Republic of The Philippines Municipality of IPIL Barangay:Maasin

Republic of the Philippines
Municipality of IPIL
BARANGAY :MAASIN
SUB- PROJECT PROGRAM OF WOR
Sub-Project TTitle Construction of Livelihood Training Center

Category Public Goods
Physical Target 54.00 sq. m.
Total Sub-Project Cost Php #NAME?
Cost Parameter #NAME?
PROJECT DESCRIPTION: Sub-Project Duration
Equipment/ Tools Needed

6m x 8m floor area, 1.5m x 2.50m Corridor CR/room, 1.5m x 1.5,
painting, installation of plumbing,electrical and tile Works.
Technical Personnel
Item no. Scope of Work ( Direct Cost ) % Wt. Quantity
I #NAME? #NAME? #NAME?

II CONCRETE WORKS #NAME? 37.29
III REINFORCING STEEL BARS #NAME? 10,948.50
IV FORMWORKS & SCAFFOLDING #NAME? 1,162.00
V MASONRY WORKS #NAME? 34.20
VI ROOFING WORKS #NAME? 68.00
VII No. of ridge cap= #NAME? -
VIII DOORS AND WINDOWS #NAME? 18.00
IX PLUMBING WORKS #NAME? 2.00
X #NAME? #NAME? #NAME?
XI #NAME? #NAME? #NAME?
XII #NAME? #NAME? 8.00
XIII #NAME? #NAME? #NAME?
IVX #NAME? #NAME? #NAME?
Total Direct Cost #NAME?
Breakdown of Estimated Total

Project Cost Construction KALAHI- Community
Cost CIDSS Grant Cash

A. Direct Cost
Materials 39,963.50 39,963.50
Equipment/Tools 5,850.00 5,850.00
Labor -
1) Skilled 125,100.00 104,950.00
2) Unskilled 104,250.00 77,249.00
Construction Forman #NAME? #NAME?
Signage #NAME? #NAME?
Sub-Total ( A ) #NAME? #NAME? -

B. Indirect Cost
#NAME? #NAME? #NAME?
Sub-Total ( B ) #NAME? #NAME? -
TOTAL ( A+ B ) #NAME? #NAME? -
% Cost Sharing #NAME? #NAME? #NAME?

TOTAL ESTIMATED COST #NAME? #NAME? -
#NAME?
Prepared by : Checked & Reviewed by:
ENGR. PETER GER

Project Preparation Team Leader CTF
Recommended by:
ERNESTO JOSE C. BABIERA,CE CHIDEE S. RI
Municipal Engineer MCT-DAC
Concurred by :
HON. ELDWIN M. ALIBUTDAN

Municipal Mayor/ MIBF Chair
Philippines
of IPIL
MAASIN
RAM OF WORKS
69 CALINDAR DAYS
DAC/ME
Foreman
uantity Unit Unit Price Total Amount
sq.m. #NAME? #NAME?

Cu.m. 4,362.19 162,680.00
kgs. 25.93 283,900.50
bd.ft 55.80 64,838.00
sq.m. (9,075.44) (310,380.00)
sq.m. - -
bd.ft #NAME? #NAME?
sq.m. 1,617.28 29,111.00
Units 2,201.50 4,403.00
sq.m. #NAME? #NAME?
sq.m. #NAME? #NAME?
assy. #NAME? #NAME?
lot #NAME? #NAME?
C.D. #NAME? #NAME?
#NAME?
Source of Fund
mmunity BLGU MLGU PLGU
Other
In-Kind Cash In-Kind Cash In-Kind Sources
20,150.00
27,001.00
10,000.00
47,151.00 - - 10,000.00 - -
3,000.00
2,000.00
3,000.00
3,000.00
22,000.00
4,865.00
3,000.00
5,000.00
- - - 40,865.00 5,000.00 -
47,151.00 - - 50,865.00 5,000.00 -
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

47,151.00 - - 50,865.00 5,000.00
(12,665.00)
Approved by :
PETER GERONILLA
CTF BSPMC Chairman
Concurred by:
HIDEE S. RICO
MCT-DAC Barangay Chairman
Noted by:
ENGR. ROLEISTE C. FALSIS

Regional Community Infrastructure Specialist
PROJECT TITLE CONSTRUCTION FOR HOUSE EXTENSION
PROJECT LOCATION BRGY. BULATOK ZDS
TOTAL COST 275,163.50
BILL OF QUANTITIES
RATE PER DAY/
ITEM No. of Crew/
NO. ITEM DESCRIPTION QUANTITY UNIT
Labor
UNIT TOTAL
COST
I CONCRETE WORKS 37.29 cu.m.

Volume
length depth number of
Structure width (Meters) Total Unit
(Meters) (Meters) structure
Column Footing 0.80 0.80 0.25 69.00 11.04 cu.m.
Column 0.20 0.30 2.80 69.00 11.81 cu.m.
Wall Footing 1.00
Grade beam 0.20 206.36 0.35 1.00 14.45 cu.m.
TOTAL 37.29 cu.m.
Using Class "A" Mixture:
CEMENT-9.08 bags/cu.m. of concrete+5% wastage
SAND-0.58 cu.m./cu.m. of concrete+10% wastage
GRAVEL-0.77 cu.m./cu.m. of concrete+10% wastage
MATERIALS
Portland Cement 366.00 Bags 260.00 95,160.00
Washed Sand 22.00 Cu.m. 620.00 13,640.00
Washed Gravel 29.00 Cu.m. 720.00 20,880.00
SUB-TOTAL 129,680.00
Mason 12.00 Day/s 5.00 300.00 18,000.00

Laborer 12.00 Day/s 5.00 250.00 15,000.00
SUB-TOTAL 33,000.00
TOTAL FOR CONCRETING 162,680.00
III REINFORCING STEEL BARS 10,948.50 KGS
40.00 Number of RSB
12mm dia. by 10mm dia. 8mm dia. by

16mm dia. by
Structure 6m RSB by 6m RSB 6m RSB
6m RSB (pcs.)
(pcs.) (pcs.) (pcs.)
Masonry Wall (Vert.&Hor.) 303

Column Footing 74
Column 276
Wall Footing 117
Grade beam
0.00 350.00 420.00 0.00

unit wt./6
unit wt./m qnty. total wt.
m rsb
Columns: 12mm x 6.0m RSB 1.578 9.47 798 7,557.06
Col. Footing: 12mm x 6.0m RSB 0.880 5.28 348 1,837.44
Roof Beam: 12mm x 6.0m RSB 0.000 9.47 -
Stirrups: 10mm x 6.0m RSb 0.000 3.70 -
Masonry Wall (Vert.&Hor.) 10mm x 6.0m RSb 0.000 3.70 -
Floor Slab: 10mm x 6.0m RSB 0.617 3.70 420 1,554.00 27.37
TOTAL WEIGHT 3.075 35.320 1,566.000 10,948.500
MATERIALS
16mm dia. x 6.0m RSB 0.00 Length 304.23 -
12mm dia. x 6.0m RSB 350.00 Length 305.23 106,830.50
# 16 G.I. Tie Wire 45.00 Kgs. 78.00 3,510.00
Hacksaw Blade 20.00 Pcs. 70.00 1,400.00
LABOR
Steelman 40.00 Day/s 5.00 300.00 60,000.00
Laborer 40.00 Day/s 5.00 250.00 50,000.00
TOTAL FOR REINFORCING BAR 283,900.50
IV FORMWORKS & SCAFFOLDING 1,162.00 Bd.Ft
12.00 TWO USE
2"x3"x10' Form Lumber 78.00 Bd.Ft 18.00 1,404.00
2"x2"x10' Form Lumber 1,084.00 pcs 18.00 19,512.00
1/4 thk. 4'x8' Ordinary Plywood 37.00 shts. 250.00 9,250.00
#2 1/2 CWN 22.00 Kgs. 58.00 1,276.00
#1 CWN 2.00 Kgs. 58.00 116.00
4.00 Kgs. 70.00 280.00
Using Capability Output: SUB-TOTAL 31,838.00
For Fabrication, Placing & dismantling of forms:
1 Gang: 2-carpenters & 4 Laborers = 2.50cu.m. /day
Volume of concrete =
LABOR 37.29 cu.m.
Carpenter
Laborer 12.00 Day/s 5.00 300.00 18,000.00
12.00 Day/s 5.00 250.00 15,000.00
TOTAL FOR FORMWORKS AND SCAFOLDING SUB-TOTAL 33,000.00
64,838.00
MASONRY WORKS
V V-1. CHB Laying
37.00 WALL AREA 34.20 sq.m.
Structure
Ext. Wall Area W1 Area W2 Area W3 Area W4 Area W5 Area D1 Area D2 Area
Wall Area Area Total (sq.m.)
(sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.)
Terrace 1.00 1,090.00 (1,089.00)
C.R. Partition -
Septic Vault Area -
-
Using Class "B" Mixture: TOTAL (1,089.00)
CEMENT - 0.525 bags/sq.m. of concrete + 5% wastage
SAND - 0.0435 cu.m./sq.m. of concrete + 10% wastage(for 4")
SAND - 0.0844 cu.m./sq.m. of concrete + 10% wastage( for 6")
MATERIALS
Portland Cement
Washed Sand 572.0 Bags 260.00 (148,720.00)
Washed Sand 48.0 Cu.m. 620.00 (29,760.00)
4" x 8' x 16" CHB 92.0 Cu.m. 620.00 (57,040.00)
Pcs 14.00 -
Mason SUB-TOTAL (235,520.00)
Laborer 7.00 Day/s 2.00 300.00 4,200.00
7.00 Day/s 2.00 250.00 3,500.00
V-2. Plastering SUB-TOTAL 7,700.00
WALL AREA 190.00 sq.m.
Structure
Ext. Wall Area W1 Area W2 Area W3 Area W5 Area W6 Area D1 Area D2 Area
Wall Area Area Total (sq.m.)
(sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.) (sq.m.)
1.00 1,090.00 0.00 0.00 0.00 0.00 0.00 0.00 1,089.00

TOTAL
AREA (1,089.00)
Using Class "A" Mixture:
For 20mm thick :
Cement - 0.36 bags / sq.m. + 5% wastage
Sand - 0.020 cu.m./ sq.m. + 10% wastage
MATERIALS
Portland Cement
Screened Sand 392.00 Bags 1.00 260.00 (101,920.00)
22.00 Cu.m. 1.00 620.00 (13,640.00)
Using Capability Output: SUB-TOTAL (115,560.00)
For Plain/Fine Finish Crew: 2 men plaster 8 sq.m./day
LABOR
Mason
Laborer 30.00 Day/s 2.00 300.00 18,000.00
30.00 Day/s 2.00 250.00 15,000.00
TOTAL FOR MASONRY SUB-TOTAL 33,000.00
(310,380.00)
ROOFING WORKS
V Angle Bar 1 x 1 x 1/8" x6m 68.00 sq.m. -
1.20mm x 2" x 3" C-Purlins 3 length 300.00 900.00
Sag Rod 10mm x 6m 14 length 495.00 6,930.00
Welding Electrodes,fuji 2 length 183.00 366.00
Sub-Total 1 boxes 165.00 165.00
8,361.00
B. Labor
Welder
Laborer 3 Days 1.00 350.00 1,050.00
3 Days 1.00 250.00 750.00
C. Equipment Rental Sub-Total 1,800.00
Assumed 1-unit welding machine can consumed 1.5 kgs./day of welding rod.
Welding Machine
Electric Sander 9.00 Days 1.00 500.00 4,500.00
9.00 Days 1.00 150.00 1,350.00
Sub-Total 5,850.00
Roof Covering (baguio Green)
A. Materials 102.00 sq.m.
RIB TYPE ROOFING G.I.Sheet,1.00 x 10'
0.40mm thk. Pre-Fabricated Ridge cap 8' 22.00 Shts. 236.00 5,192.00
G.I Plain Sheet (fascia cap) 2.00 Pcs. 210.00 420.00
Roof Sealant 3.00 shts 190.00 570.00
Roof Nails(teks screw 2 1/2") 1.00 Ltrs 390.00 390.00
½" x 1.2m. x 2.4m. Hardiflex Sanepa 300.00 Pcs. 2.50 750.00
Blind Rivets 2.00 Pcs. 450.00 900.00
1.00 box 500.00 500.00
Roof Coverings (G.I. Sheets)=
Total # of sheets = 30 pcs./man-days
No. of days = 51 shts.
Installation of Ridge Cap = 51/30 = 1.7 days say 2 days including cutting of GI sheet
No. of ridge cap= 10 length / man-days
No. of days = 4 length
Installation of Fascia cap = 1.0 day
No. of fascia cover = 10 length / man-days
No. of days = 17 length
B.LABOR 2.0 days
Carpenters
Laborer 9.00 Day/s 2.00 300.00 5,400.00
9.00 Day/s 2.00 250.00 4,500.00
TOTAL FOR ROOFING SUB-TOTAL 9,900.00

DOORS AND WINDOWS 34,633.00
VI DOORS 18.00 sq-m
MATERIALS
(.90m x 2.10m) Solid wood Panel Door
(1.20m x 1.20m) sliding glass WINDOW 2 Sets 5,000.00 10,000.00
(1.20m x 2.10m) sliding glass door 3 Sets 2,000.00 6,000.00
Lockset (High Quality keyless Doorknobs) 1 Sets 3,000.00 3,000.00
(4" x 4") loose pin hinges 2 Sets 380.00 760.00
6mm Tempered glass 6 Sets 18.00 108.00
Alluminum Cladding 1.8 sq-m 675.00 1,215.00
Accessories 4.8 sq-m 485.00 2,328.00
1 lot 700.00 700.00
LABOR SUB-TOTAL 24,111.00
Carpenters
Laborer 3 Days 1.00 300.00 900.00
3 Days 1.00 250.00 750.00
WINDOWS SUB-TOTAL 1,650.00
MATERIALS
Steel Casement window with 1/4''
thick clear glass (twin)
3.00 Sets 750.00 2,250.00
Carpenters
Laborer 2.00 Day/s 1.00 300.00 600.00
2.00 Day/s 1.00 250.00 500.00
TOTAL FOR DOORS & WINDOWS SUB-TOTAL 1,100.00
CARPENTRY 29,111.00
VII 2"x2"x10' Form Lumber 1.00 Unit
1/4 thk. 4'x8' Ordinary Plywood 127.00 Bd.Ft 18.00 2,286.00
#2 1/2 CWN 10.00 shts. 250.00 2,500.00
#1 CWN 1.50 Kgs. 58.00 87.00
1.50 Kgs. 70.00 105.00
Carpenter
Laborer 7.00 Day/s 2.00 300.00 4,200.00
7.00 Day/s 2.00 250.00 3,500.00
TOTAL FOR DOORS & WINDOWS 7,700.00
PLUMBING WORKS 12,678.00
VIII MATERIALS 1.00 Unit
IX-III For Water Line:
Wall Hung Lavatory w/ Faucet, Supply Pipe and Strap Hanger
1/2" x 3.0m PVC Pipe 1.00 pc. 1,080.00 1,080.00
1/2" 90 deg. Bend elbow PVC Blue 3.00 Length 300.00 900.00
1/2" Tee UPVC Blue 8.00 Pcs. 14.00 112.00
1/2" Female Threaded Adoptor UPVC Blue 3.00 Pcs. 17.00 51.00
Teflon Tape 3.00 Pcs. 12.00 36.00
1.00 Rolls 24.00 24.00
1 Plumber can lay 6.0 length per day:
LABOR
Plumber
Laborer 4.00 Day/s 1.00 300.00 1,200.00
4.00 Day/s 1.00 250.00 1,000.00
TOTAL FOR PLUMBING SUB-TOTAL 2,200.00
REMOVAL OF EXISTING ROOFING 4,403.00
IX MATERIALS 1.00 Unit
LABOR COST + EQUIPMENT RENTAL

1.00 5,000.00 5,000.00
OTAL MATERIALS COST
A EQUIPMENTS 39,963.50
B LABOR COST 5,850.00
C Skilled -
Unskilled 125,100.00
DIRECT COST 104,250.00
275,163.50
TOTAL CONSTRUCTION COST
275,163.50
Prepared by :
Aljie S. Canete
Civil Engineer
PROJECT TITLE: CONSTRUCTION PERIMETER FENCE
PROJECT LOCATION BALINTAWAK, PAGADIAN CITY, ZAMBOANGA DEL SUR
RATE
BILL OF LABOR AND MATERIALS PER
ITEM QUANTI DAY/
ITEM DESCRIPTION UNIT TOTAL
NO. TY
I CONCRETE WORKS UNIT
Portland Cement 366.00 Bags COST
220.00 80,520.00
Washed Sand 22.00 Cu.m. 600.00 13,200.00
Washed Gravel 29.00 Cu.m. 700.00 20,300.00
MATERIALS SUB-TOTAL 114,020.00

TOTAL FOR CONCRETING 132,263.20
II REINFORCING STEEL BARS
# 16 G.I. Tie Wire 33.00 Kgs. 78.00 2,574.00
Hacksaw Blade 20.00 Pcs. 70.00 1,400.00

TOTAL FOR REINFORCING BAR 160,919.84
III FORMWORKS & SCAFFOLDING
TWO USE
1/4 thk. 4'x8' Ordinary Plywood 23.00 shts. 250.00 5,750.00
#2 1/2 CWN 17.00 Kgs. 58.00 986.00
#1 CWN 7.00 Kgs. 70.00 490.00
TOTAL FOR FORMWORKS AND SCAFOLDING 18,613.36
IV MASONRY WORKS
Portland Cement 308.0 BAGS 230.00 70,840.00
SAND 28.0 cu.m. 600.00 16,800.00
6" x 8' x 16" CHB 4,369.0 Pcs 12.00 52,428.00
Mason 5.00 Day/s 350.00 22,410.88
MATERIALS
Portland Cement 308.0 BAGS 230.00 70,840.00
SAND 28.0 cu.m. 600.00 16,800.00
6" x 8' x 16" CHB 4,369.0 Pcs 12.00 52,428.00

V-2. CHB PLASTERING

Portland Cement 287.00 Bags 230.00 66,010.00
Screened Sand 15.00 Cu.m. 600.00 9,000.00
A MATERIALS COST 557,266.00
C LABOR COST 89,162.56
TOTAL CONSTRUCTION COST 646,428.56
Prepared by :
ALJIE S. CANETE
CIVIL ENGINEER
PROJECT TITLE: ONE STOREY RESIDENTIAL B
PROJECT LOCATION STA. MARIA, PAGADIA CITY Z
SUBJECT: BILL OF LABOR AND MATERI
ITEM ELECTRICAL WORKS
1 4" x 4" Juncton Boxes PVC w/Cover
2 3/4" dia. RSC Pipe
3 5.5mm2 THW Stranded
2.0mm2 THW Stranded
4 3.5mm2 THW Stranded
5 PVC Clamp 3/4"
6 Flexible tube 3/4" dia
7 Electrical Tape (Big)
8 CFL 15 watts
9 2 Gang Switch
10 1 Gang Switcth
11 2 Gang Con. Outlet
12 Ligthing Outlet ( 4" Plastic Receptacle w/Cover)
13 Entrance Cap # 3/4" dia.
14 4B Panel Board w/Circuit Breaker (1-30A, 1-20A,1-15A)
MATERIALS SUB-TOTAL
LABOR SUB-TOTAL
TOTAL FOR ELECTRICAL WORKS
Prepared by :
ENGR. ARNEL CANTER

PROFESSIONAL ELECTRICAL EN
ESIDENTIAL BUILDING
GADIA CITY ZDS
AND MATERIALS
fixtures
3.00 pcs. 35.00 105.00
1.00 length 300.00 300.00
20.00 m 53.00 1,060.00
1.00 box 2,950.00 2,950.00
1.00 box 3,550.00 3,550.00
7.00 Pcs. 3.00 21.00
1.00 Roll 1,200.00 1,200.00
2.00 Pcs. 30.00 60.00
9.00 sets 178.00 1,602.00
4.00 Pcs. 102.00 408.00
1.00 Pcs. 20.00 20.00
7.00 Pcs. 64.00 448.00
9.00 Pcs. 21.00 189.00
1.00 pcs. 53.00 53.00
1.00 Set 2,067.00 2,067.00
14,033.00
1,713.00
15,746.00
NEL CANTERO
ELECTRICAL ENGINEER
4" x 8' x 16" CHB - Pcs -
#NAME? #NAME? #NAME? #NAME?
Screened Sand (22.00) Cu.m. (13,640.00)
Washed Gravel 29.00 Cu.m. 20,880.00
Washed Sand 22.00 Cu.m. 13,640.00
Washed Sand (48.00) Cu.m. (29,760.00)
Washed Sand (92.00) Cu.m. (57,040.00)

Steel Casement window with 1/4'' thick clear glass (twin) 3.00 Sets 2,250.00
(4" x 4") loose pin hinges 6.00 Sets 108.00
(.90m x 2.10m) Solid wood Panel Door 2.00 Sets 10,000.00
(1.20m x 2.10m) sliding glass door 1.00 Sets 3,000.00
Lockset (High Quality keyless Doorknobs) 2.00 Sets 760.00

Portland Cement 366.00 Bags 95,160.00

Portland Cement (572.00) Bags (148,720.00)
Portland Cement (392.00) Bags (101,920.00)
# 16 G.I. Tie Wire 45.00 Kgs. 3,510.00
B.LABOR - - -
#1 CWN 4.00 Kgs. 280.00
#NAME? 2.00 Kgs. 116.00
#2 1/2 CWN 22.00 Kgs. 1,276.00
10mm dia. x 6.0m RSB 420.00 Length 62,160.00
12mm dia. x 6.0m RSB 350.00 Length 106,830.50
Hacksaw Blade 20.00 Pcs. 1,400.00
1/4 thk. 4'x8' Ordinary Plywood 37.00 shts. 9,250.00
No. of days = - - -
2"x2"x10' Form Lumber 1,084.00 pcs 19,512.00
2"x3"x10' Form Lumber 78.00 Bd.Ft 1,404.00
1/2" x 3.0m PVC Pipe 3.00 Length 900.00

Wall Hung Lavatory w/ Faucet, Supply Pipe and Strap Hanger 1.00 pc. 1,080.00
1/2" 90 deg. Bend elbow PVC Blue 8.00 Pcs. 112.00
1/2" Female Threaded Adoptor UPVC Blue 3.00 Pcs. 36.00
1/2" Tee UPVC Blue 3.00 Pcs. 51.00
Teflon Tape 1.00 Rolls 24.00


Roof Covering (baguio Green) - - -
- - - -
Welding Electrodes,fuji 1.00 boxes 165.00
- - - 5,850.00
Sag Rod 10mm x 6m 2.00 length 366.00
1.20mm x 2" x 3" C-Purlins 14.00 length 6,930.00
Electric Sander 9.00 Days 1,350.00

#NAME?
#NAME?

- 37.29 cu.m. -
- - - 129,680.00
- - - -
- - - 33,000.00
- - - -
- unit wt./m unit wt./6 m -
- 3.08 35.32 -
- - - 173,900.50
- - - 110,000.00
- - - -
- - - 31,838.00
- - - 33,000.00
- - - -
- - - (1,089.00)
- - - (235,520.00)
- - - 7,700.00
- - - (1,089.00)
- - - -
- - - (115,560.00)
- - - 33,000.00
- - - -
B. Labor - - -
C. Equipment Rental - - -
Assumed 1-unit welding machine can consumed 1.5 kgs./day of welding - - -
A. Materials - - -
Total # of sheets = - - -
Installation of Ridge Cap = - - -
Carpenters 9.00 Day/s 5,400.00
- - - 24,111.00
- - - 1,650.00
- - - 2,250.00
- - - 1,100.00
CARPENTRY 1.00 Unit -
- - - 2,203.00
- - - 2,200.00
TOTAL FOR ROOFING - - 34,633.00
- - - 1,800.00
MASONRY WORKS - - -
1 Gang: 2-carpenters & 4 Laborers = 2.50cu.m. /day - - -
1 Plumber can lay 6.0 length per day: - - -
Angle Bar 1 x 1 x 1/8" x6m 3.00 length 900.00
Welding Machine 9.00 Days 4,500.00
Installation of Fascia cap = - - -
No. of days = - - -
- - - 9,900.00
- - - -
Welder 3.00 Days 1,050.00
C.R. Partition - - -
Carpenter 12.00 Day/s 18,000.00
Laborer 3.00 Days 750.00
Using Capability Output: - - -
Carpenters 3.00 Days 900.00
Carpenters 2.00 Day/s 600.00
No. of ridge cap= - - -
Cement - 0.36 bags / sq.m. + 5% wastage - - -
CEMENT - 0.525 bags/sq.m. of concrete + 5% wastage - - -
CEMENT-9.08 bags/cu.m. of concrete+5% wastage - - -
Col. Footing: 0.88 5.28 -
Column Footing 11.04 cu.m. -
Column Footing - - -
Column 11.81 cu.m. -
Column - - -
Columns: 1.58 9.47 -
CONCRETE WORKS 37.29 cu.m. -
DOORS - - -
DOORS AND WINDOWS 18.00 sq-m -
Wall Footing - - -
Wall Footing - - -
Floor Slab: 0.62 3.70 27.37
For 20mm thick : - - -
For Fabrication, Placing & dismantling of forms: - - -
For Plain/Fine Finish Crew: 2 men plaster 8 sq.m./day - - -
FORMWORKS & SCAFFOLDING 1,162.00 Bd.Ft -
GRAVEL-0.77 cu.m./cu.m. of concrete+10% wastage - - -
Roof Nails(teks screw 2 1/2") 300.00 Pcs. 750.00
IX-III For Water Line: - - -
LABOR - - -
LABOR - - -
- - - 8,722.00
LABOR - - -
LABOR - - -
LABOR - - -
LABOR - - -
Laborer 12.00 Day/s 15,000.00
Laborer 40.00 Day/s 50,000.00
Laborer 12.00 Day/s 15,000.00
Laborer 7.00 Day/s 3,500.00
Laborer 30.00 Day/s 15,000.00
Roof Coverings (G.I. Sheets)= - - -
Laborer 3.00 Days 750.00
Laborer 2.00 Day/s 500.00
Mason 12.00 Day/s 18,000.00
Mason 7.00 Day/s 4,200.00
Mason 30.00 Day/s 18,000.00
Masonry Wall (Vert.&Hor.) - - -
Masonry Wall (Vert.&Hor.) - 3.70 -
MATERIALS - - -
MATERIALS - - -
MATERIALS - - -
MATERIALS - - -
MATERIALS - - -
MATERIALS - - -
MATERIALS - - -
Roof Sealant 1.00 Ltrs 390.00
Blind Rivets 1.00 box 500.00
½" x 1.2m. x 2.4m. Hardiflex Sanepa 2.00 Pcs. 900.00
Number of RSB - - -
Plumber 4.00 Day/s 1,200.00
PLUMBING WORKS 1.00 Unit -
REINFORCING STEEL BARS ### KGS -
Grade beam 14.45 cu.m. #NAME?
Grade beam - - -
Roof Beam: - 9.47 -
0.40mm thk. Pre-Fabricated Ridge cap 8' 2.00 Pcs. 420.00
ROOFING WORKS - - -
Sand - 0.020 cu.m./ sq.m. + 10% wastage - - -
SAND - 0.0435 cu.m./sq.m. of concrete + 10% wastage(for 4") - - -
SAND - 0.0844 cu.m./sq.m. of concrete + 10% wastage( for 6") - - -
SAND-0.58 cu.m./cu.m. of concrete+10% wastage - - -
Septic Vault Area - - -
Steelman 40.00 Day/s 60,000.00
Stirrups: - 3.70 -
Structure Total Unit -
Structure - - -
Structure W4 Area (s W5 Area (s Area Total (sq
Structure W5 Area (s W6 Area (s Area Total (sq
- - - -
Terrace - - -
- - - -
G.I Plain Sheet (fascia cap) 3.00 shts 570.00
TOTAL FOR CONCRETING - - 162,680.00
TOTAL FOR DOORS & WINDOWS - - 29,111.00
TOTAL FOR FORMWORKS AND SCAFOLDING - - 64,838.00
TOTAL FOR MASONRY - - (310,380.00)
TOTAL FOR PLUMBING - - 4,403.00
TOTAL FOR REINFORCING BAR - - 283,900.50
No. of days = - - -
TWO USE - - -
RIB TYPE ROOFING G.I.Sheet,1.00 x 10' 22.00 Shts. 5,192.00
Using Class "A" Mixture: - - -
Using Class "A" Mixture: - - -
Using Class "B" Mixture: - - -
V-1. CHB Laying 34.20 sq.m. -
V-2. Plastering 190.00 sq.m. -
Volume - - -
Volume of concrete = - - -
WALL AREA - - -
Wall Area - - (1,089.00)
WALL AREA - - -
Wall Area - - (1,089.00)
WINDOWS - - -
MATERIALS COST A
#NAME? A
#NAME? A
MATERIALS COST A
MATERIALS COST A
MATERIALS COST A
MATERIALS COST A
MATERIALS COST A
#NAME? DW
MATERIALS COST DW
#NAME? DW
#NAME? DW
#NAME? DW
#NAME? DW
#NAME? DW
#NAME? DW
#NAME? DW
MATERIALS COST DW
MATERIALS COST DW
MATERIALS COST DW
#NAME? DW
MATERIALS COST DW
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? E
#NAME? F
MATERIALS COST H
MATERIALS COST H
MATERIALS COST H
#NAME? TW
#NAME? H
MATERIALS COST H
- H
MATERIALS COST H
#NAME? H
MATERIALS COST H
MATERIALS COST H
#NAME? H
#NAME? H
#NAME? H
#NAME? H
#NAME? H
#NAME? H
MATERIALS COST H
#NAME? H
MATERIALS COST H
#NAME? H
MATERIALS COST H
#NAME? H
MATERIALS COST H
#NAME? H
- L
MATERIALS COST L
#NAME? L
#NAME? L
MATERIALS COST L
#NAME? L
MATERIALS COST PL
#NAME? PL
#NAME? PL
MATERIALS COST PL
MATERIALS COST PL
#NAME? PL
MATERIALS COST PL
MATERIALS COST PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
#NAME? PL
MATERIALS COST PL
#NAME? PL
#NAME? PL
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? PW
#NAME? R
#NAME? R
#NAME? R
#NAME? R
- R
- R
- R
#NAME? R
- R
#NAME? R
#NAME? R
- R
- R
#NAME? R
#NAME? R
- R
#NAME? TW
#NAME? TW
#NAME? TW
#NAME? TW
#NAME? EQ
#NAME? EQ
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
-
-
-
#NAME?
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
#NAME?
#NAME?
#NAME?
-
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
-
-
-
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
-
-
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
-
-
#NAME?
#NAME?
-
#NAME?
#NAME?
Skilled
-
-
#NAME?
Skilled
Skilled
-
#NAME?
#NAME?
-
-
-
-
#NAME?
-
-
#NAME?
#NAME?
#NAME?
#NAME?
-
-
#NAME?
#NAME?
#NAME?
-
#NAME?
-
#NAME?
#NAME?
#NAME?
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
-
#NAME?
#NAME?
-
#NAME?
-
#NAME?
-
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
-
-
-
-
-
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
Unskilled
Unskilled
Unskilled
Unskilled
Unskilled
-
#NAME?
Unskilled
Unskilled
Unskilled
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
Skilled
Skilled
Skilled
#NAME?
-
-
#NAME?
#NAME?
#NAME?
-
-
-
-
#NAME?
-
-
-
#NAME?
#NAME?
#NAME?
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
-
#NAME?
#NAME?
#NAME?
Skilled
-
#NAME?
-
#NAME?
-
-
#NAME?
-
#NAME?
-
-
-
-
-
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
Skilled
-
#NAME?
#NAME?
#NAME?
#NAME?
-
-
-
-
#NAME?
-
-
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
-
#NAME?
-
#NAME?
-
#NAME?
-
-
-
#NAME?
#NAME?
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
-
-
#NAME?
#NAME?
-
#NAME?
#NAME?
-
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
-
#NAME?
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
-
-
-
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
-
SCHEDULE OF IN-KIND LOCAL COUNTERPART CONTRIBUT
November 11, 2014

Barangay : MAASIN Construction of Livelihood Training Center
Municipality : IPIL #NAME?
Province : Zamboanga Sibug 69 CALINDAR DAYS
Estimated Cost 1st Tranche 41,720.80
2nd Tranche 5,215.10
Mode of Implementation: 3rd Tranche 5,215.10
PROCURE ESTIMATED COST INVOLVED

PACKAG
PACKAGE ITEMS TOTAL AMOUNT MENT 1st Tranche 2nd Tranche
E
METHOD In-Kind In-Kind
1) Skilled 20,150.00 CFA 16,120.00 2,015.00
P-9
2) Unskilled 27,001.00 CFA 21,600.80 2,700.10
Engineer's Supervision 2,000.00 CFA 1,600.00 200.00
Permits & Licences 3,000.00 CFA 2,400.00 300.00
TOTAL 52,151.00 41,720.80 5,215.10
Prepared by: Checked & Reviewed by:
ENGR. PETER GERONILLA 0.00

Procurement Team Head CTF MCTF
Name & Signature
ART CONTRIBUTION
aining Center
LCC (In-Kind) : 52,151.00
IMPLEMENTATION
COST INVOLVED & SCHEDULE OF DELIVERY SCHEDULE
2nd Tranche 3rd Tranche MONTH
TOTAL
In-Kind In-Kind 1 2 3 4 5 6
2,015.00 20,150.00
2,700.10 27,001.00
200.00 2,000.00
300.00 3,000.00
-
5,215.10 5,215.10 52,151.00
Recommended by: Approved by:
ERNESTO JOSE C. BABIERA, CE

Municipal Engineer BSPMC Chairperson
Item Description of Works Total Cost W% Duration 1 2 3 4 5
1 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
2 CONCRETE WORKS 162,680.00 #NAME? 0.00
3 REINFORCING STEEL BARS 283,900.50 #NAME? 40.00 #NAME? #NAME? #NAME?
FORMWORKS &
4 64,838.00 #NAME? 12.00
SCAFFOLDING
5 MASONRY WORKS (310,380.00) #NAME? 37.00
6 ROOFING WORKS - #NAME? #NAME?
7 No. of ridge cap= #NAME? #NAME? 0.00
8 DOORS AND WINDOWS 29,111.00 #NAME? 0.00
9 PLUMBING WORKS 4,403.00 #NAME? 0.00
10 #NAME? #NAME? #NAME? #NAME?
13 #NAME? #NAME? #NAME? 1.00 #NAME?
14 #NAME? #NAME? #NAME? 48.00 #NAME? #NAME? #NAME? #NAME? #NAME?

Total Direct Cost #NAME? #NAME? Plan #NAME? #NAME? #NAME? #NAME? #NAME?
Plan Communlative Total: #NAME? #NAME? #NAME? #NAME? #NAME?
Actual
Prepared by: Reviewed by:
ENGR. PETER GERON

PPT Chair Community Technical Fac
Noted by:
ENGR. CHERRY VILLANUEVA

Community Procurement Officer
CONSTRU
Construction o
Barang
6 7 8 9 10 11 12 13 14 15 16 17 18 19

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
1st Tranche 2nd Tranche Request

Request
Checked by:
PETER GERONILLA ERNESTO

nity Technical Facilitator Muni
VA
nt Officer
CONSTRUCTION SCHEDULE
Construction of Livelihood Training Center
Barangay Maasin , Ipil, ZS.
20 21 22 23 24 25 26 27
#NAME? #NAME?
#NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

3rd Tranche Request
Request for 2nd Tranche
ERNESTO JOSE C. BABIERA, CE

Municipal Engineer
Approved by:
BSPMC Chairperso
28 29 30 31 32 33 34 35 36 37 38 39 40
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
###
#NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Request for 2nd Tranche
NUMBER OF WORKING DAYS : 48 Days

NUMBER OF SUNDAY : 6 Days
UNWORKABLE WEATHER CONDITION : 15 Days
DURATION : 69 Calendar Days
BSPMC Chairperson
1.2
41 42 43 44 45 46 47 48 1
0.8
a
t
u
0.6 a
l
#NAME? #NAME? R
#NAME? #NAME? 0.4 o
w
#NAME? #NAME? #NAME? #NAME? #NAME? 4

4
0.2

0
Request for Final Tranche
Days
1.2
0.8
a
t
u
0.6 a
l
R
0.4 o
w
4
4
0.2
0
KALAHI - CIDSS NATIONAL COMMUNITY
COMMUNITY PROCURE
Name of Proposed Community Project: Construction of Livelihood Training Cent

Barangay: MAASIN Municipality:
Total Estimated Cost: #NAME? KC/Grant Cost:
Community Project Duration: 69 CALINDAR DAYS
Estimated Cost: 1st Tranche : #NAME? 2nd Tranche :
ITEM NO.
PACKAGE
PACKAGE ITEMS QTY

S
P-1 1 SIGNAGE 1.00

Pre-Fab. Signages w/ Lettering including Installation
(Description: 1.22mx2.44m ,#24 Plain sheet signboard,framed with 1/4"thk x 1" angle
bar supported w/ Grade 40 x 2 1/2" dia. G.I Pipe,founded on concrete pedestal)
Sub-Total
AGGREGATE MATERIALS
P-2 1 4" x 8' x 16" CHB -
2 #NAME? #NAME?
3 #NAME? #NAME?
4 Screened Sand (22.00)
5 Washed Gravel 29.00
6 Washed Sand (118.00)
Sub-Total
P-3 LUMBER MATERIALS

1 No. of days = -
2 2"x2"x10' Form Lumber 1,084.00
3 #NAME? #NAME?
4 #NAME? #NAME?
5 2"x3"x10' Form Lumber 78.00
6 #NAME? #NAME?
-
Sub-Total
P-4 FILLING MATERIALS
Filling Materials #NAME?
Sub-Total
HARDWARE MATERIALS
1 Portland Cement #NAME?
2 #NAME? #NAME?
3 # 16 G.I. Tie Wire 45.00
4 B.LABOR #NAME?
5 #NAME? 2.00
6 #2 1/2 CWN 22.00
7 #NAME? #NAME?
8 #NAME? #NAME?
9 #NAME? #NAME?
10 #NAME? #NAME?
11 10mm dia. x 6.0m RSB 420.00
12 #NAME? #NAME?
13 12mm dia. x 6.0m RSB 350.00
14 #NAME? #NAME?
15 Hacksaw Blade 20.00
16 #NAME? #NAME?
17 1/4 thk. 4'x8' Ordinary Plywood 37.00
18 #NAME? #NAME?
19 #NAME? #NAME?
20 #NAME? #NAME?
21 #NAME? #NAME?
22 #NAME? #NAME?
23 Welding Electrodes,fuji 1.00
24 #NAME? #NAME?
25 0.00 -
26 #NAME? #NAME?
27 #NAME? #NAME?
28 Sag Rod 10mm x 6m 2.00
29 1.20mm x 2" x 3" C-Purlins 14.00
30 #NAME? #NAME?
31 #NAME? #NAME?
32 Electric Sander 9.00
33 #NAME? #NAME?
P
A 34 (4" x 4") loose pin hinges 6.00
C 35 (.90m x 2.10m) Solid wood Panel Door 2.00
K 36 (1.20m x 2.10m) sliding glass door 1.00
A 37 #NAME? #NAME?
G
E 38 Lockset (High Quality keyless Doorknobs) 2.00
39 Steel Casement window with 1/4'' thick clear glass (twin) 3.00
- 40 #NAME? #NAME?
41 #NAME? #NAME?
5 42 #NAME? #NAME?
43 #NAME? #NAME?
44 Roof Covering (baguio Green) -
45 0.00 -
46 1/2" x 3.0m PVC Pipe 3.00

47 #NAME? #NAME?
48 #NAME? #NAME?
49 Wall Hung Lavatory w/ Faucet, Supply Pipe and Strap Hanger 1.00
50 1/2" 90 deg. Bend elbow PVC Blue 8.00
51 #NAME? #NAME?
52 1/2" Female Threaded Adoptor UPVC Blue 3.00
53 1/2" Tee UPVC Blue 3.00
54 #NAME? #NAME?
55 #NAME? #NAME?
56 #NAME? #NAME?
57 #NAME? #NAME?
58 #NAME? #NAME?
59 #NAME? #NAME?
60 #NAME? #NAME?
61 #NAME? #NAME?
62 #NAME? #NAME?
63 #NAME? #NAME?
64 #NAME? #NAME?
65 #NAME? #NAME?
66 #NAME? #NAME?
67 #NAME? #NAME?
68 #NAME? #NAME?
69 Teflon Tape 1.00
70 #NAME? #NAME?
71 #NAME? #NAME?
Sub-Total
P Windows Materials
A
1 #NAME? #NAME?
C
K 2 #NAME? #NAME?
A 3 #NAME? #NAME?
G 4 #NAME? #NAME?
E
5 #NAME? #NAME?
- 6 #NAME? #NAME?
7 #NAME? #NAME?
6
Sub-Total
PAINTING & ELECTRICAL MATERIALS
1 #NAME? #NAME?
2 #NAME? #NAME?
3 #NAME? #NAME?
4 #NAME? #NAME?
5 #NAME? #NAME?
6 #NAME? #NAME?
7 #NAME? #NAME?
8 #NAME? #NAME?
9 #NAME? #NAME?
10 #NAME? #NAME?
11 #NAME? #NAME?
12 #NAME? #NAME?
13 #NAME? #NAME?
14 #NAME? #NAME?
P 15 #NAME? #NAME?
A 16 #NAME? #NAME?
C
K 17 #NAME? #NAME?
A 18 #NAME? #NAME?
G 19 #NAME? #NAME?
E 20 #NAME? #NAME?
- 21 #NAME? #NAME?
7 22 #NAME? #NAME?
23 #NAME? #NAME?
24 #NAME? #NAME?
25 #NAME? #NAME?
26 #NAME? #NAME?
27 #NAME? #NAME?
28 #NAME? #NAME?
29 #NAME? #NAME?
30 #NAME? #NAME?
31 #NAME? #NAME?
32 #NAME? #NAME?
33 #NAME? #NAME?
34 #NAME? #NAME?
35 #NAME? #NAME?
36 #NAME? #NAME?
Sub-Total
EQUIPMENTS
1 #NAME? #NAME?
8
P-
2 #NAME? #NAME?
Sub-Total
LABOR
1.0 Skilled Labor 1.00
P-9
2.0 Unskilled Labor 1.00
Sub-Total
CONSTRUCTION FORMAN
P - 10 1.0 Construction Forman #NAME?
Sub-Total
P - 11 1.0 Pre Engineering ( blue printing of plans) Lumpsum

P - 12 2.0 Material Testing and Quality Control Lumpsum
P - 13 3.0 Administrative and Overhead Expenses Lumpsum
P - 14 4.0 Hand Tools Lumpsum
P - 15 5.0 Environmental Safety Requirements/PPE Lumpsum
P - 16 6.0 Treasurer's Bond Lumpsum
P - 17 7.0 CONTINGENCY Lumpsum
Sub-Total
G-Total
Prepared by : Checked & Reviewed by:
ENGR. PETER GERO

Procurement Team Head CTF
Recommended by: Noted by:
ERNESTO JOSE C. BABIERA,CE ENGR. CHERRY VILL

Municipal Engineer Community Procuremen
L COMMUNITY DRIVEN DEVELOPMENT PROJECT
NITY PROCUREMENT PLAN (CPP)
ivelihood Training Center Date Prepared : Tuesday, November 11, 2014
cipality: IPIL Province : Zamboanga Sibugay
ant Cost: #NAME? LCC (CASH) 50,865.00
Proposed Project Implementation Schedule:
#NAME? 3rd Tranche : #NAME?
ESTIMATED COST INVOLVED and SCHEDUL SCHEDUL

PROC. SCHEDULE OF DELIVERY E OF E OF
UNIT TOTAL
METHOD TOTAL FUND PROCURE
GRANT LCC Cash RELEASE MENT
LOT 10,000.00 - 10,000.00 1

- - s
t
- -
- - T
- - r
G a
LS
- -
n
- -
c
h
e
10,000.00 - -
- - 1
Pcs - - - s
t
#NAME? #NAME? #NAME? -
#NAME? #NAME? #NAME? - T
Cu.m. (13,640.00) (13,640.00) - r
G
- a
LS
Cu.m. 20,880.00 20,880.00

Cu.m. (73,160.00) (73,160.00) - n
c
h
#NAME? - - e
- -
- - 1
- - - - s
pcs 19,512.00 19,512.00 - t
G
LS
r
Bd.Ft 1,404.00 1,404.00 - a
#NAME? #NAME? #NAME? - n
- - - - c
#NAME? - - h
1
se
- - t
G
LS
#NAME? - - r
a
- - n
Bags #NAME? #NAME? - c
h
#NAME? #NAME? #NAME? - e
Kgs. 3,510.00 3,510.00 -
- #NAME? #NAME? -
Kgs. 116.00 116.00 -
Kgs. 1,276.00 1,276.00 -
Length 62,160.00 62,160.00 -
Length 106,830.50 106,830.50 - J
#NAME? #NAME? #NAME? - a
Pcs. 1,400.00 1,400.00 - n
#NAME? #NAME? #NAME? - u
shts. 9,250.00 9,250.00 - a
#NAME? #NAME? #NAME? - r
#NAME? #NAME? #NAME? - y
3
-
boxes 165.00 165.00 -
#NAME? #NAME? #NAME? - 2
- 5,850.00 5,850.00 - 8
#NAME? #NAME? #NAME? - ,
length 366.00 L 366.00 - 0
length 6,930.00 O 6,930.00 - 1
#NAME? #NAME? C #NAME? - 5
A
#NAME? #NAME? L #NAME? -
Days 1,350.00 1,350.00 -
#NAME? #NAME? S #NAME? -
Sets 108.00 H 108.00 -
O 1
Sets 10,000.00 10,000.00 - s
P
Sets 3,000.00 P 3,000.00 - t
#NAME? #NAME? I #NAME? -
Sets 760.00 N 760.00 - T
G r
Sets 2,250.00 2,250.00 - a
#NAME? #NAME? #NAME? - n
F
#NAME? #NAME? O #NAME? - c
#NAME? #NAME? R #NAME? - h
#NAME? #NAME? #NAME? - e
- - G - -
O
- - O - -
D
Length 900.00 S 900.00 -
pc. 1,080.00 1,080.00 -
Pcs. 112.00 112.00 -
Pcs. 36.00 36.00 -
Pcs. 51.00 51.00 -
Rolls 24.00 24.00 -
F
#NAME? e
b
r
#NAME? #NAME? #NAME? - 2 u
#NAME? #NAME? #NAME? - n a
d r
L T y
#NAME? #NAME? S #NAME? - r
#NAME? #NAME? G #NAME? - a 6
n
#NAME? #NAME? #NAME? - c
-
#NAME? #NAME? #NAME? - h 1
e 3
,
#NAME? 2
0
L
O
#NAME? #NAME? C #NAME? -
#NAME? #NAME? A #NAME? -
#NAME? #NAME? #NAME? - 3 M
S r a
#NAME? #NAME? H #NAME? -
d r
#NAME? #NAME? O #NAME? - c
#NAME? #NAME? P #NAME? - T h
#NAME? #NAME? P #NAME? - r
I a 5
#NAME? #NAME? N #NAME? -
n -
#NAME? #NAME? G #NAME? - 1
c
#NAME? #NAME? #NAME? - h 3
#NAME? #NAME? F #NAME? - e ,
O 2
R 0
G 5
O
O
D
S
O 2
R 0
1
#NAME? #NAME? G #NAME? - 5
#NAME? #NAME? O #NAME? -
#NAME? #NAME? O #NAME? -
D
S
#NAME? - -
-
S
#NAME? #NAME? G #NAME? -
#NAME?
- -
L.S. 120,900.00 C 120,900.00 -
L.S. 80,600.00 F 80,600.00 -
201,500.00 A - -
- -
WD #NAME? C #NAME? -
F
#NAME? A - -
- -
- -
mpsum 3,000.00 - 3,000.00
mpsum 3,000.00 - 3,000.00
mpsum 22,000.00 - 22,000.00
mpsum 4,865.00 - 4,865.00
mpsum 3,000.00 - 3,000.00
mpsum 5,000.00 - 5,000.00
mpsum #NAME? #NAME? -
#NAME? - -
#NAME? #NAME? 50,865.00
#NAME?
ed by: Approved by:
NGR. PETER GERONILLA

CTF BSPMC Chairperson
GR. CHERRY VILLANUEVA

Community Procurement Officer
COMMENTS/R
EMARKS
n
SUB-PROJECT CONCEPT FORM
Barangay MAASIN Municipality IPIL Province: Zamb. Sibugay
A. GENERAL INFORMATION
Name of proposed sub-project:
Category: Public Goods Enterprise Human Resource Dev't.
What needs of the community will the proposed sub-project address?

1
2
3
B. TECHNICAL DESCRIPTION
Physical target: 54.00 Cost parameter:
Person/s who assisted in the preparation of techical proposal: M.E./CTF/CEF/AC
Proposed scope of works to be undertaken: #NAME? CONCRETE WORKS
FORMWORKS & SCAFFOLDING MASONRY WORKS ROOFING WORKS
DOORS AND WINDOWS PLUMBING WORKS
#NAME? #NAME?
Manpower requirement / sources: (skilled) Foreman, carpenter, mason/steelman and welder
Equipment requirement / sources:
Other component included in the proposal (e.g. trainings) n/a
Procurement Method/s to be adopted: Local Shopping For Goods
C. FINANCIAL ECONOMIC ASPECT

Total Estimated Cost :
Cost Sharing Arrangement: Direct Cost Indirect Cost
Grant Amount #NAME? #NAME?
LCC: BLGU - -
Community 47,151.00
MLGU 10,000.00 45,865.00
PLGU/Others -
Sub-total #NAME? #NAME?
Total LCC Cash 10,000.00 40,865.00
Total LCC In-kind 47,151.00 5,000.00
Total number of Household (HH) in the barangay:
Number of HH currently without access to the needed services that can be served by the
proposed sub-project:
Current expenses without the proposed SP

Expected expenses after completion of proposed SP:
Other benefits can be derived from the proposed sub-project:
D. SAFEGUARD CONCERNS
Any displacement or relocation of community members during implementation? Yes
Acquisition of proposed site/location? Deed of Sale Donated LGU Ownd
Proposed site within the reservation areas? Yes No
Necessary permit/s accomplished? (e.g ECC, CNC) Yes No
Mitigating measures to be undertaken for the environmental impacts of the sub-project?
E. SP SUSTAINABILITY
Is there an existing O&M group or still to be organized?
Is the community willing to pay for Tariff and by How much? N/A
Other sources of funds for the operation and maintenance activities?
Identified capability building requirements for O&M group?
How do we plan to maintain the completed sub-project?
Prepared by: Approved for endorsement to the MIBF
Head, Project Preparation Team Brgy. Chairperson
Approved for endorsement to KALAHI-CIDSS:NCDDP Technical Verification by:
HON. ELDWIN M. ALIBUTDAN ENGR. PETER GERONILLA

Municipal Mayor/MIBF Convenor Deputy Area Coordinator
Region: IX
Human Resource Dev't.
#NAME?
REINFORCING STEEL BARS

No. of ridge cap=
#NAME? #NAME?
Total % total
#NAME? #NAME?
-
47,151.00 #NAME?
55,865.00 #NAME?
- #NAME?
#NAME? #NAME?
50,865.00 #NAME?
52,151.00 #NAME?
Total population
Male Female
% to total
No
others
EMP Only
BSPMC Chairperson
ERNESTO JOSE C. BABIERA,CE

MIAC Representative
BSPMC Form No. 0
KALAHI-CIDSS: KKB PR
Local Counterpart Contrib
Barangay : Maasin
Municipality of Ipi
Province of Zamboanga S
Sub-Project Title : Construction of Livelihood Training Center
No. of Per Unit Total Sub-Project Proposed Amount

Budget Item Unit Used
Units Cost Cost of Grant
A. DIRECT COSTS
Materials 39,963.50 39,963.50
Equipment Rental 5,850.00 5,850.00
Labor Costs:
a. Skilled 125,100.00 104,950.00
b. Unskilled 104,250.00 77,249.00
Construction Forman #NAME? #NAME?
Signage #NAME?
Sub-Total A #NAME? #NAME?
B. INDIRECT COSTS
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
#NAME? #NAME?
Sub-Total B #NAME? #NAME?

GRAND TOTAL (A + B) #NAME? #NAME?
Prepared By: Approved By:
__________________________ ______________________________
Barangay Treasurer BSPMC- Chairman
BSPMC Form No. 03
KALAHI-CIDSS: KKB PROJECT
ocal Counterpart Contribution Plan
Barangay : Maasin
Municipality of Ipil
Province of Zamboanga Sibugay
MLGU BLGU Community Total LCC

Cash Inkind Cash Inkind Inkind Cash Inkind
- -
- -
- -
20,150.00 - 20,150.00
27,001.00 - 27,001.00
- -
10,000.00 10,000.00 -
10,000.00 - - - 47,151.00 10,000.00 47,151.00
3,000.00 3,000.00 -
2,000.00 - 2,000.00
3,000.00 3,000.00 -
3,000.00 - 3,000.00
22,000.00 22,000.00
4,865.00 4,865.00
3,000.00 3,000.00
5,000.00 5,000.00 -
- -
40,865.00 5,000.00 - - - 40,865.00 5,000.00

50,865.00 5,000.00 - - 47,151.00 50,865.00 52,151.00
________________
Target Date of
Delivery
January 2015
January 2015
February 2015
February 2015
February 2015
January 2015
January 2015
February 2015
February 2015
February 2015
January 2015
January 2015
January 2015
January 2015
March 2015
DSWD-KALAHI-CIDSS: NCDDP
LCC FOR SUB-PROJECT IMPLEMENTATION MONITORING REPORT
Barangay: Maasin Total LCC Commited #NAME? Total Delivered #NAME?

Municipality: IPIL Cash #NAME? Cash #NAME?
Sub-Project: Construction of Livelihood Training Center In-Kind 52,151.00 In-Kind -
Schedule of Local Counterpart Contribution Delivered
1st tranche 2nd tranche 3rd tranche total
Package Items
Cash In-Kind Cash In-Kind Cash In-Kind Cash In-kind
Planned Actual Planned Actual Planned Actual Planned Actual Planned Actual Planned Actual Planned Actual Planned Actual
A. Direct Cost
Materials - - - -
Equipment - - - - -
Labor - - - - -
Skilled Labor 16,120.00 2,015.00 2,015.00 - - 20,150.00 -
Unskilled Labor 21,600.80 2,700.10 2,700.10 - - 27,001.00 -
Signage #NAME? #NAME? #NAME? #NAME? - -
CONSTRUCTION FORMAN - - - - -
Sub-Total #NAME? #NAME? 37,720.80 - - - 4,715.10 - - - 4,715.10 #NAME? #NAME? 47,151.00 -
B. Indirect Cost
Pre Engineering 3,000.00 3,000.00 3,000.00 3,000.00 - -
Material Testing 3,000.00 3,000.00 3,000.00 3,000.00 - -
Engineering Supervision - 1,600.00 200.00 200.00 - - 2,000.00 -
#NAME? - 2,400.00 300.00 300.00 - - 3,000.00 -
#NAME? 22,000.00 23,000.00 22,000.00 23,000.00 - -
#NAME? 4,865.00 4,865.00 4,865.00 4,865.00 - -
#NAME? 5,000.00 5,000.00 5,000.00 5,000.00 - -
#NAME? 3,000.00 3,000.00 3,000.00 3,000.00
#NAME? - - -
Sub-Total 40,865.00 41,865.00 4,000.00 - - - 500.00 - - - 500.00 - 40,865.00 41,865.00 5,000.00 -
TOTAL #NAME? #NAME? 41,720.80 - - - 5,215.10 - - - 5,215.10 - #NAME? #NAME? 52,151.00 -
Prepared By: Reviewed by: Certified Correct: Noted By:
GWENDOLYN C. LANG RONALD G. JAVA GARRY V. SANTOS, CPA ZENAIDA L. AREVALO, CESO IV
MFA Area Coordinator Regional Financial Analyst Regional Director
EQUIPMENT RENTAL RATES & CAPABILITIES, ACEL RATES January 2003 Ed.
Table 1: RENTAL RATES & CAPABILITIES WORKING HOURS PER DAY=8 HRS.
Computed Rental
Operated Rate per Rates
Description CA
Hour
rate per day
Asphaltic concrete Plant PhP77,184.00 Asphalt Batching
(Php 4824/mo. X Rated Cap. In Cu.M./Hr. = (4826/30 X 8 hrs X

60.0 Tons) = PhP
77,184.00
Portable Concrete Batching Plant PhP16,576.00 30 Min/Batch
(Php 6216/mo. X Rated Cap. In Cu.m. ={(6,216/30) X [(8 X
60) / 30] X 5.0
Cu.M. } = Php 16,576
per Day
Rock Crusher Portable Parker Php !,556.55 PhP12,452.40 Crushing

Aggregates
Bulldozer Komatsu D65A-8 PhP2,090.00 PhP16,720.00 Quarrying
Bulldozer with Ripper + 35% PhP2,808.00 PhP22,464.00 Quarrying
Backhoe Crawler MS180 PhP1,748.00 PhP13,984.00 Excavation
Backhoe Crawler with Breaker + 35% PhP2,359.80 PhP18,878.00 Excavation
Backhoe Crawler PC200-3 PhP1,814.00 PhP14,512.00 Excavation
Loader Crawler Komatsu D-60S-7/DD PhP1,418.00 PhP11,344.00 Loading
Loader Whell TCM/ Clark 75B PhP1,255.00 PhP10,040 Loading

Road Grader MG500 PhP1,101.00 PhP8,808.00 Spreading
Roller Bomag BW210DH PhP1,398.00 PhP11,184.00 Compacting
Crane Crawler Type PhP2,041.00 PhP16,328.00 Lifting / Pile
Driving
Crane Truck Mounted PhP2,095.00 PhP16,760.00 Lifting / Pile
Driving
Crane Hydraulic PhP2,452.00 PhP19,616.00 Lifting / Pile
Hammer Diesel MH25 PhP1,018.00 PhP8,144.00 Driving
Pile Driving
Hammer diesel MH35 PhP1,284 PhP10,272 Pile Driving
Hammer Vibratory PhP565.00 PhP4,520 Pile Driving
Transit Mixer 8-10 CU DYS PhP1,486.00 PhP11,888.00 Concrete
Transport
Concrete Mixer (1Bagger) PhP156.00 PhP1,248.00 Concrete Mixing
Concrete Paver Roller Screed PhP3,152.00 PhP25,216.00 Concrete Paving
Concrete Vibrator Gasoline PhP78.13 PhP625.04 Concrete Vibration
Concrete Saw Gasoline Self Propelled PhP332.03 PhP2,656.24 Concrete Cuttung
Plate Compactor (Vibratory) PhP150.67 PhP1,205.36 Compacting
Air Compressor 161-185 CFM PhP422.00 PhP3,376.00 Power Generation
Jack Hammer/ P. Breaker PhP322.00 PhP2,576.00 Breaking
Bar Shear/ Cutter PhP368.30 PhP2,946.40 Bar Cutting
Bar Bender PhP418.53 PhP3,348.24 Bar Bending
Water Pump Diesel PhP119.90 PhP959.20 Water Pumping
Wekding Machine Electric Driven/ DC output PhP355.00 PhP2,840.00 Weilding / Cutting
Oxy-Acetylene/Cutting outfit PhP64.00 PhP512.00 Cutting
Chainsaw w/out blade PhP561.25 PhP4,490.00 Cutting
Generator Set PhP126.42 PhP1,011.36 Power Generation
Dumpt truck (12-15 cu.Yds) PhP1,127.00 PhP9,016.00 Hauling /

Transporting
Water Truck ( 5000-6000 Gals) PhP1,794.00 PhP14,352.00 Water Supply
Trailer 60 Ton PhP4.25/HR./Km PhP9,562.50 PhP76,500.00 Transporting

( PhP 4.25 X Wt. (Min.=15T) X No. of KM. +
50% Surcharge, Return trip Example (100KM)
= (4.25 X 15 X 100) X 1.5 = PhP 16,576 per
Day
Cargo Truck ( 9-10 Tons) PhP918.00 PhP7,344.00 Hauling / Transporting
EQUIPMENT CAPABILITIES
Type of Equipment Average Capabilities
1. Bulldozer (108) (a) Clearing 500 sq.m./hr.
(b) Stripping 200 sq.m./hr.
© Excavation:
1. Common soil 45 cu.m./hr
2. Slightly Hard Materials 25 cu.m./hr.
(d) Quarrying:
107 Common Materials 50 cu.m./hr.
108 Aggregate 40 cu.m./hr.
Boulders 15 cu.m./hr.
200 Needs Screening
(e) Pushing 3 cu.m./hr.
(a) Subgrading 300 sq.m./hr.
2. Road Grader
(b) Spreading 50 cu.m./hr.
3. Payloader (a) Loading 30 cu.m./hr.
4. Crane Shovel (a) Loading 35 cu.m./hr.
(a) Satic rolling ( 12 passes- 15 cm. lift 15 cu.m./hr.
5. Sheep Foot Roller
(b) Vibratory Rolling ( 4 passes- 15 cm. lift) 135 cu.m./hr.
6. 3- Wheel Road Roller (a) Static Rolling ( 6 passes- 20 cm. lift) 24 cu.m./hr.
7. Tractor Drawn Roller (a) Vibratory Rolling (6 passes- 20 cm. lift) 24 cu.m./hr.
(a) Static Rolling ( 6 passes- 20 cm. lift) 24 cu.m./hr.
8. Tandem Roller
(b) Vibratory Rolling (6 passes- 60 cm. lift) 72 cu.m./hr.
(a) Hauling Common Borrow Base Course 3.5 cum./hr.
9. 9 1/2 T Dump Truck (b) Hauling Selected Borrow Base course 5.0 cu.m./hr.
© Hauling Concrete Batch Class 'A' 2 Batch/trip
(a) Hauling Common Borrow Base Course 2.5 cu.m./trip
10. 2 1/2 T Dump Truck (b) Hauling Selected Borrow Base course 4.0 cu.m./trip
© Hauling Concrete Batch Class 'A' 1 Batch/trip
11. Buggy (a) Hauling Concrete Mix 0.17 cu.m./trip
(a) Hauling Aggregates 0.17 cu.m./trip
12. Wheel Borrow
(b) Hauling Concrete Mix 0.05 cu.m./trip
13. Water Tuck (a) Watering 1,000 sq.m./trip
14. Conrete Mixer (a) Mixing Concrete 9 cu.m./hr.
15. Rock Crusher (a) Crushing Mixed Sand & Gravel 30 cu.m./hr.
16. Conrete Virator (a) Vibrating Concrete Mix 40 cu.m./hr.
17. Concrete Floor Finisher (a) Finishing Concrete Floor 140 cu.m./hr.
(a) Drilling Hard Rock 0.23 m./hr.
(b) Drilling Loose Rock 0.30 m./hr.
18. Percussioned Drilling © Drilling Limestone 0.38 m./hr.
(d) Drilling Sticky Clay 0.49 m./hr.
(e) Drilling Loose Clay 0.70 m./hr.
TASK RATES FOR LABOR - BASED PROJECTS

I. For Item 100 - Clearing & Grubbing
Activity Productivity
1) Bush Clearing Sq.m./man-day
Bush Type
a) light bush 200
b) medium bush 100
c) dense bush 50
2) Tree and Stump Removal One (1) man-day per cm. of trunk diameter
@ base of tree
3) Grubbing Sq.m./man-day
Vegetation Type
a) Dense vegetation in firm soil covering the
whole area 80
b) Spatse vegetation in loose soil 250
II. For Item 105 - Excavation for Roadway & Drainage

1) Excavation Cu.m./man-day ( Throwing distance in m.
Soil Type 0-4 m. 4-6 m.
a) Loose, rot sticky soil 5.0-6.0 4.5-5.5
b) Firm soil 3.5-4.5 3.4-4.0
c) Very hard soil, hard soil mixed with Stones 2.0-3.0 1.8-2.5
2) Loading Cu.m./man-day
Type of Soil
a) Loose 4.50-5.50
b) Firm 2.50-4.00
c) Hard 1.50-2.50
Excavation combined with loading of soil can be effectively carried out by laborers up to a
loading height of about 1.00 m. e.g. into wheel borrow or head baskets. Above that height, it is
preferable to have a separate group of loaders whose output must be matched with that of the
excavators.
Necessary output for the Loading Activity

Soil Type Loading Height Productivity cu.m./man-day
a) Loose 0-1 m. 12-15
b) Loose 1-2 m. 7-10
c) Loose Over 2 m. 4-5
III. For Item 106- Excavation for Structures

Activity Productivitty
1) Excavation Depending on the type of soil, they use similar data as those
used for Excavation in Item 105
IV. For Item 110- Foundation Fill

1) Backfilling & Tamping 3 cu.m./man-day
V. For Item 108- Aggregate Sub-base Course

Activitty Productivity
1) Quarrying ( Excavation & Gravel) 0.50-2.00 cu.m./man-day
2) Loading 7.00-10.00 cu.m./man-day
3) Spreading 8.00-12.00 cu.m./man-day
4) Compacting 8.00-12.00 cu.m./man-day
5) Hauling activity should be considered in this Item, hence, hauling distance has an important
beating on the cost of the gravelling operation, the maximum acceptable hauling distance has to be
considered from case to case.
VI. For Item 200- Aggregate Base Course

1) Quarrying 0.50-2.00 cu.m./man-day
2) Loading 7.00-10.00 cu.m./man-day
3) Spreading 8.00-12.00 cu.m./man-day
4) Compacting 8.00-12.00 cu.m./man-day
5) Hauling- please refer activity no.5 of item 108
6) Scrapping 3.00-5.00
VII. For Item 413 - Reinforced Concrete Pipe Culvert

1) Crushing of stone for aggregate 0.20 cu.m./man-day
2) Casting of culvert rings 2 man- day/ring
3) Laying of standard culvert (24 in. dia.) of 0.60 m.,
dia., length 6.00 m. including excavation, culvert bad
and backfill
4) Building of headwalls with masonry blocks 10 man-day/2 headwalls
If the length of a culvert exceeds 6 meters, the number of man-days has to be increased accordingly.
Culvert laying - this task consist of the excavation of the trench preparing the bed, laying of culvert,
backfilling and compaction. Number of man-days required varies with the volume of the excavation and the soil type.
FACTORS TO BE MULTIPLIED TO DETERMINE THE REQUIRED QUANTITY OF EACH MATERIAL CONCRETE
CLASS 'A' CONCRETE ( 3,000 psi)

CEMENT - 9.08 bags/cu.m. of concrete + 3-5% wastage
SAND - 0.58 cu.m./cu.m. of concrete + 8-10% wastage
GRAVEL - 0.77 cu.m./cu.m. of cocrete + 8-10% wastage
CLASS 'B' CONCRETE ( 2,500 psi)

CEMENT - 8.38 bags/cu.m. of concrete + 3-5% wastage
SAND - 0.45 cu.m./cu.m. of concrete + 8-10 wastage
GRAVEL - 0.82 cu.m./cu.m. of concrete + 8-10 wastage
CLASS 'C' CONCRETE ( 3,500 psi)

CEMENT - 9.77 bags/ cu.m. of concrete + 3-5% wastage
GRAVEL - 0.70 cu.m./cu.m. of concrete + 8-10% wastage
CLASS 'D' CONCRETE ( 4,000 psi)

CEMENT - 11.17 bags/ cu.m. of concrete + 3-5% wastage
GRAVEL - 0.68 cu.m/cu.m. of concrete + 8-10% wastage
FOR BRIDGE ESTIMATE

NUMBER for Falsework - 60 bd.ft./cu.m. of concrete
NAILS - 2 kilos/cu.m. of concrete
THE WIRES - 1.1 kilos/cu.m. of concrete
Painting Structural Steel - 3 gals./ton
AVERAGE FUEL CONSUMPTION PER DAY
FUEL ENGINE OIL GEAR OIL GREASE

Crane, 140 liters ( diesel ) 4 liters 1 liter 2 lbs.
Diesel Hammer, 20 liters ( diesel ) - - -
Bulldozer, 200 liters ( diesel ) 3 liters 1 liter 1 lb.
Payloader, 100 liters ( diesel ) 3 liters 1 liter 1 lb.
Grader, 120 liters ( diesel ) 3 liters 1 liter 1 lb.
Roller, 60 liters ( diesel ) 2 liters 1 liter/wk. 2 lbs./wk.
Dump Truck, 60 liters ( diesel ) 1 liter 2 liters/wk. 1 lb.
Mixer ( 1-bag ), 40 liters gasoline - - 0.5 lb.
Vibrator 15 liters (gasoline ) - - -
Water Pump 15 liters ( gasoline ) - - -
One Bagger Mixer - 100 bags/day
Crane - minimum of 2 piles/day ( 16 m. length including spotting )
VOLUME OF TRENCH CU.M.
Soil Type 7 7-10 10-13
In these cases, the work is split over two or more days. First, the trench should be excavated and
then the preparation of the bed, the laying, backfilling and compaction is done. Only 3 times. Therefore the volume
of the excavation has to be limited following rates and then applicable:
Soil Type Productivity

a) hard soil 3.50 cu.m./man-day
b) very hard, stony 2.00 cu.m./man-day
After completion of the trench approximately 4 man-days are needed to lay 6 rings, backfill and compact to finish road le
I. MECHANIZED ASPECT
A. CLEARING & GRUBBING

Dozer Production
Horse Dense of Vegetation ( No. of Trees/Hectares )
Power 0-50 51-100 101-200
120 360 250 190
140 420 290 220
160 480 330 255
180 540 375 285
200 600 420 310
B. EXCAVATION ( Common Materials )

B.1 CRANE
Tonnage's Capacity ( cu.m. /hr. ) Bank Volume
Canal Structure Creek
15 15 10 10
20 20 15 15
25 25 20 20
30 30 25 25
B.2 DOZER
Horse Production ( cu.m./hr. ) Bank Volume
Power Canal Structure
120 30 15
140 35 20
160 40 25
180 45 30
200 50 35
B.3 BACKHOE
Bucket ( cu.m.) Production ( cu.m./hr.) Bank Volume
Canal Structure Creek
0.5 20 15 15
0.75 30 20 20
1 40 30 30
1.25 50 40 40
1.5 60 45 45
C. QUARRYING
Dozer ( H.P.) Production ( cu.m./hr.) Bank Volume
Common Aggregate Cobbles/Boulders
140 55 60 27
160 60 65 29
180 65 70 31
200 70 75 33
D. LOADING
Bucket (cu.m.) Production ( cu.m./hr.) Bank Volume
Common Aggregate Cobbles/Boulders
1 50 55 35
1.5 75 80 55
2 100 110 75
2.5 125 135 90
3 150 165 110
E. SPREADING
Grader ( H.P.) Road ( cu.m./hr. ) cmp.
Common Aggregate
80-100 60 70
100-125 70 80
125-150 90 100
150-175 100 110
F. SIDE BORROW ( Common Materials)

Dozer ( H.P.) Production ( cu.m./hr.) Compacted Volume
140 35
160 40
180 45
200 50
G. STR BACKFILL WITH SPREADING & COMPACTION

Dozer ( H.P.) Production cu.m./hr. Compacted Volume
140 50
160 70
180 80
200 90
H. EMBANKMENT COMPACTION
Capacity ( cu.m./hr.) Compacted Volume
Tons Self- Propelled
Tam. Foot drum Vib. Drum
10 80 60
12 90 70
15 120 90
I. LOADING, SPOT & MANEUVER TIME

Using Loader with 1,00 cu.m. Bucket
Dump Truck Capacity Compacted Volume of Cobbles/ Boulders
Common Materials Road Surface Materials
4.00 cu.m. 7 min. 7 min. 10 min.
6.00 cu.m. 9 min. 9 min. 12 min.
8.00 cu.m. 11 min. 11 min. 15 min.
J. AVERAGE SPEED OF DUMP TRUCK
Type of Road Kilometer per hour
With load Without load
Concrete/Asphalt Road 35 45
Good Maintained Gravel Road 30 35
Poorly Maintained Gravel Road 20 25
K. DEMOLITION OF CONCRETE
160 CFN Compressor & two (2) Jack Hammer
Capacity - 8.00 cu.m./day for massive concrete
- 12.00 cu.m./day for slab & wall
L. DRIVING OF PILES
Steel Pipes : Crane 25 tons with 2-tons drop hammer, Capacity= 8 L.M./Hr.
Concrete Piles : Crane 25 tons with 2500 kgs.m. Pile hammer, Capacity= 2.00 L.M. per Hr.,
4.00 L.M./Hr. for thick & thin concrete piles.
M. MANUAL ASPECT
A. EXCAVATION
A.1. Common Materials
Capacity (cu.m./day) Bank Volume & Depth of Excavation
Type of Work ( meter )
Farmditchs 3.00 2.50 2.00
Canal 2.50 2.00 1.75
Structure 2.00 1.75 1.50
A.2. Slight hard materials (lnd.)

Type of Work Capacity ( cu.m./day/man) Bank Volume
Canal 1
Structure 0.75
B. LOADING CAPABILITIES OF FIVE ( 5) LABORERS

Sand and Gravel Common Cobbles Boulders
cu.m./hr. cu.m./hr. cu.m./hr. cu.m./hr.
4 5 3.5 3
C. UNLOADING CAPABILITIES OF FIVE ( 5 ) LABORERS

Sand and Gravel Common Cobbles Boulders
cu.m./hr. cu.m./hr. cu.m./hr. cu.m./hr.
6 6 5 4
D. CUT, BEND & PLACE RSB

Structure 1 Steelman & 1 Helper with Bar Cutter
Canal & Others 80 kgs/day
E. QUARRYING
Capability cu.m./day/man
Sand & Gravel Cobbles Boulder
3.5 2.5 2
F. DEMOLITION OF CONCRETE
Slab & Wall 0.50 cu.m./man-day
Massive Concrete 0.20 cu.m./man-day
G. SCREENING OF AGGREGATES
Gravel 4.00 cu.m./day/man
Sand 6.00 cu.m./day/man
H. MANUAL BACKFILL
Capacity : 3.00 cu.m./day/man
I. LAYING OF MATERIALS ( cu.m./day/man)

Cobbles - 2.00
Boulders - 1.50
J. SPREADING OF AGGREGATE
Capacity : 2.50 cu.m./day/man
K. RUBBLE MASONRY ( Concreting )

Crew : 1- Foreman, 2- Mason, 10- Laborers, & 1- L.E. Operator
Capacity : 6.00 cu.m./day
L. GROUTED RIPRAP
Crew : 1- Foreman, 2- Mason, 10- Laborers, & 1- L.E. Operator
M. C.H.B. : Setting Capacity sq.m./day

Crew : 1- Mason, 2- Laborers
Fence Building
4" CHB 14 10
6"CHB 10 8
N. CONCRETE LINING
Crew : 1- Foreman, 2- Mason, 1- L.E. Operator, 10- Laborers with one (1) bagger mixer
O. INSTALLATION OF STEEL GATES

Crew : 1- Mason & 5 - Laborers
16 x 16 to 24 x 24 2 assy/day
Above 24 x 24 1 assy/day
P. CONCRETE WORKS
P.1. Fabrication, Placing & Dismantling of Forms
Crew : 2- Carpenters & 4- Laborers; Capacity : 3.50 cu.m./day for 3000 psi
Crew : 1- Carpenter & 1- Laborer; Capacity : 4.50 cu.m./day Canal Lining
P.2. Concreting and Curing Capability

P.2.a. With concrete mixer
Crew : 1- Foreman, 2- Mason, 1- L.E. Operator, & 8- Laborers
Class "A" : 3.50 cu.m./day
Class "B" : 4.50 cu.m./day
Class "C" : 4.80 cu.m./day
Lean Concrete : 6.00 cu.m./day
P.2.b. Without concrete mixer

Crew : 1- Foreman, 2- Mason, & 10- Laborers
Class "A" : 2.50 cu.m./day
Class "B" : 3.70 cu.m./day
Class "C" : 4.80 cu.m./day
Lean Concrete : 4.50 cu.m./day
Q. PLASTERING OF CHB WALL

Crew : 2- Mason, & 2- Laborers
Capability : 12 sq.m./day (one side only)
R. REINFORCED CONCRETE PIPES

Crew Capability
Diameter
inch Cm. Fabrication
1- Foreman 12 30 15
1- Mason 18 46 11
1- Carpenter/ Steelman 24 61 9
12- Laborers with 30 76 6
1- Bagger Mixer 36 91 5
48 122 3
42 4
NOTE : TIME OF MIXER/DAY = BAGS OF CEMENT/DAY X 10 MIN./ BAG

60 MINUTES/HOUR
III. MATERIAL ASPECT

Class Strength Max. Aggre. Cement Sand
Size, in. bag/cu.m. cu.m./cu.m.
A. Concrete
a. 211 kgs. e 1.50 9.00 0.45
b.200 kgs e 2.00 7.00 0.50
Canal Lining
200 kgs e 1.00 7.5 0.48
B. Rubble Mason w/ 211 kgs e
211 kgs e - 4.50 0.225
C. Grouted Riprap - 4.20 0.35
Plain Riprap - - -
D. Lean Concrete - 5.00 0.50
1000 psi
E. Gravel Blanket - - -
F.Filter Drain - - -
OTHER MATERIALS
Class Type of Strength F. Lumber
Structure kgs e bd.ft./cu.m.
A Bridge/ Flume 211 40
A Siphon/Box Cul 211 25
A Other Str. @ me 211 25
A 211 5
B 200 5
A 211 15
B 200 5
A 211 5
REINFORCED CONCRETE PIPES

Diameter Fabrication Materials per p
Cement Sand Gravel
Inches Bag Cu.m. Cu.m.
12 0.58 0.22 0.05
48 1.22 0.05 0.10
24 1.82 0.08 0.15
30 2.56 0.11 0.21
36 3.33 0.14 0.28
42 4.26 0.18 0.36
INSTALLATION OF R.C. PIPES

Diameter Cement Sand Gravel
Inches Bags Cu.m. Cu.m.
12 0.21 0.01 0.02
18 0.45 0.02 0.04
24 0.72 0.03 0.06
30 0.93 0.04 0.08
36 1.11 0.05 0.1
42 1.32 0.06 0.12
PLASTERING C.H.B. BLOCK

Size Materials per sq.m. for two ( 2 ) sides
Sand Cement
4" & 6" 0.034 0.41
G. I. LAYING OF C.H.B.
Size Cement Sand
Bag/sq.m. Cu.m./sq.m.
4" 0.55 0.046
6" 1.07 0.089
RECOMMENDED INDIRECT COST

Estimated Direct Cost ( E.D.C.) Indirect Cost for OCM & Profit Max. Ranges Mobilization
O.C.M. % of E.D.C. C.P. % of E.D.C.
Up to 1 Million 13% 15% 2%
Above 1M to 5M 12% 14% 2%
Above 5M to 10M 12% 14% 2%
Above 10M to 20M 11% 12% 2%
Above 20M to 50M 11% 12% 2%
Note: The total contract price should be equal to or less than the total COA estimate plus 10% in order to sustain a finding of re
the contract price will be deemed excessive.
ACEL RATE 1998

Operated Equipment Description Rate/Day
Bulldozer Komatsu, D80A - 12DDP 9,160.00
Payloader 75 TCM /Clark, 1.53 cuP 10,010.00
Road Grader Mitsubishi MG 500 17 P 8,808.00
Dump Truck Japan & Other Make, 1P 9,016.00
Road Roller Ingersoll Rand SP48 MP 8,701.00
Crane All models,Truck mounP 11,296.00
Back Hoe Komatsu PC 120, Capa P 9,656.00
Transit Mixer Japan make 3.8 cu.m.,P 8,528.00
Air Compressor Gas/Diesel Engine, C P 1,376.00
Plate Compactor 12 Hp Engine Driven P 1,648.00
Asphalt Paver/Finisher Worthington 34 ( basicP 3,320.00
Asphalt Distributor Little Ford SprasmasteP 5,784.00
Bare Equipment Description Rate/Day

Pile Hammer (w/o crane) Domag D8 - 22 P 5,067.00
Drop Hammer (w/o crane) Two tons w/ Pile Ham P 100.00
Jack Hammer Stanley, Hydraulic w/oP 294.00
Welding Machine Gas/Diesel Driven 250P 300.00
Concrete Mixer 1- Bagger P 298.00
Concrete Vibrator Gas or Diesel Driven P 341.00
Chainsaw Nusquama, 2100 CD wP 180
Water Truck All Makes, 500-1000 GP 1,773
Water Pump All Models 3.5"-4" sizeP 199.00
Concrete Batch Plant With Cement Silo Manu P 5,113.00/
month x rated
Cap. Ln.cu.m/hr
LABOR OUTPUT CAPABILITIES
REMOVAL EXISTING STRUCTURES:

Lumpsum
Installation:
Timber:
Girts and Girder 0.10 - 0.15 cu.m./man-days

Floor Joist 150 L.M./man-days
Flooring Boards 15 - 18 sq.m./man-days
Post 0.14 cu.m./man-days
Walling/Siding:
Covering 30 sq.m./man-days
Framing, Studs 12 cu.m./man-days
( Multiply by the no. of days
Double walling )
Ceiling Joist and Hangers 16 sq.m./man-days
Ceiling Boards ( 4' x 8' Plywood ) 30 sq.m./man-days
Windows sashes:
Jambs Fabrication 4 sq.m./man-days
Frames Fabrication 2 sq.m./man-days
Jambs Installation 14 sq.m./man-days
Frames Installation 10 sq.m./man-days
Doors:
Jambs Fabrication/ Installation 2.5 sq.m./man-days
Door Fabrication/Installation 1panel/man-days
Paintings:
Paint Rollers 125 sq.m./man-days
Paint Brush 50 sq.m./man-days
Neutralizer 100 sq.m./man-days
Truss Fabrication 0.25 truss/man-days
Purlins Installation 60 L.M./man-days
Fascia Boards 0.05 cu.m./man-days
Roof Coverings ( G.I. sheets ) 35 pcs./man-days
Concrete Works:
Concrete Pouring 0.30 cu.m./man-days
Rebars 20 - 30 kgs.man-days
Finishing:
Rough Finish 10 sq.m./man-days
Plain/Fine Finish 8 sq.m./man-days
CHB Filling/Laying 6 - 8 sq.m./man-days
A. CEMENT MORTAR
Table- 1. Quantity of Cement and Sand for CHB Mortar per Square Meter Wall
Size of CHB No. per sq.m. 40 Kg. Mixture Cement Bag
B C
4 x 8 x 16 12.5 0.525 0.394
6 x 8 x 16 12.5 1.013 0.759
8 x 8 x 16 12.5 1.500 1.125
1. Find the area of the wall

Area = 3.00 x 4.00
A = 12 sq.m.
2. Refer to Table -1 along 4 x 8 x 16 CHB cement class "B" mixture; Multiply:
Cement : 12 x 0.525 = 6.3 say 7 bags
Sand : 12 x 0.0438
B. MORTAR FOR PLASTERING
Table- 2 Quantity of Cement and Sand for Plastering per Square Meter
40 kg. Cement Bags
Mixture Class 16 mm. thk. 20 mm. thk. 25 mm. thk.
A 0.288 0.360 0.450
B 0.192 0.240 0.300
C 0.144 0.180 0.225
D 0.120 0.150 0.188
Sand 0.016 0.020 0.025
1. Find the area of the wall ( two faces )

Area = 3.00 x 4.00 x 2 faces
A = 24 sq.m.
2. Refer to Table - 2 under 16 mm. thick plaster class "B" mixture; Multiply;
Cement = 24 x 0.192 = 4.6 bags
Sand = 24 x 0.016 = 0.384 cu.m.
C. CHB FOOTING
Table- 3. Quantity of Cement, Sand, and Gravel for CHB Footing per Meter Length
Dimension Cement in Bags Class Mixture
Centimeters 40 Kg. Cement
t w A B
10 30 0.27 0.225
10 35 0.315 0.263
10 40 0.36 0.3
10 50 0.45 0.38
15 40 0.54 0.45
15 45 0.608 0.506
15 50 0.675 0.563
15 60 0.81 0.675
20 40 0.72 0.6
20 50 0.9 0.75
20 60 1.08 0.9
1. Solve for the net length of the CHB wall

Net length = 40 m - ( 0.25 x 11 post )
= 37.25 meters
2. Refer to Table - 3 along the 15 x 50 cm footing dimension 40 Kg. Cement class "A"
Mixture; Multiply :
Cement : 37.25 x 0.675 = 25.14 say 26 bags
Sand : 37.25 x 0.038 = 1.4 say 1.5 cu.m.
Gravel : 37.25 x 0.075 = 2.8 say 3.0 cu.m.
TECHNICAL SERVICES DIVISION PERSONNEL
Celso U. Reyes Florenda T. Lonio Santiago O. Burdeos
Junrey E. Labatos Ronnie Valentino U. Tello Joehl Francisco E. Duarte
Dante M. Jabutay Alfredo Genaro C. Quintos Charito A. Samson
William C. Peguit Joseph P. Cagampang Alan G. Milan
MAINTENANCE BY CONTRACT
( MBC )
METHODS OF CONSTRUCTION
1. PATCHING POTHOLES - Should be done to the areas specified by the contracts and plans duly approved
by the Engineers. Materials to be used must be suitable to acquire best result when compacted.
SCHEDULE OF WORKS : MONTHLY
2. RESHAPING should also be done to areas required in the plan and contracts. All works should conform
to what will be described in the specification.
SCHEDULE OF WORKS : QUARTERLY
3. VEGETATION CONTROL AND CLEANING DITCHES - All objects subject for the obstruction of the designed
areas should be removed and cleared.
SCHEDULE OF WORKS : TWICE A YEAR
4. REGRAVELLING - All materials shall consist of hard, durable particles or fine divided mineral matter that can be compacted
reaching for stable sub-base. Using especially equipped vehicles material should be distributed in a continous uniform
layer. The uniform thickness of sub-base material shall be adjusted prior to the compaction by watering or by drying as
required in order to obtain the required compaction. Compaction shall continue until a field density of at least 100 per cent
of the maximum dry density.
SCHEDULE OF WORKS : ANNUAL
5. BLADING/GRADING - All unstable materials should be removed in areas subject for Blading/Grading. These areas should
be brought to a grade required in the plans and contracts. Compaction will follow using heavier compacting units until required
density can be obtained.
SCHEDULE OF WORKS : ANNUAL
TES January 2003 Ed.
CAPABILITIES
60 Tons TONS Per Day
5.00 Cu.M. Cu.M. Per Batch
100 TONS Per Hour
50 Cu.M. Per Hour
50 Cu.M. Per Hour
0.8 Cu.M. Capacity
0.8 Cu.M. Capacity
0.8 Cu.M. Capacity
1.8 Cu.M. Capacity
1.53 Cu.M. Capacity

50 Cu.M. Per Hour
11 TONS Capacity
46-50 TONS Capacity
46-50 TONS Capacity

46-50 TONS Capacity
7500 Kg.-M. Rated
Energy
10500 Kg.-M. Rated
Energy
9.17
6.12-7.65 Cu.M. Capacity
10-Jun Cu.M. Per Hour
50 mm
Max 6 3/4 Depth Capacity
161-185 CPM Capacity

Max 32mm G40 Capacity
Max 32mm G40 Capacity
900 LPM Capacity
500 APMS Capacity
64-125 KVA 51-100 HP
9.17-11.46 Cu.M. Capacity
5000-6000 Gals. Capacity
15 TONS Capacity
9-10 TONS Capacity
400
1080
192
576
oductivity
Throwing distance in m. )
6-8 m.
3.5-4.5
2.5-3.5
1.7-2.5
the soil type.
CONCRETE
OIL # 10
-
1 liter
1 liter
1 liter
1 liter
1 liter
1 liter
-
-
-
compact to finish road level.
ction
o. of Trees/Hectares )
201-250 251& >
160 130
185 150
210 170
240 195
265 215
Cement R.S. Bars Lumber Ply
bags/hr. kgs./hr. bd,ft./hr. pcs./hr.
300 6,000 4,000 250
Cement R.S. Bars Lumber Ply

bags/hr. kgs./hr. bd.ft/hr. pcs./hr.
300 7,000 4,000 250
Capability
Installation
16
14
12
10
8
6
7
Gravel Boulder
cu.m./cu.m. cu.m./cu.m.
0.90 -
1.00 -
0.96 -
0.45 0.75
0.05 1.00
0.10 1.00
1.00 -
1.00 -
- -
1/2 pl.wd Tie wr. Nail

pcs/cu.m. kgs./cu.m. kgs./cu.m.
1.00 1.25% RSB 2.50
1.25 1.20% RSB 2.00
1.25 1.10% RSB 2.00
0.10 - 0.50
- - 0.25
0.40 1.00% RSB 1.50
0.40 1.00% RSB 0.50
- - 0.25
brication Materials per pc.

G.I. Sheet F. Lumber Tie Wire C.W. Nails
Pc. Bd.ft. kgs. kgs.
0.12 0.34 9.28 0.10
0.19 0.36 7.72 0.20
0.24 0.48 9.75 0.30
0.30 0.60 23.22 0.40
0.34 0.72 50.43 0.50
0.40. 0.84 60.84 0.60
R.S.B. F. Lumber CWN & TW

kgs. Bd.ft. kgs.
- 2 0.2
3.65 2 0.2
4.52 3 0.3
5.26 3 0.3
6.01 4 0.4
6.79 4 0.4
o sustain a finding of reasonableness otherwise
g. Mixture Cement Bags
D Sand
0.328 0.0438
0.633 0.0844
0.938 0.1250
Aggregate
Sand Gravel
Cu.m. Cu.m.
0.015 0.03
0.018 0.035
0.02 0.04
0.02 0.05
0.03 0.06
0.034 0.068
0.038 0.075
0.045 0.09
0.04 0.08
0.05 0.1
0.06 0.12
o O. Burdeos
rancisco E. Duarte
A. Samson
ction of the designed
that can be compacted

ntinous uniform
or by drying as
least 100 per cent
g. These areas should

ting units until required

Republic of The Philippines Municipality of IPIL Barangay:Maasin

Uploaded by

Copyright:

Available Formats

You might also like

Republic of The Philippines Municipality of IPIL Barangay:Maasin

Uploaded by

Document Information

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

Republic of The Philippines Municipality of IPIL Barangay:Maasin

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

SUB- PROJECT PROGRAM OF WOR

Sub-Project TTitle Construction of Livelihood Training Center

Equipment/ Tools Needed

Item no. Scope of Work ( Direct Cost ) % Wt. Quantity

I #NAME? #NAME? #NAME?

Breakdown of Estimated Total

Cost CIDSS Grant Cash

Sub-Total ( A ) #NAME? #NAME? -

Sub-Total ( B ) #NAME? #NAME? -

TOTAL ( A+ B ) #NAME? #NAME? -

% Cost Sharing #NAME? #NAME? #NAME?

Prepared by : Checked & Reviewed by:

ENGR. PETER GER

HON. ELDWIN M. ALIBUTDAN

uantity Unit Unit Price Total Amount

sq.m. #NAME? #NAME?

47,151.00 - - 50,865.00 5,000.00 -

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

ENGR. ROLEISTE C. FALSIS

I CONCRETE WORKS 37.29 cu.m.

Mason 12.00 Day/s 5.00 300.00 18,000.00

12mm dia. by 10mm dia. 8mm dia. by

Masonry Wall (Vert.&Hor.) 303

0.00 350.00 420.00 0.00

1.00 1,090.00 0.00 0.00 0.00 0.00 0.00 0.00 1,089.00

TOTAL FOR ROOFING SUB-TOTAL 9,900.00

LABOR COST + EQUIPMENT RENTAL

MATERIALS SUB-TOTAL 114,020.00

MATERIALS SUB-TOTAL 138,724.00

MATERIALS SUB-TOTAL 69,228.00

V-2. CHB PLASTERING

ENGR. ARNEL CANTER

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Portland Cement 366.00 Bags 95,160.00

1/2" x 3.0m PVC Pipe 3.00 Length 900.00

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

November 11, 2014

PROCURE ESTIMATED COST INVOLVED

TOTAL 52,151.00 41,720.80 5,215.10

Prepared by: Checked & Reviewed by:

ENGR. PETER GERONILLA 0.00

LCC (In-Kind) : 52,151.00

Recommended by: Approved by:

ERNESTO JOSE C. BABIERA, CE

14 #NAME? #NAME? #NAME? 48.00 #NAME? #NAME? #NAME? #NAME? #NAME?

Prepared by: Reviewed by:

ENGR. PETER GERON

ENGR. CHERRY VILLANUEVA

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

1st Tranche 2nd Tranche Request

PETER GERONILLA ERNESTO

#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?