Professional Documents
Culture Documents
Bolo Concreting 2022
Bolo Concreting 2022
Province of Masbate
CITY OF MASBATE
OFFICE OF THE CITY ENGINEER
MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3
As per inspection:
Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums
ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
104 EMBANKMENT 8.26 cu.m. 354.00 466.75 165,230.26
201 AGGREGATE BASE COARSE 9.40 cu.m. 177.00 1,061.90 187,957.06
311 PCCP 79.38 cu.m. 248.00 6,401.83 1,587,653.16
Spl. RIPRAP & GROUTED RIPRAP 2.96 cu.m. 12.00 4,929.96 59,159.53
BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 1,250,386.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 168,650.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 138,592.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials 1,200,000.00
Subtotal 1,557,628.00
B. INDIRECT COST
1. Indirect Cost 311,525.60
2. VAT & Witholding TAX 130,846.40
Subtotal 442,372.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 2,000,000.00 PROJECT COST OF I & II 2,000,000.00
ENGR. SHERWIN L. PILLEJERA ENGR. VIRGILIO L. ALBAO ENGR. MANUEL D. DU, SR.
Engineer III PDO III City Engineer
Requested by
Approved:
jsr08
DETAILED ESTIMATE SHEET
Net Length
Appropriation P 1,000,000.00
Mode of Implementation BY CONTRACT Source of Fund
No. of Working Days 72 WORKING DAYS 20% EDF
ITEM OF WORK
% UNIT QTTY UNIT PRICE AMOUNT
No. DESCRIPTION
102 EXCAVATION 1.31 cu.m. 22.40 582.77 13,054.00
504 GROUTED RIPRAP 30.42 cu.m. 56.56 5,378.45 304,205.19
104 EMBANKMENT 14.12 cu.m. 194.04 727.63 141,189.45
311 PORTLAND CEMENT CONC. PAVEMENT 47.08 cu.m. 42.00 11,208.85 470,771.63
500 BOX CULVERT 6.52 cu.m. 3.30 19,748.61 65,170.43
SPCL-1 INSTALLATION OF BILLBOARD 0.56 lot 1.00 5,609.30 5,609.30
100.00 TOTAL 1,000,000.00
BREAKDOWN OF ESTIMATES
I. ESTIMATED PROJECT COST II. ESTIMATED GOVERNMENT EXPENSES
A. DIRECT COST 1. Engineering Admin. Overhead -
1. Materials 536,217.00 2. PDE -
1.1 Supply Delivery 3. ROW & Land Improvement
1.2 Quarry Fee 4. Cost of Supervision -
2. Labor 215,550.00 5. Materials Quality Control -
4.1 Direct Labor 6. Contingencies -
4.2 Equipment Optr Labor
3. Equipment Expenses 14,278.00 TOTAL OF II
4. Fuel, Oil, Lubricant
5. Temporary Facilities
6. Hauling of Materials
Subtotal 766,045.00
B. INDIRECT COST
1. Indirect Cost 168,529.90
2. VAT & Witholding TAX 65,425.10
Subtotal 233,955.00 (GRAND TOTAL ESTIMATED)
TOTAL OF I 1,000,000.00 PROJECT COST OF I & II 1,000,000.00
Requested by
Approved:
SOCRATES M. TUASON
City Mayor
DETAILED ESTIMATE SHEET
Name of Project CONCRETING OF ROAD AT BRGY. BOLO
Item of Work: EXCAVATION
Item No.: 102
Estimated Quantity: 22.40 cu.m.
2 x (0.4 x 0.4 x 70.0) = 22.40 RIPRAP
I. LABOR
DESCRIPTION UNIT DAYS RATE / DAY AMOUNT
FOREMAN 1 5 600.00 3,000.00
COMMON LABOR 4 5 350.00 7,000.00
subtotal 10,000.00
DIRECT COST 10,000.00
INDIRECT COST 22% 2,200.00
VAT 7% 854.00
TOTAL ITEM COST 13,054.00
ESTIMATED QUANTITY 22.40
ITEM UNIT COST 582.77
MATERIALS :
PORTLAND CEMEN T = 11 bags/m3 (Cement Factor)
= 248m3 x 11 bag/m3 = 2,728 bags
GRAVEL P1 = 248m (Volume Detailed)
3
As per inspection:
Materials
Boulders = 12 cu.m.
Portland Cement = 12 cu.m. x 4.5 bags / cu.m. = 54 bags = 55 bags
Washed Sand = 55 bags x 6.0sacks / 48sacks/cu.m. = 6.88 cu.m. = 7 cu.m.
Water = 55bags x 2 pails /bag/12 pail/drum = 9.17 drums = 10 drums