G-1 Cost Estimate for Slope Protection (Stone Masonry)

Per 10.0m2
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Boulder M3 3.00 380.00 1,140.00
Cement Mortar M3 0.90 3,600.00 3,240.00
Crushed Stone M3 4.10 540.00 2,214.00

Sub-total 6,594.00
2 Labor Cost
Foreman M/D 2.60 1,200.00 3,120.00
Skilled worker (Slope Preparation) M/D 1.00 703.00 703.00
Skilled worker (Gravel Bedding) M/D 0.80 703.00 562.40
Skilled Worker (Stone Masonry) M/D 1.60 703.00 1,124.80
Common Labor (Slope Preparation) M/D 2.00 542.00 1,084.00
Common Labor (Gravel Bedding) M/D 1.60 542.00 867.20
Common Labor (Stone Masonry) M/D 1.60 542.00 867.20

Sub-total 8,328.60
3 Equipment/ Tool Cost
Compactor 30kg No.day 1.80 187.00 336.60
Miscellaneous Tool (Labor Cost x 10% LS 832.86

Sub-total 1,169.46

4 Mobilization and Transportation Cost 2,413.81

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 18,505.87

6 Site Expense (5) x 8% 1,480.47

7 Overhead and Profit (5+6) x 7% 1,399.04

8 Total Cost (5+6+7) 21,385.38

9 VAT (8) x 12% 2,566.25

10 Grand Total 23,951.63

11 Unit Price 2,395.16

G-2 Cost Estimate for Foundation of Slope Protection

Per 3.0m of Footing Length

38
 No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Gabion Mattress 3.0x1.5x0.5m No. 1.00 3,500.00 3,500.00
Boulder M3 2.25 380.00 855.00
Concrete Class B M3 0.75 5,500.00 4,125.00
Leveling Concrete M3 0.21 4,000.00 840.00
Cobble Filling M3 7.50 450.00 3,375.00
Wooden Pile 0.2x0.2x 2.0m No. 6.00 2,100.00 12,600.00
Filter Fabric Sheet M2 6.00 110.00 660.00

Sub-total 25,955.00
2 Labor Cost
Foreman M/D 3.80 1,200.00 4,560.00
Skilled worker (Excavation) M/D 1.00 703.00 703.00
Skilled worker (Foundation incl. pile) M/D 3.00 703.00 2,109.00
Skilled Worker (Gabion Mattress) M/D 1.60 703.00 1,124.80
Skilled Worker (Cobble Filling) M/D 1.00 703.00 703.00
Common Labor (Excavation) M/D 6.00 542.00 3,252.00
Common Labor (Foundation incl. pile) M/D 6.00 542.00 3,252.00
Common Labor (Gabion Mattress) M/D 3.20 542.00 1,734.40
Common Labor (Cobble Filling) M/D 2.00 542.00 1,084.00

Sub-total 18,522.20
3 Equipment/ Tool Cost
Vibration Roller 2.00 3,082.00 6,164.00
Compactor 2.00 187.00 374.00
Pile Hammer 0.50 4,427.00 2,213.50

Sub-total 8,751.50

4 Mobilization and Transportation Cost 7,984.31

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 61,213.01

6 Site Expense (5) x 8% 4,897.04

7 Overhead and Profit (5+6) x 7% 4,627.70

8 Total Cost (5+6+7) 70,737.75

9 VAT (8) x 12% 8,488.53

10 Grand Total 79,226.28

11 Unit Price 26,408.76

Note: Cofferdam shall be estimated separately if necessary and including into the Grand Total.

G-3 Cost Estimate for Gabion Mattress

Per 10.0m3 of Gabion Mattress
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)

39
 1 Material Cost
Gabion Mattress 3.0x1.5x0.5m No. 2.00 3,500.00 7,000.00
Boulder M3 10.00 380.00 3,800.00
Filter Fabric Sheet M2 5.00 110.00 550.00
Cobble Filling M3 1.50 450.00 675.00

Sub-total 12,025.00
2 Labor Cost
Foreman M/D 3.00 1,200.00 3,600.00
Skilled worker (Excavation) M/D 1.00 703.00 703.00
Skilled worker (Gabion Mattress) M/D 3.00 703.00 2,109.00
Skilled Worker (Coble Filling) M/D 0.50 703.00 351.50
Common Labor (Excavation) M/D 6.00 542.00 3,252.00
Common Labor (Gabion Mattress) M/D 6.00 542.00 3,252.00
Common Labor (Cobble Filling) M/D 2.00 542.00 1,084.00

Sub-total 14,351.50
3 Equipment/ Tool Cost
Vibration Roller 2.00 3,082.00 6,164.00
Compactor 2.00 187.00 374.00

Sub-total 6,538.00

4 Mobilization and Transportation Cost 4,937.18

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 37,851.68

6 Site Expense (5) x 8% 3,028.13

7 Overhead and Profit (5+6) x 7% 2,861.59

8 Total Cost (5+6+7) 43,741.40

9 VAT (8) x 12% 5,248.97

10 Grand Total 48,990.37

11 Unit Price 4,899.04

Note: Cofferdam shall be estimated separately if necessary and including into the Grand Total.

G-4 Cost Estimate for Slope Patching

Per 10m2 of Patching Area
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Boulder (Wet Masonry t=200mm) M3 2.00 380.00 760.00

40
 Cement Mortar M3 0.60 3,600.00 2,160.00
Crushed Stone (Gravel bedding t=200mm) M3 2.70 540.00 1,458.00
0.00
0.00
0.00
0.00
0.00
Sub-total 4,378.00
2 Labor Cost
Foreman M/D 2.60 1,200.00 3,120.00
Skilled worker (Removal of Damaged slope) M/D 1.00 703.00 703.00
Skilled worker (Gravel Bedding) M/D 0.80 703.00 562.40
Skilled Worker (Stone Masonry) M/D 1.60 703.00 1,124.80
Common Labor (Removal of Damaged slope) M/D 2.00 542.00 1,084.00
Common Labor (Gravel Bedding) M/D 1.60 542.00 867.20
Common Labor (Stone Masonry) M/D 1.60 542.00 867.20

Sub-total 8,328.60
3 Equipment/ Tool Cost
Concrete Breaker No.day 1.00 3,877.00 3,877.00
Compactor 30kg No.day 3.00 187.00 561.00
Generator 2KVA No.day 1.00 104.00 104.00
Miscellaneous Tool (Labor Cost x 10% LS 832.86

Sub-total 1,497.86

4 Mobilization and Transportation Cost 2,130.67

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 16,335.13

6 Site Expense (5) x 8% 1,306.81

7 Overhead and Profit (5+6) x 7% 1,234.94

8 Total Cost (5+6+7) 18,876.88

9 VAT (8) x 12% 2,265.23

10 Grand Total 21,142.11

41