Republic of the Philipines

Province of Masbate
CITY OF MASBATE

CITY PLANNING & DEVELOPMENT OFFICE

Date: January 30, 2015

Name of Project CONCRETING OF BARANGAY ROAD

Location Brgy. Mapina, Masbate City
Project Description Road Way Excavation,Aggregate Base Coarse, Equipment Requirements:
Portland Cement Concrete Pavement
Embankment Enough Hand Tools
Plate Compactor
Net Length 87.0 Ln.m. Concrete Mixer (1 Bagger)
Appropriation P 500,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 38 WORKING DAYS 20% EDF

ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
I ROADWAY EXCAVATION 10.44 cu.m. 87.00 600.18 52,216.00
II AGGREGATE BASE COARSE 10.20 cu.m. 40.02 1,274.97 51,024.17
III EMBANKMENT 6.93 cu.m. 62.64 553.23 34,654.45
IV PCCP 71.63 cu.m. 52.20 6,861.59 358,174.82
V INSTALLATION OF BILLBOARD 0.79 lot 1.00 3,930.56 3,930.56
100.00 TOTAL 500,000.00

BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 260,982.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 95,500.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 26,544.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials
Subtotal 383,026.00
B. INDIRECT COST
1. Indirect Cost 84,265.72
2. VAT & Witholding TAX 32,708.28
Subtotal 116,974.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 500,000.00 PROJECT COST OF I & II 500,000.00

FAUSTO ROY B. ROSERO ISIDRO R. NAVEA, JR. GERRY D. GUADAYO, SR.

Zoning Officer II PDO IV CPDC

Requested by
Approved:

ROWENA R. TUASON
City Mayor
 DETAILED ESTIMATE SHEET
Item of Work: ROADWAY EXCAVATION
Item No.: I
Estimated Quantity: 87.00 cu.m. .25 x 4 x 87 = 87

I. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 16 400.00 6,400.00
SKILLED LABOR 1 16 350.00 5,600.00
COMMON LABOR 7 16 250.00 28,000.00
subtotal 40,000.00
DIRECT COST 40,000.00
INDIRECT COST 22% 8,800.00
VAT 7% 3,416.00
TOTAL ITEM COST 52,216.00
ESTIMATED QUANTITY 87.00
ITEM UNIT COST 600.18
Item of Work: AGGREGATE BASE COARSE
Item No.: II
Estimated Quantity: 40.02 cu.m. 0.1x 4.0 x 87.0 X 1.15 = 39.1
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
AGGREGATE BASE COARSE cu.m. 41.00 735.00 30,135.00
subtotal 30,135.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 3 400.00 1,200.00
SKILLED LABOR 1 3 350.00 1,050.00
COMMON LABOR 5 3 250.00 3,750.00
subtotal 6,000.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
PLATE COMPACTOR 1 3.0 984.00 2,952.00
subtotal 2,952.00
DIRECT COST 39,087.00
0.199104032 INDIRECT COST 22% 8,599.14
VAT 7% 3,338.03
TOTAL ITEM COST 51,024.17
ESTIMATED QUANTITY 40.02
ITEM UNIT COST 1,274.97
Item of Work: Embankment
Item No.: III
Estimated Quantity: 62.64 cu.m. .15 x 4 x 87.0 x 1.2 = 61.2

I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
SELECTED BORROW cu.m 63 315.00 19,845.00

II. LABOR subtotal 19,845.00

DESCRIPTION UNIT DAYS
CONSTRUCTION FOREMAN 1 3.0 400.00 1,200.00
SKILLED LABOR 1 3.0 350.00 1,050.00
COMMON LABOR 6 3.0 250.00 1,500.00
subtotal 3,750.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
PLATE COMPACTOR 1 3.0 984.00 2,952.00
subtotal 2,952.00
DIRECT COST 26,547.00
INDIRECT COST 22% 5,840.34
VAT 7% 2,267.11
TOTAL ITEM COST 34,654.45
ESTIMATED QUANTITY 62.64
ITEM UNIT COST 553.23
 PORTLAND CEMENT CONCRETE PAVEMENT
Item No.: IV
Estimated Quantity: 52.20 cu.m. .15 x 4 x87 = 51

I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 530 260.00 137,800.00
SCREENED SAND cu.m. 27 685.00 18,495.00
GRAVEL cu.m. 53 735.00 38,955.00
12mm Ø X 6.0m RSB pc 17 173.00 2,941.00
WATER pail 796 5.00 3,980.00
Formworks:
2" x 6" x 12' COCOLUMBER (28pcs.) bd.ft. 336 18.00 6,048.00
CW NAILS (Assorted) kg 9 58.00 522.00
subtotal 208,741.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 15 400.00 6,000.00
SKILLED LABOR 1 15 350.00 5,250.00
COMMON LABOR 9 15 250.00 33,750.00
subtotal 45,000.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 15.0 1,376.00 20,640.00

subtotal 20,640.00
DIRECT COST 274,381.00
0.215578157 INDIRECT COST 22% 60,363.82
VAT 7% 23,430.00
TOTAL ITEM COST 358,174.82
ESTIMATED QUANTITY 52.20
ITEM UNIT COST 6,861.59

Item of Work: INSTALLATION OF BILLBOARD

Item No.: V
Estimated Quantity: 1.00 lot
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
MARINE PLYWOOD 1/4" pc 1 441.00 441.00
1.20M X 2.40M TARPAULIN pc 1 840.00 840.00
2" X 3" X 12' COCOLUMBER (8pcs.) bd.ft. 48 18.00 864.00
CWN ASSORTED kg 2 58.00 116.00
subtotal 2,261.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
subtotal 750.00
DIRECT COST 3,011.00
INDIRECT COST 22% 662.42
VAT 7% 257.14
TOTAL ITEM COST 3,930.56
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 3,930.56
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE
OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project : CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location : Brgy. Nursery, Masbate City
Net Length : 220 Ln.m.

DETAILED ESTIMATE SHEET

ITEM 104 : EMBANKMENT

EST. QTY = 354 m3

LENGTH = 220 Ln.m.
WIDTH = 7m
DEPTH = 0.15m X 0.25m
VOLUME = ((0.15m + 0.25m) / 2)* (7.0m)* (220m)*1.15 compaction
= 354.20 m3 354.00 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 354cu.m. divide by 560cu.m. / Day
= 0.632 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m./day

= 354cu.m. divideby 300cu.m./day
= 0.807 = 1 day

ITEM 201 : AGGREGATE BASE COARSE

EST. QTY = 177 m3

LENGTH = 220 Ln.m.
WIDTH = 5 Ln.m.
DEPTH = 0.10m + 15 %
VOLUME = ( 0.10m x 220m x 7.0m) x 15% Compaction
= 177.1 m3 177 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 177cu.m. divide by 560cu.m. / Day
= 0.32 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m. / Day

= 177cu.m. divide by 300cu.m. / Day
= 0.59 day = 1 day

ITEM 311 : PORTLAND CEMENT CONCRETE PAVEMENT

EST. QTY = 248 cu.m.

LENGTH = 220 Ln.m.
WIDTH = 5m
DEPTH = 0.225 m
VOLUME = 0.225m x 5.0m x 220ln.m.
= 247.5 cu.m. = 248 cu.m.

MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3

WASHED SAND = 1/2 of crushed gravel ( 248 / 2 ) = 124 cu.m.

EQUIPMENT OPERATION = 85 bags/day
1 BAGGER MIXER = 2728bags divide by 85bags/day
= 32.09 days
= 33 days
ITEM SPL : RIPRAP & GROUTED RIPRAP

EST. QTY. = 1 lot.

LENGTH = 17.5 meter
WIDTH = 0.30/1.20 meter
DEPTH = 0.50/1.00 meter

VOLUME = 0.90m X 0.75m X 17.5m = 11.81 cu.m. = 12 cu.m.

As per inspection:

Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums

Manpower (Including Excavation) = 1.5 cu.m./day

No. of Days = 12cu.m. divide by 1.5 cu.m./day
= 8 days

(Technical Specification is based on DPWH handbook)

Prepared by: Check by:

ENGR. SHERWIN L. PILLEJERA ENGR. MANUEL D. DU, SR.

Engineer - III City Enigneer
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE

OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location Brgy. Nursery, Masbate City
Project Description Embankment, Aggregate Base Coarse, Equipment Requirements:
Portland Cement Concrete Pavement ROAD GRADER
Riprap & Grouted Riprap ROAD ROLLER
CONCRETE MIXER (1 BAGGER)
Net Length 220 Ln.m. CONCRETE VIBRATOR
Appropriation P 2,000,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 43 WORKING DAYS

ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
104 EMBANKMENT 8.26 cu.m. 354.00 466.75 165,230.26
201 AGGREGATE BASE COARSE 9.40 cu.m. 177.00 1,061.90 187,957.06
311 PCCP 79.38 cu.m. 248.00 6,401.83 1,587,653.16
Spl. RIPRAP & GROUTED RIPRAP 2.96 cu.m. 12.00 4,929.96 59,159.53

100% TOTAL 2,000,000.00

BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 1,250,386.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 168,650.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 138,592.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials 1,200,000.00
Subtotal 1,557,628.00
B. INDIRECT COST
1. Indirect Cost 311,525.60
2. VAT & Witholding TAX 130,846.40
Subtotal 442,372.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 2,000,000.00 PROJECT COST OF I & II 2,000,000.00

Prepared by Checked by Recommending Approval

ENGR. SHERWIN L. PILLEJERA ENGR. VIRGILIO L. ALBAO ENGR. MANUEL D. DU, SR.
Engineer III PDO III City Engineer

Requested by
Approved:

HON. SOCRATES M. TUASON

City Mayor

jsr08
 DETAILED ESTIMATE SHEET

Name of Project: CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Item of Work: EMBANKMENT
Item No.: 104
Estimated Quantity: 354 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
SELECTED COMMON BORROW cu.m. 354 300.00 106,200.00
subtotal 106,200.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
COMMON LABOR 3 1 250.00 750.00
subtotal 1,500.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
ROAD GRADER 1 0.5 14,160.00 7,080.00
ROAD ROLLER 1 1 13,904.00 13,904.00
subtotal 20,984.00
DIRECT ITEM COST 128,684.00
INDIRECT ITEM COST, 20% 25,736.80
VAT, 7% 10,809.46
TOTAL ITEM COST 165,230.26
0.014124294 ESTIMATED QUANTITY 354.000
ITEM UNIT COST 466.75

Item of Work: AGGREGATE BASE COARSE

Item No.: 201
Estimated Quantity: 177 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
AGGREGATE BASE COARSE cu.m. 177 700.00 123,900.00
subtotal 123,900.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
COMMON LABOR 3 1 250.00 750.00
subtotal 1,500.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
ROAD GRADER 1 0.5 14,160.00 7,080.00
ROAD ROLLER 1 1 13,904.00 13,904.00
subtotal 20,984.00
DIRECT ITEM COST 146,384.00
INDIRECT ITEM COST, 20% 29,276.80
VAT, 7% 12,296.26
TOTAL ITEM COST 187,957.06
0.012106538 ESTIMATED QUANTITY 177.000
ITEM UNIT COST 1,061.90
Item of Work: PORTLAND CEMENT CONCRETE PAVEMENT
Item No.: 311
Estimated Quantity: 248 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 2,728 230.00 627,440.00
WASHED SAND cu.m. 124 800.00 99,200.00
CRUSHED SAND cu.m. 248 875.00 217,000.00
16mm Ø X 6.0m RSB (35 pcs.) pcs. 35 320.00 11,200.00
WATER drums. 456 60.00 27,360.00
Formworks:
3" x 9" x 12' COCOLUMBER (14 pcs.) bd.ft. 378 22.00 8,316.00
2" x 2" x 10" COCOLUMBER (15 pcs.) ln.ft. 150 14.00 2,100.00
COMMON WIRE NAILS (Assorted) kgs. 8 50.00 400.00
subtotal 993,016.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 33 400.00 13,200.00
SKILLED LABOR 3 33 350.00 34,650.00
COMMON LABOR 12 33 250.00 99,000.00
subtotal 146,850.00
I. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 33 1,520.00 50,160.00
CONCRETE VIBRATOR 1 33 1,408.00 46,464.00
subtotal 96,624.00
DIRECT ITEM COST 1,236,490.00
INDIRECT ITEM COST, 20% 247,298.00
VAT, 7% 103,865.16
TOTAL ITEM COST 1,587,653.16
0.147882814 ESTIMATED QUANTITY 248.000
ITEM UNIT COST 6,401.83

Item of Work: RIPRAP & GROUTED RIPRAP

Item No.: Spl.
Estimated Quantity: 12 cu.m.
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 54 230.00 12,420.00
WASHED SAND cu.m. 7 700.00 4,900.00
BOULDER cu.m. 11 850.00 9,350.00
WATER drums. 10 60.00 600.00
subtotal 27,270.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 8 400.00 3,200.00
SKILLED LABOR 2 8 350.00 5,600.00
COMMON LABOR 5 8 250.00 10,000.00
subtotal 18,800.00
DIRECT ITEM COST 46,070.00
INDIRECT ITEM COST, 20% 9,214.00
VAT, 7% 3,875.53
TOTAL ITEM COST 59,159.53
0.689402274 ESTIMATED QUANTITY 12.0
ITEM UNIT COST 4,929.96
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE

CITY PLANNING & DEVELOPMENT OFFICE

Date: February 3, 2015

Name of Project CONCRETING OF BARANGAY ROAD

Location Brgy. Sinalongan, Masbate City
Project Description .15m x 4.0m x 72.0m PCCP Equipment Requirements:

Enough Hand Tools

Plate Compactor
Net Length 72.0 Ln.m. Concrete Mixer (1 Bagger)
Appropriation P 375,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 19.5 WORKING DAYS 20% EDF

ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
I Base Preparation 2.78 lot 1.00 10,443.20 10,443.20
II EMBANKMENT 7.43 cu.m. 51.84 537.57 27,867.68
III AGGREGATE BASE COARSE 11.69 cu.m. 33.12 1,323.73 43,841.86
IV PCCP 77.04 cu.m. 43.20 6,687.89 288,916.71
V INSTALLATION OF BILLBOARD 1.05 lot 1.00 3,930.56 3,930.56
100.00 TOTAL 375,000.00

BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 213,708.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 55,375.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 18,188.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials
Subtotal 287,271.00
B. INDIRECT COST
1. Indirect Cost 63,199.62
2. VAT & Witholding TAX 24,529.38
Subtotal 87,729.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 375,000.00 PROJECT COST OF I & II 375,000.00

JOYCE A. COS ISIDRO R. NAVEA, JR. GERRY D. GUADAYO, SR.

DRAFTSMAN PDO IV CPDC

Requested by
Approved:

ROWENA R. TUASON
City Mayor
 DETAILED ESTIMATE SHEET
Item of Work: Base Preparation
Item No.: I
Estimated Quantity: 1.00 lot

I. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 4 400.00 1,600.00
SKILLED LABOR 1 4 350.00 1,400.00
COMMON LABOR 5 4 250.00 5,000.00
subtotal 8,000.00
DIRECT COST 8,000.00
INDIRECT COST 22% 1,760.00
VAT 7% 683.20
TOTAL ITEM COST 10,443.20
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 10,443.20
Item of Work: Embankment
Item No.: II
Estimated Quantity: 51.84 cu.m. .15 x 4 x 72.0 x 1.2 = 51.84

I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
SELECTED BORROW cu.m 52 315.00 16,380.00

II. LABOR subtotal 16,380.00

DESCRIPTION UNIT DAYS
CONSTRUCTION FOREMAN 1 2.0 400.00 800.00
SKILLED LABOR 1 2.0 350.00 700.00
COMMON LABOR 3 2.0 250.00 1,500.00
subtotal 3,000.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
PLATE COMPACTOR 1 2.0 984.00 1,968.00
subtotal 1,968.00
DIRECT COST 21,348.00
INDIRECT COST 22% 4,696.56
VAT 7% 1,823.12
TOTAL ITEM COST 27,867.68
ESTIMATED QUANTITY 51.84
ITEM UNIT COST 537.57
Item of Work: AGGREGATE BASE COARSE
Item No.: III
Estimated Quantity: 33.12 cu.m. 0.1x 4.0 x 72.0 X 1.15 = 33.12
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
AGGREGATE BASE COARSE cu.m. 34 750.00 25,500.00
subtotal 25,500.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 2.5 400.00 1,000.00
SKILLED LABOR 1 2.5 350.00 875.00
COMMON LABOR 6 2.5 250.00 3,750.00
subtotal 5,625.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
PLATE COMPACTOR 1 2.5 984.00 2,460.00
subtotal 2,460.00
DIRECT COST 33,585.00
0.220588235 INDIRECT COST 22% 7,388.70
VAT 7% 2,868.16
TOTAL ITEM COST 43,841.86
ESTIMATED QUANTITY 33.12
ITEM UNIT COST 1,323.73
 PORTLAND CEMENT CONCRETE PAVEMENT
Item No.: IV
Estimated Quantity: 43.20 cu.m. .15 x 4 x72 = 43.2

I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
PORTLAND CEMENT bags. 432 260.00 112,320.00
SCREENED SAND cu.m. 22 685.00 15,070.00
GRAVEL cu.m. 44 735.00 32,340.00
12mm Ø X 6.0m RSB pc 13 173.00 2,249.00
WATER pail 653 5.00 3,265.00
Formworks:
2" x 6" x 12' COCOLUMBER (18pcs.) bd.ft. 216 18.00 3,888.00
CW NAILS (Assorted) kg 7.5 58.00 435.00
subtotal 169,567.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONSTRUCTION FOREMAN 1 10 400.00 4,000.00
SKILLED LABOR 4 10 350.00 14,000.00
COMMON LABOR 8 10 250.00 20,000.00
subtotal 38,000.00
III. EQUIPMENT EXPENSES
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
CONCRETE MIXER (1 BAGGER) 1 10.0 1,376.00 13,760.00

subtotal 13,760.00
DIRECT COST 221,327.00
0.224100208 INDIRECT COST 22% 48,691.94
VAT 7% 18,897.77
TOTAL ITEM COST 288,916.71
ESTIMATED QUANTITY 43.20
ITEM UNIT COST 6,687.89

Item of Work: INSTALLATION OF BILLBOARD

Item No.: V
Estimated Quantity: 1.00 lot
I. MATERIALS
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
MARINE PLYWOOD 1/4" pc 1 441.00 441.00
1.20M X 2.40M TARPAULIN pc 1 840.00 840.00
2" X 3" X 12' COCOLUMBER (8pcs.) bd.ft. 48 18.00 864.00
CWN ASSORTED kg 2 58.00 116.00
subtotal 2,261.00
II. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
FOREMAN 1 1 400.00 400.00
SKILLED LABOR 1 1 350.00 350.00
subtotal 750.00
DIRECT COST 3,011.00
INDIRECT COST 22% 662.42
VAT 7% 257.14
TOTAL ITEM COST 3,930.56
ESTIMATED QUANTITY 1.00
ITEM UNIT COST 3,930.56
 Republic of the Philipines
Province of Masbate
CITY OF MASBATE
OFFICE OF THE CITY ENGINEER

DESIGN AND PLANNING DIVISION

Date: May 27, 2013

Name of Project : CONCRETING/REHABILITATION OF HIMUMORO DIVERSION ROAD

Location : Brgy. Nursery, Masbate City
Net Length : 220 Ln.m.

DETAILED ESTIMATE SHEET

ITEM 104 : EMBANKMENT

EST. QTY = 354 m3

LENGTH = 220 Ln.m.
WIDTH = 7m
DEPTH = 0.15m X 0.25m
VOLUME = ((0.15m + 0.25m) / 2)* (7.0m)* (220m)*1.15 compaction
= 354.20 m3 354.00 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 354cu.m. divide by 560cu.m. / Day
= 0.632 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m./day

= 354cu.m. divideby 300cu.m./day
= 0.807 = 1 day

ITEM 201 : AGGREGATE BASE COARSE

EST. QTY = 177 m3

LENGTH = 220 Ln.m.
WIDTH = 5 Ln.m.
DEPTH = 0.10m + 15 %
VOLUME = ( 0.10m x 220m x 7.0m) x 15% Compaction
= 177.1 m3 177 cu.m.

SPREADING (ROAD GRADER) = 560 cu.m. / Day

= 177cu.m. divide by 560cu.m. / Day
= 0.32 day = 0.5 day

COMPACTION (ROAD ROLLER) = 300 cu.m. / Day

= 177cu.m. divide by 300cu.m. / Day
= 0.59 day = 1 day

ITEM 311 : PORTLAND CEMENT CONCRETE PAVEMENT

EST. QTY = 248 cu.m.

LENGTH = 220 Ln.m.
WIDTH = 5m
DEPTH = 0.225 m
VOLUME = 0.225m x 5.0m x 220ln.m.
= 247.5 cu.m. = 248 cu.m.

MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3

WASHED SAND = 1/2 of crushed gravel ( 248 / 2 ) = 124 cu.m.

EQUIPMENT OPERATION = 85 bags/day
1 BAGGER MIXER = 2728bags divide by 85bags/day
= 32.09 days
= 33 days
ITEM SPL : RIPRAP & GROUTED RIPRAP

EST. QTY. = 12 cu.m.

LENGTH = 17.5 meter
WIDTH = 0.30/1.20 meter
DEPTH = 0.50/1.00 meter

VOLUME = 0.90m X 0.75m X 17.5m = 11.81 cu.m. = 12 cu.m.

As per inspection:

Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums

Manpower (Including Excavation) = 1.5 cu.m./day

No. of Days = 12cu.m. divide by 1.5 cu.m./day
= 8 days

(Technical Specification is based on DPWH handbook)

Prepared by: Check by:

ENGR. SHERWIN L. PILLEJERA ENGR. MANUEL D. DU, SR.

Engineer - III City Enigneer