APPENDIX 3

ESTIMATES

Proposed Construction of New Fishing Port

Location: Brgy. Pawa, Panay, Capiz

Bills of Materials

General Requirements
QTY. UNIT DESCRIPTION PRICE (Php) TOTAL COST (Php)
Mobilization 600,000 600,000.00
Demobilization 100,000 100,000.00
Temporary facilities and
50,000 50,000.00
office
Safety Requirements 50,000 50,000.00
Temporary communications 20,000 20,000.00
Plans, Permits, Bonds, and
150,000 150,000.00
Insurance
Security and Warehouse 30,000 30,000.00
Temporary Power and
50,000 50,000.00
Water
Sub-total 1,050,000.00

EARTHWORKS
QTY. UNIT DESCRIPTION PRICE (Php) TOTAL COST (Php)
2,137 cu.m Excavation 3,500/3hrs. 252,000.00
658 pcs Cofferdam (0.7m x 8m) 2,800 1,842,400.00
32 pcs Backfilling 7,500 240,000.00
4 pcs Water Pump 350/day 21,000.00
97 pcs Soil Fill 2,400 232,800.00
Material Cost 2,588,200.00
Labor 1,035,280.00
Supervision/ Contingencies 258,820.50
Sub-total 3,882,300.00
CONCRETE WORKS

This includes estimates estimation of the materials to be used in construction of

the new fishing port in Brgy. Pawa, Panay, Capiz.

QTY. UNIT DESCRIPTION PRICE (Php) TOTAL COST (Php)

4,782 bags Portland Cement 240 1,147,680.00
266 cu.m Washed Sand 850 226,100.00
532 cu.m Washed Gravel 1,000 532,000.00
1,820 pcs RSB (25mm∅ x 6m) 1,070 1,947,400.00
557 pcs RSB (20mm∅ x 6m) 680 378,760.00
1,335 pcs RSB (16mm∅ x 6m) 414 552,690.00
3,328 pcs RSB (12mm∅ x 6m) 232 772,096.00
2,743 pcs RSB (10mm∅ x 6m) 160 438,880.00
683 kg #16 Tire Wires 90 61,470.00
Material Cost 6,057,076.00
Labor 605,707.60
Supervision/ Contingencies 2,422,830.40
Sub-total 9,085,614.00

FORMWORKS
QTY. UNIT DESCRIPTION PRICE (Php) TOTAL COST (Php)
1,321 pcs Phenolic Board 700 924,700.00
17,188 bd-ft 2” x 2” Lumber 100 516,157.00
Material Cost 1,440,857.00
Labor 567,342.80
Supervision/ Contingencies 144,085.70
Sub-total 2,161,285.00

SUMMARY
ITEM SUB-TOTAL COST (Php)
General Requirements 1,050,000.00
Earthworks (Excavation and Backfilling) 3,882,300.00
Concrete Works & Rebar Works 9,085,614.00
Formworks 2,941,700.00
Total Project Cost 16,179,199.50
A. EARTHWORKS

1. Volume of excavation for retaining wall and slab

( 4.3 m+1 m)(2.9 m)

V = 2.0 m (1.5 Nm) (200 m) + (200 m)
2

V = 2137 m3

2. Volume of backfill

V = (200 m) [1.2 (2) + 0.6 (0.23)]

V= 507.6 m3

1 – Volume of dump truck = 16 m3

507.6
No. of dump truck = = 32 pcs
16

3. Cofferdam

Total Perimeter to be fence = 220 (2) m + 10 (2) m = 460 m

Using steel sheet pile (0.7 m x 8 m)

460
No. of steel sheet pile = =657.14 pcs
0.7

4. Water Pump

Total Volume to be pump = 220 (10) (1.2) = 2,640 m3

Discharge of water pump = 35 m3 per hour x 4 = 140m3 per hour

Total hours of operation = 15 hours

5. Volume of Soil Fill

( 4.3 m+1 m)(2.9 m)

V= (200 m)
2

V = 1537 m3
 1 – Volume of dump truck = 16 m3

1537
No. of dump truck = = 97 pcs
16

B. CONCRETE WORKS

(Using Volume Method by Max Fajardo)

1. Volume of base

V1 = 2.0 m (0.3 m) (200 m)

V1 = 120 m3

2. Volume of stem

V2 = 0.3 m (2.7 m) (200 m)

V2 = 162 m3

3. Volume of Base Shear Key

V3 = 0.6 m (0.23 m) (200 m)

V3 = 27.6 m3

4. Volume of slab and stairs

V4 = 227.7 m3

5. Total Volume

Vt = V1 + V2 + V3 + V4

Vt = 120 m3 + 162 m3 + 27.6 m3 + 227.7 m3

Vt = 531.3 m3

Using 40 kg. cement and Class A mixture; multiply:

Cement: 531.3 m3 (9) = 4782 bags

Sand: 531.3 m3 (0.5) = 266 cu.m.

 Gravel: 531.3 m3 (1) = 532 cu.m.

C. REBAR WORKS

1. Main reinforcement of slab

Net length of one cut bar = 5 m

200,000
No. of cut bars = + 1 = 1820 pcs.
110

Using 6 m. commercial length:

1820
=1 pc
1

Note: Excess bar length = 1.0 m

1820
No. of bars = =1820 pcs .
1

Use: 1365 pcs. -25mm dia. RSB x 6m

2. Tempearature bars of slab

Net length of one cut bar = 5.75 m

5000
No. of layers = +1=29layers
180

200,000
No. of cut bars = =35 pcs . per layer
5750

Total no. of cut bars= 2(27 pcs. /layer) (29 layers)

Total no of cut bars = 2030 pcs.

Using 6m. commercial length:

6.0
=1 pc
5.75

2030
No. of bars = =2030 pcs .
1

Use: 2030 pcs-9 mm dia. RSB x 6m

3. top support of stair slab reinforcement

Net length of one cut bar = 4.5 m

200,000
No. of cut bars = =1335 pcs .
150

6.0
Using 6m. commercial length: =1 pc .
4.5

Note: Excess bar length = 1.0 m

1335
No. of bars =1335 pc .
1

Use: 1335 pcs-12mm dia. RSB x 6 m

4. Step reinforcement of stair

Net length of one cut bar = 1m

80,000
No. of cut bars = +1 = 536pcs.
150

Using 6m. Commercial length:

6.0
= 6pc.
1

536
No. of bars = =90 pcs .
6

Use: 90pcs. -9mm dia. RSB x 6m

5. Longitudinal Step reinforcement of stair

Net length of one cut bar = 5.75m

2200
No. of layers = +1 = 12layers
200
 80,000
No. of cut bars = =¿ 14pcs. /Layer (12layers)
5750

Total no. of cut bars = 168pcs.

Using 6m commercial length:

6.0
=1Pc.
5.75

378
No. of bars = = 168pcs.
1

Use: 168pcs. -9mm dia. RSB x 6m

6. Vertical Reinforcements at Front Face of the Wall

Net length of one cut bar = 3m

200,000
No. of cut bars = + 1 = 954pcs.
210

Using 6m commercial length:

6.0/3.0 = 2pc.

Note: Excess bar length = 2.0m

954
No. of bars = = 477pcs.
2

Use: 477 pcs. -12mm dia. vertical RSB x 6m

7. Vertical Reinforcement at Rear Face of the Wall

Net length of one cut bar = 4.0m

200,000
No. of cut bars = + 1 = 1335pcs.
150

Using 6m commercial length:

6.0
= 1pc.
4.0
 1335
No. of bars = = 1335pcs.
1

Use: 1001pcs. -16mm dia. vertical RSB x 6m

8. Horizontal Reinforcements at Front Face of the Wall

Net length of one cut bar = 5.75m

3000
No. of layers = + 1 = 15 layers
220

200,000
No. of cut bars = = 35pcs. per layer
5750

Total no. of cut bars = 35pcs. /Layer (15 layers)

Total no. of cut bars = 525pcs.

Using 6m commercial length:

6.0
= 1pc
5.75

405
No. of bars = = 525pcs.
1

Use: 525pcs. – 12mm dia. horizontal RSB x 6m

9. Horizontal Reinforcements at Rear Face of the Wall

Net length of one cut bar = 5.75m

3600
No. of layers = + 1 = 13 layers
300

200,000
No. of cut bars = =35pcs. per layer
5750

Total no. of cut bars = 35 pcs./layer (13layers)

Total no. of cut bars = 455pcs.

Using 6m commercial length:

150,000
= 1pc
5750

455
No. of bars = = 455pcs.
1

Use: 455pcs. – 9mm dia. horizontal RSB x 6m

10. Dowels

Net length of one cut bar = 0.5m

No. of cut bars = 477 + 1335 = 1812pcs.

Using 6m commercial length:

6.0
= 12pcs.
0.5

1812
No. of bars = = 151pcs.
12

Use: 151pcs. – 12mm dia. vertical RSB x 6m

11. Net length of one cut bar = 1.86m

No. of cut bars = 2¿) = 1669pcs.

Using 6mm commercial length:

6.0
= 3pcs
1.86

1669
No. of bars = = 557pcs.
3

Use: 418pcs. – 20mm dia. vertical RSB x 6m

12. Longitudinal Bars at the base

Net length of one cut bar = 5.75m

No. of layers = 2 ( 1860

180
+ 1) = 24 layer
 20000
No. of cut bars = 5750 = 35pcs. per layer
¿
¿

Total no. of cut bars = 35pcs./layer (35 layers)

Total no. of cut bars = 840pcs.

Using 6mm commercial length:

6.0
= 1pc
5.75

840
No. of bars = = 840pcs.
1

Use: 648pcs. – 12mm dia. vertical RSB x 6m

13. Tire wires

58 ( 1820 )( 0.25 m )
@Slab =
53 m/kg

@Slab = 498kgs.

15 ( 90 )( 0.25 m )
@Stairs =
53 m/kg

@Stairs = 7kgs.

14 ( 477 )( 0.25 )
@Front face =
53 m/kg

@Front face = 32kgs.

13 ( 1335 )( 0.25 )
@Rear face =
53 m/kg

@Rear face = 82kgs.

 24 ( 557 ) ( 0.25 m)
@Base =
53 m/kg

@Base = 64kgs.

Total kilograms of the tie wires = 515kgs.

D. Formworks

Source: Simplified Construction Estimate by Max Fajardo

1. Lateral Perimeter for Stem

P = 4(0.3m + 200m) = 801.2m

2. Lateral Surface Area of Stem

A = 801.2m (2.7) = 2163.24 m2

3. Lateral Perimeter for Base Shear Key

P= 2(0.23m + 200m) = 400.46m

4. Lateral Surface Area of Base Shear Key

A = 400.46m (0.6) = 240.28 m2

5. Lateral Perimeter of Base

P = 4(0.3m + 200m) = 801.2m

6. Lateral Surface Area of Base

A = 801.2m (0.3m) =240.36 m2

7. Lateral Surface Area of the Slab

P = 2(5m x 0.17m) + 200m (0.17) = 35.7 m2

8. Lateral Surface of the Stair

P = 2(80m x 0.17m) =27.2 m2

9. Total Area

At = 2163.24 m2 +240.28 m2+240.36 m 2 +35.7 m2+ 27.2m2

At =2706.78 m2

10. Number of Plywoods

From Table 5-2 using 1.20 x 2.40 plywood; multiply:

Number of Plywood = 2706.78 m2 ( 0.488 )

Number of Plywood = 1321pcs.

11. Board Foot

From Table using 5-2 using 2 x 2 lumber; multiply:

Number of Board Foot = 2706.78 m2

Number of Board Foot = 17,188bd. Ft.