Project: CONSTRUCTION OF DRAINAGE CANAL

Project Location: MAGBANUA ST., POTOTAN, ILOILO

COMPUTATION
I. FINISHING WORKS

# of sets # of units Length Width Area

BEAMS 1.00 2.00 30.00 1.60 96.00

COLUMNS 1.00 12.00 6.00 1.50 108.00
Total Area for Masonry Works= 204.00

Portland Cement = 60.00

Sand 9.00
latex paint= 14.00

FORMWORKS
Description # of sets # of units Length Width Area

Columns 1.00 15.00 0.50 1.50 11.25

BEAMS 1.00 13.00 3.00 0.60 23.40
Total Area for Formworks= 34.65

1/2" x 4' x 8' Ordinary Plywood = 13.00

2" x 3" x 10' Coco Lumber = 35.00
2" x 2" x 8' Coco Lumber = 35.00

IV. CHB WALL W/ FINISHING

# of sets # of units Length Height Area

CHB WALL
WALL 1(2.4M) 1.00 13.00 3.00 1.40 54.60
Total Area for Masonry Works= 54.60

Portland Cement = 84.00

Mixed Sand and Gravel 5.00
4" CHB = 710.00
# of sets # of units Length Width Area
FINISHING
WALL 1(2.4M) 2.00 13.00 3.00 1.40 109.20
Total Area for Masonry Works= 109.20

Portland Cement = 32.00

 Sand 5.00
# of sets # of units Length Width Height
column demolish and replaced
WALL 1(2.4M) 1.00 15.00 0.35 0.40 0.5
0.10M BEAM 1.00 13.00 3.00 0.20 0.1
Total Area for Masonry Works=

Portland Cement = 17.00

Gravel= 2.00
Sand 1.00

Portland Cement =
Screened Gravel =
Washed Sand =
4" CHB
10MM
TIE WIRE
REINFORCING STEEL WORKS

# of unit / Length / 6m/Total RSB

Description # of sets
member unit Length Length

WALL 1 (2.4M)
VERTICAL 13.00 6.00 1.40 4.29 18.20

Horizontal 13.00 3.00 3.00 2.00 19.50

BEAM 13.00 2.00 3.00 2.00 13.00

Horizontal 39.00 16.00 0.20 30.00 20.80

COLUMNS(H=.5) 15.00 4.00 1.00 6.00 10.00

15.00 3.00 1.20 5.00 9.00

Summary: Qty Wt.

14.80
0.00 9.47
25.00 5.33
70.00 3.70
8.00
TOTAL WEIGHT
V MANHOLE

# of sets # of units Height Width Area

CHB WALL
Wall 2.00 3.00 1.00 0.80 4.80
Total Area for Masonry Works= 4.80

Portland Cement = 3.00

Mixed Sand and Gravel 0.20
4" CHB = 60.00
# of sets # of units Height Width Area
FINISHING
Wall 2.00 3.00 1.00 0.80 4.80
Total Area for Masonry Works= 4.80

Portland Cement = 1.00

Sand 1.00
REINFORCING STEEL WORKS

# of unit / Length / 6m/Total RSB

Description # of sets
member unit Length Length

CHB WALL & SLAB

FACE ME 5.00 40.00 6.00 1.00 200.00
VERT&HORI 400.00 1.00 2.00 3.00 133.33
REMOVABLE
FACE ME 3.00 40.00 6.00 1.00 120.00
Horizontal 400.00 1.00 1.00 6.00 66.67
FIXED(4" X 10")
VERTICAL 7.00 17.00 0.10 60.00 1.98
Horizontal 2.00 17.00 0.30 20.00 1.70

Summary: Qty Wt.

14.80
4.00 9.47
5.33
521.00 3.70
40.00
TOTAL WEIGHT
I. EXCAVATION WORKS

Description # of sets Length Width Height

FOOTING 4.00 1.00 1.00 1.00

Excavation Rate:(including clearing and leveling)

Manual Output = 53.76 cu.m./day(max. output based on soil condition)
Equipment = 1 -backhoe Total manual Output= 53.76

COMPUTATION
= 4.00 cu.m./(1x53.76 cu.m./day(max. output based on soil condition)) = 0.07 day, say 7 day based on soil condition

I. CONCRETE WORKS

Description # of sets Length Width Height

FOOTING 4.00 1.00 1.00 0.25
COLUMN 4.00 0.25 0.25 1.25
SLAB1 1.00 4.00 3.00 0.10
SLAB2 1.00 1.50 2.50 0.08

Portland Cement = 26.00

Gravel= 3.00
Sand 2.00
REINFORCING STEEL WORKS

# of unit / Length / 6m/Total RSB

Description # of sets
member unit Length Length

6 ( x)(n)
N Qty 
length N
(1)(5)
6 Qty 
N 6
1.00 Qty  0.83
N  6.00 Qty  1
 FOOTING 4.00 10.00 1.20 5.00 8.00
COLUMN
MAIN BARS 4.00 4.00 2.00 3.00 5.33
TIES 4.00 14.00 1.20 5.00 11.20
SLAB1(CROSS BAR 1 -4M) 1.00 7.00 3.00 2.00 3.50
SLAB1(CROSS BAR 2-3M ) 1.00 6.00 4.00 1.50 4.00

Summary: Qty Wt.

14.80
9.47
14.00 5.33
20.00 3.70
2.00
3.00
TOTAL WEIGHT

REINFORCING STEEL WORKS

# of unit / Length / 6m/Total RSB

Description # of sets
member unit Length Length

HORI VERT 1.00 31.00 3.00 2.00 15.50

FACE ME 1.00 11.00 6.00 1.00 11.00
FACE ME 1.00 3.00 6.00 1.00 3.00
RSB SLAB 1.00 31.00 1.00 6.00 5.17

IV.BACKSTOP
 Item No. of Set unit length Total Length Length/pc Num. of pcs
Item No. 1047(2)b: Structural Steel Roof Truss
5MMX 1 1/2 ANGLE BAR
SIDE BARS HOR LITTLE 32 0.50 16.00 3
UPPER BARS AND CENTER AND D 12 3.30 39.60 18
VERTICAL 16 3.00 48.00 8
29
5MMX 1 ANGLE BAR
16 3.00 48.00 8
16 0.10 1.60 1
9
2" G.I. PIPE S-40
BAHALA KADA 5 3.00 15.00 3
6
1 1/2" G.I. PIPE S-40
BAHALA KADA 10 3.00 30.00 5
10
#6 STEEL MATTING
top chord 8 2.00 16.00 16.00

SQUARE BAR
SIDE BARS 16 3.00 48.00 8
8
Item No. of Set unit length Length Total LengthNum. of pcs
Vertical Cross Bracing
1L-50 X 50 X 6mm 1 8.00 4.83 38.64
1 5.00 1.75 8.75
47.39 9
Item No. of Set unit length Total Length Length/pc Num. of pcs
Purlins
1.2mm x 2"x4" C-Purlins 21 19.00 399.00 6 70
Item No. of Set unit length Length Total LengthNum. of pcs
Clip Angle
2" x 2" x 6mm Clip Angle 3 21 0.130 8.19 2
Item No. of Set unit length Total Length Length/pc Num. of pcs
12mmø Sag Rods 8 10.90 87.20 6 16
Item No. of Set no. unit length length total length no. of pcs
16mmø Sway Bracing
 √([(5.60)^2+(4.5)^2]=7.18 1 8.00 7.18 57.44
√([(5.30)^2+(4.5)^2]=6.95 1 8.00 6.95 55.60
113.04 20
Item No. of Set Length Width Thickness Total Volume
Steel/Angular base Plate
0.25m x 0.30m x 6mm (S) 6 0.25 0.30 0.006 0.0027
total kg of steel (using unit weight of steel = 7850kg/cu.m) 22.00
Item No. of Set unit length Length Total LengthNum. of pcs
16mmøx0.30m Long Anchor Bolts 6 4 0.3 7.2 24
12mmøx150mm Long Anchor Bolts 4 23.00 0.15 13.8 92
Item No. of Set Width Height Area
Gusset Plates
2(s-6) Detail 1 6 0.15 0.25 0.225
4(s-6) Detail 2 6 0.30 0.30 0.54
5(s-6) Detail 3 3 0.50 0.40 0.6
6(s-6) Detail 4 12 0.25 0.25 0.75
7(s-6) Detail 5 3 0.15 0.25 0.1125
Total Area of 10mm thk Gusset Plates 2.23
total number of 0.25mx0.25mx10mm thk gusset plate 36.00
 .I

204.00 SQ.M.

Description Quantity rate of man no. of man

204.00 sq.m. 0 204.00 sq.m.

sq.m. 69 plywood forms Std.

80.00% Std. 80.00%
pcs use 60 pcs only 1.346401355 0.293 60.00% Small 15.00%
pcs use 9 pcs only 0.0435 XS 10.00%
gals

Description Quantity rate of man no. of man

34.65 sq.m. 0 34.65 sq.m.

sq.m. 12 plywood forms Std.

100.00% Std. 80.00%
pcs use 13 pcs only 1 100.00% Small 15.00%
pcs use 35 pcs only 121 XS 10.00%
pcs use 35 pcs only

54.60 SQ.M.

Description Quantity rate of man no. of man

54.60 sq.m. 0 54.60 sq.m.

. 19 plywood forms Std.

80.00% Std. 80.00%
pcs use 84 pcs only 1.346401355 1.526 60.00% Small 15.00%
pcs use 5 pcs only 0.0844 XS 10.00%
pcs use 710 pcs only 13.00
Description Quantity rate of man no. of man
109.20 sq.m. 0 109.20 sq.m.

sq.m. 37 plywood forms Std.

80.00% Std. 80.00%
pcs use 32 pcs only 1.346401355 0.293 60.00% Small 15.00%
pcs use 5 pcs only 0.0435 XS 10.00%
volume Description Quantity rate of man no. of man
1.83 sq.m. 0 1.83 sq.m.
1.05
0.78
1.83 cu.m. 1 plywood forms Std.
80.00% Std. 80.00%
pcs use 17 pcs only 1.346401355 9 60.00% Small 15.00%
1
pcs use 1 pcs only 0.5 XS 10.00%

133.00 bags
7.00 cu.m.
11.00 cu.m.
710.00 pcs
70.00 pcs
8.00 pcs
39.00 kgs. 54.60 0.00 kgs.

Qty (Pcs) Description

19.00 10mm Ø RSB #REF! 10 mm Ø RSB 19.00

20.00 10mm Ø RSB #REF! #REF! 10 mm Ø RSB 20.00

13.00 12mm Ø RSB #REF! #REF! 12 mm Ø RSB 0.00

21.00 10mm Ø RSB #REF! #REF! 10 mm Ø RSB 21.00

12.00 12mm Ø RSB #REF! #REF! 12 mm Ø RSB 0.00

9.00 10mm Ø RSB #REF! #REF! 10 mm Ø RSB 9.00

69.00
Total Wt.
- 20mm Ø RSB 00 fabrication
- 16mm Ø RSB 00 fabrication
133.25 12mm Ø RSB 00 80 kg/day 1
259.00 10mm Ø RSB 00 installation
#16 G.I. tie wire 00 80 kg/day 2
392.25 sq.m.
 4.80 SQ.M.

Description Quantity rate of man no. of man

4.80 sq.m. 0 4.80 sq.m.

sq.m. 2 plywood forms Std.

80.00% Std. 80.00%
bags use 3 bags only 1.346401355 0.522 60.00% Small 15.00%
cu.m./day use 0.2 cu.m./day only 0.0435 XS 10.00%
pcs use 60 pcs only 12.50
Description Quantity rate of man no. of man
4.80 sq.m. 0 4.80 sq.m.

sq.m. 2 plywood forms Std.

80.00% Std. 80.00%
pcs use 1 pcs only 1.346401355 0.192 60.00% Small 15.00%
pcs use 1 pcs only 0.016 XS 10.00%
#REF! kgs. 0 #REF! kgs.

Qty (Pcs) Description

200.00 10mm Ø RSB #REF! 10 mm Ø RSB 200.00

134.00 10mm Ø RSB #REF! #REF! 10 mm Ø RSB 134.00

120.00 10mm Ø RSB #REF! 10 mm Ø RSB 120.00

67.00 10mm Ø RSB #REF! #REF! 10 mm Ø RSB 67.00

2.00 16mm Ø RSB #REF! 16 mm Ø RSB 0.00

2.00 16mm Ø RSB #REF! #REF! 16 mm Ø RSB 0.00

Total Wt.
- 20mm Ø RSB 00 fabrication
37.88 16mm Ø RSB 00 fabrication
- 12mm Ø RSB 00 80 kg/day 1
1,927.70 10mm Ø RSB 521 548 installation
#16 G.I. tie wire 00 80 kg/day 2
1965.58 sq.m.
 4.00 cu.m. 0
Vol Description Quantity rate of man no. of man
4.00 cu.m.
4.00 Total Vol. of 20 cu. m/day 10
Excavation

53.76
cu.m./day

ay 7 day based on soil condition

7 day

2.79 cu.m. 0
Vol Description Quantity rate of man no. of man
1.00 cu.m.
0.31 cu.m.
1.20 cu.m.
0.28 cu.m.
2.79 Total Vol. of 20 cu. m/day 10
Excavation
bags use 26 bags only 1.346401355 9 #N/A Small 15.00%
cu.m. use 3 cu.m. only 1
cu.m. use 2 cu.m. only 0.5 XS 10.00%
148.62 kgs. 0 148.62 kgs.

Qty (Pcs) Description

10
 8.00 12mm Ø RSB 6 12 mm Ø RSB 0.00

6.00 12mm Ø RSB 12 mm Ø RSB 0.00

12.00 10mm Ø RSB 10 mm Ø RSB 12.00
4.00 10mm Ø RSB 6 10 mm Ø RSB 4.00
4.00 10mm Ø RSB 6 10 mm Ø RSB 4.00

20.00

Total Wt.
- 20mm Ø RSB 00 fabrication
- 16mm Ø RSB 00 fabrication
74.62 12mm Ø RSB 14 15 80 kg/day 1
74.00 10mm Ø RSB 16 17 installation
1 X 1/4 ANGLE BAR
#16 G.I. tie wire 00 80 kg/day 2
148.62 kgs.

0.00 kgs. 0 0.00 kgs.

Qty (Pcs) Description

10
16.00 16mm Ø RSB 6 16 mm Ø RSB 0.00
11.00 16mm Ø RSB 16 mm Ø RSB 0.00
3.00 16mm Ø RSB 6 16 mm Ø RSB 0.00
6.00 16mm Ø RSB 6 16 mm Ø RSB 0.00
Num. of pcs

18

0
Num. of pcs

Num. of pcs

Num. of pcs

Num. of pcs
10.9 = 5.6+5.3
Total Volume

21.195
21.195
Num. of pcs
no. of days 80
81
89
89
93
60.00% 94
25.00% 95
15.00% 96

no. of days 80
81
82
82
93
60.00% 94
25.00% 95
15.00% 96
97
98

no. of days 80
81
89
93
60.00% 94
25.00% 95
15.00% 96
97
no. of days 80
81
89
93
60.00% 94
25.00% 95
 15.00% 96
no. of days 80
81
89
89
93
60.00% 94
25.00% 95

15.00% 96

36

37

41
0.00 0 0 42
42
0.00 0 0
42
13.00 0 0
42
0.00 0 0

12.00 0 0

0.00 0 0

25.00 72
73
74
75
5 76
3 say 2 steelman 77
5 78
3 say 4 steelman 79
no. of days 80
81
89
93
60.00% 94
25.00% 95
15.00% 96
97
no. of days 80
81
89
93
60.00% 94
25.00% 95
15.00% 96
36

37

41
0.00 0 0 42
0.00 0 0 42
41
0.00 0 0 42
0.00 0 0 42
41
0.00 2 0 42
0.00 2 0 42
72
73
74
75
25 76
13 say 2 steelman 77
25 78
13 say 4 steelman 79
no. of days 2
5
1 7
8

no. of days 2
5
5
5
5
1 7
8
25.00% 95

15.00% 96
36

37

12 16 20 G.I.W 38
 8.00 0 0 42

6.00 0 0
0.00 0 0
0.00 0 0 42
0.00 0 0 42

14.00

0 72
73
74
75
2 76
1 say 2 steelman 77

2 78
1 say 4 steelman 79

36

37

12 16 20 G.I.W 38
0.00 16 0 42
0.00 11 0
0.00 3 0 42
0.00 6 0 42
I - FORMS, SCAFFOLDINGS AND STAGGING
DESCRIPTIONS QUANTITY UNIT UNIT COST(PhP) COST(PhP)
1/4" X 4' X 8' Ordinary Plywood 5 pcs 450.00 2,250.00
2" x 2" x10' Good Lumber 30 pcs 130.00 3,900.00
Bamboo Poles 45 pcs 100.00 4,500.00
CWN Assorted 2 boxes 1,300.00 2,600.00
Hacksaw Blades 5 pcs 60.00 300.00
PVC Pails 5 pcs 70.00 350.00
13,900.00
II - ROOF FRAMING

6 X 125 X 125 mm Angle Bar 6 pcs 1,500.00 9,000.00

6 X 65 X 65 mm Angle Bar 13 pcs 751.00 9,763.00
6 X 50 X 50 mm Angle Bar 30 pcs 750.00 22,500.00
1.3 x 50 x 100mm C-Purlins 5 pcs 300.00 1,500.00
Welding Rod 5 kls 115.00 575.00
Metal Primer Red Oxide 3 gals 380.00 1,140.00
Paint Thinner 1 gal 220.00 220.00
#26 G.I Gutter 5 pcs 320.00 1,600.00
#24 Fascia Board 6 pcs 350.00 2,100.00
Tex Screw 500 pcs 1.50 750.00
49,148.00
III - ROOFING
G.I. Roofing Area = 15.00 sq.m. 550.00 8,250.00
8,250.00

IV - CEILING Area = 12.00 sq.m. 550.00 6,600.00

6,600.00
V - CONCRETE AND MASONRY
Portland Cement 26 bags 230.00 5,980.00
Washed Sand 2 cu.m. 800.00 1,600.00
3/4 Gravel 3 cu.m. 1,200.00 3,600.00
12mmØ x 6.0 RSB 14 pcs 245.00 3,430.00
10mmØ x 6.0 RSB 20 pcs 170.00 3,400.00
#16 G.I. Wire 3 kls 120.00 360.00
18,370.00

VI. STEEL WORKS

4" G.I. Pipe Sched. 40 3 pcs 3,200.00 9,600.00
Welding Rod 2 kls 120.00 240.00
QDE paint 1 gal 700.00 700.00
Paint Thinner 1 gal 450.00 450.00
1/8" X 4" Steel Cutting Disc 1 pc 50.00 50.00
11,040.00

TOTAL MATERIALS 107,308.00

Prepared by:

FRANCES E. CASALMER
Civil Engineer
PRC # 175759
TIN # 742-420-281
PTR # 3809874
Issued on March 31, 2021
Issued at Iloilo City
.
PROJECT TITLE : PROPOSED CONSTRUCTION GAS REFILLING STATION
LOCATION : BRGY. MALUSGOD POTOTAN, ILOILO
OWNER : GIGI SAUL
SUBJECT : BILL OF MATERIALS AND ESTIMATES

SUMMARY

I FORMS, SCAFFOLDINGS & STAGGING 13,900.00

II ROOF FRAMING 49,148.00

III ROOFING 8,250.00

IV CEILING 6,600.00

V CONCRETE AND MASONRY 18,370.00

VI STEEL WORKS 11,040.00

MATERIALS 107,308.00
LABOR 48,288.60
CONTINGENCIES 14,003.69
TOTAL COST PhP 169,600.29

Prepared by:

FRANCES E. CASALMER
Civil Engineer
PRC # 175759
TIN # 742-420-281
PTR # 3809874
Issued on March 31, 2021
Issued at Iloilo City
MAT #REF!
EQUI
LAB #REF!

#REF! #REF!
9b
 #REF!
1,000,000.00
#REF!