Scribd
Upload
9 views1 page

Grouted Riprap Block 09

The document outlines a proposed budget for the construction of a grouted riprap retaining wall at Paseo de San Roque, San Rafael, Bulacan, with a total direct cost of P60,402.33. It details material and labor requirements, including costs for concrete, gravel, and equipment, along with a contractor's markup and contingencies leading to a proposed budget of P69,462.68. The cost of riprap is calculated at P1,873.52 per cubic meter.

Uploaded by

RBV DESIGN & BUILD SERVICES
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
9 views1 page

Grouted Riprap Block 09

The document outlines a proposed budget for the construction of a grouted riprap retaining wall at Paseo de San Roque, San Rafael, Bulacan, with a total direct cost of P60,402.33. It details material and labor requirements, including costs for concrete, gravel, and equipment, along with a contractor's markup and contingencies leading to a proposed budget of P69,462.68. The cost of riprap is calculated at P1,873.52 per cubic meter.

Uploaded by

RBV DESIGN & BUILD SERVICES
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

Developer PROMINENCE PROPERTY DEV ELOPMENT CORPORATION

Subject PROPOSED BUDGET-Grouted Riprap @ Block 09


Location Paseo de San Roque, San Rafael, Bulacan DETAILED COST ESTIMATE
Date 9-Mar-09
Pay Items/Requirements/Description Notes Unit Price Amount Quantity Unit Price Direct Cost
1.00 SITE PREPARATION
1.01 Grouted RipRap Retaining Wall 37.08 cum 1,517.23 56,252.83
Material Requirement Length 35.65 mtrs
RipRap Gravity Wall
37.08 cum Escombro (Loose Volume) 35% swell factor re-use boulders of gaboins-
Concrete Grout (1:6 Mix) 15 cum
67 bag(s) Portland Cement, 40kgs 4.50 bags/cum 190.00 12,679.99
13 cum Sand 0.35 cum/cum 600.00 7,785.96
Weepholes,150mm uPVC Pipe 36.00 holes
12 pcs Pipe, PVC Series 500 x 50mm x 3000mm 310.00 3,720.00
36 pcs PVC Screen Filter, 300x300 100.00 3,600.00
0.97 cum Gravel, 3/4" 1 cuft/hole 700.00 680.40
Equipment Requirement
48 lts Gasoline (For Mixer) 36.00 1,728.00
2 day(s) Depreciation Cost, 1-Bagger Mixer 27.40 54.79
2 day(s) Depreciation Cost, Plate Compactor 27.40 54.79
Direct Labor 71% of Materials 699.88 per cum

37.08 cum Demolition of gabions 120.00 4,449.12


1 mday(s) Non-Skilled Worker(s) 3.00 cum/day
18.72 cum Excavation 2.67 cum/lm 180.00 3,369.60
1 mday(s) Non-Skilled Worker(s) 2.77 cum/day
37 cum Placing of Escombro/Weepholes 10 pax required 140.00 5,190.64
1 mday(s) Non-Skilled Worker(s) 2.00 cum/day
15 cum Grouting 7 teams required 750.00 11,122.80
1 mday(s) Semi-Skilled Worker(s) 0.84 cum/day
1 mday(s) Non-Skilled Worker(s)
13 cum Backfilling & Compaction, 200mm lift 4 pax required 140.00 1,816.72
1 mday(s) Non-Skilled Worker(s) 2.00 cum/day

1.02 Lean Concrete 1.44 cum 2,881.60 4,149.50


Material Requirement
Concrete (1:3:6 Mix) 1.44 cum
10.28 bag(s) Portland Cement, 40kgs 7.14 bags/cum 190.00 1,953.50
0.94 cum Sand 0.65 cum/cum 600.00 561.60
1.22 cum Gravel, 3/4" 0.85 cum/cum 700.00 856.80
3.60 ltr. Gasoline 2.50 ltr/cu.m. 36.00 129.60

Direct Labor 19% of Materials 450.00 per cum

1.44 cum Concrete Pouring 10 pax required 450.00 648.00

TOTAL DIRECT COST P60,402.33


Contractor's Mark-up15% 9,060.35
Contingencies 5%
Field Overhead 5%
Estimated Margin 5%
PROPOSED BUDET P 69,462.68
Cost of Riprap per cu.m. P 1,873.52

Prepared by: Noted by: Approved by:

_____________________ ________________________ _______________


JAY RUSSEL FAJARITO MARICEL ESAAC JOHN PAUL T. DY
Site Engineer PEM President

You might also like