PROJECT 

TITLE: PROPOSED DRAINAGE ‐ ALABAMA FARM
LOCATION:  BRGY. BINUGAO, TORIL DISTRICT, DAVAO CITY
OWNER: ABFI

SUBJECT: BILL OF MATERIALS

ITEM NO. ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL

I. SITE WORKS

Clearing and Grubbing 0.00 ha ₱ 204,685.87₱                          ‐

Surplus Common Excavation 0.00 cu.m ₱ 418.52₱                          ‐
Embankment (From Excavation) 0.00 cu.m ₱ 281.15₱                          ‐
SUB‐TOTAL ₱                         ‐

II. RWCS‐ Rainwater Catchment System ‐ 1 unit only 4x4x3m

1.0 Materials for RWCS‐ Rainwater Catchment System ‐ 1 unit only ‐ PLASTERED 1‐FACE ONLY

1.1
CEMENT HOLCIM‐40 kg 85.00 bag ₱                 210.00 ₱              17,850.00
SAND COARSE 7.00 cu.m ₱                 650.00 ₱                4,550.00
SAND FINE 2.00 cu.m ₱                 650.00 ₱                1,300.00
GRAVEL 3/4"‐CRUSHED 5.00 cu.m ₱                 450.00 ₱                2,250.00
CHB 150mm (6") 630.00 pcs ₱                    19.00 ₱              11,970.00
DRB 6m x 12mm dia. ‐ GRADE 40 60.00 pcs ₱                 232.00 ₱              13,920.00
TIE WIRE GI #16 1 roll ₱              1,160.00 ₱                1,160.00

SUB‐TOTAL ₱             53,000.00

II. CHB CANAL ‐ DRAINAGE ‐ Length 207m

1.0 Materials for open CHB canal drainage

1.1 CHB CANAL
CEMENT HOLCIM‐40 kg 432.00 bag ₱                 210.00 ₱              90,720.00
SAND COARSE 28.00 cu.m ₱                 650.00 ₱              18,200.00
SAND FINE 5.40 cu.m ₱                 650.00 ₱                3,510.00
CHB 150mm (6") 4,348.00 pcs ₱                    19.00 ₱              82,612.00
DRB 6m x 12mm dia. ‐ GRADE 40 345.00 pcs ₱                 232.00 ₱              80,040.00
TIE WIRE GI #16 1 roll ₱              1,160.00 ₱                    904.80
CULVERT 36" DIAMETER 10 pcs ₱              2,876.10 ₱              28,761.00

SUB‐TOTAL ₱           304,747.80

1.2 STRUT SUPPORT FOR OPEN CHB CANAL
CEMENT HOLCIM‐40 kg 12.00 bag ₱                 210.00 ₱                2,520.00
SAND COARSE 1.00 cu.m ₱                 650.00 ₱                    650.00
GRAVEL 3/4"‐CRUSHED 1.30 pcs ₱                 450.00 ₱                    585.00
DRB 6m x 10mm dia. ‐ GRADE 33 112.00 pcs ₱                 232.00 ₱              25,984.00
TIE WIRE GI #16 1 roll ₱              1,160.00 ₱                1,160.00

SUB‐TOTAL ₱             30,899.00

1.3 FORMWORKS
PLYWOOD ORDINARY ‐ 4'X8'X10mm 13 sheet ₱                 790.00 ₱              10,270.00
LUMBER COCONUT ‐ 2"X3"X8 FT 685 pc ₱                    32.00 ₱              21,920.00
NAIL 2‐1/2" 3 kg ₱                    60.00 ₱                    180.00
NAIL 4" 30 kg ₱                    50.00 ₱                1,500.00

SUB‐TOTAL ₱             33,870.00

III. SUMMARY

1.0 SITE WORKS ₱                          ‐

2.0 TOTAL MATERIAL COST ₱            422,516.80
3.0 LABOR COST ₱            126,755.04
4.0 Overhead, Contingencies & Miscellaneous (OCM) 10% ₱              54,927.18
5.0 Contractor's Profit (CP) 8% ₱              43,941.75
6.0 Value Added Tax (VAT) ‐ As Submitted 12% ₱              27,074.88

TOTAL PROJECT COST ₱         675,215.65

Prepared By: John Mark H. Cruda
Project Officer I ‐ CENTO

Approved By: Engr. Adonis C. Bibat, CE
Project Head ‐ CENTO