san roque watershed rehabilitation subproject subproject...

82
San Roque Watershed Rehabilitation Subproject Subproject Completion Report

Upload: others

Post on 16-Feb-2021

1 views

Category:

Documents


0 download

TRANSCRIPT

  • San Roque Watershed

    Rehabilitation Subproject

    Subproject Completion Report

  • TABLE OF CONTENTS

    Executive Summary ---------------------------------------------------------------- i

    I. Subproject Description --------------------------------------------------------- 1

    1. Purpose/ Objectives

    2. Subproject Scope and Dimension

    A. Comparison of Original and

    Actual Scope and Dimensions

    B. Reasons for Revision/ Modification

    Of Scope and Dimensions

    C. Contribution of Subproject to

    Relevant (Sub) Sectors

    II. Subproject Implementation -------------------------------------------------- 14

    1. Organizations for Implementing

    Subproject

    2. Implementation Period

    3. Subproject Cost

    4. Comments on Performance of

    AO, AP, PO, M&E, and Infra Contractors

    5. Other Matters Relating to

    Subproject Implementation

    III. Action taken by the AO, AP, and PO --------------------------------------- 26

    Relating to Recommendation(s)

    IV. Initial Operation and Maintenance

    Of the Subproject Facilities ------------------------------------------------ 27

    1. Present Condition of Facilities

    2. Organization for Operation and Maintenance

    3. Annual Budget or Actual Expenditure

    For Operation and Maintenance (by year)

    4. Maintenance Method

    V. Benefits Derived from the Project ------------------------------------------ 37

    1. Indirect Effects

    VI. Conclusions and Recommendations ------------------------------------------ 39

  • ANNEXES:

    1. Organizational Structure ------------------------------------------------------ 65

    1a. PO

    1b1-1b3. M & E Contractor

    1c. SUSIMO

    1d. Infrastructure

    1e. Functional Relationship

    2. Pictures ------------------------------------------------------------------------- 72

    3. CSD Accomplishment Map ----------------------------------------------------- 74

  • i

    EXECUTIVE SUMMARY

    The Community-Based Forest Management Program (CBFMP)

    revolutionized forest development and rehabilitation efforts of the government

    when it was institutionalized in 1995 by virtue of Executive Order No. 263.

    Before the adoption of the CBFM approach, the sole motivating factor of

    contract reforestation awardees was primarily financial gains. With the

    implementation of the Forestry Sector Project (FSP) using CBFM as its main

    strategy to rehabilitate the upland ecosystem, it empowered beneficiary

    communities economically, socially, technically and politically while transforming

    them into environmentally responsible managers. The tenurial right to develop

    subproject sites alongside the various inputs from the Subproject deepened

    their commitment to collaborate with other stakeholders in the implementation

    of these subprojects.

    The San Roque Watershed Rehabilitation Subproject is located in the

    Municipality of San Nicolas, Pangasinan and plays a crucial role as it complements

    the San Roque Multi-Purpose Dam responsible for generating hydroelectric

    power and irrigating rice fields of Pangasinan. The San Roque Multi-Purpose dam

    is the biggest in Asia and 11th in the world.

    With San Roque Dam’s goal to generate 345 megawatts of electricity and

    irrigate around 70,500 hectares of rice fields, the implication of the

    Watershed’s rehabilitation on agriculture, industries and domestic requirements

    is enormous. Its impact on the environment equally so with the reduction of

    recurring floods as vegetative cover is improved, among others.

    The San Felipe Watershed Management Inc. (SAFEWATER), one of two

    people’s organizations established in 1997, entered into a PHP28.8 million

    contract with the DENR to rehabilitate the San Nicolas side of the watershed.

    It was able to establish a total of 1,638 hectares plantation composed of: 1,389

    hectares reforestation plantation, 145 hectares. agro forest plantation, 22

    hectares Rattan plantation, and 82 hectares Assisted Natural Regeneration.

    These plantations established are expected to significantly increase stumpage

    production and improved vegetative cover to minimize soil erosion while

    enhancing the ecological habitat of the remaining wildlife in the area.

    In terms of employment generation and improvement of socio-economic

    condition of the communities, the Subproject was able to provide regular

    employment for 207 PO members in the performance of its plantation

    establishment activities apart from assistance in livelihood projects. This

    undertaking increased their annual gross income from PHP 71,774 to PHP126,

  • ii

    290. With this, the PO members were able to provide their children primary

    and secondary education unlike before.

    Infrastructure facilities also proved to be vital in the sustainability and

    promotion of livelihood projects of the PO. The water system irrigated the agro

    forestry area enabling the PO members to increase their production and

    harvest. The farm-to-market road on the other hand facilitated primarily the

    transport of agricultural and agro forest products to the market. Nonetheless

    the road also makes possible accessibility in going to and from the Subproject

    site as well as in linking the community to health and other basic services.

  • 1

    SUBPROJECT COMPLETION REPORT

    Of

    SAN ROQUE WATERSHED SUBPROJECT

    Loan Agreement No. PH-P 135

    Forestry Sector Project

    I. SUBPROJECT DESCRIPTION

    The San Roque Watershed Rehabilitation Subproject is located in the

    Municipality of San Nicolas, Pangasinan and covers one of the tributaries of

    Lower Agno River. It lies between longitude 1200 30’ to 1200 45’ and latitude 160

    07’ to 160 12’. It is bounded on the

    north by a public forest and the San

    Roque Multi-Purpose Dam; on the

    south by alienable and disposable land;

    on the east by a public forest and on

    the West by the lower Agno River.

    The topography of the area ranges

    from hilly to mountainous with

    moderate slopes to very steep slope

    towards the boundary of Benguet.

    The Subproject is accessible by any type of vehicle, 1.0 kilometer coming from

    the Multi-Purpose Dam and about 3.5 kilometers from Barangay San Felipe East.

    The rehabilitation of the area complements the San Roque Multi-Purpose Dam,

    constructed by the National Power Corporation (NAPOCOR). The Dam generates

    hydroelectric power and irrigates the rice fields of Pangasinan.

    1. Purpose/Objectives

    A) Original (at the time of appraisal)

    The subproject was aimed at establishing a sustainable watershed and

    empowering the local community to manage the watershed resources.

    It specifically aimed to:

    1. Strengthen and empower the local communities in order to

    capacitate them as watershed resources managers on a

    sustained basis;

  • 2

    2. Establish a total of 2,195 hectares of f orest plantations using

    site adaptable species;

    3. Develop a total of 605 hectares of agro forestry areas for the

    economic benefits of the community participants as well as the

    environmental protection of the upland watershed;

    4. Enrich the existing secondary forest by integrating rattan in

    499-hectare secondary forest within the watershed

    5. Produce sufficient and good quality water to support agro-

    industrial development in Pangasinan and the surrounding areas;

    and

    6. Uplift the socio-economic well-being of the community people

    by providing them employment and ecologically-sound livelihood

    activities.

    B) Modification

    a. Modified purpose/objectives

    1. To rehabilitate a total area of 1,389.0 hectares of denuded

    forest land by planting Mahogany, Narra, Gmelina, Eucalyptus

    and Benguet Pine;

    2. To developed 145 hectares of agroforestry area by planting

    mango intercropped with kakawate cuttings.

    3. To establish 22 has. inadequately stocked area with rattan

    and enrich 82 has. Assisted Natural Regeneration (ANR) area

    with Narra and Mahogany.

    b. Reasons for the modification

    The reason for modification was the cancellation of the San

    Manuel side area. The original scope of the San Roque Watershed

    Rehabilitation Subproject is to develop 3,299 hectares forest

    area within the Municipalities of San Nicolas and San Manuel. The

    cancellation of the San Manuel side led to the reduction of the

    target area to 1,638 hectares left for the San Nicolas side to

    accomplish.

    2. Subproject Scope and Dimension

    A. Comparison of Original and Actual Scope & Dimensions

  • 3

    a.1. Please check: There has been ( revision and/or modification or

    no revision and/or modification) of the Subproject scope and

    dimensions.

    a.2. If “revision and/or modification”, please complete the Table.

    ITEM

    Original Scope and

    Dimensions (At the

    time of

    appraisal/Planned)

    Revised/Modified

    (Actual)

    1.Reforestation/Watershed/

    CBFM

    A. SMP

    B. CO 1

    - San Nicolas

    - San Manuel

    Schedule: January 18,

    1996 to May 3, 1996

    Target Area: 2,000 has

    Schedule: August 19,

    1996 to August 19, 1998

    Target Area: 1560 has

    Schedule: August 20,

    1996 to August 20, 1998

    Target Area: 750 has

    a. Conduct of

    Information,

    Education, and

    Communication

    Campaigns

    b. Gathering of primary

    and secondary data

    c. Social Investigation

    d. Identification of

    possible FLMA/ CBFMA

    Schedule: January 18,

    1996 to May 3, 1996

    Area: 2,000 has

    Schedule: August 19,

    1996 to August 19,

    1998

    Area: 1560 has

    Cancelled

  • 4

    C. CSD

    1. SOIL EROSION

    CONTROL

    a. Infrastructure

    b. Trail and Footpath

    c. Plantation

    - hedgerows

    2. VEGETATIVE MEASURE 2

    a. Agroforestry

    b. Assisted Natural

    Regeneration

    c. Enrichment Planting

    d. Tree Plantation

    d.1. Bamboo

    d.2. Rattan

    d.3. Mangrove

    d.4. Plantation Species

    e. Timber Stand

    Improvement

    f. Agrosilvipasture

    3. INVENTORY RESIDUAL

    FOREST

    4. INCOME ENHANCEMENT

    PROJECT

    5. INFRASTRUCTURE

    -Bunkhouse

    -Look-out Tower

    recipients

    e. Conduct of

    Community Organizing

    Activities

    f. PO Formation

    g. Conduct of Training

    h. Assistance in the

    preparation of site

    development and

    management plan for

    FLMA/CBFMA

    70.80 has

    605 has

    499 has

    2195 has

    6

    6

    24

    145 has

    82 has

    22 has

    1389 has

    2 bunkhouse

    3 look out towers

  • 5

    -Graded Trail and

    Footpath

    -Water System

    -PO Office

    D. INFRASTRUCTURE

    COMPONENT

    1. Rehabilitation of Farm-

    to-Market Road

    2. Small Water

    Impounding Structure

    E. MONITORING AND

    EVALUATION

    Year 1

    Year 2

    Year 3

    no specified quantity

    Not planned in the

    appraisal

    1 unit

    Inspection Chart

    Mapping

    20 km graded

    trail/footpath

    Constructed 4 cu.m.

    water tank/ 15 km

    1 unit

    2.4 km

    1 unit

    1,380 has (physical and

    institutional)

    April 11, 2000 – May

    11, 2001

    1638 has (physical)

    January 17, 2002 –

    February 19, 2003

    1638 has

    (institutional)

    November 14, 2001 –

    February 19, 2003

    1638 has (physical)

    December23, 2002 –

    June 23, 2003

    1638 has

    (institutional)

    December 23, 2002 –

    March 23, 2003

    Activities for Physical

    M&E:

    1. Relocation of

    Boundaries, UTM

    monuments,

    Block Corner Posts

  • 6

    2. 100%

    Inventory/Charting

    (4 passes)

    3. Height

    Measurement

    4. Other activities -

    e.g.

    Inspection of

    Infrastructures &

    other support

    activities

    5. Systematic

    Sampling

    Activities for the

    Institutional and

    Project Benefits M&E

    A. Leveling-off and

    presentation meeting /

    Preparatory Activities

    B. Secondary data

    gathering

    C. Primary data

    collection and field

    assessment

    1. PO Capability

    Assessment

    2. Proj. Benefit

    Assessment

    3. Sustainable

    Resource

    Use and Dev't

    Assessment

    D. Integration,

    Preparation,

    Presentation of draft

    report, and

  • 7

    2.SUSIMO Equipment

    Provided to the Office 3

    Conduct of research

    Trainings

    -Attended 4

    Submission of Final

    Report

    1 unit KIA Ceres

    2 units Motorcycle

    1 unit Computer

    1 unit Printer

    1 unit Typewriter

    1 unit Kubota engine

    generator

    4 pcs Brunton Compass

    2 pcs Steel tape

    4 pcs Abney hand level

    1 unit Rain gauge

    3 pcs Binocular

    1 pc Leroy lettering

    set

    2 units GPS

    2 units Handheld Radio

    1 unit Base

    Transceiver

    2 units Forester’s

    transit

    1 set GIS maptitude

    1 pc Plainmeter

    2 pcs Diameter Tape

    1 unit UPS

    1 unit Grass Cutter

    N/A

    -Site Coordinators

    Assessment

    -Orientation Course of

    SUSIMO staff

    -FSP Re-Orientation

    Course For SUSIMO

    and other Project

    Implementation

    Mentors

    -FSP Phase-out/Phase

    In Planning Workshop

  • 8

    Others

    1. SUSIMO Office

    2. Site Engineer’s Office

    2. SUSIMO Staff

    for DENR and PO

    staff

    -Enhanced Forest

    Management Through

    GIS and GPS

    -Leadership and

    Organizational

    Management

    35 sq. m. floor area

    30 sq. m. floor area

    5 Staff

    - 1 Permanent

    Employee from CENRO

    Urdaneta City

    - 3 Contractual

    Employees from NFDO

    - 1 Contract of

    Service

    1 Please refer to Table 1 for details of trainings attended by PO’s 2 Table 2 details the subproject performance in terms of area planted 3 Table 3 shows the details of equipment provided to SUSIMO 4 Table 4 shows the trainings attended by the SUSIMO staff

    B. Reasons for Revision/Modification of scope and Dimensions

    b.1. Where there has been “revision/modification” of the Subproject

    scope and dimensions.

    Please choose the reason(s) from the following list and check.

    Revision of the superior plan (e.g. sector development plan,

    etc.)

    Revision of the supply-and-demand estimate

    Large fluctuation in the Subproject cost

    Substantial revision of design due to the unforeseeable physical

    condition at the time of the original design (e.g. poor soil

    condition, etc.)

    Natural disaster/unseasonable weather

  • 9

    Unusual circumstances beyond the control of the Executing

    Agency

    Structural and organizational problems of the agencies

    concerned (e.g. lack of staff, inadequate coordination with

    other agencies, etc.)

    Availability of funds (e.g. lack of funds, use of contingency,

    fluctuation of the exchange rate, etc.)

    Unrealistic initial plan/Technical problems

    Procurement problems

    Performance of contractor/supplier

    Performance of consultant

    Change in construction period

    Others

    b.2. Detailed statement of reasons (with background)

    Substantial Revision of design due to the unpredictable physical

    condition at the time of appraisal

    Community Organizing

    The community organizing activities for San Manuel side was

    undertaken by a Non-Government Organization: SAVED for Greener

    Environment. The contract was not completed because the

    contractor had been deliquent in accomplishing the target activities.

    The contract was eventually cancelled due to the cancellation of the

    CSD contract of the People’s Organization (PO).

    Comprehensive Site Development (CSD)

    The original scope of the subproject covers a total area of 3,299

    hectares situated in the municipalities of San Nicolas and San

    Manuel, Pangasinan. The target comprises 2,195 hectares of forest

    plantations, 605 hectares of agroforestry areas, and 499 hectares

    of rattan plantation within the secondary forest.

    Two POs were organized as contractors of the CSD activities. For

    the San Nicolas Side, the San Felipe Watershed Management Inc

    (SAFEWATER) was formed in 1997. For San Manuel, the Community

    Environmental Protectors Association of San Roque (CEPAR), the

    PO organized by the SECAL Project of DENR, was contracted for

    the CSD of that area. For its part, SAFEWATER was very active in

    strengthening its organization in the course of its CSD activities.

    On the hand, CEPAR encountered organizational and technical

    problems in its CSD activities alongside the existing conflict

    between the PO and the Local Government. Finally, the construction

  • 10

    of the San Roque Dam aggravated the situation that eventually led

    to the cancellation of the San Manuel Side.

    From 1997-1998, CEPAR has developed 190 hectares reforestation

    plantation and raised seedlings for the Agroforestry and Rattan

    Components. Planting of a total of 2.6 hectares of hedgerows for

    soil erosion control was also accomplished. But all of these were for

    naught when the area was submerged to give way to the San Roque

    Dam.

    The cancellation of CEPAR resulted to the reduction of the target

    area from 3,299 to 1,638 hectares. The 1,638 hectares was the

    development plan for the San Nicolas Side. SAFEWATER fully

    accomplished the said target.

    Infrastructure Facilities for CSD

    The infrastructure facilities required to be put up within the CSD

    areas was subsequently reduced with the cancellation of CEPAR. The

    required facilities for the San Nicolas side on the other hand were

    retained : three (3) bunkhouses, two (2) lookout towers, and one (1)

    unit PO Office.

    SAFEWATER was able to establish the required infrastructures.

    However, only two (2) of the constructed bunkhouses are being

    maintained and operational. A Water System, constructed to

    support the CSD activities and made of four (4) cubic meters water

    tank and 15-kilometer pipe that supplies potable water to the PO

    and SUSIMO Office was also built.

    Others (Accomplishments of SAFEWATER)

    Change of component due to root rot disease

    SAFEWATER met the set target of 1,638 hectares composed of

    1,389 hectares reforestation plantation, 145 hectares Agroforest

    plantation, 22 hectares Rattan plantation, and 82 hectares Assisted

    Natural Regeneration. Target area for the Rattan component, as

    stipulated in their original contract, was to plant 104 hectares

    situated in the secondary forest of the watershed. But the

    established 104-hectare Rattan plantation was infested by root rot

    disease resulting to a very low survival yield, only 22 hectares

    remained. In 2002, instead of replanting rattan in the secondary

    forest area, they transformed the remaining area into Assisted

    Natural Regeneration (ANR). Within the said ANR area, they also

    planted Narra and Mahogany species to attain the required stock

    density of the area.

  • 11

    Others (New guidelines was released)

    Monitoring and Evaluation

    It was the consensus during the appraisal stage of project

    implementation that Inspection Chart Mapping activities will be

    undertaken for the monitoring and evaluation of the area. Later on,

    new guidelines were formulated on the monitoring and evaluation

    process for the FSP sites.

    C. Contribution of Subproject to Relevant (Sub) Sector(s)

    c.1. (Sub) Sector(s) to which the Subproject belongs

    Electric power and Gas Telecommunication Social services

    (Multipurpose) Dams Telecommunications Water supply

    Power Plants Broadcasting Sewerage

    Transmission lines Education

    Distribution Systems Irrigation and Flood control Health

    Gas Irrigation Tourism

    Others Flood control Others

    Transportation Agriculture, Forestry and Fisheries

    Roads Agriculture and Forestry

    Bridges Fisheries

    Railways

    Airport Mining and Manufacturing

    Ports Mining

    Marine Transportation Manufacturing

    Others

    c.2. Original (At the time of appraisal/Planned)

    Item

    Description

    1. Plantation Establishment The reforestation activities would yield

    significant increase of stumpage

    production.

    Land uses would improve and consequently

    minimize accelerated soil erosion,

    landslides, and stream bank erosion.

  • 12

    The established vegetative cover would

    enhance the ecological habitat of the

    remaining wildlife in the area and the

    surrounding communities.

    Water yield and quality would improve and

    support the irrigation, industrial, and

    domestic needs of the down stream

    communities.

    2. Allocation scheme of Land

    Management Units

    To effectively implement the subproject

    development activities and to ensure better

    protection and maintenance of the

    established plantations, the total area for

    development shall be allotted among

    households as Land Management Units

    (LMU).

    3. Support to San Roque

    Dam Project

    The increase in water discharge from Agno

    River would complement the San Roque Dam

    Project.

    The San Roque Dam aims to:

    a. Generate 1.16 Billion KWH of electricity.

    b. Irrigate around 70,500 hectares in

    Pangasinan and would increase palay yield by

    5.3 million cavans per year.

    c. Improve water yield and quality. Would

    reduce recurring floods.

    d. Trap upstream mine tailings that are

    polluting the Lower Agno River System.

    4. Employment Generation

    and Increase in Household

    Income

    The community would be organized and will

    be in the forefront in implementing

    plantation establishment activities. This

    would create employment opportunities and

    livelihood options thereby uplifting the

    socio-economic condition of the people.

    c.3. Present situation and outlook for the future

    Item

    Description

    1. Long drought The area falls under climatic type I where

    there is long dry season. This condition

  • 13

    however is mitigated as a result of project

    intervention in the area, resulting to

    increased vegetative cover and lowering

    of temperature.

    3. Support to the San Roque

    Dam

    The rehabilitation of the San Roque

    Watershed supports/complements the San

    Roque Dam. The continuous yield of water

    from the San Roque Watershed will greatly

    enhance the fullest the function of the

    dam as it generates electricity and

    supplies water for irrigation. The

    rehabilitation of the watershed will ensure

    continuous supply of water to the dam and

    reduce the occurrence of floods.

    4. Awarding of Tenurial

    Rights/ CBFMA

    The issuance of CBFMA on December 15,

    1998 ensures the sustainability of the

    project. Through this, the PO is bound to

    manage and protect the Subproject area

    for 25 years renewable for another 25

    years. Within this span of period the

    protection of the San Roque Dam is thus

    assured.

    5. Employment Generation,

    Increase in Household

    Income, and Creation of

    Livelihood Project.

    The implementation of the Subproject

    provided regular employment for the 207

    members of the PO. There were periods

    that non-members were also hired to

    perform the CSD activities.

    In effect, the annual gross income of the

    members increased from PHP 71,774 to

    PHP 126,290.

    Subproject implementation was not limited

    only to physical accomplishments in the

    area, but also empowering the People’s

    Organization and the community was

    another focus. While performing plantation

    establishment activities, the DENR

    assisted the PO in establishing viable

    livelihood projects. The on-going livelihood

    projects will support future activities of

    the PO and ensure the income generation

  • 14

    of the community.

    Increase in the household income of the PO

    members have improved their socio-

    economic condition. Proper education is

    provided to the beneficiaries’ children, a

    great improvement of the situation before

    project implementation with children not

    being able to complete primary education.

    With the presence of the subproject and

    its positive financial effects, children of

    the PO members were able to finish

    Primary and Secondary education.

    6. Construction of Farm to

    Market Road

    The 2.4 kilometer Farm to Market was

    rehabilitated to facilitate accessibility in

    going to and from the subproject site. The

    rehabilitation primarily supported the

    transportation of agricultural and

    agroforest tree products to the market. It

    also linked the community to health and

    other basic services and made education

    accessible to children.

    7. Construction of Water

    System

    The Water System irrigates the

    established plantation specially the agro

    forest trees and the farmlands within the

    subproject and adjoining areas. The

    irrigation of farmlands will increase

    production and harvest. Moreover, the

    water system now benefits households for

    their domestic use.

    5 Please refer to Table 5 for livelihood projects implemented by PO’s

    II. SUBPROJECT IMPLEMENTATION

    1. Organizations for Implementing Subproject

    Function in the Name of Organization Reasons

    for

    Subproject

    Implementation

    (1) Original (2)

    Changed

    Change

    1. SMP

    -Geo-Surveys and

    N/A

  • 15

    2. AO for CO

    - San Nicolas

    - San Manuel

    3. Assisting

    Professional

    4. PO

    - San Nicolas

    - San Manuel

    4. M&E Contractor

    Year 1

    Year 2

    Mapping, Inc

    (GSMI)

    Sustainable

    Technology for

    Eastern

    Pangasinan (STEP)

    SAVED for

    Greener 2000

    Association

    Ms. Edna Padio

    San Felipe

    Watershed Mgt.

    Association, Inc.

    (SAFEWATER)

    Community

    Environment

    Protectors

    Association of San

    Roque (CEPAR)

    Environment

    Conscious

    Humanitarian

    (ECHO) Inc.

    (physical and

    institutional)

    RHR Consult

    Services Inc.

    (physical)

    Wellspring

    Management

    Corporation

    (institutional)

    N/A

    N/A

    N/A

    N/A

    N/A

    N/A

    Cancelled

    Cancelled

  • 16

    Year 3

    5. Infrastructure

    Component

    Contractor

    Friends of the

    Environment for

    Development and

    Sustainability

    (FRENDS)

    (physical)

    Friends of the

    Environment for

    Development and

    Sustainability

    (FRENDS)

    (instiitutional)

    R. C. Tagala

    Construction

    N/A

    N/A

    N/A

    Please state:

    1.1 Reasons for the change (N/A).

    1.2 Problems arising, counter measures adopted and results

    People’s Organization for Comprehensive Site Development

    Relocation of the area due to the construction of San Roque Dam

    When plantations particularly on the western side of the area were

    found to be part of the basin of the San Roque Dam, another area,

    equivalent to the submerged portion was utilized instead. The area

    covering 115.0 hectares, is higher in elevation and situated in Sitio

    Kabayawasan, San Felipe East, San Nicolas, Pangasinan. The area

    however was only developed in CY 2000. Still, the total target area

    was successfully accomplished.

    Burned Plantation due to the clearing operation for the construction

    of San Roque Dam

    The construction of the dam required clearing of the area.

    Uncoordinated burning by the clearing contractor unfortunately

    affected part of the subproject area. Payment was made however by

    the contractor to the PO through insurance. The plantation was

    rehabilitated in CY 2002.

    Inactivity of Members

    Another factor that hampered the completion of the target on the

    set date, specifically on plantation establishment, was the decrease in

  • 17

    number of active members during the peak of the construction of San

    Roque Dam. The construction coincided with the CSD activities.

    Members preferred to work in the construction site due to higher

    wages. As counter measure, SAFEWATER granted advance payments

    in terms of day-to-day basic needs such as rice and grocery items to

    active members. Likewise, the granting of Individual Property Rights

    (IPR) on the established plantations was initiated. These efforts

    motivated the PO members to actively participate in the activities.

    1.3 The latest organization chart (or equivalent) for the implementation

    of the Subproject is ( attached or not available as Annex 1).

    1.4 If the organizational chart (or equivalent) is not available, please

    state the reason.

    2. Implementation Period

    A. Comparison of Original Schedule and Actual Period

    Please fill in the following blanks with actual period for each item.

    ITEM

    ORIGINAL SCHEDULE

    ACTUAL PERIOD

    1. SMP Contractor

    2. Contract of AO for CO

    -San Nicolas

    -San Manuel

    3. Contract of PO for

    CSD

    -San Nicolas

    -San Manuel

    4. Contract of NGO for

    M&E

    January 18, 1996 to May

    3, 1996

    August 19, 1996 to

    August 19, 1998

    August 20, 1996 to

    August 20, 1998

    July 14, 1997 to July 14,

    2002

    July 14, 1997 to July 14,

    2002

    January 18, 1996 to May

    3, 1996

    August 19, 1996 to

    August 19, 1998

    August 20, 1996 to June

    18, 1998 (Cancelled)

    July 14, 1997 to June 30,

    2003

    July 14, 1997 to

    February 3, 1999

    (Cancelled)

  • 18

    Year 1

    -Environment Conscious

    Humanitarian (ECHO)

    Inc. (physical and

    institutional)

    Year 2

    -RHR Consult

    Services Inc.

    (physical)

    -Wellspring

    Management

    Corporation

    (institutional)

    Year 3

    -Friends of the

    Environment for

    Development and

    Sustainability

    (FRENDS) (physical)

    -Friends of the

    Environment for

    Development and

    Sustainability

    (FRENDS)

    (instiitutional)

    5. Contract of

    Infrastructure

    Component

    Completion of

    Subproject

    April 11, 2000 -

    December 11, 2000

    January 17, 2002 – July

    17, 2002

    Nov. 14, 2001 to

    February 14, 2002

    December 23, 2002 to

    June 23, 2003

    December 23, 2002 to

    March 23, 2003

    October 3, 2002 to June

    11, 2003

    July 2000

    April 11, 2000 – May 11,

    2001

    January 17, 2002 –

    February 19, 2003

    November 14, 2001 to

    February 14, 2002

    December 23, 2002 to

    June 23, 2003

    December 23, 2002 to

    March 23, 2003

    October 3, 2002 to July

    15, 2003

    September 2003

    Please refer to Table 6 for the Subproject Status Report

    Notes: Completion of the Subproject was defined as ( completion

    ceremony or final disbursement or other than the above.)

    The completion date was scheduled for July 2000 (at the time of

    appraisal) and is indicated (thus ) in the above Table.

  • 19

    B. Reasons for Delay or Early Completion

    b.1 In case of delay or early completion, please choose the reason(s)

    from the following list and check.

    Change in scope/dimensions

    Natural disaster/Unseasonable weather (e.g. earthquake,

    typhoon, etc.)

    Shortage of funds/Fluctuation of the exchange rate

    Problems in procurement

    Inflation

    Unusual circumstances beyond the control of the Executing

    Agency

    Structural and organizational problems of the agencies

    concerned (e.g. lack of staff, inadequate coordination with

    other agencies, etc.) CSD

    Legislative matters

    Unrealistic initial plan/Technical problems

    Performance of contractor/supplier

    Performance of consultant

    Others

    b.2. Reason and background for early delay or early completion

    Performance of Contractor

    Monitoring and Evaluation

    For the 1st pass/year of M&E, the contractor, Environment Conscious

    Humanitarian (ECHO), Inc. did not follow the specifications stipulated

    in the MC 2000-04: Guidelines in the Conduct of M&E.

    For the 2nd pass/year, the contractor, RHR Consult Services Inc.

    likewise did not follow the guidelines on some compartments. An

    example of which was the adoption of the quadrant method instead of

    conducting the strip method.

    The contractor for the 3rd pass/year M&E was the Friends of the

    Environment for Development and Sustainability (FRENDS). They

    established the baseline along roads/trails instead of the longest line

    in each compartment.

    Infrastructure Component

    Contract to undertake the Infrastructure Development Component

    of the subproject from October 2002-June 9, 2003 was awarded to

    RC Tagala Construction. The re-survey of the route of pipelines for

  • 20

    Water System and late delivery of materials hampered the

    completion of the component on the date stipulated in the contract.

    Natural Disaster/ Unreasonable Weather

    CSD Component

    The CSD of San Roque Watershed Rehabilitation Subproject started

    in July 1997 and scheduled to be completed in July 2000. However,

    due to the el niño phenomenon that affected the quality of the

    plantation, the contract was extended until June 2003.

    Monitoring and Evaluation

    Harsh weather condition affected the implementation of M&E

    activities. Hence, the contractors did not accomplish the target on

    the specified time.

    Infrastructure Component

    The frequent occurrence of rain and typhoons, that started as early

    as April was another reason identified for the late completion of the

    contract.

    C. Remedial Action Taken in Each Case of Delay

    Monitoring and Evaluation

    The remedial actions for the first and second pass M & E was the

    conduct of a “re-do” activity in consonance with MC 2000-04. For the

    third pass, a revalidation was conducted by the DENR.

    CSD Component

    The implementation of MC 2000-19 known as the “Guidelines

    Governing the Updating Cost Estimate and Intensification of

    Plantation Maintenance and Protection Activities for DENR

    FSP Watershed Subproject Under JBIC Funding” in CY 2001,

    improved the quality of established plantations;

    Incentives given to active PO members thru advance payment

    in terms of rice and grocery items, sustain commitment and

    participation of members to the project;

    The extension of the implementation of Maintenance and

    Protection activities enabled the PO to intensify the conduct

    of replanting in CY 2001 and CY 2002 to address the

    occurrence of low survival rate; and

  • 21

    Adoption of Individual Property Right (IPR) scheme to

    deserving/active members on Agro-forestry Component,

    sustain activities in maintenance and protection of the

    plantations

    Infrastructure Development Component

    Survey was re-routed to a more accessible way; and

    The contractor worked overtime as soon as supplies and

    materials were made available and whenever favorable weather

    condition prevails.

    The extension of contract enabled the contractor to

    accomplish the specified activities stipulated in the agreement.

    3. Subproject Cost

    A. Comparison of Original Estimated Cost and Actual Expenditure (by

    Component)

    Item

    Original Cost

    (in M pesos)

    Actual Expenditures

    (in M pesos)

    1. SMP 1.350000 1.350000

    2. C O 3.755700 2.979855

    3. CSD 40.757905

    31.112439

    4. M&E 2.982837 2.757661

    5. Infrastructure 11.531043 11.531043

    6. PMO (SUSIMO) 2.592320 2.392471

    TOTAL 62.969805 52.123471

    Please refer to Tables 7,8,9 and 10 for details on the cost of SMP, CO, CSD & M and E. Table 11 shows the lists of infra projects with corresponding cost.

    B. Reasons for Difference between Original Estimated Cost and Actual

    Expenditure

    b.1 If there is any difference between Table a.1 and Table a.2 in

    Paragraph a, please choose the reason(s) from the following list

    and check.

    Increase in reconstruction cost arising from natural

    disaster/unreasonable weather (e.g. earthquake, typhoon, etc.)

  • 22

    Increase or decrease arising from a change in construction

    period

    Increase or decrease arising from inflation

    Increase or decrease arising from fluctuation in the exchange

    rate

    Increase or decrease arising from a change in the scope/work

    volume of the Subproject

    Decrease arising from keen competition in tender

    Unusual circumstances beyond the control of the Executing

    Agency

    Unrealistic cost estimates/Technical problems

    Others

    b.2. Description of the detailed reason(s) and background

    Community Organizing

    The difference in the cost in community organizing is attributed

    to the cancellation of the contract of SAVED for Greener

    Environment.

    Comprehensive Site Development

    Major reason of the difference in the amount of CSD is the

    cancellation of the contract of CEPAR. The other reason was

    attributed to the revision of contracts of SAFEWATER. The

    original contract cost of SAFEWATER was P22,561,576 which was

    revised to P31,127,718.68 and finally reduced to 28,866,955.52.

    The revision was due to the enforcement of MC 2000-19, the

    Guidelines Governing the Updating of Cost Estimates and

    Intensification of Plantation Maintenance and Protection

    Activities for FSP Watershed Subproject. SAFEWATER fully

    utilized the final revised cost of their contract. For the activities

    undertaken by CEPAR before its cancellation, a total of

    P2,245,484.01 was disbursed.

    Creation of SUSIMO

    The SUSIMO was created in 2000 through Department Order

    No. 2000-65. The creation of SUSIMO intensified the monitoring,

    supervision, and facilitation by DENR in the Subproject site as

    compared to the old system of just deploying a site coordinator in

    the area. A total of Php 2,592,320 was allotted for the operation

    of the SUSIMO and a total of Php 2,392,470.55 was disbursed.

    The Php199,849.45 difference was already obligated and ready

    for disbursement.

  • 23

    C. Action taken in Case of Cost Overrun and Results

    There was no cost overrun. The updated cost enabled the PO to

    accomplish and improve the quality of plantation.

    D. Comparison of Original Estimated Expenditure and Actual

    Expenditure (by Year)

    Calendar Year

    Original Cost

    (Mil pesos)

    Actual Expenditures

    (Mil pesos)

    1996

    1997

    1998

    1999

    2000

    2001

    2002

    2003

    1.404659

    10.875695

    16.640522

    9.754073

    5.920447

    2.894188

    3.566359

    11.913862

    0.564284

    6.838087

    8.940110

    6.307381

    2.912855

    4.814932

    8.752401

    12.993419

    Total 62.969805 52.124458

    Please refer to Table 12 on details of the Annual Work & Financial Plan

    4. Comments on Performance of Assisting Organizations (AOs), Assisting

    Professionals (APs), Peoples Organizations (POs), M&E and

    Infrastructure contractors.

    Please describe the performance of each organization after checking the

    item(s) in the relevant lists on which you have any comment.

    A. Performance of Assisting Organizations & Assisting Professionals (if

    any) Peoples Organizations, M&E and Infrastructure contractors

    a.1. Overall performance Design

    Contract administration Construction supervision

    Expertise Staff qualifications

    Coordinating ability Compliance with Contracts

    Performance related to any other than the Subproject scope,

    if any.

    Others

    a.2 Description (in detail)

  • 24

    Overall Performance

    Assisting Professional (AP)

    The Assisting Professional, Ms. Edna Padio gave many valuable

    administrative and technical advices on the improvement of

    delivery of services of the PO. Her enthusiasm towards her tasks

    however waned as manifested by the decrease in the frequency of

    her visits towards the end of the contract. Her overall

    performance was rated 7, where 1 is the lowest and 10 is the

    highest.

    People’s Organization – SAFEWATER

    The Officers and Members of the SAFEWATER, Inc. are fast

    learners and receptive to change. They adhered to policies, laws

    and regulations in the implementation of the project.

    Recommendations and suggestions for the good of the project

    were well undertaken. SAFEWATER performed well in

    accomplishing all the CSD activities. They strove hard to

    understand and improve their technical abilities to implement the

    project. On Organizational Management, slowly through the help

    of the AP and the SUSIMO, they were able to learn how to

    actively run the organization and keep it intact. The development

    of PO’s capabilities in the financial management came late. But

    through the support of the SUSIMO and the PO’s enthusiasm to

    learn, a clear financial system was formulated and is being

    implemented. The overall performance of SAFEWATER is rated 8,

    where 1 is the lowest and 10 is the highest.

    Expertise and Coordinating Ability

    Assisting Professional (AP)

    Ms. Edna Padio is an expert in Community Organizing work. Also,

    through her networking capability she was able to link the PO with

    the Local Government of San Roque-Pangasinan and Benguet State

    University for trainings and possible livelihood option.

    Compliance with Contracts

    Assisting Organization (AO)

    The Assisting Organization satisfactorily imparted all the

    knowledge needed to improve the capability of the BOD and its

    members in the supervision and management of the subproject.

    They have also imparted technical skills to all members of the PO

    to work hand in hand for the success of the project.

  • 25

    Monitoring & Evaluation Contractor

    The success of the project was a priority for most of the M & E

    contractors. When the validation team from the regional office

    found out that there were activities that had to be repeated

    because they did not follow the procedure as stipulated in the

    contracts, these contractors unquestioningly repeated said

    activities without charging additional cost to the DENR.

    Infrastructure Development Contractor

    R.C. Tagala Construction, Inc., the contractor of the Farm-to-

    Market Road and Water System has satisfactorily followed the

    specification in their contract. They rehabilitated 2.4 kilometers

    of farm-to-market Road and constructed about 9 kilometers of

    access road that serves as permanent fire line at the center of

    the project.

    Other matters relating to Subproject Implementation

    Please choose the item(s) from the following list on which you have any

    comment, check it (them), and describe it (them) with measure and

    results in (B) below.

    A. Technical Financial Institutional Economic

    Social/Distributional Others

    B. Description (in detail)

    1. Technical

    During the time of appraisal, limited timeframe was given to

    undertake this activity that resulted to some failure such as the site

    species adaptability. The Subproject appraisal did not also anticipate

    the effect of the construction of the San Roque Dam in implementing

    subproject activities.

    2. Institutional

    The institutionalization of the Subproject Site Management Office

    (SUSIMO) in the subproject came late. However, this strategy had

    helped a lot in the success and in ensuring the proper implementation

    of the activities.

  • 26

    3. Social/Distributional

    The location of the Subproject covers various ethnic groups. There

    were members of the communities that could easily grasp the

    beneficial effects of the subproject. There were some, especially the

    Indigenous People (Ibaloys) who refused to comprehend the good

    intentions of the Subproject. But when they started to see the

    tangible developmental effects of the Subproject, both physical and

    socio-economic aspects, they voluntarily joined the project (Wait and

    See Attitude).

    II. A

    III. CTION TAKEN BY THE AOs, APs AND POs RELATING TO

    RECOMMENDATION(S)

    Recommendation(s) made by

    SUSIMO

    Action Taken and Results

    a. Assisting Professional

    To extend assistance on the

    refinement of PO Manual of

    Procedure (MOP) and formulation of

    additional policies relevant to the

    improvement of Organization,

    Constitution and By-Laws (CBL)

    review, formulation of feasibility

    studies and training design and

    establishment of linkages with other

    funding institutions, agencies and

    private entities in the development

    of the livelihood projects.

    The AP had implemented the

    recommendations made by the

    SUSIMO in various aspects of

    Capability Building and Strengthening.

    The MOP was refined; additional

    policies relevant to the improvement

    of Organization were created; CBL was

    ratified; feasibility studies and

    training designs were formulated and

    linkages with other institution like DA,

    DSWD, CDA, BSU, CLSU, SRPC and

    others were established. Pledges in

    terms of providing assistance were

    obtained. The MOP, CBL, FS and

    Training Designs were put into place.

    These activities strengthened the

    leadership capabilities in managing the

    organization.

    b. Peoples Organization (PO)

    The SUSIMO has constantly

    reminded the PO to strictly adhere

    to their existing policies, rules and

    The PO strictly adhered to existing

    policies, rules and regulation. Plans

    were approved by the Board of

  • 27

    regulation and all transactions/plans

    should be approved by the Board of

    Directors before any actions be

    made. Follow technical advise during

    monitoring and evaluation of CSD

    activities.

    The SUSIMO advised the PO to have

    a fix financial management system.

    Directors before any actions were

    carried out. Technical advice

    recommended during evaluations

    improved the quality of activities.

    The PO sought the assistance of

    SUSIMO in formulating a clear-cut

    financial management system. The PO

    is in the process of implementing the

    formulated system.

    IV. INITIAL OPERATION AND MAINTENANCE OF SUBPROJECT

    FACILITIES

    1. Present Condition of Facilities

    A. Please check: This article is ( applicable due to problem(s) or not

    applicable. No particular problem has occurred since the initial

    operation started). If there have been any problems, please check the

    relevant space in the Table.

    PO FACILITIES

    Item Status Initial

    Operation

    Maintenance Management

    1.) 3 units Look-out

    Tower

    2.) 3 units Bunkhouse

    3.) Water System

    4.) Office Building

    (7mx10m)

    5.) Tractor

    6.) Truck

    7.) Rice Thresher

    -2 unit

    functional

    -2 units

    functional

    -Operational

    -Operational

    -Operational,

    needs repair

    -Unserviceable,

    needs repair

  • 28

    8). Sprayer

    9.) Electric Fan

    -Operational

    -Serviceable

    SUSIMO FACILITIES

    Item

    Status

    Initial

    Operation

    Mainte-

    nance

    Management

    1.) 2 units Motorcycle

    2.) 1 unit KIA Ceres

    3.) 1 set Computer

    4.) 1 unit Printer

    5.) 1 unit Typewriter

    6.) 1 unit Kubota engine

    generator

    7.) 4 pcs Brunton

    Compass

    8.) 2 pcs Steel tape

    9.) 4 pcs Abney hand

    level

    10.) 1 unit Rain gauge

    11.) 3 units Binocular

    12.) 1 unit Leroy

    lettering set

    13.) 2 unit GPS

    14.) 2 units Handheld

    Radio

    15.) 1 unit Base

    Transceiver

    -Serviceable,

    needs repair

    - do -

    - do -

    - do -

    Serviceable

    - do -

    - do -

    - do -

    - do -

    - do -

    - do -

    - do -

    - do -

    - do -

    -Serviceable,

    needs repair

  • 29

    16.) 2 units Forester’s

    transit

    17.) 1 set GIS

    maptitude

    18.) 1 pc Planimeter

    19.) 2 pcs Diameter

    Tape

    20.) 1 unit UPS

    21.) 1 unit Grass cutter

    22.) Office building

    (5m x 7m)

    23.) Site Engineer’s

    Office Building

    (5m x 6m)

    -Serviceable

    -Serviceable

    -Defective

    -Serviceable

    -Serviceable

    -Serviceable

    - Serviceable

    - Serviceable

    B. Please check: The Problem(s) has arisen owing to the following

    reason(s).

    Technical Financial Institutional Economic

    Social/Distributional Others (calamity)

    C. Description (in detail)

    PO Facilities

    Calamity

    One look-out tower and two Bunkhouses were damaged during the

    onslaught of typhoon “Harurot”. The PO, right after the typhoon,

    conducted repair of the damaged infrastructure.

    Technical

    The truck needs overhauling of cylinder head and replacement of

    tractor rotavator.

  • 30

    SUSIMO Facilities

    Technical

    1. The motorcycles need replacement of Tail light and battery

    2. The KIA SEU 674 needs overhaul of transmission and body

    repainting

    3. Upholstery of passenger and driver seat of KIA

    4. Repair of radio transmitter

    5. Repair of central processing unit of the Computer

    6. Planimeter (vernier caliper is not aligned)

    D. Aspect of utilizing the Subproject facilities

    PO FACILITIES

    Item Original Plan Actual Operation

    Bunkhouse

    Look out Towers

    Graded Trails/Footpath

    Water System

    Office building

    Tractor

    Rice Thresher

    Truck

    Electric Fan

    Sprayer

    To serve as quarter for

    laborer

    To detect fire

    occurrence.

    For foot patrolling in the

    area.

    For irrigation and source

    of water for the

    established plantation.

    Hold Office and

    conferences

    For IGP

    For IGP

    For IGP

    For Office use

    For IGP

    As planned

    As planned

    As planned and in addition

    for supply potable water

    for the community

    As planned and in

    addition, as stock room

    for equipment

    For IGP

    For IGP

    For IGP and service to

    ferry members.

    For Office use

    For IGP

  • 31

    SUSIMO FACILITIES

    Item

    Original Plan

    Actual Operation

    Motorcycle

    KIA ceres 674

    Computer

    Printer

    Typewriter

    Kubota engine

    generator

    Brunton Compass

    Steel tape

    Abney hand level

    Rain gauge

    Binocular

    Leroy lettering set

    GPS

    Handheld Radios

    Base transceiver

    Forester’s transit

    GIS maptitude

    Planimeter

    Diameter Tape

    UPS

    Grass cutter

    Office building

    Site Engineer’s Office

    3 Units for SUSIMO use

    1 unit for SUSIMO use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    4 unit for field use

    2 unit for Office use

    4 units for Field use

    1 unit for Field use

    3 units for Field use

    1 unit for Office use

    2 unit for Field use

    2 units for Field use

    1 unit for Office use

    2 units for Field use

    1 unit for Office use

    1 unit for Office use

    2 unit for Field use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    To hold Office and

    meetings

    1 unit for Office of the

    Engineer’s of Infra

    Development Component.

    Upon completion of the

    Infra project, the office

    will be used by the

    SUSIMO

    3 Units for SUSIMO

    &PO use

    1 unit for SUSIMO &PO

    use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    4 unit for field use

    2 unit for Office use

    4 units for Field use

    1 unit for Field use

    3 units for Field use

    1 unit for Office use

    2 unit for Field use

    2 units for Field use

    1 unit for Office use

    2 units for Field use

    1 unit for Office use

    1 unit for Office use

    2 unit for Field use

    1 unit for Office use

    1 unit for Office use

    1 unit for Office use

    To hold Office and

    meetings

    1 unit for Office of the

    Engineer’s of Infra

    Development Component.

    Upon completion of the

    Infra project, the office

    was used by the SUSIMO

    2. Organization for Operation and Maintenance

    A. Name

  • 32

    a.1 Please give the name of PO and/or Body in charge of O/M.

    PO: San Felipe Watershed Management Association, Inc

    Mr. Fernando D. Amarillo – President, SAFEWATER, Inc. – Head

    of the Executive Body

    SUSIMO: San Roque Watershed Rehabilitation Subproject Site

    Management Office

    Forester Marcelino S. Ramos – Site Management Officer-

    Head of SUSIMO

    a.2 Please check:

    The latest organization chart (or equivalent) for O/M of the

    Subproject facilities is ( attached or not available as Annex

    1).

    a.3. If the organization chart (or equivalent) is not available, please

    state the reason.

    B. Number of staff/workers of the PO or Body for Operation and

    Maintenance of Subproject Facilities.

    PO: 8 members of the executive Body

    9 members of the Legislative Body

    SUSIMO: 4 Staff- COSU Head, SDMU Head, VBU Head and One

    Data Encoder

    C. Please check and explain the following.

    c.1 The number of staff is currently ( sufficient or insufficient).

    If “Insufficient”, please describe your estimate of the

    optimum number of staff and your plan for providing them.

    c.2 Average employment period of the present staff

    PO: 6 years

    SUSIMO: 17 years

    c.3 Availability of training program to promote the vocational ability

    of the staff, its contents and expected effects. N/A

    3. Annual Budget or Actual Expenditure for Operation and

    Maintenance (by Year)

  • 33

    A. Original Expected Expenditure

    There was no recorded financial allotment for the maintenance

    and repair of the facilities of SAFEWATER, Inc.

    SUSIMO

    Item

    Calendar year

    Maintenance

    Operation

    Total

    (mil.pesos)

    2000

    0.265000

    0.265000

    2001

    0.190000

    0.494750

    0.684750

    2002

    0.040000

    0.286000

    0.326000

    2003

    0.100000

    0.490480

    0.590480

    TOTAL 0.330000 1.536230 1.866230

    B. Actual and Currently Expected Expenditure

    PO-SAFEWATER

    Item

    Calendar

    year

    Maintenance

    Operation

    Maintenance

    (For

    expanded &

    operation

    portion)

    Total

    (Mil pesos)

    1997-1998

    -Repair of

    equipment

    and facilities

    -Power and

    Electricity

    0.000495

    0.000334

    0.000495

    0.000334

    Subtotal 0.000495 0.000334 0.000829

    1999

    -Supplies

    -Repair and

    Maintenance

    0.010000

    0.007500

    0.007500

    0.010000

    Subtotal 0.010000 0.007500 0.017500

    2000

  • 34

    -Supplies

    -Repair and

    Maintenance

    -Power and

    Electricity

    -Telephone/

    Mobile Phone

    0.006883

    0.008882

    0.000085

    0.001329

    0.008882

    0.006883

    0.000085

    0.001329

    Subtotal 0.006883 0.010296 0.017179

    2001

    -Supplies

    -Repair and

    Maintenance

    -Power and

    Electricity

    -Telephone/

    Mobile Phone

    0.038118

    0.010726

    0.001114

    0.001840

    0.010726

    0.038118

    0.001114

    0.001840

    Subtotal 0.038118 0.013680 0.051798

    2002

    -Supplies

    -Gasoline

    -Repair of

    Water

    System

    -Truck

    Repair and

    Spare parts

    -Computer

    Repair

    -Electric

    Installation

    -Electric Bill

    -Telephone/

    Mobile Phone

    0.004000

    0.008522

    0.008800

    0.002605

    0.005553

    0.016000

    0.000855

    0.000300

    0.002605

    0.005553

    0.004000

    0.008522

    0.008800

    0.016000

    0.000855

    0.000300

    Subtotal 0.021322 0.025313 0.046635

    2003

    -Fuel, Oil, &

    Lubricants

    -Office

    Supplies

    -Truck

    Repair

    -Office

    Improvement

    -Electric Bill

    0.027862

    0.010791

    0.019614

    0.007244

    0.001309

    0.019614

    0.007244

    0.027862

    0.010791

    0.001309

    Subtotal 0.038653 0.028167 0.066820

  • 35

    TOTAL 0.115471 0.085290 0.200761

    SUSIMO

    Note: Actual and currently expected expenditure for expansion,

    replacement or any other improvement purposes

    Item

    Calendar year

    Maintenance

    Operation

    Maintenance & Operation

    (for expanded portion)

    Total

    2000

    -SUSIMO Office

    - Gasoline, Oil, and

    Lubricants for Vehicles

    0.032000

    0.015000

    0.032000

    0.015000

    Subtotal 0.047000 0.047000

    2001

    -SUSIMO Office

    -Gasoline, Oil, and

    Lubricants for Vehicles

    -Repair and Maintenance

    of Vehicle

    0.079631

    0.171916

    0.027000

    0.171916

    0.027000

    0.079631

    Subtotal 0.079631 0.198916 0.278547

    2002

    -SUSIMO Office

    -Gasoline, Oil, and

    Lubricants for Vehicles

    -Repair and Maintenance

    of Vehicle

    0.074444

    0.170159

    0.098938

    0.170159

    0.098938

    0.074444

    Subtotal 0.074444 0.269097 0.343541

    2003

    -SUSIMO Office

    -Gasoline, Oil, and

    Lubricants for Vehicles

    -Repair and Maintenance

    of Vehicle

    0.138216

    0.130758

    0.128936

    0.130758

    0.128936

    0.138216

    Subtotal 0.138216 0.259694 0.397910

    2004

    -SUSIMO Office

    -Gasoline, Oil, and

    Lubricants for Vehicles

    -Repair and Maintenance

    of Vehicle

    0.030000

    0.037500

    0.022500

    0.037500

    0.022500

    0.030000

    Subtotal 0.030000 0.060000 0.090000

    TOTAL 0.292291 0.774707 0.030000 0.060000 1.156998

  • 36

    Please describe the basis for the above estimate and your financing plan

    for the same.

    The People’s Organization has no allotment or financial plan for

    maintenance and operation of equipment. The basis for allotment for the

    SUSIMO’s maintenance and operational expenses was the actual needs

    and expenditure of previous implemented projects of the same nature.

    4. Maintenance Method

    PO Facilities

    The PO regularly maintained the infrastructure facilities constructed in

    support of the Comprehensive Site Development Component of the

    Subproject through repair of these structures. Power and electricity

    for the PO Office is included in its maintenance and operation. Other

    maintenance efforts included replacement of pipes for the constructed

    water system; regular maintenance of PO truck : Gear Oil, Replacement

    of Tire, Transmission Overhauling, Engine Change Oil, and the Gasoline

    for Operation. Other equipment like the Tractor, Thresher, and Power

    Spray were maintained/ repaired only when needed. The Executive Body

    of SAFEWATER was the one tasked to facilitate the repair and

    maintenance of equipment and facilities, as the need arose.

    SUSIMO Facilities

    Content of Method

    Frequency

    For KIA

    - Gear oil

    - Replacement of Tire

    - Transmission Over hauling

    - Engine change oil

    - Gasoline

    - every six months

    - every two years

    - every five years

    - Every six months

    Motor Cycle

    - Change Oil

    - Replacement of tire

    - Replacement of Spar plug

    - Replacement of brake shoe

    - Replacement of hand brake

    - Gasoline

    - monthly

    - every year

    - every three months

    - every six months

    - every three months

    Computer

    - Replacement of cartridge ink

    - every two months

  • 37

    V. BENEFITS DERIVED FROM SUBPROJECT

    1. Indirect Effects

    With the implementation of the subproject, the following

    A. Please choose and check the item(s) which are dealt with this Article

    by you.

    Technological transfer (e.g. application of technology used in the

    Subproject to other similar projects and subprojects)

    Employment creating (e.g. during construction, contribution to the

    sector(s) after completion)

    Income-raising (e.g. income of the residents in the region)

    Other intended or unintended effects on the relevant sector(s)

    and/or the region concerned

    B. Please give details for each of the item(s) you checked.

    Employment creation

    The implementation of the subproject created job opportunities

    and livelihood activities for the participating communities. The

    subproject regularly employed 270 members for the period of six

    (6) years.

    Income-raising

    The total annual gross household income before the project

    implementation of the subproject was estimated at PHP71,774.

    Income from farm activities was estimated at PHP38,387 per

    household per annum while off-farm and non-farm sources

    contributed P33,387 per year.

    For the first five years of project implementation the average

    annual gross income of the area became PHP 126,290, including on-

    farm, off-farm and non-farm activities.

    PO members as well as other community residents benefited from

    forest management operations through added income derived from

    wages earned as workers in the CSD activities and in the

    construction of infrastructures. Some members interviewed

    attested that they were able to improve their houses made of

    cogon and have these converted to concrete houses. They were

    also able to buy some appliances. All of these materialized

    because of the Project.

  • 38

    Other intended or unintended benefits

    1. It was apparent that women have very strong involvement

    and participation in the various phases of the CSD

    activities, trainings and livelihood projects. This is a

    manifestation that women in the area had been empowered

    by the project.

    2. With the rehabilitation of 2.4 km. farm-to-market road,

    the accessibility of the area was improved through

    shorter travel time and through various types of vehicles

    all year round.

    3. The construction of nine kilometer (9.0 k) Water System

    will enable the agro forestry area to be irrigated, thus

    capacitate the PO members to plant short term and medium

    agricultural cash crops in between mangos during the dry

    season. The comfort and convenience brought by these

    infrastructures are being enjoyed by the participating

    communities and nearby barangays.

  • 39

    VI. CONCLUSIONS AND RECOMMENDATIONS

    The rehabilitation of the 1,638 hectares of the San Nicolas side of

    the Subproject was accomplished as per its development plan.

    The Subproject has succeeded in empowering members of the

    communities including women.

    Financial viability to sustain the plantations is ensured with the

    contribution of the CSD income of SAFEWATER members to the

    CFDF for its livelihood projects

    Infrastructures have opened new opportunities for the

    communities in terms of production, mobility, access to services.

    It is recommended that special emphasis be given to the Appraisal

    Stage of the Subproject to avoid a repeat of similar circumstances

    that led to the cancellation of the San Manuel Side of the

    Watershed Subproject.

    All development projects within the project area and its effect on

    the implementation process should be identified and anticipated in

    order to avoid conflicts

    It is advisable to organize a new PO as contractor for the CSD

    rather than tap previous PO that had conflicts with the LGU and

    encountered organizational problems

    It is recommended that the SUSIMO be established in the early

    part of project implementation because of its crucial role in

    monitoring and strengthening the support mechanism of the DENR

    to the PO.

    It is recommended that similar projects be implemented in the

    future.

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 1. Trainings Attended by PO

    # of

    TRAINING TRAINORS PARTICIPANTS INCLUSIVE DATES

    1. Seminar and Workshop

    Training on Livelihood

    Development and

    Management

    STEP Inc 38 April 9-10, 2003

    2. Seminar Workshop

    Training on Fire

    Protection

    DENR-PENRO 35 March 12-13, 2003

    3. Bookeeping Seminar Benguet State

    University

    26 February 11, 2003

    4. Cooperative Seminar

    and Training

    CDA 32 November 22, 2001

    5. GAD Training and

    Seminar

    DENR-PENRO 40 January 30, 2001

    6. Livelihood Seminar AP- Edna Padio 40 November 6-8, 2001

    7. Bookkeepping Seminar

    and Accounting

    AP- Edna Padio 34 November 20-23, 2001

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 2. Subproject Performance

    Year Planted Component Species Planted Area Planted Survival

    1997 208 87.82

    Mix CEPAR 190 -

    Agroforestry Mango 55 82.72

    1998 Reforestation

    571 has

    Gmelina and

    Mahogany21

    86.78

    Gmelina, Narra

    and Eucalyptus 261 87.15

    Benguet Pine and

    Gmeline 98 84.64

    Eucalyptus, 116 86.64

    Gmelina and

    Narra 75 84.71

    Calamus sp 22 86.37Changed to

    Narra and

    Mahogany for

    ANR in 2002 82 84.48

    Agroforestry Mango 52 96.55

    1999 Reforestation Gmelina and

    Eucalyptus 25 96.48

    Benguet Pine &

    Eucalyptus 316

    Eucalyptus and

    Gmelina 129

    Gmelina 25

    2000 Reforestation Eucalyptus and

    Benguet Pine 115 82.06

    Agroforestry Mango 38 89.24

    GRAND TOTAL 1,638.00

    AVERAGE SURVIVAL RATE 87%

    Mahogany and

    Gmelina

    Rattan

    Plantation

    140 has

    Reforestation

    398 has

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 3. Subproject Site Management Office Equipments

    ITEMS SPECIFICATION QTY

    PROCURED

    DATE/ YEAR

    PROCURED

    COST (P)

    1. Power Generator Engine, Gasoline, GS280,

    3.5 KVA

    I unit 4/23/2001 44,096.00

    2. Computer HP Brio PC Intel Pentium

    III 733 mhg

    1 set 2/20/2001 70,850.00

    3. Printer HP Deskjet model 840C 1 unit 4/27/2001 5811.52

    4. UPS Gamatronic Compact model

    520VA

    1 unit 4/15/2001 5,720.00

    5. GIS Maptitute Comb. Of software &

    geographic data

    1 set 3/28/2001 44,460.00

    6. GPS Global Positioning Power 2 sets 3/28/2001 210,000.007. Handheld Radio VHF/FM COM- model IC-

    F3G

    2 sets 1/12/2001 29,933.28

    8. Base Radio VHF/FM ICOM 1 unit 1/12/2001 64,789.929. Foresters Transit Surveying Compass,

    Uskikata, model S-27

    2

    units

    5/21/2001 65,680.00

    10. Manual Typewriter Olivetti, 18 carriage 1 unit 3/28/2001 8,309.6011. Brunton Compass Kataoka br., model BCD-90 4 pcs 3/28/2001 19,552.00

    12. Steel Nylon Tape Tajima br. 2pcs 4/23/2001 2,700.0013. Diameter Tape 2 pcs 3/29/2001 1,330.2014. Planimeter OSKK KOIZUMI 1 pc 10/26/2001 7,800.0015. Abney Hand Level Model: OSK 17251 4 pcs 5/21/2001 9,568.0016. Rain Guage Digital Rainwise 1 unit 5/28/2001 6,300.0017. Binocular 3 pcs 5/28/2001 12,168.0018. Lettering Set Leroy set 1 pc 5/28/2001 4,992.0019. Grass Cutter Kawasaki 1HP 1 unit 5/28/2001 17,000.00 TOTAL 631,060.52

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 4. Trainings Attended by the SUSIMO

    # of

    TRAINING TRAINORS PARTICIPANTS INCLUSIVE DATES

    1. Site Coordinators Assessment DENR-NFDO-

    OIDCI 5

    May 3-6, 2000

    2. Orientation Course of

    SUSIMO staff

    DENR-NFDO-

    OIDCI 5

    Oct. 17-19, 2000

    3. FSP Re-Orientation Course

    For SUSIMO and other Project

    Implementation Mentors

    DENR-NFDO-

    OIDCI5

    Feb. 26-28, 2002

    4. FSP Phase-out/Phase In

    Planning Workshop for DENR

    and PO staff

    DENR-NFDO-

    OIDCI5

    Oct. 15-19, 2002

    5. Enhanced Forest

    Management Through GIS and

    GPS

    DENR-NFDO-

    GIS5

    May 16-26, 2001

    6. Leadership and Organizational

    Management

    OIDCI

    5

    April 1-2, 2003

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5a. Livelihood Projects of the PO

    Name of Livelihood Project Tilapia Production

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment Php 3,774.00

    Date of Feasibility Study No FS

    Date Started 1998

    Status Operation was terminated in 1998 becauseof the El Nino Phenomenon

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5b. Livelihood Projects of the PO

    Name of Livelihood Project SAFEMART (Consumer Store)

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment Php 50,000.00

    Date of Feasibility Study No FS

    Date Started 1998

    Status Operation was terminated and the funds financedthe CSD Activities

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5c. Livelihood Projects of the PO

    Name of Livelihood Project Truck for Hire

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment P275,000.00

    Date of Feasibility Study No FS

    Date Started 1999

    Status The project was terminated. The truck is forrepair and was used to trasport plantation workers

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5d. Livelihood Projects of the PO

    Name of Livelihood Project Goat Raising

    Implementor SAFEWATER Inc.

    No. of beneficiaries 14

    Amount of Investment Donated by DENR Regional Office

    Date of Feasibility Study No FS

    Date Started 1999

    Status The project temporarily ceasedoperation due to the El Nino Phenomenon

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5e. Livelihood Projects of the PO

    Name of Livelihood Project Thresher for Hire

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment Php 125,000.00

    Date of Feasibility Study No FS

    Date Started 2000

    Status It was stopped because the machineis for repair

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5f. Livelihood Projects of the PO

    Name of Livelihood Project Tractor for Hire

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment Php 135,000.00

    Date of Feasibility Study No FS

    Date Started 2002

    Status The project was stopped because the tractoris for repair

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT LOAN NO. PH-P 135Table 5g. Livelihood Projects of the PO

    Name of Livelihood Project Power Spray for Hire

    Implementor SAFEWATER Inc.

    No. of beneficiaries 270

    Amount of Investment Php 13,000.00

    Date of Feasibility Study No FS

    Date Started 2002

    Status The project discontinued because it isbeing used by the PO members in maintenance of agroforestryplantation (mango fruit production) and for fire suppression.

    CFDF/CBU Php 578,000.00

    Linkages Developed LGU, CDA, CLSU, FIDA, DA, SRPC

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 6. Subproject Status Report

    SMP CO CSD M & E INFRA

    I San Roque Watershed 1,638 49,730,998.78 C C C C CRehabilitation Subproject

    Status of Progress

    (O: on-going, C: Completion)RegionName/Location of

    Subproject

    Project

    Area (ha)

    Project Cost

    (Million Peso)

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 7. SMP Cost Estimate Per activity

    ACTIVITIES ACTUAL ACTIVITIES*TARGET

    OUTPUTUWM UNIT COST TOTAL COST

    I. SURVEY AND MAPPING I. SURVEY AND MAPPING

    a. Perimeter survey, area a. Mobilization

    computation, site characterization 1. Aircraft, Fuel, & Personnel

    and map preparation positioning

    b. Field Section and Blocking b. Aerial Photography 2,000.00 has P168.75 337,500.00

    1. Indexed Photographs

    c. Present Land Use Survey and 2. Photomosaic

    Mapping 3. Photo Control Points

    d. Topographic Survey & Mapping c. Ground Survey 2,000.00 has 202.50 405,000.00

    1. Ground Control Points

    e. Soil/Land Capability Survey and 2. Soil Analysis

    Mapping 3. Interviews

    f. Agro-socio economic studies

    (ave. 3 household/ha.)

    g. Climate, geology and water

    resourced survey

    SUB-TOTAL P371.25 742,500.00

    II. PLANNING II. PLANNING

    a. Data synthesis and analysis a. Maps (10 types) 2,000.00 has 101.25 202,500.00

    b. Report Writing b. Feasibility Study and Written 2,000.00 has 202.50 405,000.00

    Technical Report

    SUB-TOTAL 303.75 607,500.00

    GRAND TOTAL 2000 has 675.00 1,350,000.00

    * SMP Thru Aerial Photo

  • FORESTRY SECTOR PROJECT

    LOAN NO. PH-P 135

    Table 8. Community Organizing Cost Estimate Per Activity

    UNIT

    ACTIVITIES TARGET of UNIT COST TOTAL COST

    MEASURE

    PHASE I (3 months) 2310.0 has 157.75 364,395.00

    1. Social Investigation (SI)

    2. Information and Education

    Campaign

    3. Documentation

    4. Identification of Possible FLMA

    SUB - TOTAL 364,395.00

    PHASE II (21 months) 2310.0 has 1,132.23 2,615,459.70

    1. Organizing Activities

    2. Community Activities

    3. Documentation Process

    4. Contingency (10%)

    SUB - TOTAL 2,615,459.70

    GRAND TOTAL 2310 has 1,289.98 2,979,854.70

  • FORESTRY SECTOR PROJECTLOAN NO. PH-P 135

    TARGET UNIT OF UNIT TOTALOUTPUT MEASURE COST COST

    1. SEEDLING PRODUCTION 54,747.00 seedlings 48.74 2,668,189.16a. Nursery Site Preparationb. Planting Stockc. Bagsd. Soil Collectione. Bagging

    Subtotal 2,668,189.162. PLANTATION ESTABLISHMENT 145 hectares 145.00 21,025.00

    a. Strip brushing/ clearingb. Stakingc. Hole Diggingd. Haulinge. Planting

    Subtotal 21,025.003. MAINTENANCE & PROTECTION

    a. Ringweeding and cultivation (2 passes) 145 hectares 2,196.71 318,523.33b. Fertilization 3800 spots 13.18 50,065.00c. Replanting 2900 spots 45.30 131,361.20d. Patrol Works 145 hectares 1,095.60 158,861.42e. Fireline (establishment and maintenance) 16686.99 sq.m. 4.05 67,555.10

    Subtotal 726,366.054. ADMINISTRATION & SUPERVISION

    a. Fisrt and Second Year 107 hectares 1,144.42 122,453.17b. Third Year 107 hectares 736.55 78,811.01c. Fourth Year 145 hectares 57.12 8,282.12d. Fifth Year 145 hectares 434.48 62,999.99e. Sixth Year 145 hectares 559.02 81,058.41f. Seventh Year 145 hectares 53.78 7,798.27

    Subtotal 361,402.97T O T A L 145.00 hectares 26,048.16 3,776,983.18

    * Cost Estimate presented is for San Nicolas Side only. See table 12a.

    ACTIVITIES

    Table 9a. Cost Estimate for Agroforestry Per Activity

  • FORESTRY SECTOR PROJECTLOAN NO. PH-P 135Table 9b. Cost Estimate for Assisted Natural Regeneration Per Activity

    UNITMAJOR ACTIVITY / ACTIVITY of Unit Cost Total Cost

    MEASURE

    I. NURSERY OPERATIONS has 785.64 82 64,422.531. Barefoot (70%)2. Cuttings (30%)

    SUB-TOTAL 64,422.53

    II. LOCATING REGENERATIONS1. Locating and Marking / Staking of

    RegenerantsSUB-TOTAL

    III. RELEASING REGENERATIONS1. Under brushing and slashing2. Ringweed and cultivate

    SUB-TOTAL

    IV. ENHANCING REGENERATIONS1. Site Preparation

    1.1 Spot hoeing2. Planting (including holing)

    SUB-TOTAL

    V. MAINTENANCE and PROTECTION has 498.00 82 40,860.341. Ringweed and Cultivate2. Replanting (10% of Enrichment)3. Patrol Work (2 passes)

    SUB-TOTAL 40,860.34

    VI. PROJECT MANAGEMENTa. Fisrt and Second Yearb. Third Yearc. Fourth Yeard. Fifth Yeare. Sixth Year has 549.18 82 45,032.45f. Seventh Year has 52.83 82 4,332.36

    SUB-TOTAL 49,364.81G R A N D T O T A L has 1,885.95 82 154,647.68

    * Cost Estimate presented is for San Nicolas Side only. See table 12a.

    Target Output

  • FORESTRY SECTOR PROJECTLOAN NO. PH-P 135Table 9c. Cost Estimate for Rattan Plantation Per Activity

    TARGET UNIT OF UNIT TOTALOUTPUT MEASURE COST COST

    1. SEEDLING PRODUCTION 104 hectares 6,063.65 630,620.00a. Nursery Site Preparationb. Planting Stockc. Bagsd. Soil Collectione. Bagging

    Subtotal 630,620.002. PLANTATION ESTABLISHMENT 104 hectares 900.00 93,600.00

    a. Strip brushing/ clearingb. Stakingc. Hole Diggingd. Haulinge. Planting

    Subtotal 93,600.003. MAINTENANCE & PROTECTION

    a. Ringweeding and cultivation (2 passes)b. Fertilizationc. Replantingd. Patrol Works 104 hectares 1,151.74 119,781.14e. Fireline (establishment and maintenance) 66,747.96 sq.m. 0.44 29,584.88

    Subtotal 149,366.024. ADMINISTRATION & SUPERVISION

    a. First and Second Year 104 hectares 588.83 61,238.80b. Third Year 104 hectares 757.80 78,811.00c. Fourth Year 104 hectares 53.09 5,521.42d. Fifth Year 104 hectares 403.85 41,999.99e. Sixth Year 22 hectares 409.39 9,006.49f. Seventh Year 22 hectares 39.39 866.47

    Subtotal 197,444.17T O T A L 22* hectares 48,683.19** 1,071,030.19

    * the actual accomplished area for rattan is 22 hectares** the computed unit cost includes the expenses for 104 hectares established plantation from

    1998-2001. From the 104 has. only 22* has. have considerable survival rate. Instead of replanting the 82has. invalidated plantation, it was transformed into an ANR area.*** Cost Estimate presented is for San Nicolas Side only. See table 12a.

    ACTIVITIES

  • FORESTRY SECTOR PROJECTLOAN NO. PH-P 135Table 9d. Cost Estimate for Tree Plantation/Reforestation Per Activity

    TARGET UNIT OF UNIT TOTALOUTPUT MEASURE COST COST

    1. SEEDLING PRODUCTION 2,064,750 seedlings 3.90 8,059,439.80a. Nursery Site Preparationb. Planting Stockc. Bagsd. Soil Collectione. Bagging

    Subtotal 8,059,439.802. PLANTATION ESTABLISHMENT 1,389 hectares 2,116.89 2,940,359.96

    a. Strip brushing/ clearingb. Stakingc. Hole Diggingd. Haulinge. Planting

    Subtotal 2,940,359.963. MAINTENANCE & PROTECTION

    a. Ringweeding and cultivation (2 passes) 1,844,000 spots 1.39 2,567,788.20b. Fertilization 820,000 spots 0.55 453,050.00c. Replanting 255,083 spots 10.80 2,753,520.10d. Patrol Works 1,389 hectares 1,096.90 1,523,586.18e. Fireline (establishment and maintenance) 1,435,081.14 sq.m. 0.44 638,079.90

    Subtotal 7,936,024.384. CSD INFRASTRUCTURE

    a. Graded Trail 20 km 6,180.00 123,600.00b. Bunkhouse 2 units 48,800.00 97,600.00c. Office 1 unit 417,065.22 417,065.22d. Lookout Tower 3 units 18,958.00 56,874.00e. Water System 15 km 29,400.00 441,000.00f. Fireline/ Firebreak

    Subtotal 1,136,139.225. ADMINISTRATION & SUPERVISION

    a. Fisrt and Second Year 869 hectares 828.76 720,193.03b. Third Year 1129 hectares 732.96 827,515.57c. Fourth Year 1389 hectares 56.31 78,220.06d. Fifth Year 1389 hectares 428.37 594,999.94e. Sixth Year 1389 hectares 551.15 765,551.65f. S