap with BNG pcs
100-mm C.I. Tee MM with BNG pcs
75-mm C.I. Tee MM with BNG pcs
75mm x 50mm C.I. Saddle Clamp pcs
PVC
PVC
PVC
B.] LABOR :
DESCRIPTION NUMBER
Project-In-Charge 1
Plumber/Pipefitter 1
Laborer 4
HEO 1
Helper HEO 1
C.] EQUIPMENT
DESCRIPTION NUMBER
Backhoe Crawler-1.09 cu.m. EL 200B- 1
118hp
3,430.00 -
1.00 3,087.00 3,087.00

2.00 1,968.00 3,936.00
2.00 1,099.00 2,198.00
3,901.00 -
3,901.00 -
22.00 698.00 15,356.00
11.00 1,125.30 12,378.30
22.00 853.00 18,766.00
RATE DAYS / HOURS COST
540.85 27.00 14,602.95

483.49 27.00 13,054.23
388.07 27.00 41,911.56
- 28.17 ## -
- 28.17 ## -
SUB-TOTAL 69,568.74
RATE HOURS COST

2,411.54 28.17 67,933.08

Backhoe Crawler-1.09 cu.m. EL 200B-
118hp
D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube
E.] Total Direct Cost ( A + B + C+D

F.] O.C.M. ( 9% of E
G.] Contractor's Profit ( 8% of E
H.] Total Cost (E + F + G
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

SUB-TOTAL 67,933.08

28.17 0 -
Eqpt. ( Operated ) -
SUB-TOTAL -
) P 720,452.19
) P 64,840.70
) P 57,636.18
) P 842,929.07
P 357.48
P 357.00
P 841,806.00

ITEM OF WORK : Interconnection & Gate Valves

ITEM NO. : 6.1.2
ESTIMATED QTY. : 2,358.00
DESCRIPTION UNIT
250-mm x 150mm C.I. Tee Reducer m

MM with BNG
250-mm C.I. Sleeve Type coupling m
MM with BNG
MM with BNG
MM with BNG
75-mm C.I. Sleeve Type coupling MM pcs
with BNG
pcs
150mm C.I. Gate Valve, FF with BNG
pcs
pcs
150mm C.I. Flange Adaptor, FM with pcs
BNG
alves
UNIT : l.m.
1.00 15,601.30 15,601.30
1.00 6,743.00 6,743.00
3.00 5,134.00 15,402.00
4.00 2,937.00 11,748.00
6.00 1,811.00 10,866.00
1.00 13,000.00 13,000.00
3.00 12,951.00 38,853.00
6.00 5,238.00 31,428.00
2.00 3,056.46 6,112.92

150mm C.I. Flange Adaptor, FM with
BNG
BNG
BNG
150-mm Valve Box Cover pcs
B.] LABOR :
DESCRIPTION NUMBER
Project-In-Charge 1
Laborer 4
HEO 1
Helper HEO 1
C.] EQUIPMENT
DESCRIPTION NUMBER
Backhoe Crawler-1.09 cu.m. EL 200B- 1
118hp
D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube
6.00 2,656.50 15,939.00
12.00 1,474.00 17,688.00
10.00 937.00 9,370.00

540.85 10.00 5,408.50

483.49 10.00 4,834.90
388.07 10.00 15,522.80
- 80.00 ## -
- 80.00 ## -
SUB-TOTAL 25,766.20
RATE HOURS COST

2,411.54 80 192,923.20

80.00 0 -
F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

SUB-TOTAL -
) P 411,440.62
) P 37,029.66
) P 32,915.25
) P 481,385.53
P 204.15
P 204.00
P 481,032.00

ITEM OF WORK : Trust Block, Hydrant Concrete

ITEM NO. : 6.1.3
ESTIMATED QTY. : 1.00
DESCRIPTION UNIT
Portland Cement 40kg/bag Length

Washed Sand cu.m.
Washed Gravel cu.m.
12mm X 6.00m DRB length/s
B.] DESCRIPTION NUMBER
Project-In-Charge 1
Laborer 4
C.] EQUIPMENT
DESCRIPTION NUMBER
1

ncrete Pad, Concrete Barricade & Valve box Concrete Pad
UNIT : lot
60.00 260.00 15,600.00

2.50 440.49 1,101.23
5.00 473.19 2,365.95
5.00 395.00 1,975.00
SUB-TOTAL 21,042.18
540.85 3.00 1,622.55

483.49 3.00 1,450.47
388.07 3.00 4,656.84
SUB-TOTAL 7,729.86
RATE HOURS COST

-

D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube

F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

SUB-TOTAL -

0.00 0 -
SUB-TOTAL -
) P 28,772.04
) P 2,589.48
) P 2,301.76
) P 33,663.28
P 33,663.28
P 33,663.00
P 33,663.00

ITEM OF WORK : Hydrotesting

ITEM NO. : 6.2.1
ESTIMATED QTY. : 1
DESCRIPTION UNIT
Water cu.m.
Project-In-Charge 1
Operator 1
Laborer 1
C.] EQUIPMENT
DESCRIPTION NUMBER
Pressure Pump 1
Water Pump-4" Diam 2500lpm-10hp
D.] POL

UNIT : lot
12.10 14.00 169.40
169.40
540.85 7.00 3,785.95

483.49 7.00 3,384.43
388.07 7.00 2,716.49
SUB-TOTAL 9,886.87
RATE HOURS COST

310.63 48 14,910.24
SUB-TOTAL 14,910.24

DESCRIPTION UNIT
Fuel Liters
+15% Lube

F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

48.00 0 -
SUB-TOTAL -
) P 24,966.51
) P 2,246.99
) P 1,997.32
) P 29,210.82
P 29,210.82
P 29,211.00
P 29,211.00

ITEM OF WORK : Disinfection

ITEM NO. : 6.2.2
ESTIMATED QTY. : 1
DESCRIPTION UNIT
Water (include Flushing ) cu.m.

Chlorine Granules kg.
Project-In-Charge 1
Plumber/Operator 1
Laborer 1
C.] EQUIPMENT
DESCRIPTION NUMBER
Pressure Pump 1
Water Pump-4" Diam 2500lpm-10hp

UNIT : lot
20.32 14.00 284.48

3.00 80.00 240.00
524.48
540.85 7.00 3,785.95

483.49 7.00 3,384.43
388.07 7.00 2,716.49
SUB-TOTAL 9,886.87
RATE HOURS COST

310.63 48 14,910.24
SUB-TOTAL 14,910.24

D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube

F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

48.00 0 -
SUB-TOTAL -
) P 25,321.59
) P 2,278.94
) P 2,025.73
) P 29,626.26
P 29,626.26
P 29,626.00
P 29,626.00

ITEM OF WORK : Installation of Hydrant

ITEM NO. : 6.3.1
ESTIMATED QTY. : 1
DESCRIPTION UNIT
100mm Hydrant Head angle Type pcs

100mm CI elbow 90deg MM w/ BNG pcs
100mm Sch. 40 G.I. Pipe ft.
100mm CI Gate Valve MM w/ BNG pcs
150mm Valve Box Cover pcs
150mm PVC Short Pipe ln.m.
150mm x 100mm CI Tee Reducer MM pcs
with BNG
Plumber/s 3
C.] EQUIPMENT

UNIT : units
1.00 18,000.00 18,000.00

1.00 4,500.00 4,500.00
3.00 1,440.83 4,322.49
1.00 12,951.00 12,951.00
1.00 1,659.84 1,659.84
6.00 550.00 3,300.00
1.00 9,100.00 9,100.00
53,833.33
RATE DAYS COST
483.49 2.00 2,900.94
SUB-TOTAL 2,900.94

DESCRIPTION NUMBER
D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube

F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost
Prepared by :

Sr. Engineer A

RATE HOURS COST
SUB-TOTAL -

0.00 0 -
SUB-TOTAL -
) P 56,734.27
) P 5,106.08
) P 4,538.74
) P 66,379.09
P 66,379.09
P 66,379.00
P 66,379.00

ITEM OF WORK : Installation of Blow off Valve /

ITEM NO. : 6.3.2
ESTIMATED QTY. : 85
DESCRIPTION UNIT
50mm G.I. Elbow 90deg pcs

50mm Copper to Iron pcs
150 x 50mm CI Saddle Clamp-PVC pcs
50mm Flared Tee pcs
2" x 1/2" G.I. Cross Tee pcs
2" x 1/2" G.I. Bushing Reducer pcs
1/2" G.I. Plug pcs
50mm G.I. Cross Tee pcs
50mm G.I. Pipe S-40 ft.
50mm Brass Gate Valve pcs
50mm x 6" G.I. Nipple pcs
50mm x 4" G.I. Nipple pcs
50mm G.I. End Cap pcs
Teflon Tape rolls

alve / Riser
UNIT : units
140.00 141.85 19,859.00

130.00 2,000.00 260,000.00
1,023.60 -
853.00 -
567.60 -
10.00 5,300.00 53,000.00
102.49 -
420.00 102.49 43,045.80
420.00 18.55 7,791.00
210.00 436.49 91,662.90
210.00 174.50 36,645.00
70.00 1,630.00 114,100.00
70.00 120.00 8,400.00
210.00 110.00 23,100.00
70.00 96.20 6,734.00
700.00 11.25 7,875.00
672,212.70
Plumber/s 3
C.] EQUIPMENT
DESCRIPTION NUMBER
D.] POL
DESCRIPTION UNIT
Fuel Liters
+15% Lube

F.] O.C.M. ( 9% of E
I .] Unit Cost
SAY
Total Cost

RATE DAYS COST
483.49 43.00 62,370.21
SUB-TOTAL 62,370.21
RATE HOURS COST

-
SUB-TOTAL -

0.00 0 -
SUB-TOTAL -
) P 734,582.91
) P 66,112.46
) P 58,766.63
) P 859,462.00
P 10,111.32
P 10,111.00
P 859,435.00

Prepared by :

Sr. Engineer A

ITEM OF WORK : BOUNDARY RELOCATION SURVEY

ITEM NO. : 7.1
ESTIMATED QTY. : 5.12 UNIT : ha.
SUB-TOTAL -
B.] LABOR :
DESCRIPTION NUMBER RATE CAL. DAYS COST
Subdivision Survey for Agricultural Lots (130% of Subdivision Survey)

P 7,800.00 for 1 st hectare or less plus
P 3,250.00 for 2 nd and additional hectare
Relocation Survey as per GEP Professional

Fee is 150% of the Agricultural Survey
Relocation Survey Computation

P 11,700.00 for 1 st hectare or less plus 11,700.00
P 4,875.00 for 4.12 nd and additional hectare 20,104.50
SUB-TOTAL 31,804.50
C.] EQUIPMENT
SUB-TOTAL -

E.] O.C.M. ( 9% of D ) P
F.] Contractor's Profi ( 8% of D ) P
G.] Total Cost (D + E + F ) P 31,804.50
I.] Total Cost P 31,804.51
Prepared by :
LOUGRYLL S. MEDALLE
Sr. Engineer A
324 of 378 VIII-Survey works

ITEM OF WORK : CONSOLIDATION SURVEY

ITEM NO. : 7.2
ESTIMATED QTY. : 14 UNIT : Lots
Concrete Monuments are included in the payment per lot.
SUB-TOTAL -
B.] LABOR :
Consolidation Survey for 14 lots 1,700.00 23,800.00

GEP Professional Fees:
P 3,400 x 0.50 = 1,700 per lot for resultant lots of 40 or more
(note: title rate shall be 50% less than subdivision survey - Item 201
whichever is applicable)
SUB-TOTAL 23,800.00
C.] EQUIPMENT
SUB-TOTAL -

E.] O.C.M. ( 9% of D ) P
F.] Total Cost (D + E ) P 23,800.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : SUBDIVISION SURVEY

ITEM NO. : 7.3
ESTIMATED QTY. : 384 UNIT : Lots
SUB-TOTAL -
B.] LABOR :
Subdivision Survey for 384 lots 3,400.00 1,305,600.00

GEP Professional Fees:
P 3,400.00 per lot for resultant lots of 40 or more
SUB-TOTAL 1,305,600.00
C.] EQUIPMENT
SUB-TOTAL -
D.] Total Direct Cost (A+ B + C ) P 1,305,600.00

E.] O.C.M. ( 9% of D ) P
F.] Total Cost (D + E ) P 1,305,600.00
Prepared by :

Sr. Engineer A

1368.15 2319.94
I2 = I5 = I10 =
7.13 + t 0.73 10.44 + t 0.77
4956.94 5311.90
I25 = I50 = I100 =
19.16 + t 0.85 18.67 + t 0.84
Use =
I =
a.) Solve for Time of Concentration (t):
0.0195 L 0.77
t1 = (For Small Urban Area)
So 0.382
L 1.15
t2 = (For Large Urban Area)
51 H 0.385
3347.53
14.07 + t 0.8
6312.70
20.91 + t 0.85
1368.15
7.13 + t 0.73
HYDRAULIC ANALYSIS
col. 1 col. 2 col. 3 col. 4 col. 5 col. 6 col. 8 col. 9 col. 10 col. 11 col. 12 col. 13 col. 14 col. 16 col. 17 col. 19 col. 20 col. 21 col. 22 col. 23 col. 24 col. 25 col. 26 col. 27col. 28
area cumul. cumul. Dimension Required Clvrt Dsgn Drainage surface Minimum Invert Elev, m pipe slope
Length increment area area ti tci tC i Qdes Dpipe Dpipe Areapipe Dstd* Depth Widthtop Widthbot. A P R V Q slope Vfull Length tpipe Ground Elev, m inlet RCPC Cover Depth, for design
Block Line m sq.m. ha ha km2 C min min min (adj) mm/hr m3/s mm in. mm2 mm in. m m m m2 m m m/s m3/s m/m m/s m min upper lower upper lower oulet upper lower m/m
adjusted
49 108.87 1,390.00 0.1390 0.1390 0.0014 0.3 1.81 1.81 5.00 131.96 0.06 264.7 10.42 0.055 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 108.87 1.81 101.74 101.46 101.030 100.750 100.724 0.20 0.20 0.002575
48 125.42 1,425.00 0.1425 0.2815 0.0028 0.3 2.09 5.72 5.72 127.85 0.11 370.8 14.60 0.108 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 125.42 2.09 101.46 101.14 100.750 100.427 100.401 0.20 0.20 0.002575
01 / open space 290.25 3,779.00 0.3779 0.6594 0.0066 0.3 4.84 12.65 12.65 101.31 0.20 505.1 19.89 0.200 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 290.25 4.84 101.14 100.62 100.247 99.734 99.716 0.20 0.20 0.001767
50 165.00 1,968.00 0.1968 0.1968 0.0020 0.3 2.75 2.75 5.00 131.96 0.08 315.0 12.40 0.078 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 165.00 2.75 101.74 101.32 101.030 100.605 100.579 0.20 0.20 0.002575
55 119.98 1,401.00 0.1401 0.1401 0.0014 0.3 2.00 7.50 7.50 119.15 0.05 252.5 9.94 0.050 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 119.98 2.00 101.32 101.01 100.605 100.296 100.270 0.20 0.20 0.002575
37 189.00 2,414.00 0.2414 0.3815 0.0038 0.3 3.15 12.65 12.65 101.30 0.12 384.2 15.13 0.116 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 189.00 3.15 101.01 100.52 100.296 99.810 99.784 0.20 0.20 0.002575
51a 140.50 1,832.00 0.1832 0.1832 0.0018 0.3 2.34 2.34 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 140.50 2.34 101.74 101.38 101.030 100.668 100.642 0.20 0.20 0.002575
51b 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.62 101.25 100.915 100.535 100.509 0.20 0.20 0.002575
51 OUTLET 25.00 0.0000 0.5632 0.0056 0.3 0.42 5.62 5.62 128.37 0.22 525.5 20.69 0.217 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 25.00 0.42 101.38 101.33 100.488 100.444 100.426 0.20 0.20 0.001767
52a 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.62 101.25 100.915 100.535 100.509 0.20 0.20 0.002575
52b 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.55 101.18 100.845 100.465 100.439 0.20 0.20 0.002575
52 OUTLET 25.00 0.0000 0.9296 0.0093 0.3 0.42 6.04 6.04 126.13 0.35 669.2 26.35 0.352 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 25.00 0.42 101.27 101.24 100.050 100.024 100.013 0.20 0.20 0.001037
53a 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.55 101.18 100.845 100.465 100.439 0.20 0.20 0.002575
53b 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.48 101.11 100.775 100.395 100.369 0.20 0.20 0.002575
53 OUTLET 25.00 0.0000 1.2960 0.0130 0.3 0.42 6.46 6.46 124.01 0.48 783.5 30.85 0.482 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 25.00 0.42 101.18 101.15 99.959 99.933 99.923 0.20 0.20 0.001037
54a 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.48 101.11 100.775 100.395 100.369 0.20 0.20 0.002575
54b 147.46 1,832.00 0.1832 0.1832 0.0018 0.3 2.46 2.46 5.00 131.96 0.07 303.9 11.96 0.073 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 147.46 2.46 101.46 101.08 100.750 100.370 100.344 0.20 0.20 0.002575
JUNCTION 54 55 43 37 25.00 0.00 0.0000 1.6624 0.0166 0.3 0.42 6.87 6.87 121.99 0.61 880.1 34.65 0.608 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 25.00 0.42 101.08 101.05 99.860 99.834 99.824 0.20 0.20 0.001037
43a 91.75 1,089.67 0.1090 0.1090 0.0011 0.3 1.53 1.53 5.00 131.96 0.04 234.4 9.23 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 91.75 1.53 101.05 100.82 100.344 100.108 100.082 0.20 0.20 0.002575
43 top 91.75 1,089.67 0.1090 0.1090 0.0011 0.3 1.53 1.53 5.00 131.96 0.04 234.4 9.23 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 91.75 1.53 101.05 100.82 100.344 100.108 100.082 0.20 0.20 0.002575
43 OUTLET 86.00 0.00 0.0000 1.8803 0.0188 0.3 1.43 8.31 8.31 115.74 0.65 911.8 35.90 0.653 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 86.00 1.43 100.82 100.73 99.598 99.509 99.498 0.20 0.20 0.001037
42 RIGHT 77.00 1,108.50 0.1109 0.1109 0.0011 0.3 1.28 1.28 5.00 131.96 0.04 236.4 9.31 0.044 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 77.00 1.28 100.73 100.53 100.019 99.820 99.795 0.20 0.20 0.002575
42 LEFT 77.00 1,108.50 0.1109 0.1109 0.0011 0.3 1.28 1.28 5.00 131.96 0.04 236.4 9.31 0.044 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 77.00 1.28 100.73 100.53 100.019 99.820 99.795 0.20 0.20 0.002575
42 OUTLET BOTTOM 25.00 0.0000 1.8803 0.0188 0.3 0.42 8.72 8.72 114.10 0.64 905.3 35.64 0.644 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 25.00 0.42 100.53 100.50 99.310 99.284 99.274 0.20 0.20 0.001037
38 180.69 2,091.00 0.2091 0.2091 0.0021 0.3 3.01 3.01 5.00 131.96 0.08 324.7 12.78 0.083 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 180.69 3.01 100.88 100.42 100.174 99.709 99.683 0.20 0.20 0.002575
38 OUTLET 43.09 0.0000 1.9849 0.0198 0.3 0.72 9.44 9.44 111.41 0.66 919.1 36.19 0.663 1220 48 1.55 0.75 0.75 1.16 3.85 0.30 0.99 1.15 0.0007014 1 43.09 0.72 100.52 100.49 98.970 98.939 98.932 0.20 0.20 0.000701
44A 92.92 1,088.50 0.1089 0.1089 0.0011 0.3 1.55 1.55 5.00 131.96 0.04 234.2 9.22 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 92.92 1.55 101.17 100.94 100.465 100.226 100.200 0.20 0.20 0.002575
44B 92.92 1,088.50 0.1089 0.1089 0.0011 0.3 1.55 1.55 5.00 131.96 0.04 234.2 9.22 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 92.92 1.55 101.13 100.89 100.417 100.178 100.152 0.20 0.20 0.002575
45 TOP 70.43 1,227.00 0.1227 0.1227 0.0012 0.3 1.17 1.17 5.00 131.96 0.05 248.7 9.79 0.049 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 70.43 1.17 101.27 101.09 100.560 100.378 100.353 0.20 0.20 0.002575
45 BELOW 83.09 1,227.00 0.1227 0.1227 0.0012 0.3 1.38 1.38 5.00 131.96 0.05 248.7 9.79 0.049 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 83.09 1.38 101.27 101.06 100.560 100.346 100.320 0.20 0.20 0.002575
45 OUTLET 98.60 0.0000 0.4631 0.0046 0.3 1.64 4.58 5.00 131.96 0.18 483.1 19.02 0.183 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 98.60 1.64 101.09 100.91 100.198 100.024 100.007 0.20 0.20 0.001767
42 OUTLET TOP 25.20 0.0000 0.6848 0.0068 0.3 0.42 5.00 5.00 131.96 0.27 587.5 23.13 0.271 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 25.20 0.42 100.91 100.87 100.024 99.980 99.962 0.20 0.20 0.001767
39 83.75 2,141.00 0.2141 0.2141 0.0021 0.3 1.40 1.40 5.00 131.96 0.08 328.5 12.93 0.085 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 83.75 1.40 100.88 100.67 100.174 99.958 99.932 0.20 0.20 0.002575
39 OUTLET CREEK 25.59 0.0000 2.7946 0.0279 0.3 0.43 22.52 22.52 81.23 0.68 931.2 36.66 0.681 1220 48 1.55 0.75 0.75 1.16 3.85 0.30 0.99 1.15 0.0007014 1 25.59 0.43 100.49 100.47 98.939 98.921 98.914 0.20 0.20 0.000701
41-40( PABOR 40 ) 74.00 1,944.00 0.1944 0.1944 0.0019 0.3 1.23 1.23 5.00 131.96 0.08 313.0 12.32 0.077 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 74.00 1.23 100.63 100.44 99.919 99.729 99.703 0.20 0.20 0.002575
41-40( PABOR 41 ) 31.00 1,944.00 0.1944 0.1944 0.0019 0.3 0.52 0.52 5.00 131.96 0.08 313.0 12.32 0.077 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 31.00 0.52 100.50 100.42 99.794 99.715 0.20 0.20 0.002575
41 40 MAIN CREEK 52.67 0.0000 4.9474 0.0495 0.3 0.88 22.97 22.97 80.55 1.20 1233.8 48.58 1.196 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 52.67 0.88 100.74 100.71 98.921 98.894 98.889 0.14 0.14 0.000523
47 117.78 2,794.77 0.2795 0.2795 0.0028 0.3 1.96 1.96 5.00 131.96 0.11 375.3 14.78 0.111 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 117.78 1.96 101.46 101.16 100.750 100.446 100.421 0.20 0.20 0.002575
46 TOP 119.05 1,531.93 0.1532 0.1532 0.0015 0.3 1.98 1.98 5.00 131.96 0.06 277.9 10.94 0.061 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 119.05 1.98 101.27 100.96 100.560 100.253 100.228 0.20 0.20 0.002575
46 BOTTOM CULVERT 129.00 1,531.93 0.1532 0.4327 0.0043 0.3 2.15 4.11 5.00 131.96 0.17 467.0 18.39 0.171 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 129.00 2.15 101.27 101.04 100.380 100.152 100.134 0.20 0.20 0.001767
15 OUTLET BOTTOM 25.00 0.0000 0.4327 0.0043 0.3 0.42 4.53 5.00 131.96 0.17 467.0 18.39 0.171 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 25.00 0.42 101.04 101.00 100.152 100.108 100.090 0.20 0.20 0.001767
16 OUTLET BOTTOM 25.00 0.0000 0.4327 0.0043 0.3 0.42 4.95 5.00 131.96 0.17 467.0 18.39 0.171 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 25.00 0.42 101.00 100.95 100.108 100.063 100.046 0.20 0.20 0.001767
17 OUTLET BOTTOM 24.00 0.0000 0.4327 0.0043 0.3 0.40 5.35 5.35 129.93 0.17 463.4 18.24 0.169 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 24.00 0.40 100.95 100.91 100.063 100.021 100.003 0.20 0.20 0.001767
15 LEFT 88.38 1,126.50 0.1127 0.1127 0.0011 0.3 1.47 1.47 5.00 131.96 0.04 238.3 9.38 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.38 1.47 101.04 100.81 100.332 100.104 100.079 0.20 0.20 0.002575
15 RIGHT 88.38 1,126.50 0.1127 0.1127 0.0011 0.3 1.47 1.47 5.00 131.96 0.04 238.3 9.38 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.38 1.47 101.04 100.81 100.332 100.104 100.079 0.20 0.20 0.002575
16 LEFT 80.88 1,123.00 0.1123 0.1123 0.0011 0.3 1.35 1.35 5.00 131.96 0.04 237.9 9.37 0.044 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 80.88 1.35 101.04 100.83 100.332 100.124 0.20 0.20 0.002575
16 RIGHT 80.88 1,123.00 0.1123 0.1123 0.0011 0.3 1.35 1.35 5.00 131.96 0.04 237.9 9.37 0.044 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 80.88 1.35 101.00 100.79 100.288 100.079 0.20 0.20 0.002575
17 LEFT 91.68 1,468.50 0.1469 0.1469 0.0015 0.3 1.53 1.53 5.00 131.96 0.06 272.1 10.71 0.058 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 91.68 1.53 101.00 100.76 100.288 100.052 100.026 0.20 0.20 0.002575
16 OUTLET 25.00 0.0000 0.4499 0.0045 0.3 0.42 3.24 5.00 131.96 0.18 476.2 18.75 0.178 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 25.00 0.42 100.79 100.75 99.899 99.855 99.838 0.20 0.20 0.001767
17 OUTLET 23.00 0.0000 0.5968 0.0060 0.3 0.38 3.62 5.00 131.96 0.24 548.4 21.59 0.236 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 23.00 0.38 100.76 100.72 99.872 99.831 0.20 0.20 0.001767
17 CREEK 89.27 1,468.50 0.1469 5.6910 0.0569 0.3 1.49 24.46 24.46 78.42 1.34 1305.6 51.41 1.339 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 89.27 1.49 100.70 100.65 98.894 98.847 98.842 0.13 0.13 0.000523
14 LEFT 95.75 1,091.56 0.1092 0.1092 0.0011 0.3 1.60 1.60 5.00 131.96 0.04 234.6 9.24 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.81 100.57 100.104 99.858 99.832 0.20 0.20 0.002575
14 RIGHT 95.75 1,091.56 0.1092 0.1092 0.0011 0.3 1.60 1.60 5.00 131.96 0.04 234.6 9.24 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.81 100.57 100.104 99.858 99.832 0.20 0.20 0.002575
13 LEFT 88.25 1,133.87 0.1134 0.1134 0.0011 0.3 1.47 1.47 5.00 131.96 0.04 239.1 9.41 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.25 1.47 100.79 100.56 100.079 99.852 0.20 0.20 0.002575
13 RIGHT 88.25 1,133.87 0.1134 0.1134 0.0011 0.3 1.47 1.47 5.00 131.96 0.04 239.1 9.41 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.25 1.47 100.79 100.56 100.079 99.852 0.20 0.20 0.002575
12 LEFT 80.95 1,428.44 0.1428 0.1428 0.0014 0.3 1.35 1.35 5.00 131.96 0.06 268.3 10.56 0.057 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 80.95 1.35 100.75 100.54 100.035 99.827 99.801 0.20 0.20 0.002575
13 OUTLET 35.19 0.0000 0.4451 0.0045 0.3 0.59 3.65 5.00 131.96 0.18 473.7 18.65 0.176 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 35.19 0.59 100.56 100.50 99.672 99.610 99.592 0.20 0.20 0.001767
12 OUTLET 22.00 0.0000 0.5879 0.0059 0.3 0.37 4.02 5.00 131.96 0.23 544.4 21.43 0.233 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 22.00 0.37 100.50 100.46 99.610 99.571 0.20 0.20 0.001767
12 RIGHT MAIN 88.90 1,428.44 0.1428 6.4218 0.0642 0.3 1.48 25.94 25.94 76.44 1.47 1369.3 53.91 1.473 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 88.90 1.48 100.63 100.58 98.847 98.801 98.795 0.10 0.10 0.000523
2 95.75 1,090.50 0.1091 0.1091 0.0011 0.3 1.60 1.60 5.00 131.96 0.04 234.5 9.23 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 101.04 100.80 100.332 100.085 100.059 0.20 0.20 0.002575
2 95.75 1,090.50 0.1091 0.1091 0.0011 0.3 1.60 1.60 5.00 131.96 0.04 234.5 9.23 0.043 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 101.04 100.80 100.332 100.085 0.20 0.20 0.002575
3 88.25 1,142.50 0.1143 0.1143 0.0011 0.3 1.47 1.47 5.00 131.96 0.05 240.0 9.45 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.25 1.47 100.92 100.69 100.208 99.981 99.955 0.20 0.20 0.002575
3 88.25 1,142.50 0.1143 0.1143 0.0011 0.3 1.47 1.47 5.00 131.96 0.05 240.0 9.45 0.045 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 88.25 1.47 100.92 100.69 100.208 99.981 0.20 0.20 0.002575
4 81.00 1,334.00 0.1334 0.1334 0.0013 0.3 1.35 1.35 5.00 131.96 0.05 259.3 10.21 0.053 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 81.00 1.35 100.80 100.60 100.095 99.886 99.860 0.20 0.20 0.002575
13 OUTLET 35.19 0.0000 0.4466 0.0045 0.3 0.59 3.65 5.00 131.96 0.18 474.5 18.68 0.177 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 35.19 0.59 100.56 100.50 99.672 99.610 99.592 0.20 0.20 0.001767
329 of 378 HYDRAULIC ANAL A3

HYDRAULIC ANALYSIS
col. 1 col. 2 col. 3 col. 4 col. 5 col. 6 col. 8 col. 9 col. 10 col. 11 col. 12 col. 13 col. 14 col. 16 col. 17 col. 19 col. 20 col. 21 col. 22 col. 23 col. 24 col. 25 col. 26 col. 27col. 28
area cumul. cumul. Dimension Required Clvrt Dsgn Drainage surface Minimum Invert Elev, m pipe slope
Length increment area area ti tci tC i Qdes Dpipe Dpipe Areapipe Dstd* Depth Widthtop Widthbot. A P R V Q slope Vfull Length tpipe Ground Elev, m inlet RCPC Cover Depth, for design
Block Line m sq.m. ha ha km2 C min min min (adj) mm/hr m3/s mm in. mm2 mm in. m m m m2 m m m/s m3/s m/m m/s m min upper lower upper lower oulet upper lower m/m
adjusted
12 OUTLET 22.00 0.0000 0.5800 0.0058 0.3 0.37 4.02 5.00 131.96 0.23 540.7 21.29 0.230 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 22.00 0.37 100.50 100.46 99.610 99.571 99.553 0.20 0.20 0.001767
4 MAIN CREEK 96.60 1,334.00 0.1334 7.1352 0.0714 0.3 1.61 27.55 27.55 74.42 1.59 1424.2 56.07 1.593 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 96.60 1.61 100.71 100.66 98.801 98.750 98.745 0.23 0.23 0.000523
25 274.00 3,433.00 0.3433 0.3433 0.0034 0.3 4.57 4.57 5.00 131.96 0.14 416.0 16.38 0.136 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 274.00 4.57 101.71 101.43 100.490 100.206 100.196 0.20 0.20 0.001037
26 152.31 3,657.53 0.3658 0.3658 0.0037 0.3 2.54 2.54 5.00 131.96 0.14 429.4 16.91 0.145 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 152.31 2.54 101.64 101.25 100.929 100.536 100.511 0.20 0.20 0.002575
36 136.10 3,244.76 0.3245 0.6902 0.0069 0.3 2.27 4.81 5.00 131.96 0.27 589.8 23.22 0.273 1220 48 1.55 0.75 0.75 1.16 3.85 0.30 0.99 1.15 0.0007014 1 136.10 2.27 101.25 101.15 99.696 99.601 99.594 0.20 0.20 0.000701
35 139.77 3,334.15 0.3334 0.6970 0.0070 0.3 2.33 9.44 9.44 111.44 0.23 544.7 21.45 0.233 1220 48 1.55 0.75 0.75 1.16 3.85 0.30 0.99 1.15 0.0007014 1 139.77 2.33 101.17 101.08 99.625 99.527 99.520 0.20 0.20 0.000701
27 152.39 3,636.08 0.3636 0.3636 0.0036 0.3 2.54 2.54 5.00 131.96 0.14 428.1 16.86 0.144 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 152.39 2.54 101.57 101.17 100.857 100.465 100.439 0.20 0.20 0.002575
24 110.88 1,357.75 0.1358 0.1358 0.0014 0.3 1.85 1.85 5.00 131.96 0.05 261.6 10.30 0.054 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 110.88 1.85 101.71 101.42 101.000 100.714 100.689 0.20 0.20 0.002575
22 253.46 3,157.77 0.3158 0.4516 0.0045 0.3 4.22 6.07 6.07 125.97 0.17 466.1 18.35 0.171 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 253.46 4.22 101.42 100.98 100.534 100.087 100.069 0.20 0.20 0.001767
23 151.00 3,581.62 0.3582 0.3582 0.0036 0.3 2.52 2.52 5.00 131.96 0.14 424.9 16.73 0.142 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 151.00 2.52 101.57 101.18 100.857 100.468 100.443 0.20 0.20 0.002575
30 162.98 3,841.62 0.3842 0.3842 0.0038 0.3 2.72 2.72 5.00 131.96 0.15 440.0 17.33 0.152 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 162.98 2.72 101.47 101.05 100.759 100.339 100.314 0.20 0.20 0.002575
30 outlet 8.00 0.0000 0.6350 0.0063 0.3 0.13 2.85 5.00 131.96 0.25 565.7 22.27 0.251 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 8.00 0.13 101.05 101.04 100.159 100.145 100.128 0.20 0.20 0.001767
29 114.95 2,508.12 0.2508 0.2508 0.0025 0.3 1.92 1.92 5.00 131.96 0.10 355.6 14.00 0.099 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 114.95 1.92 101.37 101.08 100.661 100.365 100.339 0.20 0.20 0.002575
28 28.33 573.67 0.0574 0.0574 0.0006 0.3 0.47 0.47 5.00 131.96 0.02 170.0 6.70 0.023 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 28.33 0.47 101.57 101.49 100.857 100.784 100.759 0.20 0.20 0.002575
32 128.93 3,034.88 0.3035 0.3035 0.0030 0.3 2.15 2.15 5.00 131.96 0.12 391.1 15.40 0.120 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 128.93 2.15 101.35 101.01 100.637 100.305 100.279 0.20 0.20 0.002575
32 outlet 8.00 0.0000 1.1966 0.0120 0.3 0.13 6.62 6.62 123.21 0.44 750.4 29.55 0.442 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 101.01 101.01 99.795 99.786 99.776 0.20 0.20 0.001037
31 111.30 2,581.65 0.2582 0.2582 0.0026 0.3 1.85 1.85 5.00 131.96 0.10 360.7 14.20 0.102 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 111.30 1.85 101.57 101.28 100.857 100.571 100.545 0.20 0.20 0.002575
31 outlet 8.00 0.0000 0.8931 0.0089 0.3 0.13 6.49 6.49 123.86 0.33 650.0 25.59 0.332 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 101.04 101.03 99.815 99.807 99.797 0.20 0.20 0.001037
33/34 121.05 4,840.66 0.4841 0.4841 0.0048 0.3 2.02 2.02 5.00 131.96 0.19 494.0 19.45 0.192 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 121.05 2.02 101.13 100.91 100.236 100.022 100.004 0.20 0.20 0.001767
33/34 outlet creek 122.50 0.0000 2.2146 0.0221 0.3 2.04 11.48 11.48 104.69 0.70 941.1 37.05 0.696 1220 48 1.55 0.75 0.75 1.16 3.85 0.30 0.99 1.15 0.0007014 1 122.50 2.04 101.71 101.62 100.160 100.074 100.067 0.20 0.20 0.000701
21 135.26 3,224.93 0.3225 0.3225 0.0032 0.3 2.25 2.25 5.00 131.96 0.13 403.2 15.87 0.128 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 135.26 2.25 101.18 100.83 100.468 100.120 100.094 0.20 0.20 0.002575
21 outlet 8.00 0.0000 0.6807 0.0068 0.3 0.13 4.90 5.00 131.96 0.27 585.7 23.06 0.269 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 8.00 0.13 100.83 100.82 99.940 99.926 99.908 0.20 0.20 0.001767
20 95.77 2,265.21 0.2265 0.2265 0.0023 0.3 1.60 1.60 5.00 131.96 0.09 337.9 13.30 0.090 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.77 1.60 101.05 100.80 100.341 100.095 100.069 0.20 0.20 0.002575
20 outlet 8.00 0.0000 1.4231 0.0142 0.3 0.13 6.75 6.75 122.57 0.52 816.3 32.14 0.523 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 100.80 100.80 99.585 99.576 99.566 0.20 0.20 0.001037
19 95.87 2,263.42 0.2263 0.2263 0.0023 0.3 1.60 1.60 5.00 131.96 0.09 337.8 13.30 0.090 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.87 1.60 101.04 100.79 100.329 100.082 100.056 0.20 0.20 0.002575
19 outlet 8.00 0.0000 1.6495 0.0165 0.3 0.13 6.89 6.89 121.93 0.60 876.5 34.51 0.603 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 100.79 100.78 99.572 99.564 0.20 0.20 0.001037
18 102.14 2,855.87 0.2856 0.2856 0.0029 0.3 1.70 1.70 5.00 131.96 0.11 379.4 14.94 0.113 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 102.14 1.70 101.03 100.76 100.317 100.054 0.20 0.20 0.002575
18 outlet 8.00 0.0000 1.7923 0.0179 0.3 0.13 7.02 7.02 121.31 0.65 911.3 35.88 0.652 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 100.76 100.76 99.544 99.535 99.525 0.20 0.20 0.001037
18 creek 89.20 0.0000 4.0069 0.0401 0.3 1.49 12.96 12.96 100.44 1.21 1239.9 48.82 1.207 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 89.20 1.49 100.99 100.94 99.110 99.063 99.058 0.20 0.20 0.000523
9 RIGHT 95.75 1,118.69 0.1119 0.7925 0.0079 0.3 1.60 6.50 6.50 123.80 0.29 612.2 24.10 0.294 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 95.75 1.60 100.83 100.73 99.610 99.511 0.20 0.20 0.001037
9 LEFT 95.75 1,118.69 0.1119 0.1119 0.0011 0.3 1.60 1.60 5.00 131.96 0.04 237.5 9.35 0.044 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.83 100.58 100.120 99.874 0.20 0.20 0.002575
10 OPEN SPACE 95.75 2,254.26 0.2254 0.2254 0.0023 0.3 1.60 1.60 5.00 131.96 0.09 337.1 13.27 0.089 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.83 100.58 100.120 99.874 0.20 0.20 0.002575
10 OUTLET 8.00 0.0000 1.1298 0.0113 0.3 0.13 6.63 6.63 123.15 0.42 729.0 28.70 0.417 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 8.00 0.13 100.58 100.58 99.364 99.355 0.20 0.20 0.001037
11 101.60 2,839.21 0.2839 0.2839 0.0028 0.3 1.69 1.69 5.00 131.96 0.11 378.3 14.89 0.112 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 101.60 1.69 100.83 100.57 100.120 99.859 99.833 0.20 0.20 0.002575
11 OUTLET 16.00 0.0000 1.2718 0.0127 0.3 0.27 8.59 8.59 114.61 0.44 746.2 29.38 0.437 910 36 1.22 0.55 0.55 0.67 2.99 0.22 0.99 0.66 0.0010369 1 16.00 0.27 100.57 100.55 99.349 99.332 99.322 0.20 0.20 0.001037
11 OUTLET creek 89.67 0.0000 5.2787 0.0528 0.3 1.49 14.46 14.46 96.63 1.53 1395.8 54.96 1.530 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 89.67 1.49 100.94 100.90 99.063 99.016 99.011 0.20 0.20 0.000523
8 168.38 2,161.37 0.2161 0.6677 0.0067 0.3 2.81 8.88 8.88 113.50 0.23 538.0 21.18 0.227 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 168.38 2.81 100.98 100.68 100.087 99.789 99.771 0.20 0.20 0.001767
7 95.75 2,220.00 0.2220 0.2220 0.0022 0.3 1.60 1.60 5.00 131.96 0.09 334.5 13.17 0.088 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.83 100.58 100.118 99.871 99.845 0.20 0.20 0.002575
6 95.75 2,214.42 0.2214 0.2214 0.0022 0.3 1.60 1.60 5.00 131.96 0.09 334.1 13.15 0.088 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 95.75 1.60 100.75 100.51 100.045 99.798 99.772 0.20 0.20 0.002575
6 OUTLET 8.00 0.0000 0.4434 0.0044 0.3 0.13 3.32 5.00 131.96 0.18 472.8 18.61 0.176 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 8.00 0.13 100.51 100.49 99.618 99.604 0.20 0.20 0.001767
5 100.88 2,916.40 0.2916 0.2916 0.0029 0.3 1.68 1.68 5.00 131.96 0.12 383.4 15.10 0.115 460 18 0.71 0.40 0.40 0.28 1.82 0.16 1.23 0.35 0.0025749 1 100.88 1.68 100.83 100.57 100.118 99.858 0.20 0.20 0.002575
5 OUTLET 8.00 0.0000 0.5893 0.0059 0.3 0.13 5.01 5.01 131.92 0.23 544.9 21.45 0.233 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 8.00 0.13 100.57 100.55 99.678 99.664 99.646 0.20 0.20 0.001767
5 OUTLET creek 88.55 0.0000 5.8679 0.0587 0.3 1.48 15.93 15.93 93.22 1.64 1445.5 56.91 1.641 1520 60 1.88 0.90 0.90 1.69 4.66 0.36 0.97 1.64 0.0005232 1 88.55 1.48 100.90 100.85 99.016 98.970 98.965 0.20 0.20 0.000523
open space right 82.27 1,172.10 0.1172 0.7849 0.0078 0.3 1.37 10.25 10.25 108.60 0.26 570.6 22.47 0.256 610 24 0.89 0.40 0.40 0.36 2.18 0.16 1.05 0.37 0.0017674 1 82.27 1.37 100.68 100.53 99.789 99.644 99.626 0.20 0.20 0.001767
330 of 378 HYDRAULIC ANAL A3

ITEM OF WORK : CLEARING AND GRUBBING

ITEM NO. : 3.1
ESTIMATED QTY. : 51,240.00 UNIT : sq.m.
SUB-TOTAL -
B.] LABOR :

Laborer 1 48.51 102.48 4,971.18
SUB-TOTAL 11,899.47
C.] EQUIPMENT
D6H PS/DD/PSDS 1 3,216.61 102.48 329,638.19

D.] POL

Fuel Liters 2,357.04 0 -
SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P 30,738.39
H.] Total Cost (E + F + G ) P 399,599.06
SAY P 8.00
Prepared by :

Sr. Engineer A
331 of 378 III-Earthworks

ITEM OF WORK : EARTHWORKS

ITEM NO : 3
ITEM NO. 3.1 CLEARING AND GRUBBING

Estimated Quantities : 51,240.00 sq.m.
Capacity = 500.00 sq.m./hr.
Time = 51,240.00
------------------ = 102.48 hrs.
(90% eff. Factor) 500.00
ITEM NO. 3.2 LOT GRADING
Estimated Quantities : cu.m.
Cutting :
Time = -
------------------ = - hrs.
(90% eff. Factor) 500.00
Shaping :
Motor Grader-Komatsu GD511R-1-135hp
-
Time = ------------------ = - hrs.
(90% eff. Factor) 270.00
Compaction :
Vibratory Tandem Roller-CC 421, 10.10 M.T.-123.4hp
-
Time = ------------------ = - hrs.
(90% eff. Factor) 630.00
Prepared by :

Sr. Engineer A

ITEM OF WORK : LOT GRADING

ITEM NO. : 3.2
ESTIMATED QTY. : - UNIT : cu.m.
SUB-TOTAL -
B.] LABOR :
Laborer 3 48.51 - -
HEO 1 0.00 - -
Helper HEO 1 0.00 - -
SUB-TOTAL -
C.] EQUIPMENT
D6H PS/DD/PSDS 1 3,216.61 - -

Grader 135 Hp 1 2,118.41 - -
Komatsu GD511R-1
Vibratory Tandem Roller 1 1,961.72 - -
CC 421, 10.10 M.T., 123 Hp
SUB-TOTAL -
D.] POL

SUB-TOTAL -

F.] O.C.M. ( 9% of E ) P -
I .] Unit Cost P -
SAY P -
Total Cost P -
Prepared by :

Sr .Engineer A

Project : NHA - FE VILLAGE(PHASE I)
Location : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
Contractor :
Subject : PERT / CPM / Bar Chart
AGGREGATE
LOT GRADING . ROADWAYS EXC SUB-GRADE SUB-BASE
PREPARATION COURSE
.MOBILIZATION 10 C.D 1 2 3 4 5
5/5 15/15 25/25 35/35
ITEM
ITEM DESCRIPTION / ACTIVITY AMOUNT % DURATION
NO. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38
1 MOBILIZATION / DEMOBILIZATION 206,435.00 0.86 10
2 GENERAL REQUIREMENT 860,681.00 3.59 110
3 EARTHWORKS 409,920.00 1.71 10
4 ROADWORKS 9,408,042.03 39.20 49
5 DRAINAGE WORKS 9,411,947.65 39.22 41
6 WATER SYSTEM 2,341,152.00 9.76 98
7 SURVEY WORKS 1,361,204.51 5.67 59
TOTAL ### 100.00

1st Month
PERIODIC 5.31
PROJECTED ACCOMPLISHMENT IN
PROJECTED ACCOMPLISHMENT IN
CUMMULATIVE 5.31
PERIODIC 1,273,167.23
CASH FLOW IN Php
CUMMULATIVE 1,273,167.23
PERIODIC
ACTUAL ACCOMPLISHMENT IN %
CUMMULATIVE
SLIPPAGE PERIODIC
Prepared by: Checked by: Submitted by:
MARK ROBERT A. MARTER SONIA J. BULSECO Arch. MARIETTA P. ARAAS

SR. Engineer A Head, Technical Unit District Manager
GENERAL REQUIREMENT 120 C.D.
SEPTIC TANK PROVISION

WATER SYSTEM INSTALLATION
9 10
AGGREGATE BASE
COURSE CONCRETE PAVEMENT
6 7 11
45/45 60
DRAINAGE WORKS 115/115
TRENCH EXCAVATION OPEN CHB-LINED CANAL / BOX CULVERT / GROUTED RIP-RAP / STIFFENERS
8
SURVEY WORKS
39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106
2nd Month 3rd Month

17.66 42.05
22.97 65.02
4,238,290.90 10,091,740.21
5,511,458.12 15,603,198.33
Reccomending Approval: Noted by: Approved by:
RAAS Engr. CAROLINA R. ANGEL, EnP MA. ALMA T. VALENCIANO Atty. CHITO M. CRUZ
OIC - Regional XI AMO - MMO General Manager
DEMOBILIZATION
107 108 109 110 111 112 113 114 115 116 117
proved by:
y. CHITO M. CRUZ
neral Manager
Location : PUROK ABACA, BRGY. MANKILAM, TA
APPROVED BUDGET O
No. Description
I. MOBILIZATION/CAMPHOUSE/DEMOBILIZATION
Mobilization/Demobilization of Heavy Equip-
ment, supply & install materials required for the
construction of field office/bunkhouses, project
Sign Board and Concrete Marker as directed by
the Project Engineer.
2.1 Service Vehicle

Provision of one (1) unit air-conditioned
service vehicle (4x4 pick-up or equivalent
brand) including expenses for fuel, lubricants &
maintenance with driver for the duration of the
project.
2.2 Office Equipment

Provision for office equipment for the use of Project
Engineer.
I. One (1) set Computer, G570 14.1" Intel Core i7-2350
2.3 Ghz 460 500GB genuine windows7 OS with
complete accessories, 500 GB Hard Disk Drive
and printer with scanner.
II. One (1) unit camera 14.1 mega Pixel S Series Sx
341 of 378 WrkDescrption.Summary
Optical Zoom Cyber Shot.
2.3 Safety Equipment

Provision of safety gears for the use of Project
Office.
Safety Shoes
Rain Coat
Safety Hat
2.4 Project Sign Board

Supply of labor, materials, equipment for the construction
of 4'x8' project sign board consisting of 1/4"x4'x8' Marine
Plywood, suitable frame with 2" dia G.I. Pipe sch. 40
and painted for the outdoor display and to include
the installation at the site as specified in the plan or as
directed by the works Engineer's.
2.5 Concrete Marker with Brass Tablet

Supply of labor, materials, and tools necessary to
construct the concrete marker provided with brass tablet
as specified in the approved plans and specification on
the location as directed by the works Engineer's.
III. EARTHWORKS
3.1 Clearing and Grubbing
Supply all labor, equipment and tools to clear and
grub the area as specified.

APPROVED BUDGET O
No. Description
IV. ROADWORKS
4.1 Roadway Excavation

Supply all labor , equipments and tools
needed to excavate roadways to the
specified line and grade.
4.2 Sub-grade Preparation
Supply all labor, equipments and tools
needed to trim and compact to line and
grade in preparation for the placement
of sub-base course.
4.3 Aggregate Base Course

Supply all mat'ls, labor, and equipments
needed for the placing, spreading and
compacting of sub-base mat'ls to the
required line and grade as specified.
4.4 Concrete Pavement - 150mm Thick

Supply all mat'ls, labor, equipments
formworks needed for the pouring, apreading
spreading, and curing of concrete to
a specified thickness, line & grade.
V. DRAINAGE
5.1 Trench Excavation
Supply all labor, equipments and tools
needed to excavate trenches for water
and drainage lines to the specified line
and grade.
5.2 Open CHB-Lined Canal
5.2.1 0.4x0.71
5.2.2 0.4x0.89
5.2.3 0.55x1.22
5.2.4 0.75x1.55
5.2.5 0.9x1.88
Supply materials, labor, and equipment
needed for the construction of open
canal as specified.

APPROVED BUDGET O
No. Description
5.4. Reinforced Concrete Pipes
5.4.1 457 mm dia. RCCP

needed for the construction of reinforced
concrete pipe as specified.


5.4.4 1524 mm dia. RCCP


APPROVED BUDGET O
No. Description
5.5 Concrete Stiffener

Size of Canal
5.5.1 0.40 X 0.71
5.5.2 0.40 X 0.89
5.5.3 0.55 X 1.22
5.5.4 0.75 X 1.55
5.5.5 0.90 X 1.88
Supply all mat'ls, labor, equipments and
formworks needed to construct the concrete
stiffener to its specified thickness.
VI. WATER WORKS
6.1.1 Excavation, Pipelaying & Backfilling of Trench

6.1.2 Interconnection & Gate Valves
6.1.3 Trust Block, Hydrant Concrete Pad, Concrete Barricade
& Valve box Concrete Pad
6.2.1 Hydrotesting
6.2.2 Disinfection
6.3.1 Installation of Hydrant
6.3.2 Installation of Blow off Valve / Riser
Supply all materials, labor, equipments
needed for laying & testing of pipes and
fittings, sand bedding & backfilling of
the abovewater lines:

APPROVED BUDGET O
No. Description
VII. SURVEY WORKS
Furnish all mat'ls, labor, equipment and

other incidentals necessary thereto to
include Reseach/Reconainsance, BM and
Control Establishment, Blocking and
Monumenting, Computation of Returns,
Drafting and Reproduction, Individual Lot
Monumenting, Verification and up to Approval
of Survey Returns with BOL.
TOTAL PROJECT COST
Amount in words: Twenty Four Million and 00/100
Prepared by:
Sr. Engineer A
Submitted by:
Engr. CAROLINA R. ANGEL, ENP

REGIONAL MANAGER - Region XI
Concurred by:
HON. ALLAN L. RELLON , DPA

City Mayor

Location : PUROK ABACA, BRGY. MANKILAM
APPROVED BUDGET O
No. D e s c r i p t i o n
I. MOBILIZATION / DEMOBILIZATION
III. EARTHWORKS
IV. ROADWORKS
V. DRAINAGE
VI. WATER WORKS
VII. SURVEY WORKS
GRAND TOTAL (PROJECT COST)
Amount in words: Twenty Four Million and 00/100

Prepared by:

Sr. Engineer A
Submitted by:
Engr. CAROLINA R. ANGEL, ENP

REGIONAL MANAGER - Region XI
Concurred by:
HON. ALLAN L. RELLON , DPA

City Mayor

AM, TAGUM CITY, DAVAO DEL NORTE
DGET OF CONTRACT
Quantity Unit Unit Cost Amount
l/s 206,435.00
860,681.00
150 days 5,000.00 750,000.00
1 days 59,000.00 59,000.00

6,000.00
3 unit 1,200.00 3,600.00

3 unit 550.00 1,650.00
3 unit 250.00 750.00
1 unit 17,008.00 17,008.00
1 unit 28,673.00 28,673.00
409,920.00
51,240.00 sq.m. 8.00 409,920.00

DGET OF CONTRACT
9,408,042.03
3,169.00 cu.m. 75.00 237,675.00
11,104.90 sq.m. 16.00 177,678.40
2,220.97 cu.m. 505.00 1,121,589.85
1,665.70 cu.m. 4,725.40 7,871,098.78
9,411,947.65
3,260.65 cu.m. 95.70 312,044.58
7,048,661.26
2,035.45 l.m. 1,527.50 3,109,146.97

545.72 l.m. 1,775.00 968,653.00
132.28 l.m. 2,367.40 313,157.67
113.25 l.m. 3,586.00 406,114.50
520.96 l.m. 4,322.00 2,251,589.12

DGET OF CONTRACT
1,454,475.00
80 l.m. 2,840.00 227,200.00
25 l.m. 3,523.00 88,075.00
40 l.m. 5,374.00 214,960.00
80 l.m. 11,553.00 924,240.00

DGET OF CONTRACT
596,766.80
678 meters 411.60 279,064.80

182 meters 434.70 79,115.40
44 meters 1,157.30 50,921.20
38 meters 837.20 31,813.60
174 units 895.70 155,851.80
2,341,152.00
2,358.00 l.m. 357.00 841,806.00

2,358.00 l.m. 204.00 481,032.00
1.00 lot 33,663.00 33,663.00
1.00 lot 29,211.00 29,211.00

1.00 lot 29,626.00 29,626.00
1.00 units 66,379.00 66,379.00
85.00 units 10,111.00 859,435.00
DGET OF CONTRACT
1,361,204.51
Boundary Relocation Survey

5.1240 hec. 6,206.97 31,804.51
Consolidation Survey
14 lots 1,700.00 23,800.00
Subdivision Survey
384 lots 3,400.00 1,305,600.00
23,999,382.19
SAY 24,000,000.00
Checked by:
SONIA J. BULSECO
Head - Tech'l Unit
Recommending Approval:

Group Manager, MMO
Approved by:

General Manager

KILAM, TAGUM CITY, DAVAO DEL NORTE
DGET OF CONTRACT
Total Cost
206,435.00
860,681.00
409,920.00
9,408,042.03
9,411,947.65
2,341,152.00
1,361,204.51
23,999,382.19
SAY 24,000,000.00

Checked by:
SONIA J. BULSECO
Head - Tech'l Unit
Recommending Approval:

Group Manager, MMO
Approved by:

General Manager

National Housing Authority
PROVINCE OF DAVAO DEL NORTE
CITY OF TAGUM
SUBJECT : PERT / CPM

Project Title : FE VILLAGE(PHASE I)
Category : SITE DEVELOPMENT
Physical Target : 5.1240 Ha
Brgy/Mun/Province : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
Total Project Cost : Php 24,000,000.00
Calendar Days : 349 Calendar days
CRITICAL PATH = A-B-C-D-E-F-G-H-I #REF!

900 ##
213 ##
STRUCTURAL
CONCRETE (Class C )
605(2 I
21 21 16 31 42cd-adjust 158cd-adjust
SPL-2 405 (1)
M
335 16 172 123 117 281
REGULATO
BILLBOARD STRUCTURAL
CONCRETE ( Class A )
N 901(2) 100 mm thick CHB
Walls with Cement plaster finish
3cd-adjust
2 32 43cd-adjust 77 330 194
### 3cd-adjust
101(2) 130 62 103(3)
109 59 404 REINFORCING STEEL
46 J
130 81
FOUNDATION FILL K 53 71cd-adjust
0
505 No Entry
0cd-adjust
605(1)
217
2 29 500 151 81 330 291

### 14 #REF! 203 128 RIP-RAP & WARNING SIGNS
103(6) 103(1) PIPE CULVERT GROUTED RIP-RAP 217
605(3) 13 127 77 6 128 157 82 128 0 O 0 R 0cd-adjust
0 #REF! 13 PIPE CULVERTS & STRUCTURE 603)a
DRAIN EXCAVATION EXCAVATION 0cd-adjust H 330 291
18cd-adjust 27
L 104(1) CRITICAL METAL GUARDRAIL
(METAL) INCLUDING POST
44 143 C 151 D 12cd-adjust 160 10 13cd-adjust 47 63cd-adjust 39cd-adjust

AL 100(4) CRITICAL 102(1)CRITICAL 102(1) CRITICAL 9 200 CRITICAL 311 CRITICAL 28 CRITICAL SPL-1CRITICAL
A
59 59
SURVEY WORKS B
192 192
WATER WORKS C
203 203
COMMON SURPLUS D 0 203
EMBANKMENT
203 105
215
CRITICAL
215 E 228 228
AGGREGATE SUB-BASE F 291 291
PORTLAND CEMENT G 330 330
CURING PERIOD H
349 349
I
EXCAVATION SUBGRADE COURSE 170 CONCRETE PAVEMENT 245 245 DEMO
30 40cd-adjust 99 133cd-adjust 8 11cd-adjust 151 151 PREPARATION 170 217 217 259 14
160 P 0cd-adjust 19cd-adjust
605(2)
Steps in Complying the PERT-CPM: 0 330 291
1. Draw your PERT-CPM based on the desired and appropriate methodology of construction. 37 Sundays ( as per # of days of project)
2. Determine the no. of days for each item of work based on the activity duration in DUPA (Detailed Unit Price Analysis or Detailed Estimates) 0cd-adjust REGULATORY SIGNS
. Note that the activity duration in the DUPA is just your point of reference. It is the discrection of the engineer 18 Non-working holidays 0 M 217
. to determine the no. of days for/per each item of work based on the magnitude and complexity of the work. 28 Curing Period 620
3. Determine the critical path of the PERT-CPM. 52 Weeks or Sundays a year 330 291
4. Compute the required total number of days in the critical path. 28 Mobilization/Demobilization CHEVRON DIRECTIONAL
5. Determine the unworkable days by multiplying the duration to the desired/allowed percentage. 126 days (Total non-working days) SIGN ( RECTANGULAR )
. Note that the percentage to use will be dependent on the rainfall intensity based on previous (PAGASA)data Ratio of Working days to days per year 217
. and experiences of the engineer in the field construction. (20% and above allowance can be used as long as justifiable) = 259 / 365 = 70.96%
6. Add the assumed/computed unworkable days to the total no. of days in the critical path including the sundays # of non-working days per (project working days)
and holidays in a year to get the total no. of calendar days. = 126 X 0.710 = 90.00 days
Note! Inclusion of holidays and sundays is stated under IRRA 9184 Annex "A" Item 3 - l page 2. Total Calendar days of the Project
= 90 + 259 = 349.00 Calendar days
( Total Non-working)
Prepared by: Checked by: Submitted by: Submitted by: Approved by:
MARK ROBERT A. MARTER SONIA J. BULSECO Engr. CAROLINA R. ANGEL, ENP Ar. MARIA ALMA T. VALENCIANO MARCELINO P. ESCALADA, JR.
Sr. Engineer A Head - Tech'l Unit REGIONAL MANAGER - Region XI Group Manager, MMO General Manager
PERT A3
National Housing Authority
PROVINCE OF DAVAO DEL NORTE
TAGUM CITY
SUBJECT : GANTT CHART / S-CURVE

Project Title : NHA-FE VILLAGE(PHASE I)
Category : Development of Resettlement Area
Brgy/Mun/Province : PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
Total Project Cost : 24,000,000.00
By : 14.00 days
No. Project Duration

No. Wt./d
Item Description Qty. Unit of Cost Wt. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 Total
Days ay
Box 14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days14days
14days
14days
14days
MOBILIZATION / P 0.29 0.29 0.29 0.860
1 1.00 lot 38.0 3.0 0.023 206,435.00 0.86%
DEMOBILIZATION A -
P 1.89 1.89 1.89 5.672
2 SURVEY WORKS 1.00 lot 40.0 3.0 0.142 1,361,204.51 5.67%
A -
CLEARING AND P 0.34 0.34 0.34 0.34 0.34 1.708
3 51,240.00 sq.m. 59.0 5.0 0.029 409,920.00 1.71%
GRUBBING A -
P 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 9.755
4 WATER WORKS 1.00 lot 133.0 10.0 0.073 2,341,152.00 9.76%
A -
ROADWAY P 0.99 0.990
5 3,169.00 cu.m. 11.0 1.0 0.090 237,675.00 0.99%
EXCAVATION A -
SUB-GRADE P 0.74 0.740
6 11,104.90 sq.m. 12.0 1.0 0.062 177,678.40 0.74%
PREPARATION A -
AGGREGATE BASE P 4.67 4.673
7 2,220.97 cu.m. 13.0 1.0 0.359 1,121,589.85 4.67%
COURSE A -
P 6.56 6.56 6.56 6.56 6.56 32.797
8 PCCP 1,665.70 cu.m. 63.0 5.0 0.521 7,871,098.78 32.80%
A -
PIPE CULVERTS
P 0.65 0.65 1.300
9 &DRAIN 3,260.65 cu.m. 18.0 2.0 0.072 312,044.58 1.30%
A -
EXCAVATION
GENERAL P 3.59 3.586
10 1.00 lot 3.0 1.0 1.195 860,681.00 3.59%
REQUIREMENT A -
PIPE CULVERT P 1.01 1.01 1.01 1.01 1.01 1.01 6.060
11 225.00 ln.m. 74.0 6.0 0.082 1,454,475.00 6.06%
INSTALLATION A -
STRUCTURAL
P 0.36 0.36 0.36 0.36 0.36 0.36 0.36 2.487
12 CONCRETE ( Class cu.m. 85.0 7.0 0.029 596,766.80 2.49%
A -
100 mm A thick
) CHB
P 2.45 2.45 2.45 2.45 2.45 2.45 2.45 2.45 2.45 2.45 2.45 2.45 29.370
13 Walls with Cement 3,347.66 ln.m. 158.0 12.0 0.186 7,048,661.26 29.37%
A -
plaster finish
P -
13 Curing Period 1.00 lot 39.0 3.0 0.000 0.00%
A -
Commulative Accomplishment 100.00% 0.00 0.29 4.16 6.05 8.59 12.11 14.43 17.12 21.89 27.02 31.80 36.58 40.01 43.79 48.20 51.74 58.86 68.23 77 87 93 100 100 100 100 100 100
Actual Accomplishment 0.00 - - - - - -
Sleepage
Materials 13,962,825.88
General Requirement 854,043.00
Survey Works 1,361,204.50
Labor 2,370,619.10
Equipment 2,104,900.60
SUB-TOTAL DIRECT COST 20,653,593.08
Mobilization /demobilization 206,435.00
TOTAL DIRECT COST 20,860,028.08
OCM 1,662,058.37
Contractor's Profit 1,477,385.21
INDIRECT COST 3,139,443.58
Total Estimated Project Cost -
Grand Total 23,999,471.66
say 24,000,000.00
Prepared by: Checked by: Submitted by: Submitted by: Approved by:
MARK ROBERT A. MARTER SONIA J. BULSECO Engr. CAROLINA R. ANGEL, ENP Ar. MARIA ALMA T. VALENCIANO MARCELINO P. ESCALADA, JR.
Sr. Engineer A Head - Tech'l Unit REGIONAL MANAGER - Region XI Group Manager, MMO General Manager
cashflow A3
PROJECT FE VILLAGE(PHASE I)
LOCATION PUROK ABACA, BRGY. MANKILAM, TAGUM CITY, DAVAO DEL NORTE
LIST OF MINIMUM EQUIPMENT REQUIRED
DESCRIPTION QUANTITY
Crawler Dozer-D6H PS/DD/PSDS-165hp 1 unit
Motor Grader-Komatsu GD511R-1-

1 unit
135hp
Dump Truck-9.00 cu.m.-275hp 2 units
Vibratory Tandem Roller-CC 421, 10.10

1 units
M.T.-123.4hp
Water Truck-500-1000 gals-360hp 1 unit
Concrete Vibrator--5hp 1 unit
Concrete Mixer-2- Bagger-28hp 1 unit
Concrete Saw-Self Propelled 10 3/4 in-

1 unit
25hp
Bar Shear-42mm-10hp
Backhoe Crawler-1.09 cu.m. EL 200B-

118hp
Prepared by:

Senior Engineer A
367 of 378 MNPWR & EQPMNT

MINIMUM PERSONAL REQUIREMENT
DESCRIPTION QUANTITY
Project Manager
Project Engineer 1 with 3 years experience
Materials Engineer 1 with 2 years experience
Safety Engineer 1 with 2 years experience
Geodetic Engineer 1 with 2 years experience
Construction Foremen 1 with 2 years experience
Prepared by:

Senior Engineer A

TIME MOTION ANALYSIS
Project Name : FE VILLAGE(PHASE I)
Item : Washed Sand to project
Total Volume of Aggregates to be Hauled, Ag= 1,623.600 cu.m. Equations without work condition factors at site
Distance from Quarry to Dumpsite, D= 15.000 km Re = Ce / Te
Standard Operating Hours per Day, He, Hh= 8.000 hrs/day Pe = Re X He or Ce He / Te
Average speed of the hauler Without Load, S1= 35.000 km/hr Tt1= D / S1
Average speed of the hauler With Load, S2= 25.000 km/hr Tt2= D / S2
Dumping Time of Hauler, Td= 120.000 sec To= Ch / Re T't1= D / S1/f3/f4
Relative Capacity of the Hauler, Ch= 9.000 cu.m. Th= Tt1 + Tt2 + To + Td T't2= D / S2/f3/f4
Swell Factor of Aggregates, w= 1.000 Ph= Rh Hh = Ch Hh / Th T'o= Ch / R'e
Work Condition at the Site Nh= w Pe / Ph T'd= Td/f3/f4
Bulk composition= 1.000 T'h= T't1 + T't2 + T'o + T'd
Soil properties and water content= 1.000 Equat'ns with work condition factors at site P'h= Ch Hh / T'h
Equipment idle time for worker breaks= 1.000 T'e= Te/ f1/ f2/ f3/ f4 N'h = w P'e / P'h
Management effeciency= 1.000 R'e = Ce / T'e Heh= Ag / P'e
P'e = R'e X He or Ce He / T'e P'e=N'h P'h / w
Travel Time of Hauler without Load, Tt1= 0.429 hr Quarry ( Screening Washed Sand )
Travel Time of Hauler with Load, Tt2= 0.600 hr Cycle Capacity of the Payloader , Ceq= 1.910 cu.m.
Loading Time, To= 0.090 hr Cycle Time of the Payloader, Teq= 180.000 sec
Cycle Time of Hauler, Th= 1.152 hr Work Condition at the Site
Daily Standard Production Rate of Hauling, Ph= 62.505 cu.m./day Bulk composition, f1q= 0.550 ( first screen)
Approximate number of Haulers, Nh= 12.799 units Soil properties and water content, f2q= 1.000
say= 13.000 unit/s Equipment idle time for worker breaks, f3q= 1.000
No. of Days to Complete the Hauling, Heh= 2.000 days Management effeciency, f4q= 1.000
Quarry to Dump Site
Cycle Capacity of the Payloader , Ceq= 1.910 cu.m. Standard Production Rate of Payloader, Req= 0.0058 cu.m./sec
Cycle Time of the Payloader, Teq= 68.760 sec Daily Standard Production Rate, Peq= 168.080 cu.m./day
No. of Days to Complete the Quarrying, Qseq= 9.660 days
Standard Production Rate of Excavator, Re= 0.028 cu.m./sec
Daily Standard Production Rate, Pe= 800.000 cu.m./day ( Required ) Bulldozer Capacity= 60 cu.m./hr
Daily Standard Production Rate, P'e= 812.567 cu.m./day ( Furnished) Bulldozer Quarry= 3.40 days
FINANCIAL
Units/No. of
Qty. Description Unit cost Cost
Days
a.) Equipment Rental
1.000 11.660 Payloader (1.91 cu.m.) 22,367.440 260,804.350
1.000 3.400 Bulldozer, 140hp 25,732.880 87,491.792
13.000 2.000 Dumptruck (9 cu.m.) 12,826.000 333,476.000
1,532.480 Liters Diesel Fuel 0.000
Oil & Lube= 0.000
Total Direct Rental Cost= 681,772.142
b.) Direct Labor
1.000 11.660 Operator- Payloader (1.91 cu.m.) 0.000
1.000 3.400 Operator- Bulldozer, 140hp 0.000
13.000 2.000 Driver- Dumptruck (9 cu.m.) 0.000
14.000 2.000 Laborer / Helper 0.000
Total Direct Labor Cost= 0.000
c.) Materials
181.000 truckload Mining / Toll Fee 50.000 9,050.000
1,623.600 cu.m. Extraction Fee 15.000 24,354.000
Total Direct Material Cost= 33,404.000
Total Direct Cost= 715,176.142
d.) Indirect Cost
Contractor's Profit 0% of Total Direct Cost = 0.000
Quality control 0% of Total Direct Cost = 0.000
Taxes 0% of Total Direct Cost = 0.000
0.000
TOTAL COST= 715,176.142
UNIT COST = 440.490 per m3
Item : Washed Gravel to Project
Total Volume of Aggregates to be Hauled, Ag= 2,188.400 cu.m. Equations without work condition factors at site
Travel Time of Hauler with Load, Tt2= 0.600 hr Cycle Capacity of the Paloader , Ceq= 1.910 cu.m.
Daily Standard Production Rate of Hauling, Ph= 61.614 cu.m./day Bulk composition, f1q= 0.450 ( From first Screen
Approximate number of Haulers, Nh= 12.984 units Soil properties and water content, f2q= 1.000 of Sand )
Quarry to Dump Site
No. of Days to Complete the Quarrying, Qgeq1= 15.910 days
FINANCIAL
Units/No. of
Days
1.000 18.640 Payloader (1.91 cu.m.) 22,367.440 416,929.082
1.000 4.600 Bulldozer, 140hp 25,732.880 118,371.248
13.000 2.730 Dumptruck (9 cu.m.) 12,826.000 455,194.740
Oil & Lube= 0.000
b.) Direct Labor
14.000 2.730 Laborer / Helper 0.000
c.) Materials
Total Direct Cost= 1,035,521.070
d.) Indirect Cost
0.000
TOTAL COST= 1,035,521.070
ITEM: 201
Total Volume of Aggregates to be Hauled, Ag= 2,554.116 cu.m.
Distance from Quarry to Dumpsite, D= 15.000 km Equations without work condition factors at site
Standard Operating Hours per Day, He, Hh= 8.000 hrs/day Re = Ce / Te
Average speed of the hauler Without Load, S1= 35.000 km/hr Pe = Re X He or Ce He / Te
Production Rate of Bulldozer to Quarry, Qq= 60.000 cu.m./hr. Tt2= D / S2
Cycle Capacity of the Payloader , Ce= 1.910 cu.m. To= Ch / Re
Cycle Time of the Payloader, Te= 68.760 sec Th= Tt1 + Tt2 + To + Td
Dumping Time of Hauler, Td= 180.000 sec Ph= Rh Hh = Ch Hh / Th
Relative Capacity of the Hauler, Ch= 9.000 cu.m. Nh= w Pe / Ph
Swell Factor of Aggregates, w= 1.000
Work Condition at the Site

Bulk composition, f1= 1.000
Soil properties and water content, f2= 1.000
Equipment idle time for worker breaks, f3= 1.000
Management effeciency, f4= 1.000
Standard Production Rate of Payloader, Re, R'e= 0.028 cu.m./sec Equations with work condition factors at site
Daily Std. Product'n Rate of Payloader, Pe, P'e= 800.000 cu.m./day ( Required ) T'e= Te/f1/f2/f3/f4
Travel Time of Hauler without Load, Tt1, T't1= 0.429 hr R'e = Ce / T'e
Travel Time of Hauler with Load, Tt2, T't2= 0.600 hr P'e = R'e X He or Ce He / T'e
Loading Time, To, T'o= 0.090 hr T't1= D / S1/f3/f4
Cycle Time of Hauler, Th, T'h= 1.169 hr T't2= D / S2/f3/f4
Daily Std. Production Rate of Hauling, Ph, P'h= 61.614 cu.m./day T'o= Ch / R'e
Approximate number of Haulers, Nh, N'h= 12.984 units T'd= Td/f3/f4
say= 13.000 units T'h= T't1 + T't2 + T'o + T'd
Daily Std. Product'n Rate of Payloader, Pe, P'e= 800.978 cu.m./day ( Furnished) P'h= Ch Hh / T'h
No.of Days To Quarry, Qseq= 5.320 days N'h = w P'e / P'h P'e=N'h P'h / w
No. of Days to Complete the Hauling, Heh= 3.190 days Heh= Ag / P'e Qseq= Ag / Qq
FINANCIAL ANALYSIS
Units/No. of
Days
1.000 5.320 Bulldozer (60 cu.m./hr) 25,732.880 136,898.922
1.000 3.190 Payloader (1.91 cu.m.) 22,367.440 71,352.134
13.000 3.190 Dumptruck (9 cu.m.) 12,826.000 531,894.220
Oil & Lube= 0.000
b.) Direct Labor
14.000 3.190 Laborer / Helper 0.000
c.) Materials
Total Direct Cost= 792,657.008
d.) Indirect Cost
0.000
TOTAL COST= 792,657.008
UNIT COST = 310.350 PER CU.M.
Item : Washed Sand to project
Total Volume of Aggregates to be Hauled, Ag= 0.000 cu.m. Equations without work condition factors at site
Travel Time of Hauler with Load, Tt2= 0.600 hr Cycle Capacity of the Payloader , Ceq= 1.910 cu.m.
Daily Standard Production Rate of Hauling, Ph= 62.505 cu.m./day Bulk composition, f1q= 0.550 ( first screen)
Approximate number of Haulers, Nh= 12.799 units Soil properties and water content, f2q= 1.000
Quarry to Dump Site
No. of Days to Complete the Quarrying, Qseq= 0.000 days
FINANCIAL
Units/No. of
Days
1.000 0.000 Payloader (1.91 cu.m.) 22,367.440 0.000
1.000 0.000 Bulldozer, 140hp 25,732.880 0.000
13.000 0.000 Dumptruck (9 cu.m.) 12,826.000 0.000
0.000 Liters Diesel Fuel 0.000
Oil & Lube= 0.000
Total Direct Rental Cost= 0.000
b.) Direct Labor
14.000 0.000 Laborer / Helper 0.000
c.) Materials
0.000 truckload Mining / Toll Fee 50.000 0.000
0.000 cu.m. Extraction Fee 15.000 0.000
Total Direct Material Cost= 0.000
Total Direct Cost= 0.000
d.) Indirect Cost
0.000
TOTAL COST= 0.000
Item : Washed Gravel to Project
Quarry to Dump Site
FINANCIAL
Units/No. of
Days
1.000 0.000 Payloader (1.91 cu.m.) 22,367.440 0.000
1.000 0.000 Bulldozer, 140hp 25,732.880 0.000
13.000 0.000 Dumptruck (9 cu.m.) 12,826.000 0.000
Oil & Lube= 0.000
b.) Direct Labor
14.000 0.000 Laborer / Helper 0.000
c.) Materials
d.) Indirect Cost
0.000
TOTAL COST= 0.000
Item : Gravel Base to Project
Quarry to Dump Site
Cycle Capacity of the Paloader , Ceq= 1.910 cu.m. Standard Production Rate of Payloader, Req= 0.0048 cu.m./sec
FINANCIAL
Units/No. of
Days
1.000 0.000 Payloader (1.91 cu.m.) 12,000.000 0.000
1.000 0.000 Bulldozer, 140hp 11,200.000 0.000
13.000 0.000 Dumptruck (10 cu.m.) 6,400.000 0.000
Oil & Lube= 0.000
b.) Direct Labor
14.000 0.000 Laborer / Helper 0.000
c.) Materials
d.) Indirect Cost
0.000
TOTAL COST= 0.000
Republic of the Philippines
Province of Davao del Norte
City of Tagum
1"
3"
Cost : Php 3,660,000.00
Fund Source/s : NHA
IMPLEMENTING AGENCY : LGU-TAGUM CITY
CONTRACTOR :
BRIEF DESCRIPTION OF PROJECT: CONCRETING OF ROADS

5-meters width ,936.01 meters length , From Sta 0+000.00 to 0+000.00
PROJECT DETAILS:
PROJECT DATE PROJECT STATUS
TARGET DATE PERCENTAGE COST
AS OF DATE REMARKS
DURATION STARTED OF OF INCURRED
(DATE) COMPLETED
COMPLETION COMPLETION TO DATE
1"
FOR PARTICULAR OR COMPLAINTS ABOVE THIS PROJECT, PLEASE CONTACT THE REGIONAL OFFICE OR
CLUSTER WHICH HAS AUDIT JURISDICTION OF THIS PROJECT:
COA REGIONAL OFFICE NO. / CLUSTER XI-

ADDRESS: SP BLDG.,BONIFACIO ST, MAGUGPO POBLACION, TAGUM CITY
CONTACT NO.: ________________________________ OR TEXT COA CITIZEN'S DESK AT 0915-539-1975
NOTE:
TARPAULIN WHITE 8 FT. X 8 FT., RESOLUTION:70DPI, FONT:HELVETICA, FONT SIZE: MAIN INFORMATION- 3",
SUB-INFORMATION-1", FONT COLOR: BLACK ( BASE ON COA CIRCULAR NO. 2013-004 DATED JANUARY 30, 2013.
" INFORMATION AND PUBLICITY ON PROGRAMS / ACTIVITIES OF GOVERNMENT AGENCIES ".
Re = Ce / Te
Pe = Re X He
Unloading Time of Hauler, Td= 1800.000 sec To= Ch / Re
Th= Tt1 + Tt2 + To + Td
Ph= Rh Hh = Ch Hh / Th
Relative Capacity of the Hauler, Ch= 8.000 cu.m. Nh= w Pe / Ph
Swell Factor of Aggregates, w= 1.150
Work Condition at the Site
Bulk composition= 1.000 0.954
Soil properties and water content= 1.000 0.983
Equipment idle time for worker breaks= 1.000 0.800
Management effeciency= 1.000 0.700
Travel Time of Hauler without Load, Tt1= 0.320 hr

Travel Time of Hauler with Load, Tt2= 0.229 hr
Loading Time, To= 0.500 hr #DIV/0!
Cycle Time of Hauler, Th= 1.549 hr
Approximate number of Haulers, Nh= 13.356 units
say= 14.000 units
Daily Standard Production Rate of Hauling, Ph= 41.328 cu.m./day
Distance from source to Dumpsite, D= 8.000 km

Standard Operating Hours per Day, He, Hh= 8.000 hrs/day
Cycle Capacity of the Excavator , Ce= 1.000 cu.m.
Cycle Time of the Excavator, Te= 60.000 sec

Daily Standard Production Rate, Pe= 480.000 cu.m./day
1.50

Estimates - (09-18-13) Fe Village, Tagum City BY Contract CHB Fabrication, Drainage Phase3.xls New 2-24-17

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimates - (09-18-13) Fe Village, Tagum City BY Contract CHB Fabrication, Drainage Phase3.xls New 2-24-17

Uploaded by

Copyright:

Available Formats

1.00 purchase CHB ?

( 1 or more- yes , 0- no, fabricated )

2,104,900.60 Total Equipment Rental

305 12 92 2.000 50.80 0.56

ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

ROAD AREA(SQ. M.) VOLUME(CU. M.) MASS

ROAD FROM TO LENGTH RROW WIDTH AREA

13 of 378 Vol. Comp.

ROAD FROM TO LENGTH RROW WIDTH DEPTH VOLUME

14 of 378 Vol. Comp.

ROAD FROM TO LENGTH RROW WIDTH DEPTH VOLUME

15 of 378 Vol. Comp.

ROAD FROM TO LENGTH RROW WIDTH DEPTH VOLUME

16 of 378 Vol. Comp.

DIRECT COST SUMMARY

II. GENERAL REQUIREMENTS

4.1 Roadway Excavation

5.4 Reinforced Concrete Pipes

5.5 Concrete Stiffener

DIRECT COST SUMMARY

VI. WATER WORKS

6.1.1 Excavation, Pipelaying & Backfilling of Trench

6.3.2 Installation of Blow off Valve / Riser

VII. SURVEY WORKS

TOTAL DIRECT COST

MOBILIZATION/DEMOBILIZATION (1% of Direct Cost)

MARK ROBERT A. MARTER SONIA J. B

Submitted by: Submitted b

Engr. CAROLINA R. ANGEL, ENP Ar. MARIA

Concurred by: Approved b

HON. ALLAN L. RELLON , DPA MARCELIN

Ar. MARIA ALMA T. VALENCIANO

MARCELINO P. ESCALADA, JR.

ITEM OF WORK : RENTAL OF SERVICE VEHICLE

A.] CONSTRUCTION MATERIALS :

DESCRIPTION UNIT QUANTITY UNIT PRICE COST

DESCRIPTION NUMBER RATE DAYS COST

DESCRIPTION NUMBER RATE DAYS/HOURS COST

Pick-up (4x4) 1 5,000.00 150.00 750,000.00

D.] Total Direct Cost (A+ B + C ) P 750,000.00

MARK ROBERT A. MARTER

25 of 378 II- Gen. Req't

ITEM OF WORK : GENERAL REQUIREMENT

ITEM NO. 2.1 RENTAL OF SERVICE VEHICLE

Estimated Amount : 750,000.00

1.0 Fuel Consumtion :

Pickup Truck @ 10.00 km./ltr.

2.0 Estimated No. of days = 150.00 calendar days

MARK ROBERT A. MARTER

26 of 378 II- Gen. Req't

ITEM OF WORK : OFFICE EQUIPMENT

A.] CONSTRUCTION MATERIALS :

DESCRIPTION UNIT QUANTITY UNIT PRICE COST

DESCRIPTION NUMBER RATE DAYS/HOURS COST

DESCRIPTION QUANTITY UNIT UNIT PRICE COST

D.] Total Direct Cost ( A+ B + C ) P 59,000.00

MARK ROBERT A. MARTER

27 of 378 II- Gen. Req't

ITEM OF WORK : OFFICE EQUIPMENT