Professional Documents
Culture Documents
1sample Problem-Day 2
1sample Problem-Day 2
b= 1.5 m
ss= 2m Length = 100 m
berm= 0.3 m
AHD Cement= 25 kms
AHD sand & Gravel = 20 kms
Determine
Volume of Class B use given estimate
Material Cost of Class B Hauling+labor+base cost Use transit mixer
OCM 15.0%
PROFIT 10.0%
VAT 5.0%
FSSM 3.0%
CIVIL WORKS
CS 1.5%
IDP 1.0%
TOTAL BUDGET
1
2
0.3
0.2
0.00 0.125
2.625
2.625
0.081186
2.706186
0.041634
0.027756
2.775575
SUMMARY
RSB MASS COMPUTATION size Spacing No. Of Sectional Length (m) Cut Length Total Length
NOTATION
(mm) (M) PCS. a b c d e f g (m) (m)
a+b+c+d+ Cut Length x #
e of pcs
Lenth/Spacing + 1
BAR A(Cross section) 10 0.30 4,114.00 0.30 5.40 9.60 5.40 0.30 21.00 86,394.00
Bar A length / S +1
BAR B (Longitudinal) 10 0.30 71.00 1234.00 0.40 1234.80 87,670.80
BAR C.O.W 10 0.30 2.00 0.30 5.40 9.60 5.40 0.30 0.21 0.21 21.42 42.84
sub Total 174,107.64
Splicing
size No. Of Sectional Length (m) Cut Length Total Length
NOTATION # of Laps
(mm) PCS. a b c d e f g (m) (m)
NIA-MARIIS-D4-OMS-ENU-INT-Form13 Rev.01
class b concrete b 9.6
furish and intall RSB ss 5.4
Gravel Blanket berm 0.3
Structure Excavation AHD Materials 20
Structure Backfill AHD Sand & Gravel 30
Thickness 0.1
Road Surfacing Materials
Grading Clearing & Leveling Length 1234
COW 0.6
m width of roadway 5m
m THK 0.05 m
m
km
km
m
m
m
A CONCRETE LINING WITH DIMENSION BELOW HAS A LENGTH OF 500 METERS
b= 3m
ss= 5m Length = 500 m
berm= 0.3 m cut off 0.6
AHD Cement= 30 kms
AHD sand & Gravel = 25 kms
thk 0.1 m
Determine
Volume of Class B 2,593.99 use given estimate
Material Cost of Class B 4,512.38 Hauling+labor+base cost
0
0.618
1,603.09
13. Concrete Canal Lining (Class "B" Concrete), 196 kgsc using transit mixer (excluding furnish & ins
1. Materials:
2. Labor Cost
2a1. Fabrication, Placing and Dismantling of Forms:
Capability = 4.50 m3/day
Crew:
1 - Carpenter@ 475 /day 475.00 /day
1 - Laborers @ 370 /day 370.00 /day
P 845.00 /day
Eqpt. Renta=
Transit Mixer 2636.00 /hr. x 8.00
Backhoe 2620.00 /hr. x 8.00
= P 42048.00 /day
SUMMARY
1. Materials = 2,472.38 /m3
2. Eqp't. (S/G/B) = 882.79 /m3
3. Labor = (2a1 + 2a2) = 281.22 /m3
4. Eqp't. Utilization = 876.00 /m3
Direct Cost = 4,512.38 /m3
mixer (excluding furnish & install of RSB)
= P /m3
= 291.48 /m3
= 591.31 /m3
= /m3
= /m3
= /m3
= 882.79 /m3
= P 2,096.63 /m3
= /m3
= /m3
= 315.25 /m3
= 20.17 /m3
= 40.34 /m3
= 2,472.38 /m3
d 1 unit Backhoe
hr./day
hr./day
REVISED DERIVATION OF UNIT COST FOR CONTRACT WORKS
as per Guidelines MC No. 64 S. 2016 and Equipment Rental Rates
based ACEL 2014 Edition 25
Date Revised: October 11, 2021
I. INPUT DATA:
A. Labor Cost
Designation Adjusted Daily Rate
1. Foreman B. 575 /day
2. Carpenter A 475 /day
3. Mason A 475 /day
4. Steelman 475 /day
5. L.E. Operator 425 /day
6. Bar Cutter 425 /day
7. Utility Worker B 370 /day
A. Cement
AHD (km)
25 30
1. Base Cost (P/bag) 260 260
2. Hauling Cost
a. Eqpt Cost 16.33 18.01
b. Labor Cost 1.54 1.54
Total Hauling Cost 17.87 19.55
TOTAL COST 277.87 279.55
2196.04
16.33 /bag
18.01 /bag
P 1.54 /bag
MASTERLIST OF ACTIVITIES
Err:508
1.00
Total 1.00 - - - - -
1.00
Total 1.00 - - - - - -
TERLIST OF ACTIVITIES
Err:508
- - 1.00
- - - - - - - - - 1.00
- 8.10 1.00
- - - - - - - - 8.10 1.00
414
EARTHWORKS COMPUTATION
b.Lot 2 - Construction of Concrete Canal Lining along Lateral D2-a Sta. 0+240-0+761 (521 m) ( Total
Length = 521 m)
Length Stationing Area Fill Voulume Stationing Area Cut Volume
D2-a
240 5.08 240 0
50 290 0.27 133.75 290 0.22 5.5
50 340 1.15 35.5 340 0 5.5
50 390 0.46 40.25 390 0.2 5
50 440 1.77 55.75 440 0.11 7.75
50 490 1.57 83.5 490 0 2.75
50 540 1.45 75.5 540 0 0
50 590 2.13 89.5 590 0 0
50 640 1.97 102.5 640 0 0
50 690 1.71 92 690 0.03 0.75
50 740 1.56 81.75 740 0 0.75
21 761 1.00 26.88 761 0.33 3.465
521 816.88 31.465
Approved:
EFREN F. ROBANG
Division Manager A
0
Re
PROJECT C
Cur
ACTIVITY Unit
A. DIRECT COST
I. CIVIL WORKS
1.A Contract Works
MUNICIPALITY OF ANGADANAN
a.Lot 1 - Construction of Concrete Canal Lining along B-PUMP (CEEPA) Sta. 0+000-0+500 (500m); (Total Length = 50
2
(Class B Concrete), (Transit) (Materials AHD =20kms, S&G AHD cu. m.
=30kms)
3
Furnish and Install of RSB (AHD =20kms) kgs
4 cu. m.
Gravel Blanket (S&G AHD =30kms)
5 cu. m.
Structure Excavation (Mech)
6 cu. m.
Structure Backfill (Mech)
8 cu. m.
Roads Surfacing Materials S&G (AHD =30kms)
9 sq. m.
Grading/Clearing & Levelling
10 CSHP (Costruction Occupational Safety and Health) Program and
Project Billboards/Signages
1. Personal Protective Equipment
1.a. Material Cost:( for 15 Manpower)
a.) Face Mask (for 55 C.D.) /pc
b.) Face Shield /unit
c.) Thermal Scanner /unit
d.) Hard Hat /unit
e.) Safety Vest /unit
f.) Alcohol /gal.
g.) 15 person First Aid Kit /unit
2. Medical Team/Safety Office
h.) Safety Officer LS
3. One (1) set of project billboards per project
Material Cost:
i.) 1/2" thk. 4'x8' Plywood /pc.
j.) Tarpaulin (8'x8') /pc.
k.) Assorted Sizes Lumber /bd.ft.
l.) C.W. Assoerted Sizes /kg.
Labor Cost:( 1 C.D.)
m.) Foreman B day
n.) Carpenter A day
o.) Utility Worker B day
b.Lot 2 - Construction of Concrete Canal Lining along Lateral CEEPC-MC Sta. 4+487-4+695 (208m); Sta. 4+717-4+974
1
0
0 0
0 0
2 (Class B Concrete), (Transit) (Materials AHD =20kms, S&G AHD cu. m.
=30kms)
3
Furnish and Install of RSB (AHD =20kms) kgs
4
Gravel Blanket (S&G AHD =30kms) cu. m.
5
Structure Excavation (Mech) cu. m.
6
Structure Backfill (Mech) cu. m.
7
0 0
8
Roads Surfacing Materials S&G (AHD =30kms) cu. m.
9
Grading/Clearing & Levelling sq. m.
10 CSHP (Costruction Occupational Safety and Health) Program and
Project Billboards/Signages
1. Personal Protective Equipment
1.a. Material Cost:( for 15 Manpower)
a.) Face Mask (for 55 C.D.) /pc
b.) Face Shield /unit
c.) Thermal Scanner /unit
d.) Hard Hat /unit
e.) Safety Vest /unit
f.) Alcohol /gal.
g.) 15 person First Aid Kit /unit
2. Medical Team/Safety Office
h.) Safety Officer LS
3. One (1) set of project billboards per project
Material Cost:
i.) 1/2" thk. 4'x8' Plywood /pc.
j.) Tarpaulin (8'x8') /pc.
k.) Assorted Sizes Lumber /bd.ft.
l.) C.W. Assoerted Sizes /kg.
Labor Cost:( 1 C.D.)
m.) Foreman B day
n.) Carpenter A day
o.) Utility Worker B day
Prepared by:
DON-DON L. RONQUILLO
Senior Engineer A
Repair of National Irrigation System
PROJECT COST & QUANTITIES DETAILED BREAKDOWN
Current Year 2022 / Overall Program of Work
2,427,956.12
366.12 - - - -
2,708,113.02
#REF!
Recommending Approval:
GERARDO A. PASCO
Acting Head, O&M Section
Attachment "D"
#DIV/0!
3,174,993.09
#DIV/0!
13,833.31 13,833.31
#DIV/0!
3,534,258.32 3,569,352.81
6,709,251.41 #REF!
67,770.22 53,426.08
6,777,021.63
34,227.38
34,227.38
6,845,476.39
6,846,000.00
Approved by:
CARMELO L. SALVADOR
Division Manager A
7.824
65.8
w/ indirect
1,844,660.71 27,669.531383
1,156,446.88 17,379.600812
34,533.81 518.007107
27,445.41 411.284340
3,692.86 55.655330
91,569.86 1,373.860406
17,668.78 268.781726
26,999.42
2,028,948.93 30,433.82
1,261,371.87 18,956.46
49,442.54 741.63
43,159.80 646.78
3,434.36 51.76
- -
106,449.96 1,597.11
20,539.96 312.46
(35,094.49)
3,000,000.00
30,303.03
- 1,987,400.33
- 1,338,899.01
- 41,625.62
- 36,612.00
- 1,942.85
- 36,566.26
- 14,293.55
-
-
-
- 279.42
- 6.00
- 39.97
- 35.98
- 35.98
- 10.39
- 23.98
-
- 2,794.23
-
-
- 23.98
- 23.98
- 3,354.14
- 2.56
-
17.46
19.05
- 5.92
- 37,880.40
- 816.78
- 2,988,667.41
- 2,007,345.45
- 84,530.13
- 65,287.08
- 4,506.53
- 34,753.64
- 37,072.04
- 15,257.07
-
-
-
- 279.42
- 6.00
- 39.97
- 35.98
- 35.98
- 10.39
- 23.98
-
- 2,794.23
-
-
- 23.98
- 23.98
- 3,354.14
168.00
-
17.46
19.05
- 5.92
- 8,882,622.52
3,534,258.32