Triple Barrel Box Culvert Revised 2

Subject : Triple Barrel Box Culvert
Owner : Prominence Properties, Inc.

Location : Paseo de San Roque, Bulacan
Date : Dec. 26, 2019
ITEM
DESCRIPTION/SPECIFICATION FACTORS QTY UNIT
NO.
1.00 EXCAVATION/HAULING 73.00 cu.m
1.10 Materials
1.20 Equipment
Excavator, PC30 (for cut & fill) 1.00 16.86 cu.m/hr 2.00 day(s)
Temporary Facility 1.00
1.30 Labor
Operator/Driver 1.00 2.00 day(s)
Laborer/Helper 3.00 2.00 day(s)
2.00 CONCRETE WORKS 209.89 cu.m

2.10 Materials
Lean Concrete/Slab 54.45 cu.m
Cement, Portland 40kg 9.00 bags/cu.m 491.00 bags
Crushed Gravel 3/4 1.00 cu.m/cu.m 54.45 cu.m
Sand (S-1) 0.50 cu.m/cu.m 27.23 cu.m
Barrel Box 89.40 cu.m

Gravel 1.00 cu.m/cu.m 89.40 cu.m
Sand (S-1) 0.50 cu.m/cu.m 44.70 cu.m
Pipe PVC Series 600 x 75mm x 3000mm 3.02 pc(s)
Wingwall & Headwall 24.07 cu.m

Sand (S-1) 0.50 cu.m/cu.m 12.03 cu.m
Aggregate Base Course 47.97 cu.m
2.20 Equipments
Concrete Mixer 1.00 25.00 cu.m/day 19.00 days
2.30 Labor
Foreman 1.00 19.00 days
Skilled Worker 3.00 19.00 days
Laborer/Helper 5.00 19.00 days
3.00 REBAR DETAILING

3.10 Materials
Slab
Deformed Bars, 12mm∅ x 6m 1.33 8m/sqm 599.68 pcs
GI Tie Wire #16 22.29 kgs
Barrel Box
Deformed Bars, 12mm∅ x 6m 79.20 pcs
Wingwall & Headwall
2.30 Labor
Foreman 1.00 Php 72.65/hr 12.00 days
Rebarman 3.00 Php 65.4/hr 12.00 days
Laborer/Helper 5.00 Php 46.87/hr 12.00 days
4.00 FORMWORKS
4.10 Materials
Good lumber 2"x4"x12' 335.45 bdf
CW Nails 4" 32.08 kgs
Phenolic Board 1/2 x 4'x8' 132.05 pc(s)
4.20 Labor
Foreman 1.00 Php 72.65/hr 8.00 days
Skilled Worker 3.00 Php 65.4/hr 8.00 days
Total Material Cost

Total Labor/Equipment Cost
Total Direct Cost
Indirect Cost, 5%
Mark-up Cost, 10%
Total Project Cost
Prepared by: Checked by:

___________ _______________
Ricky Calara Engr. Jay Russel Fajarito
UNIT AMOUNT
COST
484.82 35,392.20
32,200.00
1100.00 2,200.00
30000.00 30,000.00
3,192.20
546.10 1,092.20
350.00 2,100.00
5125.08 1,075,708.97
970,722.57
225.00 110,475.00
2100.00 114,345.00
2100.00 57,172.50
225.00 181,125.00
2100.00 187,733.70
2100.00 93,866.85
210.00 634.62
225.00 48,825.00
2100.00 50,538.60
2100.00 25,269.30
2100.00 100,737.00
28,500.00
1500.00 28,500.00
76,486.40
581.20 11,042.80
523.20 29,822.40
374.96 35,621.20
561,638.66
513,331.46
195.00 116,937.60
90.00 2,006.10
195.00 15,444.00
352.00 60,403.20
518.00 204,368.61
1007.94 53,219.23
90.00 3,600.00
195.00 34,229.52
352.00 21,683.20
90.00 1,440.00
48,307.20
581.20 6,974.40
523.20 18,835.20
374.96 22,497.60
298,458.61
266,253.81
198 66,418.11
85.00 2,726.80
85.00 2,995.40
1470.00 194,113.50
32,204.80
581.20 4,649.60
523.20 12,556.80
374.96 14,998.40
1,750,307.84
/Equipment Cost 192,390.60
1,942,698.44
97,134.92
194,269.84
2,234,103.21
ussel Fajarito
Date : Nov.7, 2019
ITEM
NO.
1.00 EXCAVATION/HAULING 73.00 cu.m
1.10 Materials
1.20 Equipment
Excavator, PC30 (for cut & fill) 1.00 16.86 cu.m/hr 2.00 day(s)
1.30 Labor
Operator/Driver 1.00 2.00 day(s)
Laborer/Helper 3.00 2.00 day(s)
2.00 CONCRETE WORKS 177.55 cu.m

2.10 Materials
Crushed Gravel 3/4 1.00 cu.m/cu.m 54.45 cu.m
Sand (S-1) 0.50 cu.m/cu.m 27.23 cu.m

Sand (S-1) 0.50 cu.m/cu.m 44.70 cu.m
Pipe PVC Series 600 x 75mm x 3000mm 3.02 pc(s)

Sand (S-1) 0.50 cu.m/cu.m 12.03 cu.m
Pavement 9.64 cu.m

Sand (S-1) 0.50 cu.m/cu.m 4.82 cu.m
Aggregate Base Course 47.97 cu.m
2.20 Equipments
Concrete Mixer 1.00 25.00 cu.m/day 14.20 days
2.30 Labor
Skilled Worker 3.00 14.20 days
3.00 REBAR DETAILING

3.10 Materials
Lean Concrete/Slab
Deformed Bars, 12mm∅ x 6m 1.33 8m/sqm 599.68 pcs
Barrel Box
Wingwall & Headwall

2.30 Labor
Rebarman 3.00 10.00 days
4.00 FORMWORKS
4.10 Materials
Plywood Ordinary 1/2 x 4'x8' 132.05 pc(s)
4.20 Labor
Skilled Worker 3.00 Php 65.4/hr 8.00 days
5.00 PAINTING WORKS

5.10 Materials 117.88 sqm
Primer 12.38 4L
Paint, White (Wing wall) 77.08 sqm 4.05 4L
Paint, Black 6.19 4L
5.20 Labor
Painter 1.00 3.00 days
Helper 2.00 3.00 days
Total Material Cost

Total Labor Cost
Total Equipment Cost
Total Project Cost

___________ _______________
UNIT AMOUNT
COST
73.87 5,392.20
2,200.00
1100.00 2,200.00
3,192.20
546.10 1,092.20
350.00 2,100.00
6681.49 1,186,312.35
1,116,081.30
285.00 139,664.25
2100.00 114,345.00
2100.00 57,172.50
285.00 229,303.31
2100.00 187,733.70
2100.00 93,866.85
210.00 634.62
285.00 61,729.29
2100.00 50,538.60
2100.00 25,269.30
285.00 24,724.04
2100.00 20,241.90
2100.00 10,120.95
2100.00 100,737.00
21,306.24
1500.00 21,306.24
48,924.81
523.20 22,294.85
374.96 26,629.96
645,792.86
611,348.86
234.43 140,582.98
90.00 2,006.10
234.43 18,566.86
412.8 70,836.48
645.11 254,517.83
1007.94 53,219.23
90.00 3,600.00
234.43 41,150.90
412.8 25,428.48
90.00 1,440.00
34,444.00
523.20 15,696.00
374.96 18,748.00
230,599.05
203,043.85
198 66,418.11
132 44,278.74
85.00 2,726.80
85.00 2,995.40
656.00 86,624.80
27,555.20
523.20 12,556.80
374.96 14,998.40
14,587.41
11,137.41
445.00 5,507.94
550.00 2,225.69
550.00 3,403.79
3,450.00
450.00 1,350.00
350.00 2,100.00
1,941,611.43
117,566.21
23,506.24
2,082,683.88
ussel Fajarito
Date : Nov.7, 2019
ITEM UNIT
NO. COST
1.00 EXCAVATION/HAULING 73.00 cu.m 270.91
1.10 Materials
1.20 Equipment
Excavator, PC30 1.00 4hr/day 3.00 days 2600.00
Dump Truck (3 cu.m capacity) 1.00 3.00 days 1500.00
1.30 Labor
Operator/Driver 2.00 3.00 days 546.10
Laborer/Helper 4.00 3.00 days 350.00
2.00 CONCRETE WORKS 177.55 cu.m 5365.87

2.10 Materials
Cement, Portland 40kg 9.00 bags/cu.m 490.05 bags 215.00
Gravel 1.00 cu.m/cu.m 54.45 cu.m 700.00
Sand 0.50 cu.m/cu.m 27.23 cu.m 700.00
Deformed Bars, 12mm∅ x 6m 1.33 8m/sqm 599.68 pcs 106.56
GI Tie Wire #16 22.29 kgs 90.00

Sand 0.50 cu.m/cu.m 44.70 cu.m 700.00
Grade 40 Steel bars dapat gamitin
Deformed Bars, 12mm∅ x 6m 79.20 pcs 106.56
GI Tie Wire #16 40.00 kgs 90.00
Pipe PVC Series 600 x 75mm x 3000mm 3.02 pc(s) 210.00

Sand 0.50 cu.m/cu.m 12.03 cu.m 700.00
GI Tie Wire #16 16.00 kgs 90.00
Pavement 9.64 cu.m

Sand 0.50 cu.m/cu.m 4.82 cu.m 700.00
Aggregate Base Course 47.97 cu.m 700.00
2.20 Equipments
Concrete Mixer 2.00 30.00 days 150.00
2.30 Labor
Skilled Worker 3.00 31.00 days 450.00
3.00 FORMWORKS
3.10 Materials
Cocolumber 2"x3"x12' 335.45 bdf 80
Cocolumber 2"x2"x12' 335.45 bdf 65
CW Nails 4" 32.08 kgs 85.00
CW Nails 3" 35.24 kgs 85.00
Plywood Ordinary 1/2 x 4'x8' 132.05 pc(s) 750.00
3.20 Labor
Skilled Worker 3.00 8.00 days 450.00
4.00 PAINTING WORKS

4.10 Materials 117.88 sqm
Primer 12.38 4L 445.00
Paint, White (Wing wall) 77.08 sqm 4.05 4L 550.00
Paint, Black 6.19 4L 550.00
3.20 Labor
Painter 1.00 3.00 days 450.00
Helper 2.00 3.00 days 350.00
Total Material Cost

Total Labor Cost
Total Project Cost

___________ _______________
NOTES/Comments
AMOUNT
19,776.60
12,300.00
7,800.00 Capability of PC30 Excavator = cum/hr?
4,500.00 Saan ang Disposal Site? Dba kailngan natin ng Panambak,
7,476.60
3,276.60 Please update labor rates of HE Operators
4,200.00
952,720.87
847,620.87 PAKIHIWALAY ITEM NG CONCRETE WORKS AT REBAR WORKS
105,360.75
38,115.00
19,057.50
63,901.90 Update price of Steel Bars Grade 40
2,006.10
172,983.20
62,577.90
31,288.95
8,439.55
32,494.18
116,750.50
24,412.61
3,600.00
634.62
46,567.71
16,846.20
8,423.10
18,705.12
11,664.58
1,440.00
18,651.47
6,747.30
3,373.65
33,579.00
9,000.00
9,000.00
96,100.00 Capability Output of Laborer

41,850.00
54,250.00
178,199.23
153,399.23
26,835.60 Good Lumber
21,803.93
2,726.80
2,995.40
99,037.50 Marine Plywood or
24,800.00
10,800.00
14,000.00
14,587.41
11,137.41
5,507.94
2,225.69
3,403.79
3,450.00
1,350.00
2,100.00
1,012,157.51
131,826.60
1,165,284.11
ITEM III - CONCRETE WORKS
Quantity: 4.00 cu.m
A) Quantity Take Off:

for Concrete Flooring:
Length= 36 m
Width= 1 m
Thickness= 0.10 m
Volume= 4 cu.m
Steel Reinforcement:
Main Bars, 10mmǾ Spaced @ 0.40m O.C.
for 36m
No. of Lines = 36/0.40 = 90lines
No. of Full L = 1x90= 90m.
No. of 6mL = 90/6=15 pcs
Provide: 15 pcs - 10mmǾx6m RSB
for 1m
No. of Lines = 1/0.40 = 2.5lines
No. of Full L = 36x2.5=90m
No. of 6mL = 90/6=15 pcs
Provide: 15pcs - 10mmǾx6m RSB
B) Materials:
Quantity= 4 cu.m
Concrete Strength= 1:2:4
Portland Cement= 4 x 9 32.40

Sand S-1= 4 x 0.5 1.80
Gravel 3/4= 4 x 1 3.60
Material Description Qty Unit Unit Cost

Portland Cement 32 bags 285.00
Sand (S-1) 2 cu.m 2,000.00
Crushed Gravel 3/4 4 cu.m 2,100.00
10mm dia. X 6m RSB Std. 30 pcs. 200.00
G.I Tire Wire 5 kgs. 100.00
C.) Equipment
Equipment Discription Qty Rate/day Duration
One(1) Bagger Concrete Mixer 1 1,500 2
D.) Labor
Manpower Description Qty Rate/day Duration
Foreman 1 600 2
Mason 2 450 2
Laborers 6 350 2
Amount
9,120.00
4,000.00
8,400.00
6,000.00
500.00
28,020.00
Amount
3,000.00
3,000.00
Amount
1,200.00
1,800.00
4,200.00
7,200.00

Triple Barrel Box Culvert Revised 2

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Triple Barrel Box Culvert Revised 2

Uploaded by

Copyright:

Available Formats

Subject : Triple Barrel Box Culvert

Owner : Prominence Properties, Inc.

2.00 CONCRETE WORKS 209.89 cu.m

Barrel Box 89.40 cu.m

Wingwall & Headwall 24.07 cu.m

Aggregate Base Course 47.97 cu.m

3.00 REBAR DETAILING

Total Material Cost

Prepared by: Checked by:

2.00 CONCRETE WORKS 177.55 cu.m

Barrel Box 89.40 cu.m

Wingwall & Headwall 24.07 cu.m

Pavement 9.64 cu.m

3.00 REBAR DETAILING

Wingwall & Headwall

5.00 PAINTING WORKS

Total Material Cost

Prepared by: Checked by:

2.00 CONCRETE WORKS 177.55 cu.m 5365.87

Barrel Box 89.40 cu.m

Wingwall & Headwall 24.07 cu.m

Pavement 9.64 cu.m

4.00 PAINTING WORKS

Total Material Cost

Prepared by: Checked by:

96,100.00 Capability Output of Laborer

Quantity: 4.00 cu.m

A) Quantity Take Off:

Portland Cement= 4 x 9 32.40

Material Description Qty Unit Unit Cost

You might also like