Republic of the Philippines

MUNICIPALITY OF SAN MATEO

Province of Rizal

OFFICE OF THE MUNICIPAL ENGINEER

Project : Improvement of Drainage Canal

Location : Diamond St., and 1st St., Banaba, San Mateo, Rizal

Scope of Worked:

I. Laying of Culvert Pipe

II. Excavation
III. Concreting
IV. Laying of CHB

Data:
3-LAYER CANAL w/ COVER RCCP DRAINAGE CANAL
Length = 340.00 lm Length = 15.00 lm
Depth = 0.70 m Diameter = 600.00 mm
Length = 0.40 m

2-LAYER CANAL w/o COVER MANHOLE WITH INLET

Length = 42.00 lm Lenght: 0.70 m Depth: 1.00 m
Depth = 0.60 m Width: 0.70 m Unit output: 23 unit
Length = 0.40 m

Subject : Bill of Materials and Cost Estimate

Item Description Qty. Unit Unit Cost Total Cost
SPL CHB Canal ( 3 Layer ) w/ cover 340.00 lm 2,407.00 818,380.00
SPL CHB Canal ( 2 Layer ) w/out cover 42.00 lm 1,602.00 67,284.00
500-1 Culvert Pipe 24" diameter 15.00 lm 2,725.00 40,875.00
SPL Manhole with Inlet 23.00 unit 8,190.97 188,392.37
SPL Excavation 181.30 m³ 350.00 63,455.00

Direct cost 1,178,386.37

Mark Up (20%) 235,677.27
VAT (12%) 169,687.64

APPROVED AGENCY ESTIMATE 1,583,751.28

Prepared by: Checked by:

LAURA C. NALOS Ar. JERRIC D. LOPLOP

Planning Officer III MGADH 1(GSO)

Recommending Approval : Approved by:

ENGR. EDUARDO F. DORADO HON. CRISTINA C. DIAZ

Municipal Engineer Municipal Mayor
SPL CHB CANAL (3 LAYER) w/ cover
L 100.00 L.M.

A. Flooring
Volume = 100.00 x 0.70 x 0.10 = 7.00 cu.m
Cement = 7.00 x 9.50 = 66.50 bags
Sand = 7.00 x 0.53 = 3.71 cu.m
Gravel = 7.00 x 0.85 = 5.95 cu.m
10mm Rebar = 4.00 x 100.00 = 400.00 l.m. 66.67 say
67.00 pcs
TieWires #16 = 30.00 pcs

B. Wall
no. of CHB = 100.00 x 0.60 x 13.00 x 2.00 = 1,560.00 pcs
vol. of Mortar = 1,560.00 x 0.0045 = 7.02 cu.m
Cement = 7.02 x 11.00 = 77.22 cu.m
Sand = 7.02 x 1.00 = 7.02 cu.m
10mm Rebar = [( 100 / 0.30) + 1 ](1.5) + 4.00 x 100.00 = 901.50 l.m. 150.25 say
151.00 pcs
TieWires #16 = 15.00 pcs

C. Plastering
Volume = 100.00 x 0.60 x 0.03 x 2.00 = 3.00 cu.m
Cement = 3.00 x 11.00 = 33.00 cu.m
Sand = 3.00 x 1.00 = 3.00 cu.m

D. Cover
Volume = 100.00 x 0.70 x 0.10 = 7.00 cu.m
Cement = 7.00 x 9.50 = 66.50 bags
Sand = 7.00 x 0.53 = 3.71 cu.m
Gravel = 7.00 x 0.85 = 5.95 cu.m
10mm Rebar = [ ( 100 / 0.20) + 1 ](.7) + 4.00 x 100.00 = 750.70 l.m. 125.12 say
126.00 pcs
TieWires #16 = 30.00 pcs

Materials
Description Unit Qty Unit Cost Amount
6" CHB thk pcs 1,560.00 16.00 24,960.00
Cement bags 212.00 235.00 49,820.00
Sand cu.m 16.00 850.00 13,600.00
Gravel cu.m 12.00 900.00 10,800.00
10mm dia x 6m pcs 344.00 200.00 68,800.00
TieWires #16 kgs 75.00 90.00 6,750.00
174,730.00

Labor
Pouring of Concrete
Capacity of 1 gang = 7.50 cu.m / day
No. of days = 7.00
= 0.93 say 1 day
7.50

1 Construction Foreman
1 Mason
4 Laborers
Installation of CHB, of Mortar & Installation of Rebars
Capacity of 1 gang = 116.00 pcs / day
No. of days = 1,560.00
= 13.45 say 14 day
116.00

1 Construction Foreman
1 Mason
4 Laborers

Designation Number No. of days Rate/day Amount

Const. Foreman 1 15 600 9,000.00
Mason 2 15 500 15,000.00
Laborers 8 15 300 36,000.00
Total Labor Cost 60,000.00
Minor Tools 6,000.00

Materials 174,730.00
Labor 60,000.00
Equipment 6,000.00
Direct Cost 240,730.00

Unit Cost 2,407.30

Say 2,407.00

For Length l.m. 340.00

Total Cost 818,380.00
 Mark Up 48,146.00
VAT 34,665.12
Total Cost 323,541.12
2,407.00

818,380.00
SPL CHB CANAL (2 LAYER) w/ cover
L 30.00 L.M.

A. Flooring
Volume = 30.00 x 0.70 x 0.10 = 2.10 cu.m
Cement = 2.10 x 9.50 = 19.95 bags
Sand = 2.10 x 0.53 = 1.11 cu.m
Gravel = 2.10 x 0.85 = 3.57 cu.m
10mm Rebar = 4.00 x 30.00 + (100/6) (.35) (4) = 120.00 l.m. 26.00 say
26.00 pcs
TieWires #16 = 2.00 kgs

B. Wall
no. of CHB = 30.00 x 0.40 x 13.00 x 2.00 = 312.00 pcs
vol. of Mortar = 312.00 x 0.0045 = 1.40 cu.m
Cement = 1.40 x 11.00 = 15.44 cu.m
Sand = 1.40 x 1.00 = 1.40 cu.m
10mm Rebar = [( 100 / 0.60) + 1 ](1.7) + 4.00 x 100.00 = 705.03 l.m. 117.51 say
118.00 pcs
TieWires #16 = 9.00 kgs

C. Plastering
Volume = 30.00 x 0.60 x 0.03 x 2.00 = 0.90 cu.m
Cement = 0.90 x 11.00 = 9.90 cu.m
Sand = 0.90 x 1.00 = 0.90 cu.m

D. Cover
Volume = 30.00 x 1.30 x 0.10 = 3.90 cu.m
Cement = 3.90 x 9.50 = 37.05 bags
Sand = 3.90 x 0.53 = 2.07 cu.m
Gravel = 3.90 x 0.85 = 6.63 cu.m
10mm Rebar = 4.00 x 30.00 + (100/6) (.35) (4) = 595.70 l.m. 106.78 say
107.00 pcs
TieWires #16 = 8.00 kgs

Materials
Description Unit Qty Unit Cost Amount
6" CHB thk pcs 312.00 16.00 4,992.00
Cement bags 84.00 235.00 19,740.00
Sand cu.m 8.00 850.00 6,800.00
Gravel cu.m 11.00 900.00 9,900.00
12mm dia x 6m pcs 251.00 220.00 55,220.00
TieWires #16 kgs 19.00 90.00 1,710.00
Total Material Cost 98,362.00

Labor
Pouring of Concrete
Capacity of 1 gang = 7.50 cu.m / day
No. of days = 2.10
= 0.28 say 2 day
7.50

1 Construction Foreman
1 Mason
4 Laborers

Installation of CHB, of Mortar & Installation of Rebars

Capacity of 1 gang = 116.00 pcs / day
No. of days = 312.00
= 2.69 say 14 day
116.00

1 Construction Foreman
1 Mason
4 Laborers

Designation Number No. of days Rate/day Amount

Const. Foreman 1 16 600 9,600.00
Mason 2 16 500 16,000.00
Laborers 8 16 300 38,400.00
Total Labor Cost 64,000.00
Minor Tools 6,400.00

Materials 98,362.00
Labor 64,000.00
Equipment 6,400.00
Direct Cost 168,762.00

Unit Cost 1,687.62

Say 1,688.00
1,688.00
500(1) PIPE CULVERT (24")
L 16.00 L.M.

MATERIALS
Joint Collar
Cement = 16.00 x 0.35 = 5.60 bags
say 6.00 bags
Sand = 16.00 x 0.79 = 12.64 cu.m
say 13.00 bags
Sand Bedding

Inside Diameter, Di = 0.60 m

Outer Diameter, Do = 0.78 m
30% of Do = 0.23 m
Width, W = Do + 0.30 m = 1.08 m
Volume = L x W x 30%Do
Volume of Sand = 3.97 m³ say 4.00 cu.m

Materials
Description Unit Qty Unit Cost Amount
RCCP 24" pcs 16.00 1,500.00 24,000.00
Portland Cement bags 6.00 235.00 1,410.00
Sand cu.m 17.00 850.00 14,450.00
Total Material Cost 39,860.00

LABOR (Includes all Fringe Benefits)

Includes sand bedding, laying of pipes, joint collaring and backifilling activities
Output per Gang = 16.00 pcs / day
No. of days = 16.00
= 1.00 say 1.00 day
16.00
say 8.00 hr/s
1 Construction Foreman
2 Mason
6 Laborers

LABOR
Designation Number No. of Hours Rate/Hour Amount
Const. Foreman 1 8 75 600.00
Mason 2 8 62.5 1,000.00
Laborers 6 8 37.5 1,800.00
Total Labor Cost 3,400.00
Minor Tools 340.00

Materials 39,860.00
Labor 3,400.00
Equipment 340.00
Direct Cost 43,600.00

Unit Cost 2,725.00

Say 2,725.00
For Length l.m. 15.00
Total Cost 40,875.00
 Mark Up 10,464.00
VAT 6,487.68
Total Cost 60,551.68
2,725.00
Unit Cost 3,784.48
40,875.00
Say 3,785.00
Length l.m. 35.00
Total Cost 132,475.00
SPL CHB CANAL (2 LAYER) w/ cover
L 100.00 L.M.

A. Flooring
Volume = 100.00 x 0.70 x 0.10 = 7.00 cu.m
Cement = 7.00 x 9.50 = 67.00 bags
Sand = 7.00 x 0.53 = 3.71 cu.m
Gravel = 7.00 x 0.85 = 5.95 cu.m
10mm Rebar = 4.00 x 100.00 = 400.00 l.m. 67.00 pcs

B. Wall
no. of CHB = 100.00 x 0.40 x 13.00 x 2.00 = 1,040.00 pcs
vol. of Mortar = 1,040.00 x 0.0045 = 4.68 cu.m
Cement = 4.68 x 11.00 = 51.00 cu.m
Sand = 4.68 x 1.00 = 4.68 cu.m
10mm Rebar = [( 100 / 0.30) + 1 ](1.5) + 4.00 x 100.00 = 901.50 l.m. 151.00 pcs

C. Plastering
Volume = 100.00 x 0.40 x 0.03 x 2.00 = 2.00 cu.m
Cement = 2.00 x 11.00 = 22.00 cu.m
Sand = 2.00 x 1.00 = 2.00 cu.m
D. Cover
Volume = 100.00 x 0.70 x 0.10 = 7.00 cu.m
Cement = 7.00 x 9.50 = 67.00 bags
Sand = 7.00 x 0.53 = 3.71 cu.m
Gravel = 7.00 x 0.85 = 5.95 cu.m
10mm Rebar = [ ( 100 / 0.20) + 1 ](.7) + 4.00 x 100.00 = 750.70 l.m. 126.00 pcs
Materials
Description Unit Qty Unit Cost Amount
6" CHB thk pcs 1,040.00 16.00 16,640.00
Cement bags 140.00 235.00 32,900.00
Sand cu.m 10.39 850.00 8,831.50
Gravel cu.m 5.95 900.00 5,355.00
10mm dia x 6m pcs 218.00 200.00 43,600.00
TieWires #16 kgs 50.00 90.00 4,500.00
Total Material Cost 111,826.50

Labor
Pouring of Concrete
Capacity of 1 gang = 7.50 cu.m / day
No. of days = 14.00
= 1.87 say 2 day
7.50

1 Construction Foreman
1 Mason
 4 Laborers

Installation of CHB, of Mortar & Installation of Rebars

Capacity of 1 gang = 116.00 pcs / day
No. of days = 1,040.00
= 8.97 say 9 day
116.00

1 Construction Foreman
1 Mason
4 Laborers

Designation Number No. of days Rate/day Amount

Const. Foreman 1 11 600 6,600.00
Mason 2 11 500 11,000.00
Laborers 8 11 300 26,400.00
Total Labor Cost 44,000.00
Minor Tools 4,400.00

Materials 111,826.50
Labor 44,000.00
Equipment 4,400.00
Direct Cost 160,226.50

Unit Cost 1,602.27

Say 1,602.00
For Length l.m. 42.00
Total Cost 67,284.00
 Mark Up 32,045.30
VAT 23,072.62
Total Cost 215,344.42
1,602.00
 32,045.30
23,072.62
215,344.42
 MANHOLE WITH COVER

Lenght: 1.00 m Depth: 1.00 m

Width: 1.00 m Unit output: 1 unit

Subject : Bill of Materials and Cost Estimate

MATERIALS QTY UNIT UNIT COST AMOUNT
Cement 2 bags 235.00 470.00
Sand 0.1 cu.m 850.00 85.00
Gravel 0.2 cu.m 900.00 180.00
6" CHB thk 36 pcs 15.00 540.00
12mm dia. Rein. Bar x 6m 4 kgs 232.00 928.00
Tie Wire 0.5 kgs 90.00 45.00
2" x 2" x 1/4" Angle bar 1 pcs 1,130.00 1,130.00
Welding Rod 0.5 kgs 95.00 47.50
2" x 2" x 10 ft Lumber 33.33 bd.ft 35.00 1,166.55
1/2" Plywood 1 pcs 680.00 680.00
Cwn nail (assorted) 2 kgs 85.00 170.00
Material Cost 5,442.05
Cost of Labor 2,448.92
Excavation 1 cu.m 300.00 300.00

Total Cost per Unit 8,190.97

Total Cost FOR 16 UNIT 131,056.00

 8,190.97
profit 819.10
ocm 819.10
vat 1,179.50
11,008.67 per sqm or unit