Republic of the Philippines

Province of Negros Oriental

OFFICE OF THE PROVINCIAL ENGINEER
Capitol Area, Dumaguete City

SUMMARY OF ESTIMATE OF THE PROGRAM

IMPROVEMENT OF DRAINAGE SYSTEM, POBLACION,
TAYASAN, NEGROS ORIENTAL
PHP. 500,000.00
SP Res. # 557 - 2016 (AIP 2016)

FIRST REVISION

Plans & Type : Pls. see attached Plan DATE : APRIL 4, 2017
Mode of Implementation : By Administration
Duration : 41 Calendar Days

MATERIALS EQUIPMENT
ITEM COST OF LABOR TOTAL
COST COST

I. SIGNAGES - 2,295.00 909.00 3,204.00

II. MOBILIZATION/DEMOBILIZATION 15,000.00 - 996.00 15,996.00
III. EXCAVATION WORKS - - 17,100.00 17,100.00
IV. CONCRETE WORKS 10,000.00 123,500.00 26,172.00 159,672.00
V. MASONRY WORKS 5,400.00 82,830.00 28,514.00 116,744.00
VI. REINFORCING STEEL - 73,880.00 25,620.00 99,500.00
VII. CARPENTRY WORK - 27,695.00 10,248.00 37,943.00

Reason for Revision : 1. Change in Mode of Implementation from Contract to Administration

2. Change of Plans and Specifications

30,400.00 310,200.00 109,559.00

Estimated Cost of Materials, Labor & Equipment : Php. 450,159.00

Mics. Cont. and Overhead : Php. 39,841.00
Detailed Engineering : Php. 10,000.00
Project Cost : Php. 500,000.00

Prepared: Approved:

NIGRAM B. BALSAMO VIVIAN G. SOLOMON

Engineering Assistant OIC - Provincial Engineer

Checked & Recommended by: Approved:

VALENTINO S. JABEL SOFIA P. AREVALO

Engineer III - Planning & Prog. Div. OIC-Prov'l. Planning & Dev't. Officer

Approved:

HON. ROEL R. DEGAMO

Provincial Governor
 ITEMS QUANTITY UNIT PRICE
I. SIGNAGES
A. Material Cost
8' x 8' Tarpaulin with print and eyelet 1 sht. 1,050.00
10 - 2" x 2" x 8' - Coco Lumber 27 bdft. 20.00
8 - 2" x 3" x 8' - Coco Lumber 32 bdft. 20.00
Assorted CW Nails 1 kg. 65.00

B. Labor Cost
1 - Skilled Worker 3 day 303.00
I. TOTAL :
II. MOBILIZATION/ DEMOBILIZATION
A. Material Cost
NONE
B. Equipment Cost
1 - Dumptruck 2 days 6,000.00
1 - Water Truck 1 day 3,000.00

C. Labor Cost
1- Driver (Dump Truck) 2 days 332.00
1- Driver (Water Truck) 1 day 332.00

II. TOTAL :
III. EXCAVATION WORKS
L = 90.0 m, V = 63.0 cu.m.
A. Material Cost
NONE

B. Labor Cost
1 - Foreman 6 day 350.00
10 - Unskilled Worker 6 day 250.00
III. TOTAL :

IV. CONCRETE WORKS

L = 90.0 m, V = 31.57 cu.m.
A. Material Cost
Portland Cement 300 bags 250.00
Clean Sand 19 cu.m. 800.00
Gravel, Passing 2" Ø Sieve ( includes Gravel Bed) 37 cu.m. 900.00

B. Equipment Cost
1 - Concrete Mixer 5 days 800.00
1 - Concrete Vibrator 5 days 600.00
1 - Water Truck 1 day 3,000.00

C. Labor Cost
1 - Foreman 5 days 350.00
1 - Driver 1 day 332.00
6 - Skilledworker 5 days 303.00
12 - Unskilled Worker 5 days 250.00

IV. TOTAL :
V. MASONRY WORKS
CHB A, = 108.0 sq.m.
CEMENT PLASTER, A = 108.0 sq.m, t = 116.0mm
A. Material Cost
6" CHB 1,360 pcs. 18.00
Portland Cement 195 bags 250.00
Clean Sand 12 cu.m. 800.00

B. Equipment Cost
1 - Concrete Mixer 3 days 800.00
1 - Water Truck 1 day 3,000.00
 ITEMS QUANTITY UNIT PRICE

C. Labor Cost
1 - Foreman 11 days 350.00
1 - Driver 1 day 332.00
4 - Skilledworker 11 days 303.00
4 - Unskilled Worker 11 days 250.00

V. TOTAL :
VI. REINFORCING STEEL
Quantity = 1,520 kgs.
A. Material Cost
12mm Ø x 6.0m Def. Bar (5.33 kgs/Lght) 650 kgs. 45.00
10mm Ø x 6.0m Def. Bar (3.70 kgs/Lght) 870 kgs. 45.00
# 16 G.I. Tie Wire 28 kgs. 70.00
Hacksaw Blade 19 pcs. 60.00
3" Ø x 3.0m PVC Pipe, S-600 7 lght 340.00

B. Labor Cost
1 - Foreman 10 days 350.00
4 - Skilledworker 10 days 303.00
4 - Unskilled Worker 10 days 250.00

VI. TOTAL :
VII. CARPENTRY WORK (Forms)
A. Material Cost
1/4" x 4 x 8 Marine Plywood 26 shts. 450.00
120 - 2" x 3" x 12' Coco Lumber 720 bdft. 20.00
Assorted CW Nails 22 kgs. 65.00
# 150 Nylon 0.5 kg. 330.00

B. Labor Cost
1 - Foreman 4 days 350.00
4 - Skilledworker 4 days 303.00
4 - Unskilled Worker 4 days 250.00

VI. TOTAL :
AMOUNT

1,050.00
540.00
640.00
65.00
2,295.00

909.00
3,204.00

12,000.00
3,000.00
15,000.00

664.00
332.00
996.00
15,996.00

2,100.00
15,000.00
17,100.00

75,000.00
15,200.00
33,300.00
123,500.00

4,000.00
3,000.00
3,000.00
10,000.00

1,750.00
332.00
9,090.00
15,000.00
26,172.00
159,672.00

24,480.00
48,750.00
9,600.00
82,830.00

2,400.00
3,000.00
5,400.00
AMOUNT

3,850.00
332.00
13,332.00
11,000.00
28,514.00
116,744.00

29,250.00
39,150.00
1,960.00
1,140.00
2,380.00
73,880.00

3,500.00
12,120.00
10,000.00
25,620.00
99,500.00

11,700.00
14,400.00
1,430.00
165.00
27,695.00

1,400.00
4,848.00
4,000.00
10,248.00
37,943.00

102,129.00