NOTED :

L W1 W2 H
12.5 0.4 0.6 2.5

STRUCTURAL EXCAVATION
L W2 H VOLUME
12.5 0.6 0.575 4.31
Gravel fill
L W2 H VOLUME
12.5 0.6 0.075 0.56
Riprap
AREA L VOLUME PER TRUCK
1.25 12.5 16 8

Prepared by: checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
 Republic of the Philippines
Provincial Local Government Unit of Ifugao
OFFICE OF THE PROVINCIAL ENGINEER
Lagawe, Ifugao

APPROVED BUDGET FOR THE CONTRACT

Name of Project : Rehab of Danghay Water System, Brgy. Bolog Date:

Location : Danghay, Bolog, Kiangan, Ifugao Contract No.: Duration(CD)

INDIRECT COST TOTAL COST UNIT COST

Estimated Direct Cost TOTAL
Item No. DESCRIPTION Wt.%Tage QTY. Unit
(EDC) % Value ADJUSTED COST

1 2 3 4 5 6 7 8 9 10 11.00
I. Structure Excavation 7.65% 4.31 cu.m 2,932.50 7.80% 777.11 3,709.61 860.20 3,709.61
II. Grouted Riprap 90.29% 16.00 cu.m 34,622.58 92.12% 9174.98 43,797.56 2,737.35 43,797.56
SPL. Project Billboard 2.06% 1.00 lot 1,000.00 0.00% 0.00 1,000.00 1,000.00 1,000.00
TOTAL 100.00% 38,555.08 100.00% 9960.09 48,507.17
TOTAL= 48,507.17
Prepared by: Checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
 Republic of the Philippines
Provincial Local Government Unit of Ifugao
OFFICE OF THE PROVINCIAL ENGINEER
Lagawe, Ifugao

DETAILED ESTIMATES

Project Title: Rehab of Danghay Water System, Brgy. Bolog

Location: Danghay, Bolog, Kiangan, Ifugao
Total Appropriation:
Source of Fund: 2013-20% D.F

Item No.
I Structure Excavation Qty. = 4.31 cu.m
A. Manual Excavation (loose Rocks)
Quantity = 4.31 cu.m
Productivity Rate = 0.50 cu.m/m-day

Duration : 1.44 = 1.50 days

Labor Cost
Desination No. Rate Days Amount
Construction Foreman 1 377.00 1.50 565.50
Laborer 6 263.00 1.50 2367.00
Total 2932.50
Direct Cost = 2,932.50
Indirect Cost = 777.11
Total Cost = 3,709.61
Unit Cost = 860.20
Ajusted Cost = 3,709.61

II Grouted Riprap Qty. = 16.00 cu.m

A. Material Cost
Description Qty. Unit Unit Cost Amount
Portland Cement 64.00 bags 282.22 18,062.08
Aggregates 3.50 truck 1407.00 4,924.50
Bouldes 8.00 truck 740.00 5,920.00
note: per is 2 cu.m Total 28,906.58
B. Laying and grouting works
Quantity 16.00 cu.m
Productivity Rate 1.00 cu.m/m-day

Duration : 4.00 = 4.00 days

Labor Cost
Desination No. Rate Days Amount
Construction Foreman 1 377.00 4.00 1508.00
Laborer 4 263.00 4.00 4208.00
Total 5716.00
Direct Cost = 34,622.58
Indirect Cost = 9,174.98
Total Cost = 43,797.56
Unit Cost = 2,737.35
Ajusted Cost = 43,797.56

SPL Project Billboard 1.00 lot 1,000.00

Prepared by: checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
 DERIVATION OF UNIT PRICE OF MATERIALS
A. Transhipment of Cement
Source: Solano, Nueva Viscaya

Ave. Hauling Distance

Road condition Loaded Speed (kph) Unloaded Speed (kph)
(kms)
Dirt Road @7-12% 0.00 5.00 10.00
Paved Road @ 7-12% Grade 45.80 15.00 20.00
Manuavering Time/ Slacks Time = 6.00 mins.
Loading Time = 30.00 mins.
Loaded Travel Time = 183.20 mins.
Unloaded Travel Time = 137.40 mins.
Unloding Time = 30.00 mins.
Tatal Cycle Time = 386.60 mins.

Using 1 units Dump truck with capacity of 60 bags

Working hrs/day = 8.00 hrs.
Rate per day = 2400.00 Php
Total Cycle = 386.60 mins.
Transhipment Cost 386.60 mins. X 2400.00/day X 1day / 8 hrs X 1hr. /60 mins.
60 bags

Php. 32.22 /bags

B. Transhipment of Aggregates
Source: Baretbet, Nueva Viscaya
Ave. Hauling Distance
Road condition Loaded Speed (kph) Unloaded Speed (kph)
(kms)
Dirt Road @7-12% 0.00 5.00 10.00
Paved Road @ 7-12% Grade 42.40 15.00 20.00
Manuavering Time/ Slacks Time = 6.00 mins.
Loading Time = 30.00 mins.
Loaded Travel Time = 169.60 mins.
Unloaded Travel Time = 127.20 mins.
Unloding Time = 30.00 mins.
Tatal Cycle Time = 362.80 mins. 362.80 mins

Using 1 units Dump truck with capacity of 4.00 cu.m

Working hrs/day = 8.00 hrs.
Rate per day = 2400.00 Php
Total Cycle = 362.80 mins.
Transhipment Cost 362.80 mins. X 2400.00/day X 1day / 8 hrs X 1hr. /60 mins.
2.00 cu.m

Php. 907.00 /truck

 DERIVATION OF UNIT PRICE OF MATERIALS

C. Transhipment of Boulders
Source: Ibulao, Lgawe, Ifugao
Ave. Hauling Distance
Road condition Loaded Speed (kph) Unloaded Speed (kph)
(kms)
Dirt Road @7-12% 0.00 5.00 10.00
Paved Road @ 7-12% Grade 10.00 15.00 20.00
Manuavering Time/ Slacks Time = 6.00 mins.
Loading Time = 30.00 mins.
Loaded Travel Time = 40.00 mins.
Unloaded Travel Time = 30.00 mins.
Unloding Time = 30.00 mins.
Tatal Cycle Time = 136.00 mins.

Using 1 units Dump truck with capacity of 2.00 cu.m

Working hrs/day = 8.00 hrs.
Rate per day = 2400.00 Php
Total Cycle = 136.00 mins.
Transhipment Cost 136.00 mins. X 2400.00/day X 1day / 8 hrs X 1hr. /60 mins.
2.00 cu.m

Php. 340.00 /cu.m

Prepared by: Checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
 Description P/U Price Freight Manhaul U-price
Cement ₱ 250.00 ₱ 32.22 ₱ 282.22
Aggregates ₱ 500.00 ₱ 907.00 ₱ 1,407.00
Boulder ₱ 400.00 ₱ 340.00 ₱ 740.00

SUMMARY
Item no. Description % Units Quantity Direct Cost Indirect Cost Unit Cost Adjusted Cost
I. Structure Excavation 7.65% cu.m 4.31 2,932.50 777.11 860.20 3,709.61
II. Grouted Riprap 90.29% cu.m 16.00 34,622.58 9,174.98 2,737.35 43,797.56
SPL. Project Billboard 2.06% lot 1 1,000.00 1,000.00 1,000.00
100.00% 38,555.08 48,507.17

A. Total Estimated Contract Cost (Direct +

48,507.17
indirect Cost)
B. Est. Prov'l. Gov't. O. H Exp 1,492.83
B.1 Engineering overhead (70%) 1,044.98
B.2 Administraion overhead(20%) 298.57
B.3 Quality control (10%) 149.28
Reserve/ Construction Contingencies
E. TOTAL ESTIMATED PROJECT COST 50,000.00

Prepared by: Checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
 Republic of the Philippines
Cordillera Administrative Region
Provice of Ifugao
OFFICE OF THE PROVINCIAL ENGINEER
Lagawe, Ifugao

PROGRAM OF WORK

Date

Name of Project: Rehab of Danghay Water System, Brgy. Bolog Type of Project: Social Infra.

Location of Project: Danghay, Bolog, Kiangan, Ifugao Type of Structure: Grouted Riprap
Limits: Project Length: 12.50 m
Total Appropriation: Php - Project Width: m
Source of Fund: 2013-20% D.F Duration: 5.50 days C.D
Mode of
Straight Contract
Implementation:
Project Description: Improvement of Road

EQUIPMENT REQUIREMENT
DESCRIPTION REQ'D. AVAIL. DESCRIPTION REQ'D. AVAIL.
Dump Truck 1

Item Wt. ESTIMATED PROJECT COST

WORK TO BE DONE UNIT
No. % tage QTY UNIT COST AMOUNT
I. Structure Excavation 7.65% cu.m 4.31 860.20 3,709.61
II. Grouted Riprap 90.29% cu.m 16.00 2,737.35 43,797.56
SPL. Project Billboard 2.06% lot 1.00 1,000.00 1,000.00
TOTAL 100.00% 48,507.17

BREAKDOWN OF ESTIMATES
Wt.
EXPENDITURES COST EXPENDITURES
(%tage)
1. Material cost A. Total Estimated Contract Cost (Direct +
48,507.17
2. Equipment cost indirect Cost)
3. Labor cost B. Est. Prov'l. Gov't. O. H Exp 1,492.83
4. Hauling cost B.1 Engineering overhead (70%) 1,044.98
5. Mob./Demob. Cost B.2 Administraion overhead(20%) 298.57
6. Indirect cost B.3 Quality control (10%) 149.28
7. Prov'l. Gov't. O.H. Expenses C. ROW/ Site Acquisition
8. ROW/ Site Acquisition D. Reserve/ Construction Contingencies
9. Reserve/Const'n. Contingencies
E. TOTAL ESTIMATED PROJECT COST 50,000.00
10.TOTAL APPROPRIATION

Prepared by: Checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE-4 CEM Quntity Suveying Instructor
Name of the Project: Rehab. Danghay Water System, Bry. Bolog
Location Of the Project: Dangahay, Bolog, Kiangan, Ifugao

WEEK 1
Item Cost DAYS % MO TUE WEN THU FRI SAT SUN
I. Structure Excavation 3,709.61 1.50 7.65%
II. Grouted Riprap 43,797.56 4.00 90.29%
SPL. Project Billboard 1,000.00 1 2.06%
Total 48,507.17 6.50 100.00%

Prepared by: checked by:

Tugguinay, Ronie Banggao Engr. Dario Hercules N. Humiwat

BSCE 4-CEM Quntity Suveying Instructor