1. Concreting of Plain Flooring 2 men pour 1.

2
2. Concreting of Reinf. Flooring 2 men pour 0.84
3. Concreting of Column & Beam 2 men pour 0.50
4. Finishing of Flooring (rough) 2 men finishes
5. Finishing of CHB Joints 2 men finishes
6. Plastering of CHB 2 men plaster
7. Laying of CHB 2 men lay 100
8. Breaking old RC Flooring 2 men break 0.3
9. Laying of glazed tile 4"x4" 2 men lay 100
10. Laying of glazed tile 6"x6" 2 men lay 72
11. Installation of Water Closet 2 men install 1
12. Installation of Lavatory 2 men install 1
13. Installation of G.I. Sheets 32"x8" on Steel Frames 2 men install 11
14. Installation of G.I. Sheets 32"x8" on Wooden Frames 2 men install 20
15. Installation of G.I. Sheets 32"x12" on Steel Frames 2 men install 10
16. Installation of G.I. Sheets 32"x12" on Wooden Frames 2 men install 15
17. Fabricating and Installation of Gutter Downspout, Ridge roll 2 men fab. Install
18. Installation of G.I. Pipe 1/2 x 20" 2 men install 20
19. Installation of Doors and Window Jamp 1 men install 3
20. Installation of Door (Complete of Hinges and Knob) 1 men install 2
21. Fabrication of Doors (Excluding Planning of Frames) 1 men makes 3
22. Planning Rough Lumber (Including Allignment) 1 man Planes 48
23. Planning Rough Lumber (No Allignment) 1 man Planes 120
24. Installation of Plywood Board 2 men install 15
25. Installation of Wooden Post 2 men install 96
26. Installation of Wood Jalousies Windows 1 men install 18.75
I. Earth Works:
a. Excavation 1.82 man hours/cu.m.
b. Backfill 1.34 man hours/cu.m.
II. Form Works:
a. Footing, grade, 2.5 man hours/sq.m.
column
b. Beams, bond beams, 2.8 man hrs./sq.m.
floor slab
c. Roof beams & bond 3.01 man hrs./sq.m.
beams
d. Roof slab 3.34 man hrs./sq.m.
e. Retaining Walls 2.4 man hrs./sq.m.
f. Stairs & Landing 2.48 man hrs./sq.m.
Labor Estimate
Activities
CONSTRUCTION WORK CAPACITIES IN MAN HOURS
g. Form oil application 6 man hrs./sq.m.
III. Reinforcement:
a. Reinforcement of 9 man hours/100 kilos
footing up to roofing
b. Grade Slab EWP 13 man hours/100sq.m.
c. Floor membrane 15 man hours/100sq.m.
d. Roof beams & bond 2.88 man hours/cu.m.
beams
e. Stairs 2.6 man hours/cu.m.
f. Roof Slab 2.91 man hours/cu.m.
g. Curing (water) 2 man hours/day for 7 days
h. Equipment:
1 Vibrator 16 min./cu.m.
2 Crane 4 cu.m./man hour
FORMWORKS
MANHOURS PER SQUARE METER
ITEMS
Carpenter Laborer
1. Continous Wall Type (CHB) 0.70 0.40 1.10
2. Foundation on Pile Caps 1.50 0.65 2.15
3. Grade Beam or FTB 0.75 0.40 1.15
4. Walls Ground to 8 ft. high 1.10 0.72 1.82
5. Walls 8 ft. to 16 ft. high 1.21 0.78 1.99
6. Walls 16 ft. to 20 ft. high 1.35 0.90 2.25
7. Columns 1.22 0.80 2.02
8. Beams & Girders 1.90 1.22 3.12
9. Elevated Slabs (word shores) 1.15 1.16 2.31
10. Elevated Slabs (adjusted shores) 0.70 0.90 1.60
SCAFFOLDING
LENGTH
Erect
Dismantle
Total Erect
1 to 2 Section Long 1.20 0.35 1.55 1.40
3 to 5 Section Long 0.75 0.5 1.25 0.85
6 section or more long 0.65 0.35 1.00 0.75
1. Common Excavation (Manual) 6.00 MH/cu.m.
2. Common Excavation (Machine) 0.50 MH/cu.m.
3. Hook Excavation (Manual & Machine) 8.00 MH/cu.m.
4. Structural Backfill (Manual) 5.00 MH/cu.m.
Dismantle
1.00
0.60
0.40
UNIT MANHOURS ITEM OF WORK
MANHOURS
Total
1 or 2 Section High More than 2 Sec. High
5. Structural Backfill (Machine) 2.00 MH/cu.m.
6. Hauling Spoils 1.00 MH/cu.m.
7. Trenching by Hand 6.00 MH/cu.m.
8. Trenching by Machine 0.20 MH/cu.m.
9. Piping Installation
CONCRETE FOUNDATION AND ELEVATED CONCRETE UNIT MANHOURS
1. GRADE MEMBER
Formwork 2.54 MH/sq.m.
Concreting 8.54 MH/sq.m.
Rebar Works 0.07 MH/sq.m.
Finishing 0.40 MH/sq.m.
2. SUSPENDED MEMBER
Formwork 3.28 MH/sq.m.
Concreting 16.70 MH/sq.m.
Rebar Works 0.08 MH/sq.m.
Finishing 0.80 MH/sq.m.
Excavation 1.35 cu.m./man day
Backfill 3.87 cu.m./man day
Disposal of spoils 4.70 cu.m./man day
Formworks 2.70 cu.m./man day
Steelworks 10.00 kg./man day
Concreting 0.91 cu.m./man day
Finishing 11.80 cu.m./man day
CHB Zocalo wall 2.40 sq.m./man day
Ground floor slab (concreting) 1.00 cu.m./man day
6 mm 0.222 0.2827 1.332 1.665 1.998
10 mm 0.616 0.7854 3.696 4.62 5.544
12 mm 0.887 1.131 5.322 6.6525 7.983
16 mm 1.577 2.011 9.462 11.8275 14.193
20 mm 2.463 3.142 14.778 18.4725 22.167
25 mm 3.848 4.919 23.088 28.86 34.632
28 mm 4.827 6.1575 28.962 36.2025 43.443
32 mm 6.305 8.0425 37.83 47.2875 56.745
36 mm 7.98 10.179 47.88 59.85 71.82
FORMULAS TO FIND APPROXIMATE NUMBER OF NAILS REQUIRED
83.79 95.76
50.6835 57.924
66.2025 75.66
25.8615 29.556
40.404 46.176
9.3135 10.644
16.5585 18.924
2.331 2.664
6.468 7.392
MISCELLANEOUS LABOR OUTPUT
PHILIPPINE STANDARD WEIGHT OF REINFORCING BARS
Nominal
diameter
Unit Wt.
kg./meter
Nominal
sectional
6.00m
kilograms
7.50m
kilograms
9.00m
kilograms
10.50m kilograms 12.00m kilograms
Number of Pounds (12d + 60d, framing) = d/6 x BF/100
Number of Pounds (2d to 12d, sheating) = d/4 x BF/100
where
d = size of desired nail in pennies
BF = total board feet to be nailed
cu.m. concrete/day
cu.m. conc./day
cu.m. conc./day
72 sq.m./day
420 pcs./day
8 sq.m./day
pcs./day
cu.m./day
pcs./day
pcs./day
set water closet/2 days
set Lav./1 1/2 day
sheets/day
sheets/day
sheets/day
sheets/day
5 sheets: 32"x8" G.I. sheets/day
lights/day
pcs. 2"x5"x16" or 40 bd.ft./day
pcs. Door/day
pcs./day
bd.ft./day
bd.ft./day
sheets 4'x8'/day
bd.ft./day
sq.ft/day
88.88889
Labor Estimate
CONSTRUCTION WORK CAPACITIES IN MAN HOURS
Total
2.40
1.45
1.15
Dismantle
1.00
0.60
0.40
More than 2 Sec. High
95.76
57.924
75.66
29.556
46.176
10.644
18.924
2.664
7.392
MISCELLANEOUS LABOR OUTPUT
PHILIPPINE STANDARD WEIGHT OF REINFORCING BARS
12.00m kilograms
Project: PROPOSED 50.00 LN. MTRS. GABION WALL
Location: Intake Watershed, Canucutan Pasonanca, Zamboanga City
Scope of Works:
Non - Engineering Basic Cost
Supervision
Engineering Basic Cost
I. Mobilization
II. Hauling of Materials
III. Construction/ Installation/ Laying of Gabion Wall
IV. Demobilization
Cost of Project: Php1,482,892.40
ITEM
NO.
UNIT QTY. UNIT COST AMOUNT
1 - Engineering Assistant days 32 524.00 16,768.00
16,768.00
Direct Cost 16,768.00
I. lot 1 5,000.00 5,000.00
5,000.00
Direct Cost 5,000.00
II.
2 - Units Mini Dump Truck (w/ Driver & Fuel) days 22 8,800.00 387,200.00
387,200.00
Direct Cost 387,200.00
III.
38 pcs. - 2" x 3" x 10' Coco Lumber bd.ft. 190 20.00 3,800.00
26 pcs. - 2" x 4" x 10' Coco Lumber bd.ft. 173 20.00 3,460.00
#100 Nylon Chord roll 1 130.00 130.00
4" C.W. Nail kgs. 5 58.00 290.00
7,680.00
2. Rock Bedding Works
200mm. Angular Rocks cu.m. 80 900.00 72,000.00
72,000.00
3. Assemble of Gabion Box/ Filling of Rocks/ Installation & Laying of Gabion Wall
1.00m. x 1.00m. x 2.00m. Galvanized Zinc Coated Gabion Box, units 225 1,313.00 295,425.00
Mesh (2.7mm.) 100mm. x 120mm., 3.4mm. Body Wire, w/ 2.2mm.
dia. Lacing and Bracing Wire
150mm. Angular Rocks cu.m. 225 900.00 202,500.00
200mm. Angular Rocks cu.m. 225 900.000 202,500.00
#16 G.I. Tie-wire kgs. 5 75.000 375.00
700,800.00
b. Labor:
2 - Skilled Worker days 28 366.00 20,496.00
15 - Laborers days 28 317.00 133,140.00
153,636.00
1. Lay-out and Excavation Works
a. Matetials:
CONSTRUCTION/ INSTALLATION/ LAYING OF GABION WALL
HAULING OF MATERIALS
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
D E S C R I P T I O N
MOBILIZATION
ENGINEERING BASIC COST
NON - ENGINEERING BASIC COST
SUPERVISION
9/13
Pricelist Database as of November, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
Direct Cost 934,116.00
IV. DEMOBILIZATION lot 1 5,000.00 5,000.00
5,000.00
Direct Cost 5,000.00
Summary of Manpower:
1 - Assistant Engineer
2 - Skilled Workers
15 - Unskilled Workers
10/13
Pricelist Database as of November, 2013
Construction Equipment Rental Rates Based on ACEL Equipment Guidebook 2009, Edition 24 (AS OF March 2012)
PROPOSED 50 LN. MTRS. GABION WALL INTAKE WATERSHED, CANUCUTAN PASONANCA, ZAMBOANGA CITY
Stations : STA. 0+000.00 - STA. 0+050.00
Length : 50 LN. MTRS.
ITEM ESTIMATED DIRECT TOTAL
NO. COST INDIRECT COST
(9) (10) (11)
(5)X(8) 12%((5)+(9)) (9)+(10)
NON - ENGINEERING BASIC COST
32 days 16,768.00 Php 10% 10% 1,676.80 Php PROJECT WILL 1,676.80 Php
ENGINEERING BASIC COST BE UNDERTAKEN
I. Mobilization 1 lot 5,000.00 Php 10% 10% 500.00 Php BY ADMIN. 500.00 Php
II. Hauling of Materials 22 387,200.00 Php 10% 10% 38,720.00 Php 38,720.00 Php
III. 28
units
934,116.00 Php
10% 10% 93,411.60 Php 93,411.60 Php
IV. 1 lot 5,000.00 Php 10% 10% 500.00 Php 500.00 Php
TOTAL
DATE PREPARED:
December 6, 2013
Prepared by: Designed by: Checked & Reviewed by: Submitted By:
FELIXBERTO R. CAARE, JR., RMP EDITO M. BAUTISTA, JR. ERLYN J-F. GODINEZ MARLI ACOSTA - DE FIESTA
Researcher/ Analyst A Senior Engineer A - C.E. Principal Engineer C Officer - In - Charge
Planning & Design Division Planning & Design Division Planning & Design Division Planning & Design Division
Approved by: Recommending Project Implementation: Approved for Project Implementation:

EFREN C. SALVACION ALNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Officer - In - Charge Department Manager C General Manager A
Engineering Department Maintenance Department
Supervision
Construction/ Installation/ Laying of Gabion
Wall
(8)
Demobilization
(7) (1) (2) (3) (4) (5) (6)
IN PERCENT
OCM PROFIT % VALUE
APPROVED BUDGET FOR THE CONTRACT D.O. No. 29 S.2011
Project Name and Location
Contract Duration:
DESCRIPTION QUANTITY UNIT
MARK-UPS
TOTAL MARK-UP
VAT
32 CALENDAR DAYS
UNIT
COST
(13)
(12)/(3)
576.40 Php
5,500.00 Php
19,360.00 Php
36,697.41 Php
5,500.00 Php
1,482,892.40 Php
18,444.80 Php
5,500.00 Php
425,920.00 Php
1,027,527.60 Php
(12)
(5)+(11)
5,500.00 Php
TOTAL COST
ATTACHMENT "A"
APPROVED BUDGET FOR THE CONTRACT D.O. No. 29 S.2011
Project Name and Location
Contract Duration:
PROJECT : PROPOSED 50.00 LN. MTRS. GABION WALL
Location : Intake Watershed, Canucutan Pasonanca, Zamboanga City
Project Cost :
Project Duration : THIRTY TWO (32) Calendar Days
Manpower Requirements : 18 Manpower (1-Engineering Assistant, 2 -Carpenters, & 15 -Laborers)
NON-ENGINEERING BASIC ITEMS
SUPERVISION 1.24%
ENGINEERING BASIC ITEMS
I. MOBILIZATION 0.37%
II. HAULING OF MATERIALS 28.72%
III. CONSTRUCTION/ INSTALLATION/ LAYING OF GABION WALL 69.29%
V. DEMOBILIZATION 0.37%
TOTAL PROJECT COST 100%
CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by: Reviewed & Checked by: Submitted by: Approved by:
FELIXBERTO R. CAARE, JR. RMP ERLYN J-F. GODINEZ MARLI P. ACOSTA-DE FIESTA EFREN C. SALVACION
Researcher/Analyst A (J.O.) Principal Engineer C Officer-In-Charge Officer - In - Charge
Planning & Design Division Planning & Design Division Planning & Design Division Engineering Department
Recommending
Project Implementation: Approved for Project Implementation:
ARNULFO A. ALFONSO LEONARDO REY D. VASQUEZ
Department Manager General Manager
Maintenance Department
100.00%
100.00%
1,482,892.40 Php
Php1,482,892.40
Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT
Pilar St., Zamboanga City
5,500.00 PhP
425,920.00 PhP
GANTT CHART
1,482,892.40 Php
Work Item
1,027,527.60 PhP
5,500.00 PhP
% Perfected
C A L E N D A R D A Y S
32
18,444.80 PhP
Amounts