Project : Construction of Box Culvert

Location : Purok Bayugo, Brgy. Dicayas, Dipolog City

Subject : Cost Estimates and Bill of Quantities

Item No. I - Removal of Structures and Obstruction

Description Qty Unit Unit Price Amount
A. Equipment P
Concrete Cutter 1 unit 0.5 day City Gov't. Equipment
Backhoe (Hammer Mounted) 1 unit 1 day City Gov't. Equipment
B. Fuel 7,525.00
Diesel Fuel 120 liters 60.00 7,200.00
Gasoline 5 liters 65.00 325.00
C. Manpower P 50,823.60
Operator 2 men 8 days 309.90 4,958.40
Laborer 4 men 37 days 309.90 45,865.20
ITEM NO. I - TOTAL ESTIMATED COST P 58,348.60

Item No. II - Concrete/ Masonry Works

Description Qty Unit Unit Price Amount
A. Materials P 446,547.00
Portland Cement 600 bags 285.00 171,000.00
River Sand 73 cu.m. City Gov't. Supply
Pea Size Gravel 38 cu.m. City Gov't. Supply
2"Ø max. Coarse Gravel 13 cu.m. City Gov't. Supply
16mmØ x 7.50m Def. Bars 350 pcs. 425.00 148,750.00
12mmØ x 6.0m Def. Bars 274 pcs. 218.00 59,732.00
10mmØ x 6.0m Def. Bars 105 pcs. 155.00 16,275.00
No. 16 Tie Wire 65 kgs. 75.00 4,875.00
60pcs. - 2" x 2" x 8' Coco Lumber 160 bd.ft. 15.00 2,400.00
40pcs. - 2" x 3" x 10' Coco Lumber 200 bd.ft. 15.00 3,000.00
226pcs. - 2" x 4" x 8' Coco Lumber 1,205 bd.ft. 15.00 18,075.00
16pcs. - 1" x 8" x 10' Coco Lumber 107 bd.ft. 15.00 1,605.00
4" CWN 40 kgs. 60.00 2,400.00
2 1/2" CWN 20 kgs. 60.00 1,200.00
1" CWN 3 kgs. 65.00 195.00
2"Ø x 10' PVC Sanitary Pipe 5 pcs. 150.00 750.00
1/4" thk x 4' x 8' Marine Plywood 28 sheet 495.00 13,860.00
Hacksaw Blade (US) 24 pcs. 70.00 1,680.00
Plastic Pail (for concrete use) 10 pcs. 75.00 750.00
B. Equipment P 15,750.00
One (1) Bagger Concrete Mixer 1 unit City Gov't. Equipment
Concrete Vibrator 1 unit City Gov't. Equipment
Bar Cutter 1 unit City Gov't. Equipment
Dump Truck 1 unit City Gov't. Equipment
Water Pump 1 unit City Gov't. Equipment
C. Fuel
Diesel 100 liters 60.00 6,000.00
Gasoline 150 liters 65.00 9,750.00
D. Manpower P 114,972.90
Project Engineer 1 man 25 days CEO Personnel
Operator 2 men 10 days 309.90 6,198.00
Driver 1 man 1 days 309.90 309.90
Carpenter 4 men 25 days 309.90 30,990.00
Laborer 10 men 25 days 309.90 77,475.00
ITEM NO. II - TOTAL ESTIMATED COST P 577,269.90

TOTAL MANPOWER COST P 165,796.50

TOTAL MATERIAL COST P 446,547.00
TOTAL FUEL COST P 23,275.00
 TOTAL ESTIMATED COST P 635,618.50

PREPARED BY: CHECKED & SUBMITTED BY: RECOMMENDED BY:

Engr. WILLARD A. TACUDIN Engr. MA. TERESITA R. TUBUNGBANUA Engr. ALBERT S. ALIMPULOS
Engineer II Project Devt. Officer - II City Development Coordinator