Gym Shade Revised

FURNISHING OF AGGREGATES
Convergence and Special Support Program - Construction/Improvement of Access Road leading to

Project: : Declared Tourism Destinations - Access Road leading to Tanglagan Falls, Brgy. Tanglagan, Gattaran,
Cagayan
Location: : Brgy. Nassiping Gattaran Cagayan

Source: : Pena Este Gravel Pit, Gattaran, Cagayan
Peña Este Gravel Pit - Project Site = 61.00 KM

Hauling Distance 61.000
say = 61.000 KM
1.. STOCKPILING AND LOADING:
use 1 -Bulldozer, D65A-8, Crawler Mounted, 155 HP, Capacity = 500 cu.m./day
use 1 - Payloader,1.50 cu.m.,148 HP Capacity = 500 cu.m./day
Unit Cost = P 27,032.00 + 13,864.00 /day = P 81.79 /cu.m.
500.00 cu.m./day
ROAD DUMP TRUCK TRAVEL
TERRAIN SPEED (km/h)
2. HAULING COST SURFACE
CONDITION
COMPUTATION OF CYCLE TIME CONDITION LOADED EMPTY
Terrain = Flat/Rolling Paved 35 55
FLAT
Road Condition = Paved/Unpaved Unpaved 30 45
Grade = Paved 30 40
ROLLING
Unpaved 25 35
Paved 20 30
MOUNTAINOUS
Unpaved 15 25
Average Hauling Distance = 61.00 km LOADING TIME (min) 3
UNLOADING TIME (min) 2
ALLOWANCE FOR DELAY (min) 10% of Cycle Time
Ave Speed, Loaded = 30.00 kph
Ave Speed, Empty = 40.00 kph
Loading Time = 3.00 min

Travel Time, Loaded
First 200m at 20.00 kph = 0.60 min
60.6 km @ 30.00 kph = 121.20 min
Last 200 m at 20.00 kph = 0.60 min
Unload/Maneuver = 2.00 min
Return Time, Empty

First 200m at 30.00 kph = 0.40 min
60.6 km @ 40.00 kph = 90.90 min
Last 200 m at 30.00 kph = 0.40 min
CYCLE TIME 219.10
Allowance for Delay 21.91 min

TOTAL CYCLE TIME 241.01 min
COMPUTATION OF HAULING COST

8 x 60 trips / day/ 10 cu.m.
No. of Trips = = 1.99
241.0 DT
say 1.99 trips / day/ 10 cu.m. DT
Rental of Dump Truck (10 cu.m.) = P11,360.00 /day
HAULING COST = P11,360.00 = P P570.85 /cu.m.

=
(10 * 1.99)
3. Excise Tax 3% (1 & 2): = P 19.58 /cu.m.

4. Royalty access rd. Prov'l and brgy. Tax: = P 20.00 /cu.m.
5. Extraction Fee = P 20.00 /cu.m.
6. Quarry Fee = P 50.00 /cu.m.
COST OF AGGREGATES = P 762.22 /cu.m.
PROCESSING : Employing Unskilled laborer, Skilled Laborer and Loader
1. Fine Aggregates :
Screening = P( 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
Washing = P( 13,864.00 + 406.89 + 528.49 + 335.50 = P 50.45 /cu.m.
P 300.00 cu.m./day = P 124.45 /cu.m.
F.A. = P( 762.22 + 124.45 ) /cu.m. = P 886.67 /cu.m.
2. Coarse Aggregates :
Screening = P( 13,864.00 + 406.89 + 528.49 ) = P 98.66 /cu.m.
P 150.00 cu.m./day
Washing = P( 13,864.00 + 406.89 + 528.49 + 335.50 = P 50.45 /cu.m.
P 300.00 cu.m./day P 149.11 /cu.m.
C.A. = P( 762.22 + 149.11 ) /cu.m. = P 911.33 /cu.m.
3.Sub-Base Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
4.Base Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 74.00 /cu.m.
P 200.00 cu.m./day
Blending = P 13,864.00 + 406.89 + 528.49 ) = P 29.60 /cu.m.
P 500.00 cu.m./day P 103.60 /cu.m.
5. Surface Course :
Screening = P 13,864.00 + 406.89 + 528.49 ) = P 98.66 /cu.m.
P 150.00 cu.m./day
Blending = P 13,864.00 + 406.89 + 528.49 ) = P 29.60 /cu.m.
P 500.00 cu.m./day P 128.26 /cu.m.
Therefore, the unit price derivation of the following are:

Item 200 = cost of aggregates + screening
= P 762.22 + 74.00 = P 836.22 /cu.m.
For structural concrete:

F.A. = cost` of aggregates + cost of screening + cost of washing
= P( 762.22 + 74.00 + 50.45 ) /cu.m. = P 886.67 /cu.m.
C.A. = cost` of aggregates + cost of screening + cost of washing

= P( 762.22 + 98.66 + 50.45 ) /cu.m. = P 911.33 /cu.m.
ANNEX A
CAGAYAN FIRST DISTRICT ENGINEERING OFFICE
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Project : IMPROVEMENT OF MULTI - PURPOSE BUILDING (BRGY. HALL) Appropriation : 2,835,650.15
BRGY. GUISING, GATTARAN, CAGAYAN Source of Fund :

Project ID : Target Start Date :
Location : BRGY. GUISING, GATTARAN, CAGAYAN Total Project Duration : 60 CD
Project Description : IMPROVEMENT OF MULTI - PURPOSE BUILDING (BRGY. HALL)
FOUNDATION, COLUMNS(ALL SPAN),SLAB ON FILL , CHB WALL, SECOND FLOOR BEAMS
ELEVATED SLAB, WINDOWS, PLASTERING, ELECTRICAL, PAINT, STAIR, RAMP
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities for the Engineer 0.00% -
Part II Other General Requirements 4.47% 96,970.65
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A EARTHWORKS 3.43% 74,415.57
PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 13.06% 283,663.23
PART C FINISHING WORKS 75.93% 1,648,858.92
PART D PLUMBING/SANITARY WORKS 0.00% -
PART E ELECTRICAL WORKS 3.11% 67,505.14
Total 100% 2,171,413.51
EQUIPMENT: BREAKDOWN OF EXPENDITURES:

DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 634,131.22 A. Total Direct Cost 2,171,413.51
2. Materials 1,406,910.60 B. OCM and Profit 529,205.68
3. Rental of Equipment 130,371.69 C. Value Added Tax (5%) 135,030.96
4. Provisional Sum - D. Total Construction Cost 2,835,650.15
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 529,205.68 E. Eng'g & Administrative Overhead, 1.00%
6. Value Added Tax (5%) 135,030.96 F. RROW Acquisition
7. EAO, 1.00 % G. Physical Reserved (Contingency)
8. RROW Acquisition H. Provisional Sum -
9. Physical Reserved (Contingency)
10.TOTAL ESTIMATED COST 2,835,650.15 H. TOTAL ESTIMATED COST 2,835,650.15
Note: 1. Prices of Materials were based on CMPD 2017 2nd Quarter and Labor based on June 2017 rates in National Capital Region (NCR).
2. Based on approved plans for Upgraded Calamity Resilient Design DepEd School Buildings (Revised 3-24-2017)
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
RESTIE M. TABANGCURA MARITES T. ARGONZA FELISA M. SALVADOR PEDRITO R. BAUTISTA ROSAURO R. GUERRERO
Engineering Assistant Architect II Chief, Planning & Design Section OIC- Assistant District Engineer District Engineer
Planning & Design Section Planning & Design Section
IMPROVEMENT OF MULTI - PURPOSE BUILDING (BRGY. HALL)
BRGY. GUISING, GATTARAN, CAGAYAN
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT COST
(DIRECT+INDIRECT)
TOTAL UNIT COST
ITEM NO. DESCRIPTION UNIT
AS AS
AS SUBMITTED AS SUBMITTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALAUTED AS SUBMITTED AS EVALAUTED
EVALUATED EVALUATED
PART I FACILITIES FOR THE ENGINEER
PART II OTHER GENERAL REQUIREMENTS
A.1.4. Provision of Progress Photographs 30.00 Each 450.00 15.00 19.69 0.02
B.3 Permits and Clearances 1.00 L.S. 12,000.00 12,000.00 13,860.00 0.55
B.5 Project Billboard/ Sign Board 1.00 Each 5,536.00 5,536.00 7,265.99 0.25
B.7(1) Occupational Safety and Health Program 3.00 mo 58,240.23 19,413.41 22,422.49 2.68
B.9 Mobilization/Demobilization 1.00 LS 20,744.43 20,744.43 23,959.81 0.96
TOTAL OF PART II 96,970.65
Project ID
(Project Component ID - Description)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
800(2) Clearing and Grubbing 1.00 LS 5,132.03 5,132.03 6,735.79 0.24
801(1) Removal of Structures & Obstructions- BEAMS COLUMN WALL part of gym 1.00 LS 45,833.71 45,833.71 60,156.75 2.11
803(1)a Structure Excavation (Common Soil) 28.97 m3 5,861.11 202.35 265.59 0.27
804(1)a Embankment from Structure Excavation - m3 - #DIV/0! #DIV/0! -
804(1)b Embankment from Common Borrow 28.13 m3 14,586.37 518.63 680.70 0.67
804(4) Gravel Fill 2.55 m3 3,002.35 1,179.61 1,548.24 0.14
TOTAL OF PART A 74,415.57
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c2 Structural Concrete (Footing and Slab on Fill) -Class A, 28 days 8.11 m3 43,551.32 5,370.08 7,048.23 2.01
Structural Concrete(Column) -Class A, 28 days
900(1)c4 3.02 m3 18,021.45 5,967.37 7,832.17 0.83
Structural Concrete(Suspended Slab)-Class A, 28 days
900(1)c5 4.89 m3 29,132.54 5,952.40 7,812.53 1.34
Structural Concrete(Beams)- Class A, 28 days
900(1)c6 - m3 - #DIV/0! #DIV/0! -
902(1)a1 Reinforcing Steel, Grade 40 2,198.26 kg 138,783.03 63.13 82.86 6.39
903(1) Formworks and Falseworks 1.00 L.S 43,868.55 43,868.55 57,577.48 2.02
TOTAL OF PART B 283,663.23
PART C FINISHING
C.1 Termite Control Works

1000(1) Soil Poisoning 30.00 L 5,204.94 173.50 227.72 0.24
Sub-Total C.1 9,732.49
C.2. Masonry Works

1046(2)a2 CHB Non-Load Bearing -150mm (including Reinforcing Steel) 338.21 m2 399,327.39 1,180.72 1,549.69 18.39
Sub-Total C.2 399,327.39
C.3 Fabricated Materials
1005(1) Casement Steel Window 7.20 m2 30,329.96 4,212.49 5,528.90 1.40
1007(1)b Aluminum Framed Glass Door 2.94 m2 11,967.99 4,070.75 5,342.85 0.55
1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions) 1.00 set - - - -
Sub-Total C.3 42,297.95
C.4 Finishing Works

1021(1)c Plain Cement Floor Finish with Floor Hardener 42.00 m2 9,512.57 226.49 297.27 0.44
1027(1) Cement Plaster Finish 695.74 m2 143,618.73 206.43 270.93 6.61
Sub-Total C.4 476,974.23
C.5 Painting Works

1032(1)a Painting Works (Masonry) 653.80 m2 239,007.04 365.57 479.81 11.01
Sub-Total C.5 396,022.71
TOTAL OF PART C 1,648,858.92
PART d ELECTRICAL
1100(10) Conduit, Boxes, and Fittings(Conduit Works/Conduit Rough -in) 1.00 LS 11,089.98 11,089.98 14,555.59 0.51
1101(33) Wires and Wiring Devices 1.00 LS 37,127.61 37,127.61 48,729.99 1.71
1102(1) Panelboard w/ Main & Branch Breakers 1.00 LS 11,315.56 11,315.56 14,851.67 0.52
1103(1) Lighting Fixtures 1.00 LS 7,971.99 7,971.99 10,463.24 0.37
TOTAL OF PART E 67,505.14
TOTAL OF PART III 2,006,937.72
TOTAL OF (Project ID) 2,074,442.85

GRAND TOTAL 2,171,413.51 100.00
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP ADJUSTED
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT UNIT COST TOTAL % VALUE UNIT COST
As Submitted 0.02 30.00 Each 450.00 - - 15.00 450.00 25% 112.50 28.13 590.63 19.69
A.1.4. Provision of Progress Photographs
As Evaluated
As Submitted 0.55 1.00 L.S. 12,000.00 - - 12,000.00 12,000.00 10% 1,200.00 660.00 13,860.00 13,860.00
B.3 Permits and Clearances
As Evaluated
As Submitted 0.25 1.00 Each 4,550.00 896.36 89.64 5,536.00 5,536.00 25% 1,384.00 346.00 7,265.99 7,265.99
B.5 Project Billboard/ Sign Board
As Evaluated
As Submitted 2.68 3.00 mo 26,531.43 31,708.80 - 19,413.41 58,240.23 10% 5,824.02 3,203.21 67,267.47 22,422.49
B.7(1) Occupational Safety and Health Program
As Evaluated
As Submitted 0.96 1.00 LS - - 20,744.43 20,744.43 20,744.43 10% 2,074.44 1,140.94 23,959.81 23,959.81
B.9 Mobilization/Demobilization
As Evaluated
As Submitted 43,531.43 32,605.16 20,834.06 96,970.65 10,594.96 5,378.28 112,943.90
TOTAL OF PART II
As Evaluated
(Project ID)
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
As Submitted 0.24 1.00 LS - 4,665.48 466.55 5,132.03 5,132.03 25% 1,283.01 320.75 6,735.79 6,735.79
800(2) Clearing and Grubbing
As Evaluated
As Submitted 2.11 1.00 LS - 30,757.92 15,075.79 45,833.71 45,833.71 25% 11,458.43 2,864.61 60,156.75 60,156.75
801(1) Removal of Structures & Obstructions- BEAMS COLUMN WALL part of gym
As Evaluated
As Submitted 0.27 28.97 m3 - 5,328.29 532.83 202.35 5,861.11 25% 1,465.28 366.32 7,692.71 265.59
803(1)a Structure Excavation (Common Soil)
As Evaluated -
As Submitted - - m3 - - - #DIV/0! - 25% - - - #DIV/0!
804(1)a Embankment from Structure Excavation
As Evaluated
As Submitted 0.67 28.13 m3 9,843.75 4,311.47 431.15 518.63 14,586.37 25% 3,646.59 911.65 19,144.60 680.70
804(1)b Embankment from Common Borrow
As Evaluated
As Submitted 0.14 2.55 m3 2,128.35 557.38 316.62 1,179.61 3,002.35 25% 750.59 187.65 3,940.58 1,548.24
804(4) Gravel Fill
As Evaluated
As Submitted 11,972.10 45,620.53 16,822.94 74,415.57 18,603.89 4,650.98 97,670.43
TOTAL OF PART A
As Evaluated
As Submitted 2.01 8.11 m3 28,151.88 10,447.36 4,952.08 5,370.08 43,551.32 25% 10,887.83 2,721.96 57,161.11 7,048.23
900(1)c2 Structural Concrete (Footing and Slab on Fill) -Class A, 28 days
As Evaluated
Structural Concrete(Column) -Class A, 28 days As Submitted 0.83 3.02 m3 10,439.25 5,143.95 2,438.25 5,967.37 18,021.45 25% 4,505.36 1,126.34 23,653.15 7,832.17
900(1)c4
As Evaluated
Structural Concrete(Suspended Slab)-Class A, 28 days As Submitted 1.34 4.89 m3 16,844.73 8,336.36 3,951.45 5,952.40 29,132.54 25% 7,283.14 1,820.78 38,236.46 7,812.53
900(1)c5
As Evaluated
Structural Concrete(Beams)- Class A, 28 days As Submitted - - m3 - - - #DIV/0! - 25% - - - #DIV/0!
900(1)c6
As Evaluated
As Submitted 6.39 2,198.26 kg 115,746.48 16,520.75 6,515.80 63.13 138,783.03 25% 34,695.76 8,673.94 182,152.73 82.86
902(1)a1 Reinforcing Steel, Grade 40
As Evaluated
As Submitted 2.02 1.00 L.S 35,173.91 7,904.22 790.42 43,868.55 43,868.55 25% 10,967.14 2,741.78 57,577.48 57,577.48
903(1) Formworks and Falseworks
As Evaluated
As Submitted 212,294.02 51,316.39 20,052.82 283,663.23 70,915.81 17,728.95 372,307.98
TOTAL OF PART B
As Evaluated
PART C FINISHING
C.1 Termite Control Works
As Submitted 0.24 30.00 L 3,500.00 1,549.94 154.99 173.50 5,204.94 25% 1,301.23 325.31 6,831.48 227.72
1000(1) Soil Poisoning
As Evaluated
As Submitted 6,800.00 2,665.90 266.59 9,732.49 2,433.12 608.28 12,773.90
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 18.39 338.21 m2 318,914.00 56,473.12 23,940.27 1,180.72 399,327.39 25% 99,831.85 24,957.96 524,117.20 1,549.69
1046(2)a2 CHB Non-Load Bearing -150mm (including Reinforcing Steel)
As Evaluated
As Submitted 318,914.00 56,473.12 23,940.27 399,327.39 99,831.85 24,957.96 524,117.20
Sub - Total C.2
As Evaluated
C.3 Fabricated Materials
As Submitted 1.40 7.20 m2 16,560.00 8,963.60 4,806.36 4,212.49 30,329.96 25% 7,582.49 1,895.62 39,808.07 5,528.90
1005(1) Casement Steel Window
As Evaluated
As Submitted 0.55 2.94 m2 9,996.00 1,792.72 179.27 4,070.75 11,967.99 25% 2,992.00 748.00 15,707.99 5,342.85
1007(1)b Aluminum Framed Glass Door
As Evaluated
As Submitted 26,556.00 10,756.32 4,985.63 42,297.95 10,574.49 2,643.62 55,516.06
Sub-Total C.3
As Evaluated
C.4 Finishing Works
As Submitted 0.44 42.00 m2 6,920.01 2,356.87 235.69 226.49 9,512.57 25% 2,378.14 594.54 12,485.25 297.27
1021(1)c Plain Cement Floor Finish with Floor Hardener
As Evaluated
As Submitted 6.61 695.74 m2 78,946.73 58,792.72 5,879.27 206.43 143,618.73 25% 35,904.68 8,976.17 188,499.58 270.93
1027(1) Cement Plaster Finish
As Evaluated
As Submitted 312,982.86 149,083.07 14,908.31 476,974.23 119,243.55 29,810.90 626,028.69
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 11.01 653.80 m2 94,763.51 131,130.49 13,113.05 365.57 239,007.04 25% 59,751.76 14,937.94 313,696.74 479.81
1032(1)a Painting Works (Masonry)
As Evaluated
As Submitted 148,745.01 224,797.91 22,479.79 396,022.71 99,005.68 24,751.42 519,779.81
Sub-Total C.5
As Evaluated
As Submitted 1,090,199.41 487,687.78 70,971.73 1,648,858.92 412,214.73 103,053.68 2,164,127.34
TOTAL OF PART C
As Evaluated
PART d ELECTRICAL
As Submitted 0.51 1.00 LS 5,174.00 5,378.16 537.82 11,089.98 11,089.98 25% 2,772.49 693.12 14,555.59 14,555.59
1100(10) Conduit, Boxes, and Fittings(Conduit Works/Conduit Rough -in)
As Evaluated
As Submitted 1.71 1.00 LS 29,239.64 7,170.88 717.09 37,127.61 37,127.61 25% 9,281.90 2,320.48 48,729.99 48,729.99
1101(33) Wires and Wiring Devices
As Evaluated
As Submitted 0.52 1.00 LS 8,500.00 2,559.60 255.96 11,315.56 11,315.56 25% 2,828.89 707.22 14,851.67 14,851.67
1102(1) Panelboard w/ Main & Branch Breakers
As Evaluated
As Submitted 0.37 1.00 LS 6,000.00 1,792.72 179.27 7,971.99 7,971.99 25% 1,993.00 498.25 10,463.24 10,463.24
1103(1) Lighting Fixtures
As Evaluated
As Submitted 48,913.64 16,901.36 1,690.14 67,505.14 16,876.28 4,219.07 88,600.49
TOTAL OF PART E
As Evaluated
As Submitted 1,363,379.17 601,526.06 109,537.63 2,074,442.85 518,610.71 129,652.68 2,722,706.25
TOTAL OF PART III
As Evaluated
As Submitted 1,363,379.17 601,526.06 109,537.63 2,074,442.85 518,610.71 129,652.68 2,722,706.25
TOTAL OF (Project ID)
As Evaluated
As Submitted 1,406,910.60 634,131.22 130,371.69 2,171,413.51 529,205.68 135,030.96 2,835,650.15
GRAND TOTAL
As Evaluated
FORM POW-2015-01B-00
MINIMUM EQUIPMENT REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Equipment Description Capacity
Equipment Equipment
1 One Bagger Mixer 4 - 6 ft3/min 1 31
2 Bar Cutter 1 32
3 Bar Bender 1 33
4 Cutting Outfit 1 34
5 Demoltion Hammer 1 35
6 36
7 37
8 38
9 39
10 40
11 41
12 42
13 43
14 44
15 45
16 46
17 47
18 48
19 49
20 50
21 51
22 52
23 53
24 54
25 55
26 56
27 57
28 58
29 59
30 60
SUB-TOTAL 5 SUB-TOTAL
TOTAL 5
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 60 CD
TOTAL MARK-UP
ITEM NO. DESCRIPTION ESTIMATED DIRECT COST VAT TOTAL INDIRECT COST TOTAL COST
% VALUE
AS SUBMITTED - 10.00% - - - -
AS EVALUATED
AS SUBMITTED 96,970.65 25.00% 10,594.96 5,378.28 15,973.25 112,943.90

AS EVALUATED
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING
PART III
WORKS
AS SUBMITTED 74,415.57 25.00% 18,603.89 4,650.98 23,254.87 97,670.44
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 283,663.23 25.00% 70,915.81 17,728.95 88,644.76 372,307.99

AS EVALUATED
AS SUBMITTED 2,074,442.85 25.00% 518,610.71 129,652.68 648,263.39 2,722,706.24

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 2,074,442.85 25.00% 518,610.71 129,652.68 648,263.39 2,722,706.24

AS EVALUATED
AS SUBMITTED 2,171,413.51 25.00% 529,205.68 135,030.96 664,236.64 2,835,650.15

TOTAL
AS EVALUATED
Preparation and Submission: Evaluation: Approval:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
RESTIE M. TABANGCURA MARITES T. ARGONZA FELISA M. SALVADOR PEDRITO R. BAUTISTA ROSAURO R. GUERRERO
Engineering Assistant Architect II Chief, Planning & Design Section OIC- Assistant District Engineer District Engineer
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
COST % VALUE COST

AS SUBMITTED 30.00 Each 450.00 25% 112.50 28.13 140.63 590.63 19.69
A.1.4. Provision of Progress Photographs
AS EVALUATED
AS SUBMITTED 1.00 L.S. 12,000.00 10% 1,200.00 660.00 1,860.00 13,860.00 13,860.00
B.3 Permits and Clearances
AS EVALUATED
AS SUBMITTED 1.00 Each 5,536.00 25% 1,384.00 346.00 1,730.00 7,265.99 7,265.99
B.5 Project Billboard/ Sign Board
AS EVALUATED
AS SUBMITTED 3.00 mo 58,240.23 10% 5,824.02 3,203.21 9,027.24 67,267.47 22,422.49

B.7(1) Occupational Safety and Health Program
AS EVALUATED
AS SUBMITTED 1.00 LS 20,744.43 10% 2,074.44 1,140.94 3,215.39 23,959.81 23,959.81

B.9 Mobilization/Demobilization
AS EVALUATED
AS SUBMITTED 96,970.65 10,594.96 5,378.28 15,973.25 112,943.90

TOTAL OF PART II
AS EVALUATED
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND

PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS SUBMITTED 1.00 LS 5,132.03 25% 1,283.01 320.75 1,603.76 6,735.79 6,735.79
800(2) Clearing and Grubbing
AS EVALUATED
Removal of Structures & Obstructions- BEAMS COLUMN AS SUBMITTED 1.00 LS 45,833.71 25% 11,458.43 2,864.61 14,323.04 60,156.75 60,156.75
801(1)
WALL part of gym AS EVALUATED
AS SUBMITTED 28.97 m3 5,861.11 25% 1,465.28 366.32 1,831.60 7,692.71 265.59

803(1)a Structure Excavation (Common Soil)
AS EVALUATED
AS SUBMITTED - m3 - 25% - - - - #DIV/0!

804(1)a Embankment from Structure Excavation
AS EVALUATED
AS SUBMITTED 28.13 m3 14,586.37 25% 3,646.59 911.65 4,558.24 19,144.60 680.70

804(1)b Embankment from Common Borrow
AS EVALUATED
AS SUBMITTED 2.55 m3 3,002.35 25% 750.59 187.65 938.23 3,940.58 1,548.24

804(4) Gravel Fill
AS EVALUATED
AS SUBMITTED 74,415.57 18,603.89 4,650.97 23,254.86 97,670.43

TOTAL OF PART A
AS EVALUATED
Preparation and Submission: Evaluation:
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost:
RESTIE M. TABANGCURA MARITES T. ARGONZA FELISA M. SALVADOR

Engineering Assistant Architect II Chief, Planning & Design Section

COST % VALUE COST
Structural Concrete (Footing and Slab on Fill) -Class A, 28 AS SUBMITTED 8.11 m3 43,551.32 25% 10,887.83 2,721.96 13,609.79 57,161.11 7,048.23
900(1)c2
days AS EVALUATED
Structural Concrete(Column) -Class A, 28 days AS SUBMITTED 3.02 m3 18,021.45 25% 4,505.36 1,126.34 5,631.70 23,653.15 7,832.17
900(1)c4
AS EVALUATED
Structural Concrete(Suspended Slab)-Class A, 28 days AS SUBMITTED 4.89 m3 29,132.54 25% 7,283.14 1,820.78 9,103.92 38,236.46 7,812.53
900(1)c5
AS EVALUATED
Structural Concrete(Beams)- Class A, 28 days AS SUBMITTED - m3 - 25% - - - - #DIV/0!

900(1)c6
AS EVALUATED
AS SUBMITTED 2,198.26 kg 138,783.03 25% 34,695.76 8,673.94 43,369.70 182,152.73 82.86

902(1)a1 Reinforcing Steel, Grade 40
AS EVALUATED
AS SUBMITTED 1.00 L.S 43,868.55 25% 10,967.14 2,741.78 13,708.92 57,577.48 57,577.48
903(1) Formworks and Falseworks
AS EVALUATED
AS SUBMITTED 283,663.23 70,915.81 17,728.95 88,644.76 372,307.99

TOTAL OF PART B
AS EVALUATED
PART C FINISHING WORKS

AS SUBMITTED 338.21 m2 399,327.39 25% 99,831.85 24,957.96 124,789.81 524,117.20 1,549.69
1046(2)a2 CHB Non-Load Bearing -150mm (including Reinforcing Steel)
AS EVALUATED
AS SUBMITTED 7.20 m2 30,329.96 25% 7,582.49 1,895.62 9,478.11 39,808.07 5,528.90

1005(1) Casement Steel Window
AS EVALUATED
AS SUBMITTED 2.94 m2 11,967.99 25% 2,992.00 748.00 3,740.00 15,707.99 5,342.85

1007(1)b Aluminum Framed Glass Door
AS EVALUATED
AS SUBMITTED 42.00 m2 9,512.57 25% 2,378.14 594.54 2,972.68 12,485.25 297.27

1021(1)c Plain Cement Floor Finish with Floor Hardener
AS EVALUATED
AS SUBMITTED 695.74 m2 143,618.73 25% 35,904.68 8,976.17 44,880.85 188,499.58 270.93
1027(1) Cement Plaster Finish
AS EVALUATED
AS SUBMITTED 653.80 m2 239,007.04 25% 59,751.76 14,937.94 74,689.70 313,696.74 479.81

1032(1)a Painting Works (Masonry)
AS EVALUATED
AS SUBMITTED 1,648,858.92 412,214.73 103,053.68 515,268.41 2,164,127.34

TOTAL OF PART C
AS EVALUATED


COST % VALUE COST
PART d ELECTRICAL WORKS
AS SUBMITTED 1.00 LS 11,089.98 25% 2,772.49 693.12 3,465.62 14,555.59 14,555.59

Conduit, Boxes, and Fittings(Conduit Works/Conduit Rough
1100(10)
-in)
AS EVALUATED
AS SUBMITTED 1.00 LS 37,127.61 25% 9,281.90 2,320.48 11,602.38 48,729.99 48,729.99

1101(33) Wires and Wiring Devices
AS EVALUATED
AS SUBMITTED 1.00 LS 11,315.56 25% 2,828.89 707.22 3,536.11 14,851.67 14,851.67

1102(1) Panelboard w/ Main & Branch Breakers
AS EVALUATED
AS SUBMITTED 1.00 LS 7,971.99 25% 1,993.00 498.25 2,491.25 10,463.24 10,463.24

1103(1) Lighting Fixtures
AS EVALUATED
AS SUBMITTED 67,505.14 16,876.28 4,219.07 21,095.36 88,600.49

TOTAL OF PART d
AS EVALUATED
AS SUBMITTED 2,074,442.85 518,610.71 129,652.68 648,263.39 2,722,706.24

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 2,074,442.85 518,610.71 129,652.68 648,263.39 2,722,706.24

AS EVALUATED
AS SUBMITTED 2,171,413.51 529,205.68 135,030.96 664,236.64 2,835,650.14

GRAND TOTAL
AS EVALUATED

DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : A.1.1 (8) Provision of field Office for the Engineer (Rental Basis)
Unit of Measurement : mo
Output per hour : 1.00
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)
A. Labor
Sub - Total for A 0.00
Name and Capacity No of Unit/s No. of Months/s Monthly Rate Amount (PhP)
B. Equipment
Rental for 1 Unit 40 footer container van with ACU, 0 3.17 26,000.00 0.00
furnitures, and maintenance.
Sub - Total for B 0.00

C. Total (A + B) 0.00
D. Output per Hour = 1.00 l.s.
E. Direct Unit Cost (C ÷ D) 0.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Sub - Total for F

G. Direct Unit Cost (C + F) 0.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses of G
I. Contractor's Profit (CP) 10% of G 0.00
J. Value Added Tax (VAT) 5% of (G + H + I) 0.00
K. Total Unit Cost (G + H + I + J) 0.00
PART I - Facilities for the Engineer

Item No./Description : A.1.4. Provision of Progress Photographs

Unit of Measurement : Each
Output : 1
A. Labor
Sub - Total for A -
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
-
Minor Tools (10% of labor cost)
Sub - Total for B -

C. Total (A + B) -
D. Output = 2.00 ea
E. Direct Unit Cost (C ÷ D) -
F. Materials
Developing fee of 5R size pictures each 30.00 15.00 450.00
Sub - Total for F 450.00

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 67.50
Item No./Description : B.3 Permits and Clearances

Unit of Measurement : L.S.
Output : 1
A. Labor
B.
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 each
F. Materials
a. Permits & clearances(BFP, MUNICIPAL 1 ls 5,000.00 5,000.00

BUILDING PERMIT)
B. Professional fees(archi, CE, ME, PEE, 1.000 ls 5,000.00 5,000.00

ECE, SE)
C. Environmental Clearances (mines & 1 ls 2,000.00 2,000.00

Geologic Bureau)
Sub - Total for F 12,000.00

G. Direct Unit Cost (C + F) 12,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10% of G 1,200.00
K. Total Unit Cost (G + H + I + J) 13,860.00
Item No./Description : B.5 Project Billboard/ Sign Board

Output : 1
A. Labor
a. Construction Foreman 1 4.00 98.09 392.36

b. Skilled Laborer 1 4.00 71.10 284.40
c. Unskilled Laborer 1 4.00 54.90 219.60
B. Equipment
89.64
Minor Tools (10% of labor cost)

C. Total (A + B) 986.00
D. Output = 1 each
F. Materials
a. 8' x 8' Tarpaulin ft2 64.00 35.00 2,240.00

b. Good Lumber (Frames) bd-ft 42.00 45.00 1,890.00
c. Assorted Common Working Nails kg 1.00 70.00 70.00
d. Plywood 1/4 x 4'x 8' pc 1.00 350.00 350.00

Item No./Description : II.7 Occupational Safety and Health (12 CL)

Unit of Measurement : lot
Output : 1
Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)
A. Labor
a. Part Time Safety Officer 1 12.00 528.48 6,341.76
Sub - Total for A 6,341.76
Name and Capacity Unit Quantity Daily Rate Amount (PhP)
B. Equipment
Sub - Total for B

C. Total (A + B) 6,341.76
D. Output = 1 mo.
E. Direct Unit Cost (C ÷ D) 6,341.76
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 12,254.00 0.25 3,063.50
b. Safety Shoes man-days 12,254.00 2.77 33,943.58
c. Safety Gloves man-days 12,254.00 7.67 93,988.18
-
-
-
-
-
-
-
Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 28.00 123.68 3,463.04
d. Caution Tape, 100ft roll 1.00 800.00 800.00

G. Direct Unit Cost (E + F) 143,377.30
J. Value Added Tax (VAT) 5% of (G + H + I) 7,742.37

Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 6,341.76
D. Output = 1 lot
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00

-
-
-
-
-
-
-



Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 5,284.80
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00




Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 5,284.80
D. Output = 1 lot
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00



Item No./Description : B.7(1) Occupational Safety and Health Program

A. Labor
Health and Safety Practitioner

a. Safety Practitioner/ Officer (Part Time) 1 60.00 528.48 31,708.80
Name and Capacity No of Unit/s No. of Months/s Monthly Rate Amount (PhP)
B. Equipment
Sub - Total for B

C. Total (A + B) 31,708.80
D. Output per Hour = 1 mo
F. Materials
First Aid Kit l.s. 1.00 1,091.43 1,091.43
Personal Protective Equipment

a. Safety Helmet man-days 1800.00 0.25 450.00
b. Safety Shoes man-days 1800.00 2.77 4,986.00
c. Safety Gloves man-days 1800.00 7.67 13,806.00
d. Safety vest man-days 1500.00 2.77 4,155.00
Use for the whole project duration

b. Safety First (4' x 4' ) set 1.00 270.87 270.87
c. Warning Signs ( 2' x 3' ) sets 7 123.68 865.76
d. Caution Tape , 1000 ft roll 0.5 800.00 400.00
Note : Use for the whole project duration

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses of G
PART II - Other General Requirements


Output : 1
A. Labor
B. Equipment
Sub - Total for B

C. Total (A + B) 4,227.84
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00



Item No./Description : II.9 Mobilization/Demobilization (12 CL)

Unit of Measurement : l.s.
Output : 1
A. Labor
Sub - Total for A -
B. Equipment
127,576.82
a. Mobilization/ Demobilization (0.75% of Civil Works)
Sub - Total for B 127,576.82

C. Total (A + B) 127,576.82
D. Output = 1 l.s.
F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
112,378.72

C. Total (A + B) 112,378.72
D. Output = 1.00 l.s.
F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
96,588.26

C. Total (A + B) 96,588.26
F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
65,853.18

C. Total (A + B) 65,853.18
F. Materials


Output : 1
A. Labor
Sub - Total for A -
B. Equipment
34,975.55

C. Total (A + B) 34,975.55
F. Materials

Item No./Description : B.9 Mobilization/Demobilization

Unit of Measurement : LS
Output : 1
A. Labor
Sub - Total for A -
B. Equipment
20,744.43
a. Mobilization/ Demobilization (1% of Civil Works)

C. Total (A + B) 20,744.43
F. Materials

Item No./Description : B.11 Provisional Sum

Unit of Measurement : PS
Output : 1
A. Labor
Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
Provison of Standard Ring w/ stand set 0.00 135,000.00 -

(Fiberglass Board)
-
G. Direct Unit Cost (C + F) -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K. Total Unit Cost (G + H + I + J) -
Item No./Description : 800(2) Clearing and Grubbing

A. Labor
a. Construction Foreman 1 12.00 98.09 1,177.08

c. Unskilled Laborer 4 12.00 54.90 2,635.20
.
B. Equipment
Minor Tools (10% of Labor Cost) 466.55

C. Total (A + B) 5,132.03
D. Output per Hour = 20.00 m3
F. Materials
Sub - Total for F -

Item No./Description : 801(1) Removal of Structures & Obstructions- BEAMS COLUMN WALL part of gym
A. Labor

b. Skilled Laborer 3 48.00 71.10 10,238.40
.
B. Equipment
-
Jackhammer 1 48.00 250.00 12,000.00
-
Minor Tools (10% of Labor Cost) 3,075.79

C. Total (A + B) 45,833.71
F. Materials
Sub - Total for F -

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G 6,875.06
Item No./Description : 803(1)a Structure Excavation (Common Soil)

Unit of Measurement : m3
A. Labor

B. Equipment

C. Total (A + B) 5,861.11
F. Materials
Volume = 28.97 cu.m. -
Sub - Total for F -

Item No./Description : 804(1)a Embankment from Structure Excavation

A. Labor
a. Construction Foreman 1 0.00 98.09 -

b. Skilled Laborer 2 0.00 71.10 -
c. Unskilled Laborer 4 0.00 54.90 -
Sub - Total for A -
B. Equipment
a. Plate Compactor (5 hp) 1 0.00 123.00 -
Minor Tools (10% of Labor Cost) -
Sub - Total for B -

C. Total (A + B) -
E. Direct Unit Cost (C ÷ D) #DIV/0!
F. Materials
Volume = 0.00 cu.m.

Item No./Description : 804(1)b Embankment from Common Borrow

A. Labor

Name and Capacity No of Unit/s No. of Hour/s Hourly Rate
B. Equipment

C. Total (A + B) 4,742.62
F. Materials
a. Embankment Materials m3 28.13 350.00 9,843.75

(w/ 25% Shrinkage Factor)

Item No./Description : 804(4) Gravel Fill

A. Labor

b. Unskilled Laborer 3 2.12 54.90 349.33
B. Equipment
a. Plate Compactor 1 2.12 123.00 260.88


C. Total (A + B) 874.00
F. Materials
a. Gravel Bedding (G-1) m3 2.55 836.22 2,128.35

(w/ 5% Shrinkage Factor)

Item No./Description : 900(1)c2 Structural Concrete (Footing and Slab on Fill) -Class A, 28 days
A. Labor

b. Unskilled Laborer 4 22.72 54.90 4,988.67
B. Equipment
a. One Bagger Mixer 1 22.72 172.00 3,907.34


C. Total (A + B) 15,399.44
F. Materials
a. Gravel m3 8.11 516.39 4,187.92

b. Sand m3 4.06 516.39 2,093.96
c. Portland Cement bags 81.00 270.00 21,870.00

\ PART B - Plain and Reinforced Concrete Works

Item No./Description : 900(1)c3 Structural Concrete (Footing Tie Beam) -Class A, 28 days
A. Labor

B. Equipment


C. Total (A + B) 4,368.55
F. Materials
a. Gravel m3 1.74 516.39 898.52

b. Sand m 3
0.87 516.39 449.26

\ PART B - Plain and Reinforced Concrete Works

Item No./Description : 900(1)c4 Structural Concrete(Column) -Class A, 28 days

A. Labor

B. Equipment


C. Total (A + B) 7,582.20
F. Materials
a. Gravel m3 3.02 516.39 1559.50

b. Sand m3 1.51 516.39 779.75

PART B - Plain and Reinforced Concrete Works

Item No./Description : 900(1)c5 Structural Concrete(Suspended Slab)-Class A, 28 days

A. Labor

B. Equipment


C. Total (A + B) 12,287.81
F. Materials
a. Gravel m3 5.00 516.39 2581.95

b. Sand m3 2.00 516.39 1032.78


Item No./Description : 900(1)c6 Structural Concrete(Beams)- Class A, 28 days

A. Labor

B. Equipment
a. One Bagger Mixer 1 0.00 172.00 0.00


C. Total (A + B) 0.00
F. Materials
a. Gravel m3 0.00 516.39 0.00

b. Sand m3 0.00 516.39 0.00
c. Portland Cement bags 0.00 270.00 0.00


Item No./Description : 902(1)a1 Reinforcing Steel of Reinforced Concrete Structures

Unit of Measurement : kg
A. Labor

B. Equipment
a. Bar Cutter 1 8.51 219.75 1,870.99

b. Bar Bender 1 8.51 351.50 2,992.74

C. Total (A + B) 23,036.55
D. Output per Hour = 129.094 kg
F. Materials
a. Deformed Reinforcing Steel kg 2,198.26 49.00 107,714.74

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 36.000 70.00 2,520.00
c. Consumables (5% of Materials Cost) 5,511.74

Item No./Description : 903(1) Formworks and Falseworks

Unit of Measurement : 1 L.S
A. Labor
Installation
Stripping
Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B. Equipment
Minor Tools (10 % of Labor Cost) 790.42

C. Total (A + B) 8,694.65
F. Materials
a. Ordinary Plywood 1/2 - 3 uses pcs 23.000 650.00 4,983.33

b. Good Lumber - 3 uses bd ft 608.792 45.00 27,395.63
c. Assorted Common Wire Nails kg 16.00 70.00 1,120.00
d. Consumables (5% of Materials Cost) 1,674.95


Item No./Description : 1052(29) Micro Piles in Drilled Holes, 0.2m Ø (Ordinary Soil Condition)
Unit of Measurement : m
A. Labor
Installation
Fabrication of Cage Bar
Hourly Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment
a. Drill Rig, Mechanical Rotary 1 0.74 3,932.00 2,909.68

b. Truck Mounted Crane (25T) 1 0.95 1,631.00 1,549.45
c. Bar Bender 1 0.04 351.50 12.33
d. Bar Cutter 1 0.04 219.75 8.79
e. Bentonite Mixer 1 0.50 173.00 86.50
f. Bentonite Bin 1 0.50 280.00 140.00
g. Water Pump 1 0.50 123.38 61.69
h.Water Truck 1 0.50 2,450.00 1,225.00
i. Welding Machine 1 0.50 371.00 185.50
j. Tremie Pipe Set 1 0.24 320.00 76.80
k. SPT & Desanding Machine 1 0.24 559.00 134.16
l. Tower Light 1 0.50 543.50 271.75
m. Minor Tools (10% of Labor Cost) 92.00

C. Total (A + B) 7,673.65
D. Output per Hour = 3.00 m.
F. Materials
a. Ready Mix m3 0.033 3,285.00 36.11

b. Reinforced Steel Bar* kg 12.626 34.22 432.06
c. Welding Rod (1kg/2000kg of RSB) kg 0.006 86.36 0.52
d. Miscellaneous (3% of Materials, Bentonite & etc.) 14.06

Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : L
A. Labor

B. Equipment

C. Total (A + B) 1,704.94
D. Output per Hour = 5.40 L
F. Materials
a. Soil Poisoning L 10.00 350.00 3,500.00

Item No./Descript : 1000(2) Wood Preservatives

Unit of Measure : L
No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor


No of
Name and Capacity No. of Hour/s Hourly Rate Amount (PhP)
Unit/s
B. Equipment

C. Total (A + B) 1,227.56
D. Output per Hour = 2.50 L
F. Materials
a. Solignum L 10.00 330.00 3,300.00

H. Overhead, Contingencies & Miscellaneous (OCM 15% of G 679.13
Item No./Description : 1001(5)a Catch Basin -Concrete

A. Labor

Sub - Total for A -
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
Minor Tools (10% of labor cost) -
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour = 1 ea
F. Materials
Set = 0
a. Concrete m3 0.00 3,475.00 -
b.Reinforcement kgs 0.00 48.00 -
c.Masonry m2 0.00 101.38 -
d. Finishing Works m2 0.00 84.25 -
Sub - Total for F -

Item No./Description : 1001(8) Sewer Line Works

Output : 1
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -
C. Total (A + B) -
D. Output = 1
F. Materials
Pipe 110mm x 3000mm PVC pc - 715.00 -

Pipe 63mm x 3000mm PVC pc - 350.00 -
P-trap 63mm PVC pc - 155.00 -
Tee 110mm x 63mm x 110mm PVC pc - 90.00 -
Elbow 110mm 1/4 bend pc - 90.00 -
Elbow 63mm 1/4 bend pc - 80.00 -
Wye 110mm x 110mm x 110mm PVC pc - 90.00 -
Wye 110mm x 63mm x 110mm PVC pc - 90.00 -
Tee tapped 40mm PVC pc - 90.00 -
Wye 63mm x 63mm x 63mm pc - 80.00 -
Tee 63mm x 63mm x 63mm PVC pc - 80.00 -
Elbow 110mm 1/8 bend PVC pc - 90.00 -
Cleanout 4" brass pc - 110.00 -
PVC cement, solvent 400cc pc - 145.00 -
p. Consumables (5% of Materials) -
Sub - Total for F -

Item No./Description : 1001(9) Storm Drainage and Downspout

Output : 1
A. Labor

Sub - Total for A -
B. Equipment
a. Minor Tools (10% of labor cost) -
Sub - Total for B -

C. Total (A + B) -
D. Output = 1
F. Materials
-
a. PVC Drain Pipe, 100mm dia.x3m pcs 0.00 750.00 -
b. Roof Drain (Dome-type strainer) pcs 0.00 150.00 -
c.uPVC Sanitary Pipe, 75mm dia.x 3m, S-1000 lengths 0.00 390.00 -
d.Elbow, 75mm dia.-45 deg bend pcs 0.00 38.00 -
e. PVC solvent, 400cc cans 0.00 190.00 -
f. Consumables 5% -
-
Sub - Total for F -
Item No./Description : 1001(11) Septic Vault-Concrete

A. Labor

REMOVAL OF (SEPTCI VAULT WASTE)

UNSKILLED LABORER 2 16 50.86 -
SIPHONING 1 10 1,500.00 -
Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
Formowrks Plywood 1/2 pcs 10.00 650.00 -

Coarse aggregates cu.m 7.00 911.33 -
Fine aggregates cu.m 7.00 886.67 -
Portland Cement bags 45.00 270.00 -
Rebars 12mm x 6m grade 33 kg 645.25 49.00 -
Gi tie wire kg 6.00 70.00 -
tee 110mmx110mmx 110mm PVC pcs 3.00 105.00 -
elbow 110mm 1/4 bend pcs 3.00 95.00 -
Clean out 4" PVC pcs 6.00 100.00 -
PVC cement solvent 400cc can 2.00 135.00 -
PVC pipe 110mm x 3m pcs 2.00 530.00 -
Fiber-Fibrin 23 (75g/pack) pack 45.00 250.00 -
For distribution box -
-
PVC Pipe 110mm x 3m pcs 11.00 530.00 -
Coarse Aggregates cu.m 5.00 911.33 -
Fine aggregates cu.m 5.00 886.67 -
-
Sub - Total for F -

Item No./Description : 1002(4) Plumbing Fixtures

Output : 1
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1
F. Materials
Water closet w/ Tank, elongated w/ Comp. Accessories set 0.00 8,500.00 -

and Lavatory w/ comp. Accessories, soap & tissue
Holder
Urinal including fittings and acc set 0.00 4,800.00 -
Nipple 1/2" x 6 pc 0.00 150.00 -
Floor strainer SS/floor drain pc 0.00 280.00 -
Coupling 1/2" pc 0.00 75.00 -
Escotcheon 1/2" pc 0.00 10.00 -
Towel bar pc 0.00 500.00 -
Bronze faucet 1/2" x 4" pc 0.00 190.00 -
gate valve 1/2" pc 0.00 450.00 -
gate valve 3/4" pc 0.00 450.00 -
Hand rail PWD set 0.00 4,500.00 -
.
Consumables 5% -
Sub - Total for F -

Item No./Description : 1002(27) Plumbing Works

Output : 1
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1
F. Materials
Moldex blue pipe 1/2" x 10' pcs - 110.00 -

Moldex blue pipe 3/4" x 10' pcs - 125.00 -
moldex Elbow 1/2" pcs - 25.00 -
Moldex Tee 1/2 pcs - 25.00 -
PVC cement can - 145.00 -
PVC tee 3/4"x 1/2" pcs - 30.00 -
Tape Teflon roll - 16.00 -
k. Consumables (5% of Materials) -
Sub - Total for F -

Item No./Description : 1003(1)a1 Ceiling- 4.5mm Fiber Cement Board on Metal Frame
A. Labor

B. Equipment

C. Total (A + B) 73,747.18
F. Materials
a. 4.5mm Fiber Cement Board pc 109.026 450.00 49,061.48

b. Metal Furring pc 337.830 130.00 43,917.86
and specifications
c. Carrying ) 3m length
Channels pc 106.636 150.00 15,995.39
d. Hanger Bars/Rod pc 299 80.00 23,896.00
e. Channel clip pc 1792 6.00 10,753.20
f. Wall Angle pc 71.091 100.00 7,109.06
g. Rivets pc 4182 2.00 8,363.60
h. 1" Metal Screw pc 1195 1.50 1,792.20
Area = 298.7 sq.m.

Item No./Description : 1003(9) Carpentry and Joinery Works-Blackboard

A. Labor
Installation
Sub - Total for A -
B. Equipment
Minor Tools (10 % of Labor Cost) -
Sub - Total for B -

C. Sub - Total for C (B ÷ Area) -
E. Direct Unit Cost (A ÷ D) + C #DIV/0!
F. Materials
a. Blackboard set 0.000 5,000.00 -
Sub - Total for F -

Item No./Description : 1004(2) Finishing Hardware

Output : 1.00
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)
Sub - Total for A

B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
F. Materials
a. Lockset set 0.00 1,200.00 -
a. Hinges
set 0.00 300.00 -
Sub - Total for F -

Item No./Description : 1005(1) Casement Steel Window

A. Labor

B. Equipment
a. Welding Machine 1 10.00 391.00 3,910.00


C. Total (A + B) 13,769.96
F. Materials
a. Steel Casement Window m2 7.20 2,300.00 16,560.00

PART C - Finishing and other Civil Works

Item No./Description : 1005(5) Window Grills

A. Labor

Sub - Total for A -
B. Equipment
a. Welding Machine 1 0.00 391.00 -

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. (12mmx12mm square) kg 0.00 49.00 -

25X4MM FLAT BAR kg 0.00 49.00 -
Metal paint gal 0.00 600.00 -
c. Consumables (3% of Materials Cost) -
AREA = 0 sq.m.
Sub - Total for F -

PART C - Finishing and other Civil Works

Item No./Description : 1009(1)a Jalousie Window (Glass)

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Jalousie Window (Glass) m2 0.00 650.00 -

b. Consumables (3% of Materials Cost) -
Sub - Total for F -

Item No./Description : 1007(1)b Aluminum Framed Glass Door

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 1,971.99
D. Output = 1 set
F. Materials
a. aluminum Framed glass door Sq.m 2.94 3,400.00 9,996.00

-

Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Unit of Measurement : set
Output : 1.00
A. Labor
a. Construction Foreman 1 4.00 98.09

b. Skilled Laborer 1 4.00 71.10
c. Unskilled Laborer 1 4.00 54.90
Sub - Total for A
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 set
E. Direct Unit Cost (C ÷ D) 0
F. Materials
a. Door Jambs set 1.00 1,800.00

d. panel door set 1.00 5,500.00
Sub - Total for F -

Item No./Description : 1010(2)a Doors- Flush

Output : 0.32
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Hollow Core Flush Door m2 0.00 1,350.00 -
Sub - Total for F -

Item No./Description : 1010(2)b Doors- Wood Panel

Output : 0.36
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Wooden Panel Door m2 0.00 2,400.00 -
Sub - Total for F -

Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll)-gauge 26

A. Labor

B. Equipment

C. Total (A + B) 668.51
D. Output per Hour = 10.00 m
F. Materials
a. Ridge Roll m 28.48 200.00 5,695.20

b. Blind Rivets pc 515.28 2.00 1,030.56
Length = 27.12 m.

Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing)-Gauge 26

A. Labor

B. Equipment

C. Total (A + B) 545.26
F. Materials
a. Flashing m 23.23 200.00 4,645.20

b. Blind Rivets pc 420.28 2.00 840.56
Length = 22.12 m.

Item No./Description : 1013(2)c Fabricated Metal Roofing Accessory (Gutter)

A. Labor

B. Equipment

C. Total (A + B) 1,303.73
F. Materials
a. Gutter (0.6 mm) m 62.41 154.00 9,611.14

b. 12" x 1" Plain GI Strap pc 187.23 50.00 9,361.50
c. Blind Rivets pc 998.56 2.00 1,997.12
d. Consumables (3% of Materials Cost) 629.09
Length = 62.41 m.

Item No./Description : 1014(1)b1 Prepainted Metal Sheets ( Corrugated, Long Span,0.5mm thk)
A. Labor

B. Equipment

C. Total (A + B) 47,088.84
F. Materials
a. Prepainted Metal Sheets ( Corrugated, Long

m2 334.47 750.00 250,850.25
Span,0.5mm thk)
b. Self drilling tekscrew pc 4,778 2.75 13,139.78
Area = 318.54 sq.m.

Item No./Description : 1018(1) Glazed Tiles and Trims

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Glazed Tiles(300x300mm) pcs 0.000 40.00 -

b. Cement bags 0.000 270.00 -
c. Sand m3 0.000 886.67 -
d. Tile Grout bags 0.000 70.00 -
e. Tile Adhesive (25 kg) bags 0 250.00 -
f. Consumables (3% of Materials Cost) -
Area = 0 sq.m.
Sub - Total for F -
Item No./Description : 1018(2) Unglazed Tiles

A. Labor

B. Equipment

C. Total (A + B) 22,979.64
F. Materials
a. Unglazed Tiles (300x300mm) pcs 1,399.00 40.00 55,960.00

b. Cement bags 19.00 270.00 5,130.00
c. Sand m3 1.47 850.00 1,248.38
d. Tile Grout bags 3.00 70.00 210.00
e. Tile Adhesive (25 kg) bags 7.00 250.00 1,750.00
f. Consumable (3% of Materials Cost) 1,928.95
Area = 55.95 sq.m.
Item No./Description : 1021(1)c Plain Cement Floor Finish with Floor Hardener
A. Labor

B. Equipment

C. Total (A + B) 2,592.56
F. Materials
a. Cement bag 13.000 270.00 3,510.00

b. Sand m3 3.000 886.67 2,660.01
c. Floor Hardener bag 3.000 250.00 750.00
Area = 42 sq.m.

Item No./Description : 1027(1) Cement Plaster Finish

A. Labor

B. Equipment

C. Total (A + B) 64,672.00
F. Materials
a. Cement bag 230.000 270.00 62,100.00

b. Sand cu.m 19.000 886.67 16,846.73
AREA = 695.740104 SQ.M.

Item No./Description : 1032(1)a Painting Works (Masonry)

A. Labor

B. Equipment

C. Total (A + B) 144,243.54
F. Materials
Area = 653.80 sq.m.
a. Concrete Neutralizer gal 53.00 412.32 21,852.96
b. Concrete Sealer/Primer gal 27.00 644.00 17,388.00
c. Patching Compound gal 33.00 550.00 18,150.00
d. Semi Gloss Latex (two coats) gal 53.00 620.00 32,860.00
e. Consumables (5% of Materials Cost) 4,512.55

Item No./Description : 1032(1)b Painting Works (Wood)

A. Labor

B. Equipment

C. Total (A + B) 51,317.77
F. Materials
a. Glazzing Putty gal 15.00 550.00 8,250.00

b. Flat Wall Enamel gal 12.00 600.00 7,200.00
c. Enamel Quick Dry gal 12.00 600.00 7,200.00
d. Paint Thinner gal 3.00 260.00 780.00
f. Consumables (5% of Materials Cost) 1,171.50
Area = 298.7 sq.m.

Item No./Description : 1032(1)c Painting Works (Metal)

A. Labor

B. Equipment

C. Total (A + B) 51,716.40
F. Materials
a. Red Oxide Primer gal 13.00 620.00 8,060.00

b. Enamel Paint gal 13.00 650.00 8,450.00
c. Paint thinner L 13.00 240.00 3,120.00
d. epoxy primer gal 13.00 750.00 9,750.00
Area = 318.54 sq.m.

Item No./Description : 1038(1) Reflective Insulation

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Reflective Insulation, 10 mm thk m2 0.000 135.00 -

b. Consumbles (5% of Materials Cost) -
Area = 0 sq.m.
Sub - Total for F -

Item No./Description : 1046(2)a1 CHB Non-Load Bearing -100mm (including Reinforcing Steel)
A. Labor

Sub - Total for A -
B. Equipment
a. One-bagger mixer 1 0.00 172.00 -

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 0.00 17.00 -

b. Cement bag 0.00 270.00 -
c. Sand cu.m 0.00 886.67 -
d. Reinforcing Steel kg 0.00 49.00 -
e. #16 Tie wire kg 0.00 90.00 -
AREA = 0 Sq.m.
Sub - Total for F -

Item No./Description : 1046(2)a2 CHB Non-Load Bearing -150mm (including Reinforcing Steel)
A. Labor

B. Equipment
a. One-bagger mixer 1 106.35 172.00 18,292.96


C. Total (A + B) 80,413.39
F. Materials
a. 150 mm thk CHB (Non-Load Bearing) pc 4,397.00 20.00 87,940.00

b. Cement bag 508.00 270.00 137,160.00
c. Sand cu.m 15.00 850.00 12,750.00
d. Reinforcing Steel kg 1,096.00 49.00 53,704.00
e. #16 Tie wire kg 304.00 90.00 27,360.00
AREA = 338.206995 sq.m.

Item No./Description : 1004(2)g Hinges

Unit of Measurement : set
Output : 1.00
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)
Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 set
E. Direct Unit Cost (C ÷ D)
F. Materials
a. Hinges
set 0.00 350.00 -
Sub - Total for F -

G. Direct Unit Cost (E + F) -
Item No./Description : 1003(9) Carpentry and Joinery Works

A. Labor
Installation
B. Equipment

C. Sub - Total for C (B ÷ Area) 9,793.21
E. Direct Unit Cost (A ÷ D) + C 9,793.21
F. Materials
a. Blackboard set 12.000 3,100.00 37,200.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 10.000 3,100.00 31,000.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 8.000 3,100.00 24,800.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 6.000 3,100.00 18,600.00


A. Labor
Installation
B. Equipment

F. Materials
a. Blackboard set 2.000 3,100.00 6,200.00

Item No./Description : 1044(2)c Folding Partition (Plastic)

Unit of Measurement : sq.m.
A. Labor
Installation
Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Sub - Total for C (B ÷ Area) -
E. Direct Unit Cost (A ÷ D) + C -
F. Materials
a. Accordion Partition (PVC) set 0.000 5,000.00 -
Sub - Total for F -

Item No./Description : 1051(5) Metal Railing

A. Labor

Sub - Total for A -
B. Equipment

b. Cutting Outfit 1 0.00 45.45 -
LENGTH = 12 l.m.
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. 50 mm Ø G.I. Pipe pc 0.000 1,200.00 -

c. Welding Rod kg 0.000 120.00 -
d. Consumables (5% of material cost) -
LENGTH = 0 l.m.
Sub - Total for F -

Item No./Description : 1047(2)a Structural Steel- Trusses

A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.00 71.10 -
b. Unskilled Laborer 3 0.00 54.90 -
Sub - Total for A -
B. Equipment

b. Cutting Outfit 1 0.00 70.00 -
Sub - Total for B -

C. Total (A + B) -
F. Materials
Weight = 0 kg
a. Structural Steel Truss kg 0.00 70.00 -
b. Acetylene kg 0.000 55.00 -
c. Oxygen kg 0.000 50.00 -
d. Welding Rod kg 0.000 120.00 -
Sub - Total for F -

Item No./Description : 1047(2)b Structural Steel - Purlins

A. Labor

Sub - Total for A -
B. Equipment

Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Structural Steel Purlins kg 0.00 70.00 -

b. Welding Rod kg 0.00 120.00 -
Weight = - kg
Sub - Total for F -

Item No./Description : 1047(3)a Metal Structure Accessories (Bolts)

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 pc
F. Materials
a. High Tensile Anchor Bolts (16mm Ø x 300)- pc 0.00 250.00 -

STAINLESS 0.00
c. High Tensile Machine Bolts (12mmØ x 50)- pc 0.000 135.00 -
STAINLESS
Sub - Total for F -

Item No./Description : 1047(3)c Metal Structure Accessories (Turnbuckle)

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output = 1 pc
F. Materials
a. Standard Turnbuckle 16mm pc 0.00 265.00 -
Sub - Total for F -

Item No./Description : 1047(4) Metal Structure Accessories (Crossbracing)

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Cross Bracing kg 0.00 70.00 -
Weight = - kg
Sub - Total for F -

Item No./Description : 1047(6) Metal Structure Accessories (Steel Plates)

A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Steel Plates kg 0.00 70.00 -
Weight = - kg.
Sub - Total for F -

Item No./Description : 1047(7)b Metal Structure Accessories (Sagrods)

Output : 12.995
A. Labor

Sub - Total for A -
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
a. Sagrod with nuts and washer kg 0.00 70.00 -

Weight = 0.00 kg
Sub - Total for F -

Item No./Description : 1100(10) Conduit, Boxes, and Fittings(Conduit Works/Conduit Rough -in)
Output per hour : 1
A. Labor

B. Equipment

C. Total (A + B) 5,915.98
D. Output = 1 l.s.
F. Materials
a. 20mmØ PVC conduit length 20.00 175.00 3,500.00

c. 20mmØ PVC adapter pc 13.00 8.00 104.00
d. 25mmØ locknut & bushing pr 50.00 14.00 700.00
e. 20mmØ locknut & bushing pr 20.00 8.00 160.00
f. utility box, deep type pc 10.00 30.00 300.00
g. junction box, deep type pc 10.00 31.00 310.00
h. 25mmØ entrance cap pc 1.00 100.00 100.00

PART D - Electrical Works

Item No./Description : 1101(33) Wires and Wiring Devices

Output per hour : 1
A. Labor

B. Equipment

C. Total (A + B) 7,887.97
D. Output = 1 l.s.
F. Materials
a. 3.5mm2 TWN wire,stranded m 600.00 23.00 13,800.00

b. 5.5mm2 THWN wire,stranded m 250.00 24.00 6,000.00
c. 5.5mm2 TW wire,stranded m 150.00 24.00 3,600.00
d. one gang switch set 2.00 92.00 184.00
e. two gang switch set 4.00 126.00 504.00
f. duplex C.O. grounding type, 15A, 250V set 5.00 420.00 2,100.00
g. KWHR meter round with base set 1.00 2,200.00 2,200.00
h. Consumable Materials (3% of Material Cost) lot 1.00 851.64 851.64


Item No./Description : 1102(1) Panelboard w/ Main & Branch Breakers

Output per hour : 1
A. Labor
a. Skilled Laborer 1 36.00 71.10 2,559.60

B. Equipment

C. Total (A + B) 2,815.56
D. Output = 1 l.s.
F. Materials
a. DP set 1.00 8,500.00 8,500.00

main: 40AT,2P,230 volts
br. 1- 15at, 2p
2- 20at, 2p
1- 30at, 2p


Item No./Description : 1103(1) Lighting Fixtures

Output per hour : 1
A. Labor

B. Equipment

C. Total (A + B) 1,971.99
D. Output = 1 l.s.
F. Materials
2x36 flourecent set 4.00 1,500.00 6,000.00


Item No./Description : 1010(4) Wooden Doors

Output : 1
A. Labor

B. Equipment

C. Total (A + B) 66,457.27
D. Output per Hour = 1 l.s.
F. Materials
a. Wood Panel Doors m2 51.84 4,478.57 232,169.07

b. Hallow Core Flush Door m2 18.27 890.71 16,273.27
c. Door Frames set 43.00 2,000.00 86,000.00
d. Bar Door m2 5.76 890.71 5,130.49
d. Consumbale (5% of Material Cost of Door 4,300.00
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 59,582.38
F. Materials

c. Door Frames set 39.00 2,000.00 78,000.00
d. Bar door m2 5.76 890.71 5,130.49
e. Consumbale (5% of Material Cost of Door 3,900.00
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 52,707.49
F. Materials

c. Door Frames set 35.00 2,000.00 70,000.00
d. Bar Door m2 5.76 890.71 5,130.49
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 34,374.45
F. Materials

c. Door Frames set 24.00 2,000.00 48,000.00
d. Bar Door m2 3.60 890.71 3,206.56
d. Consumbale (5% of Material Cost of Door 2,400.00
Frames)


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 19,478.86
F. Materials

c. Door Frames set 16.00 2,000.00 32,000.00
d. Bar Door m2 3.60 890.71 3,206.56
Frames)


Output : 1
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 343.43
C. Total (A + B) 3,777.69
D. Output = 1
F. Materials
a. uPVC pipe, 100mm dia.x3m, S-1000 lengths 9.00 715.00 6,435.00

b. uPVC pipe, 75mm dia.x3m, S-1000 lengths 2.00 390.00 780.00
c. uPVC, 50mm dia.x3m, S-1000 (Vent) lengths 14.00 190.00 2,660.00
d. Elbow, 100mm dia-90 degr bend pcs 9.00 81.00 729.00
e. Elbow, 50mm dia-90 deg bend pcs 4.00 26.00 104.00
f.Wye, 100mm dia. pcs 6.00 126.00 756.00
g. Wye Reducer, 100mm dia.-75mm dia pcs 1.00 120.00 120.00
h. Wye Reducer, 100mm dia.-50mm dia. pcs 9.00 100.00 900.00
i. uPVC Tee 100mm dia.x 100mm dia. pcs 4.00 135.00 540.00
j. uPVC Tee 50mm dia.x50mm dia. pcs 11.00 37.00 407.00
k.uPVC Tee Reducer, 75mm dia.x 50mm dia. pcs 1.00 94.00 94.00
l. Clean out with cover, 100mm dia. pcs 9.00 59.00 531.00
m. Clean out with cover, 75mm dia. pcs 1.00 36.00 36.00
n. uPVC P-trap, 50mm dia. pcs 20.00 107.00 2,140.00
o. PVC cement can 5.00 190.00 950.00
p. Consumables (5% of Materials) 493.75

Item No./Description : 1002(6) Waterline Works

Unit of Measurement : pc
Output : 1
A. Labor

B. Equipment

C. Total (A + B) 1,354.27
D. Output = 1
F. Materials
a. PPRC Pipe, 32mm dia. X 4m, PN 16 length 4.00 736.28 2,945.12

b. PPRC Pipe, 25mm dia. X 4m, PN 16 length 2.00 425.92 851.84
c. PPRC Pipe, 20mm dia. X 4m, PN 16 length 5.00 275.50 1,377.50
d. PP-R Coupling Reducer 32x25mm dia. pcs 2.00 15.80 31.60
e.PP-R Coupling Reducer 32x20mm dia. pcs 5.00 14.22 71.10
f.PP-R Elbow 25mm dia.-90 deg pcs 1.00 20.54 20.54
g. PP-R Elbow 20mm dia.- 90 deg pcs 4.00 12.64 50.56
h.PP-R Tee 20mm dia. pcs 5.00 14.80 74.00
i. PPR-Tee Reducer 32x20mm dia. pcs 2.00 32.52 65.04
j.PPR-Tee Reducer 25x20mm dia. pcs 2.00 26.86 53.72
k. Consumables (5% of Materials) 258.72


Output : 1
A. Labor

B. Equipment
a. Minor Tools (10% of labor cost) 1,110.12

b. Plate Compactor (5hp) 1 0.00 123.00 -

C. Total (A + B) 12,211.34
D. Output = 1
F. Materials
a. uPVC Drain Pipe, 150mm dia.x3m pcs 15.00 1,975.29 29,629.35

b. Roof Drain (Dome-type strainer) pcs 8.00 1,500.00 12,000.00
c.uPVC Sanitary Pipe, 75mm dia.x 3m, S-1000 lengths 20.00 390.00 7,800.00
d.Elbow, 75mm dia.-45 deg bend pcs 18.00 38.00 684.00
e. PVC solvent, 400cc cans 2.00 190.00 380.00
f. Consumables 5% 2,524.67

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures

Output : 1
A. Labor

B. Equipment
Minor Tools (10% of labor cost) 1,682.26

C. Total (A + B) 18,504.91
D. Output = 1
F. Materials
a. Water Closet complete w/ fittings & accs. sets 6.00 6,850.00 41,100.00
b. Urinal sets 2.00 4,800.00 9,600.00
c. Concrete Counter Sink (1 Faucet) sets 3.00 2,895.00 8,685.00
d. Concrete Counter Sink (3 Faucet) sets 1.00 6,028.00 6,028.00
e. Wall Hung Lavatory, complete w/ fittings & accs. sets 1.00 6,500.00 6,500.00
f. Gate Valve, 32mm dia pcs 2.00 627.00 1,254.00
g. Gate Valve 20mm dia pcs 2.00 330.00 660.00
h. Gate Valve, 50mm dia pcs 2.00 980.00 1,960.00
i. Check Valve, 50mm dia. pcs 1.00 954.00 954.00
k.S.S. Floor Drain 4'x4'' pcs 20.00 280.00 5,600.00
l. Mirror m2 12.00 5,379.20 64,550.40
m. Handrail (PWD) sets 1.00 4,500.00 4,500.00
n. Faucet, Hose Bibb, Brass 12mm dia. pcs 6.00 165.00 990.00
o. Consumables (5% of Materials) 7,619.07

Item No./Description : 1202(24) Fire Extinguisher (10 lbs.) 2CL

A. Labor

B. Equipment

C. Total (A + B) 39,569.44
F. Materials
a. B.I. Pipe 65mm dia lm 20.00 708.00 14,160.00

b. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 1,416.00 1,416.00
c. Fire Extinguisher, 10 lbs Capacity, Wall set 2.00 6,825.00 13,650.00
Mounted, HCFC 123
d. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
f. Concrete m³ 15.45 3,475.00 53,688.75
g. Rebar kg 648.90 31.00 20,115.90
h. Plaster Finish m² 66.00 84.25 5,560.50
i. Cement Based Waterproofing bag 159.00 45.00 7,155.00
j. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
k. End-Suction Centrifugal Water Pump, TDH 9m,
0.5HP, 60GPM unit 2.00 23,500.00 47,000.00

* Please Check the Summation of Sub-Total A, B,

and F
Item No./Description : SPL-3 Septic Vault Type E

A. Labor

B. Equipment

C. Total (A + B) 8,336.59
F. Materials
a. Concrete m3 3.11 3,475.00 10,807.25

b. Reinforcement Steel Bars kgs 405.02 31.00 12,555.62
c. Plaster Finish m2 41.10 84.25 3,462.68
d. Cement-Base Waterproofing-Sahara bags 100.00 45.00 4,500.00
e.6" CHB m2 4.00 122.50 490.00
f. 4"CHB m2 2.00 101.38 202.75
-
-

Item No./Description : 1001(6)b1 Catch Basin -1

Unit of Measurement : ea
A. Labor

B. Equipment

C. Total (A + B) 229.16
F. Materials
a. Concrete m3 0.07 3,475.00 243.25

b.Reinforcement kgs 8.63 31.00 267.53
c.Masonry m2 0.80 101.38 81.10
d. Finishing Works m2 0.18 84.25 14.83
-

G. Direct Unit Cost (E + F) 835.87

Output : 1
A. Labor

B. Equipment

C. Total (A + B) 4,276.64
D. Output = 1
F. Materials

b. uPVC pipe, 75mm dia.x3m, S-1000 lengths 2.00 390.00 780.00
d. Elbow, 100mm dia-90 degr bend pcs 9.00 81.00 729.00
e. Elbow, 50mm dia-90 deg bend pcs 4.00 26.00 104.00
f.Wye, 100mm dia. pcs 6.00 126.00 756.00
g. Wye Reducer, 100mm dia.-75mm dia pcs 1.00 120.00 120.00
h. Wye Reducer, 100mm dia.-50mm dia. pcs 9.00 100.00 900.00
i. uPVC Tee 100mm dia.x 100mm dia. pcs 4.00 135.00 540.00
j. uPVC Tee 50mm dia.x50mm dia. pcs 11.00 37.00 407.00
k.uPVC Tee Reducer, 75mm dia.x 50mm dia. pcs 1.00 94.00 94.00
l. Clean out with cover, 100mm dia. pcs 9.00 59.00 531.00
n. uPVC P-trap, 50mm dia. pcs 28.00 107.00 2,996.00
o. PVC cement can 5.00 190.00 950.00
p. Consumables (5% of Material Cost) 493.75


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 1,354.27
D. Output = 1
F. Materials
a. PPRC Pipe, 32mm dia. X 4m, PN 16 length 4.00 736.28 2,945.12

b. PPRC Pipe, 25mm dia. X 4m, PN 16 length 2.00 425.92 851.84
d. PP-R Coupling Reducer 32x25mm dia. pcs 2.00 15.80 31.60
e.PP-R Coupling Reducer 32x20mm dia. pcs 5.00 14.22 71.10
f.PP-R Elbow 25mm dia.-90 deg pcs 1.00 20.54 20.54
g. PP-R Elbow 20mm dia.- 90 deg pcs 4.00 12.64 50.56
h.PP-R Tee 20mm dia. pcs 5.00 14.80 74.00
i. PPR-Tee Reducer 32x20mm dia. pcs 2.00 32.52 65.04
j.PPR-Tee Reducer 25x20mm dia. pcs 2.00 26.86 53.72
k. Consumables (5% of Materials) 258.72


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 16,203.51
D. Output = 1
F. Materials
a. PVC Drain Pipe, 150mm dia.x3m pcs 15.00 1,975.29 29,629.35

b. Roof Drain (Dome-type strainer) pcs 16.00 1,500.00 24,000.00
c.uPVC Sanitary Pipe, 75mm dia.x 3m, S-1000 lengths 33.00 390.00 12,870.00
d.Elbow, 75mm dia.-45 deg bend pcs 30.00 38.00 1,140.00


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 18,791.37
D. Output = 1
F. Materials
b. Urinal sets 2.00 4,800.00 9,600.00
c. Concrete Counter Sink (1 Faucet) sets 3.00 2,895.00 8,685.00
g. Gate Valve 20mm dia pcs 2.00 330.00 660.00
l. Mirror ft2 12.00 5,379.20 64,550.40
n. Faucet, Hose Bibb, Brass 12mm dia. pcs 6.00 165.00 990.00
o. Consumables 5% 7,731.07

Item No./Description : SPL-2 Dry Stand Pipe System

A. Labor

B. Equipment

C. Total (A + B) 49,432.45
F. Materials
a. B.I. Pipe 75mm dia lm 12.00 984.00 11,808.00

b. B.I. Pipe 65mm dia lm 25.00 708.00 17,700.00
c. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 2,950.80 2,950.80
d. Fire Hose Cabinet with Fire Extinguisher set 2.00 24,000.00 48,000.00
e. Fire Extinguisher, 10 lbs Capacity, Wall
set 6.00 6,825.00 40,950.00
Mounted, HCFC 123
f. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
g. Overhead Water Tank 2000 US Gal unit 1.00 167,000.00 167,000.00
i. Concrete m³ 15.45 3,475.00 53,688.75
j. Rebar kg 648.90 31.00 20,115.90
k. Plaster Finish m² 66.00 84.25 5,560.50
l. Cement Based Waterproofing bag 159.00 45.00 7,155.00
m. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
n. End-Suction Centrifugal Water Pump, TDH 9m,
1.0HP, 60GPM unit 2.00 27,800.00 55,600.00


A. Labor

B. Equipment

C. Total (A + B) 14,090.01
F. Materials
a. Concrete m3 6.79 3,475.00 23,595.25

e.6" CHB m2 5.00 122.50 612.50
f. 4"CHB m2 2.00 101.38 202.75
-
-


A. Labor

B. Equipment

C. Total (A + B) 229.16
F. Materials
a. Concrete m3 0.07 3,475.00 243.25

c.Masonry m2 0.80 101.38 81.10
-


Output : 1
A. Labor

B. Equipment
C. Total (A + B) 9,123.49
D. Output = 1
F. Materials
-
b. uPVC pipe, 75mm dia.x3m, S-1000 lengths 5.00 390.00 1,950.00
d. uPVC, 50mm dia.x3m, S-1000 (Vent) lengths 15.00 190.00 2,850.00
e. Elbow, 100mm dia-90 degr bend pcs 8.00 81.00 648.00
f. Elbow, 75mm dia-90 deg bend pcs 4.00 26.00 104.00
g. Elbow, 50mm dia-90 deg bend pcs 16.00 126.00 2,016.00
h.Wye, 100mm dia. pcs 18.00 120.00 2,160.00
i. Wye Reducer, 100mm dia.-75mm dia pcs 2.00 100.00 200.00
j. uPVC Tee 100mm dia.x 100mm dia. pcs 4.00 135.00 540.00
k. uPVC Tee 100mm dia.x 75mm dia. pcs 4.00 37.00 148.00
l. uPVC Tee 50mm dia.x50mm dia. pcs 8.00 94.00 752.00
n. Clean out with cover, 75mm dia. pcs 4.00 36.00 144.00
o. uPVC P-trap, 50mm dia. pcs 40.00 107.00 4,280.00
p. PVC cement cans 6.00 190.00 1,140.00
q. Consumables (5% of Materials) 1,267.00

Output : 1
A. Labor

B. Equipment

C. Total (A + B) 5,987.29
D. Output = 1
F. Materials
a. PPRC Pipe, 38mm dia. X 4m, PN 16 length 16.00 1,117.85 17,885.60

b. PPRC Pipe, 25mm dia. X 4m, PN 16 length 8.00 425.92 3,407.36
d. PP-R Coupling 38mm dia. pcs 9.00 30.81 277.29
e. PP-R Coupling 25mm dia. pcs 3.00 12.64 37.92
f. PP-R Coupling 20mm dia. pcs 3.00 8.69 26.07
g.PP-R Elbow 38mm dia.-90 deg pcs 2.00 53.91 107.82
h.PP-R Elbow 25mm dia.-90 deg pcs 4.00 20.54 82.16
i. PP-R Elbow 20mm dia.- 90 deg pcs 4.00 12.64 50.56
j.PP-R Elbow Reducer 38mmx25mm pcs 2.00 50.00 100.00
k.PP-R Elbow Reducer 25mmx 20mm pcs 2.00 163.07 326.14
l. PP-R Tee 38mm dia. pcs 2.00 72.34 144.68
m. PP-R Tee 25mm dia. pcs 14.00 26.86 376.04
n. PP-R Tee 20mm dia. pcs 12.00 14.80 177.60
-
-
-
-
-
-
1,147.30


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 33,933.44
D. Output = 1
F. Materials

b. Roof Drain (Dome-type strainer) lengths 20.00 1,500.00 30,000.00
c.uPVC Sanitary Pipe, 75mm dia.x 3m, S-1000 pcs 38.00 390.00 14,820.00


Output : 1
A. Labor

B. Equipment

C. Total (A + B) 37,410.86
D. Output = 1
F. Materials
b. Urinal sets 2.00 4,800.00 9,600.00
g. Gate Valve 32mm dia pcs 4.00 330.00 1,320.00
l. Mirror ft2 24.00 5,379.20 129,100.80
n. Faucet, Hose Bibb, Brass 12mm dia. pcs 9.00 165.00 1,485.00

Item No./Description : SPL-2 Dry Stand Pipe System 8CL

A. Labor

B. Equipment

C. Total (A + B) 76,673.14
F. Materials
a. B.I. Pipe 75mm dia lm 54 984.00 53,136.00

b. B.I. Pipe 65mm dia lm 20.00 708.00 14,160.00
e. Fire Extinguisher, 10 lbs Capacity, Wall set 8.00 6,825.00 54,600.00
Mounted, HCFC 123
i. Concrete m³ 15.45 3,475.00 53,688.75
j. Rebar kg 648.90 31.00 20,115.90
m. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
1.5HP, 80GPM unit 2.00 29,800.00 59,600.00
o. Booster Pump, TDH 25m, 3HP, 80GPM unit 1.00 39,300.00 39,300.00

K. Total Unit Cost (G + H + I + J) 1,095,215.80

A. Labor

B. Equipment

C. Total (A + B) 16,320.93
F. Materials
a. Concrete m3 8.27 3,475.00 28,738.25

e.6" CHB m2 5.00 122.50 612.50
f. 4"CHB m2 2.50 101.38 253.44
-
-


A. Labor

B. Equipment

C. Total (A + B) 229.16
F. Materials
a. Concrete m3 0.07 3,475.00 243.25

c.Masonry m2 0.80 101.38 81.10
-


Output : 1
A. Labor

B. Equipment
C. Total (A + B) 9,978.82
D. Output = 1
F. Materials
-
h.Wye, 100mm dia. pcs 18.00 120.00 2,160.00
p. PVC cement cans 6.00 190.00 1,140.00

Unit of Measurement : l.s
Output : 1
A. Labor

B. Equipment

C. Total (A + B) 6,771.34
D. Output = 1
F. Materials

-
-
-
-
1,314.98


Output : 1
A. Labor

B. Equipment

b. Plate Compactor (5hp) 1 0.00 123.00 -

C. Total (A + B) 39,804.28
D. Output = 1
F. Materials

-
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0.12 of G 25,517.21
I. Contractor's Profit (CP) 0.08 of G 17,011.47
J. Value Added Tax (VAT) 0.05 of (G + H + I) 12,758.60

Output : 1
A. Labor

B. Equipment

C. Total (A + B) 37,582.73
D. Output = 1
F. Materials
b. Urinal sets 2.00 4,800.00 9,600.00
l. Mirror ft2 24.00 5,379.20 129,100.80


A. Labor

B. Equipment

C. Total (A + B) 84,187.81
F. Materials
a. B.I. Pipe 75mm dia lm 60 984.00 59,040.00

b. B.I. Pipe 65mm dia lm 66.00 708.00 46,728.00
e. Fire Extinguisher, 10 lbs Capacity, Wall
set 10.00 6,825.00 68,250.00
Mounted, HCFC 123
i. Concrete m³ 15.45 3,475.00 53,688.75
j. Rebar kg 648.90 31.00 20,115.90
m. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
1.5HP, 80GPM unit 2.00 29,800.00 59,600.00

and F

A. Labor

B. Equipment

C. Total (A + B) 17,964.76
F. Materials
a. Concrete m3 9.65 3,475.00 33,533.75

e.6" CHB m2 6.00 122.50 735.00
f. 4"CHB m2 3.00 101.38 304.13
-
-


A. Labor

B. Equipment

C. Total (A + B) 229.16
F. Materials
a. Concrete m3 0.07 3,475.00 243.25

c.Masonry m2 0.80 101.38 81.10
-


Output : 1.00
A. Labor

B. Equipment
C. Total (A + B) 10,549.03
D. Output = 1
F. Materials
-
h.Wye, 100mm dia. pcs 18.00 120.00 2,160.00
p. PVC cement cans 6.00 190.00 1,140.00

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 7,341.56
D. Output = 1
F. Materials

-
-
-
-
1,426.76


Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 44,383.53
D. Output = 1
F. Materials

-

Output : 1.00
A. Labor

B. Equipment

C. Total (A + B) 37,754.60
D. Output = 1
F. Materials
b. Urinal sets 2.00 4,800.00 9,600.00
l. Mirror ft2 24.00 5,379.20 129,100.80


A. Labor

B. Equipment

C. Total (A + B) 87,240.65
F. Materials
a. B.I. Pipe 75mm dia lm 72.00 984.00 70,848.00

b. B.I. Pipe 65mm dia lm 66.00 708.00 46,728.00
d.
e. Fire
Fire Hose Cabinet10
Extinguisher, with
lbsFire Extinguisher
Capacity, Wall set 4.00 24,000.00 96,000.00
Mounted, HCFC 123 set 12.00 6,825.00 81,900.00
i. Concrete m³ 15.45 3,475.00 53,688.75
j. Rebar kg 648.90 31.00 20,115.90
m. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
unit 2.00 29,800.00 59,600.00
1.5HP, 80GPM

and F

A. Labor

B. Equipment

C. Total (A + B) 20,900.18
F. Materials
a. Concrete m3 11.01 3,475.00 38,259.75

e.6" CHB m2 6.00 122.50 735.00
f. 4"CHB m2 3.00 101.38 304.13
-
-


A. Labor

B. Equipment

C. Total (A + B) 229.16
F. Materials
a. Concrete m3 0.07 3,475.00 243.25

c.Masonry m2 0.80 101.38 81.10
-

Item No./Description : 1100(19) Conduit, Boxes, and Fittings

Output per hour : 1 l.s.
A. Labor

B. Equipment

C. Total (A + B) 2,319.69
D. Output = 1 l.s.
F. Materials

b. 25mmØ PVC conduit length 2.00 92.00 184.00
c. 32mmØ RSC conduit length 4.00 883.75 3,535.00
d. 20mmØ PVC adpater pc 190.00 8.00 1,520.00
e. 25mmØ PVC adapter pc 2.00 14.00 28.00
f. 20mmØ locknut and bushing pr 190.00 8.00 1,520.00
c. 32mmØ RSC elbow pr 2.00 320.00 640.00
h. 25mmØ locknut and bushing pr 2.00 14.00 28.00
i. 20mmØ liquidtight flexible metal conduit m 3.00 20.00 60.00
j. 20mmØ connector pc 2.00 10.00 20.00
k. Ulitiity box, deep type pc 35 30.00 1,050.00
l. junction box, deep type pc 40 31.00 1,240.00
m.32mmØ entrance cap pc 1 243.20 243.20
n. 16mmØx2.4m ground rod pc 2 1,200.00 2,400.00


A. Labor

B. Equipment

C. Total (A + B) 3,734.42
D. Output = 1 l.s. .
F. Materials
a. 3.5mm2 THHN wire,stranded m 640.00 23.00 14,720.00

b. 5.5mm2 THHN wire,stranded m 18.00 24.00 432.00
c. 22.0mm2 THHN, wire, stranded m 24.00 156.00 3,744.00
d. 2.0mm2 TW wire, stranded m 48.00 24.00 1,152.00
e. 3.5mm2 TW wire, stranded m 320.00 23.00 7,360.00
f. 5.5mm2 TW wire stranded m 33.00 24.00 792.00
g. 8.0mm2 TW wire stranded m 12.00 65.00 780.00
h. one gang switch set 7.00 92.00 644.00
i. two gang switch set 5.00 126.00 630.00
j. three way switch set 6.00 145.00 870.00
k. Duplex C.O. grounding type, 15A, 250V set 4.00 330.00 1,320.00
l. Duplex C.O. grounding type, 250 C, weatherproof set 2.00 420.00 840.00
m. KWHR meter set 1.00 2,200.00 2,200.00

n. Tape, bolt&nut, mica tube, terminal lugs, JB lot 1.00 1,774.20 1,774.20
cover clamps, screw and anchors

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards
A. Labor

B. Equipment

C. Total (A + B) 1,995.76
D. Output = 1 l.s.
F. Materials
LPA - Flush Mounted, NEMA 1 Enclosure w/ Ground Ter set 1.00 14,790.10 14,790.10
Main: 70at, 100af, 2p, 240v ,18KAIC
Branches: 3 - 15at, 50af, 2p, 240v
4 - 20at, 50af, 2p, 240v
2 - 30at, 50af, 2p, 240v
1 - 30at, 50af, 2p, 240v
40at, 50af, 2p, 240v ACB, in NEMA 3R enclosure set 1.00 1,200.00 1,200.00

A. Labor

B. Equipment

C. Total (A + B) 2,565.98
D. Output = 1 l.s.
F. Materials
a. 2 x 36 watts FL fixture, box type set 4.00 723.00 2,892.00

b. 2 x 36 watts FL fixture box type w/ canopy base set 8.00 1,173.00 9,384.00
and stem set -
c. 1 x 36 watts FL fixture box type. set 9.00 381.00 3,429.00
d. 1 - 18 watts CFL w/ medium base keyless type set 9.00 320.00 2,880.00
porcelain
e. wall fanreceptacle
w/ control switch set 4.00 1,200.00 4,800.00

Item No./Description : 1208(1) Fire Alarm System

A. Labor

B. Equipment

C. Total (A + B) 3,086.69
D. Output = 1 l.s.
F. Materials
a. Fire Alarm Control Panel set 1.00 13,890.00 13,890.00

b. Manual Pull Switch set 2.00 1,250.00 2,500.00
c. Bell, Vibrating Type set 2.00 1,300.00 2,600.00

ESTIMATE SYSTEM:
PROJECT : MULTI-PURPOSE
LOCATION : SIMPATUYO
EXCAVATION OF FOOTING EMBANKMENT

EXCAVATION Dimension Qty. Excavation EMBANKMENT
Member WIDTH LENGTH HEIGHT per Volume Member
Description (m) (m) (m) Unit (cu.m.) Description
C1-F1 1.50 1.50 1.25 6.00 16.88
C1-F1 1.50 1.50 2.25 2.00 10.13
FTB-1 0.25 5.15 0.30 4.00 1.55
STAIR FOOTING 0.50 1.20 0.70 1.00 0.42
0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00
0.00
0.00
0.00
0.00
0.00
0.00
Volume of footing cu.m

Total Volume of Exacavation 28.97 cu.m
Embankment from structure Excavation 0.00 cu.m
Embankment from common borrow 22.50 cu.m
EMBANKMEN
EMBANKMENT
Member
Description
C1-F1
C1-F1
EMBANKMENT from structure excavation GRAVEL FILL
Dimension Qty. EMBANKMENT EMBANKMENT Dimension
WIDTH LENGTH HEIGHT per Volume Member WIDTH
(m) (m) (m) Unit (cu.m.) Description (m)
F1 1.50
tie beam 1.50
WF 0.40
WF 0.40
WF 0.40
WF 0.40
WF 0.40
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00
0.00
TOTAL 0.00
EMBANKMENT from common borrow

Dimension Qty. EMBANKMENT
WIDTH LENGTH HEIGHT per Volume
(m) (m) (m) Unit (cu.m.)
1.50 1.50 1.00 6.00 13.50
1.50 1.50 2.00 2.00 9.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL 22.50
GRAVEL FILL
Dimension Qty. EMBANKMENT
LENGTH HEIGHT per Volume
(m) (m) Unit (cu.m.)
1.50 0.10 6.00 1.35
1.50 0.10 2.00 0.45
1.90 0.10 1.00 0.08
0.80 0.10 1.00 0.03
5.00 0.10 1.00 0.20
5.00 0.10 1.00 0.20
2.90 0.10 1.00 0.12
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
0.00
0.00
0.00
TOTAL 2.42
Total Volume of Footing 4.50 cu.m.
AGGREGATE, crushed gravel 1" 5.00 cu.m.
AGGREGATE, washed sand 3.00 cu.m.
CEMENT, Portland ordinary @ 40kg. 41.00 bag
REBAR, 10mm x 6.0m grade 33 - lg.
REBAR, 16mm x 6.0m grade 40 37.00 lg.
WIRE, GI tie #16 5.00 kg.
Total Volume of Colums 3.02 cu.m.
Total Lateral Surface Area 40.32 sq.m.
Total Length of Columns 33.60 m.
No. of cycle of Forms 3.00 cycles
No. of cycle of Scaffoldings 5.00 cycles
AGGREGATE, crushed gravel 3/4" 4.00 cu.m.
CEMENT, Masonry @ 40kg. 5.00

SPACER, PVC bar #234 68.00 pc.
FORMWORKS, Marine plywood 1/2" x 4' x 8' 5.00 sht.
FORMWORK, good lumber 2" x 2" x 12' 33.00 pc.
SCAFFOLD, good lumber 2" x 4" x 12' 32.00 pc.
NAIL, CWN 1-1/2" 2.00 kg.
NAIL, CWN 2" 2.00 kg.
RELEASING AGENT, formoil Houston 1.00 gal.
SLABS Dimension Qty. Concrete Surface Main Bar (Short Direction)
Member Width Length Thk. per Volume Area Cut Qty. Bar-Dia. Bar-lg.
Description (m) (m) (m) Unit (cu.m.) (sq.m.) (pc.) (mm) (m)
ON-FILL
SOF 5.00 5.50 0.10 1 2.75 27.50 14 10 6
ramp 1.20 5.50 0.10 1 0.66 6.60 4 10 6
ramp 1.20 0.70 0.10 1 0.08 0.84 4 10 6
step 0.30 4.00 0.10 1 0.12 1.20 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0.00 0.00 0 0 0
ELEVATED
ELEC SLAB 5.00 5.50 0.12 1 3.30 27.50 21 10 6
STAIR SLAB 1.20 2.25 0.10 1 0.27 2.70 5 10 6
STAIR 1.00 2.20 0.18 1 0.40 2.20 15 12 6
STAIR 1.00 2.70 0.18 1 0.49 2.70 15 12 6
canopy 0.40 1.90 0.10 2 0.15 1.52 4 10 6
canopy door 1.00 1.94 0.15 1 0.29 1.94 6 10 6
0.00 0.00 0.00 0 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0 0 0
Total Volume of Slab on Fill 3.61 cu.m.

Total Volume of Elev. Slabs 4.89 cu.m.
Total Area of Elev. Slab 38.56 sq.m. forms
AGGREGATE, crushed gravel 1" 4.00 cu.m.
FIBRIN, micro-fiber element @ 40g. 47.00 sachet
REBAR, 6mm x 6.0m plain - lg. Weight of RSB
REBAR, 10mm x 6.0m grade 33 163.00 lg. 606.36
REBAR, 10mm x 9.0m grade 33 - lg. - kg
REBAR, 12mm x 6.0m grade 33 19.00 lg. 101.46 kg
FORMWORKS, Marine plywood 1/2" x 4' x 8' 5.00 sht.
NAIL, CWN 1-1/2" 1.00 kg.
RELEASING AGENT, formoil Houston 2.00 gal.
Weight Of Rebars 707.82 kg.
ain Bar (Short Direction) Main Bar (Long Direction) Temperature Bar (Short Direction)
Cut-lg. Bar-Qty. Cut Qty. Bar-Dia. Bar-lg. Cut-lg. Bar-Qty. Spacing Cut Qty. Bar-Dia.
(m) (lg.) (pc.) (mm) (m) (m) (lg.) (m) (pc.) (mm)
5.51 14.00 10 x 6 15 10 6 5.30 15.00 10 x 6 - 0 0

5.51 4.00 10 x 6 15 10 6 1.30 3.75 10 x 6 - 0 0
0.71 0.50 10 x 6 3 10 6 1.30 0.75 10 x 6 - 0 0
4.01 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
5.80 21.00 10 x 6 23 10 6 6.00 23.00 10 x 6 - 21 10

2.55 2.50 10 x 6 9 10 6 2.50 4.50 10 x 6 - 5 10
2.50 7.50 12 x 6 17 10 6 1.20 3.40 10 x 6 - 6 10
3.00 7.50 12 x 6 21 10 6 1.20 4.20 10 x 6 - 7 10
2.20 4.00 10 x 6 13 10 6 0.60 2.60 10 x 6 - 0 0
2.24 3.00 10 x 6 15 12 6 1.30 3.75 12 x 6 - 4 10
0.30 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.30 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.30 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
0.30 0.00 0.00 0 0 0 0.00 0.00 0.00 - 0 0
Temperature Bar (Short Direction) Temperature Bar (Long Direction)
Bar-lg. Cut-lg. Bar-Qty. Spacing Cut Qty. Bar-Dia. Bar-lg. Cut-lg. Bar-Qty.
(m) (m) (lg.) (m) (pc.) (mm) (m) (m) (lg.)
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00

0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
6 5.80 21.00 10 x 6 - 23 10 6 6.00 23.00 10 x 6

6 2.55 2.50 10 x 6 - 9 10 6 2.50 4.50 10 x 6
6 0.75 0.75 10 x 6 - 0 0 0 0.00 0.00 0.00
6 0.75 0.88 10 x 6 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
6 2.00 1.33 10 x 6 - 15 10 6 1.00 2.50 10 x 6
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
0 0.00 0.00 0.00 - 0 0 0 0.00 0.00 0.00
MORTAR BINDER & FILLER Masonry Rebar
Member Vert. Hor. Unit Area CHB Cement Sand Grv.3/8" Bar-Qty. Tie Wire
Description (m) (m) Qty. (sq.m.) Qty. Size (bag) (cu.m.) (cu.m.) (lg.) (kg.)
SOUTH 3.55 21.80 1 57.99 740.00 0 0.00 0.00 0.00 0.00 0 0.00
EAST 3.55 8.53 1 23.73 303.00 0 0.00 0.00 0.00 0.00 0 0.00
NORTH 3.55 26.37 1 75.15 959.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00
WEST 3.55 8.53 1 30.28 387.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
PHARMACY 3.55 5.20 1 18.46 236.00 0 0.00 0.00 0.00 0.00 0 0.00
3.55 3.54 1 10.76 138.00 0 0.00 0.00 0.00 0.00 0 0.00
STOCK ROOM 3.55 3.54 1 10.76 138.00 0 0.00 0.00 0.00 0.00 0 0.00
3.55 3.42 1 12.14 155.00 0 0.00 0.00 0.00 0.00 0 0.00
3.55 1.50 1 5.33
NUTRITION ROOM 3.55 8.53 1 28.40 363.00 0 0.00 0.00 0.00 0.00 0 0.00
DENTAL ROOM 3.55 8.53 1 28.76 367.00 0 0.00 0.00 0.00 0.00 0 0.00
1.60 2.40 1 3.84 49.00 4" 1.80 0.24 0.27 1.60 10 x 9 0.12
CR 3.55 2.60 1 9.23 118.00 0 0.00 0.00 0.00 0.00 0 0.00
3.55 2.40 1 7.27 93.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
CHB 100MM THCK
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
0.00 0.00 0 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00
Glazed Tiles and Trims Unglazed Tiles
Dimesion(m) Dimesion(m)
Location QTY Area Location QTY Area
L W/h L W/h
cr wall rear 0 0 0 0 cr floor 0 0 0 0
cr wall L&R 0 0 0 0
cr wall F 0 0 0 0
total 0 total 0
LUMBER Area of Ceiling
Description
Quantity Unit Exterior Interior
Compute & Enter Area here >> 68.76 229.94
102.00 sht. CEIL. PANEL, Flexboard 4.5mm x 4' x 8' 24.00 78.00
420.00 bd.ft. CEIL. FRAME, aptg. trd. 70pc. 2" x 3" x 12' 16.00 54.00
1,224.00 bd.ft. CEIL. JOIST, aptg. trd. 306pc. 2" x 2" x 12' 72.00 234.00
378.00 bd.ft. CEIL. PLATE, aptg. trd. 63pc. 2" x 3" x 12' 15.00 48.00
104.00 bd.ft. CEIL. HANGER, aptg. trd. 26pc. 2" x 2" x 12' 6.00 20.00
7.00 sht. FACIA PANEL, Flexboard 4.5mm x 4' x 8' - -
168.00 bd.ft. FACIA FRAME, aptg. trd. 42pc. 2" x 2" x 12' - -
0.00 sht. WALL PANEL, Flexboard 6mm x 4' x 8' - -
0.00 sht. WALL PANEL, Flexboard 9.0mm x 4' x 8' - -
0.00 bd.ft. WALL STUD, aptg. trd. 0pc. 2" x 4" x 12' - -
3.00 4-lt. WOOD PROTECTANT, coaltar Tru-coat 0.62 1.98
7.00 100ml. WOOD PROTECTANT, Cislin or Solig.= 21 gal. 1.53 5.11
10.00 kg. NAIL, Flexboard 1" 2.16 7.02
18.00 kg. NAIL, CWN 1-1/2" 3.98 13.02
11.00 kg. NAIL, CWN 2" 2.26 7.35
8.00 kg. NAIL, CWN 3" 1.63 5.31
4.00 kg. NAIL, CWN 4" 0.75 2.45
Windows(Steel casement)
Dimensions
Description QTY Area(m²)
L (m) H(m)
w-1 1.60 1.20 3.00 5.76
W-2 1.20 1.20 1.00 1.44
0
0
0
0
0
0
0
0
0
0
0
0
total 7.2
BEAMS Dimension Qty. Concrete Surface Total Main Bar
Member Width Depth Length per Volume Area Length Cut Qty. Bar-Dia. Bar-lg.
Description (m) (m) (m) Unit (cu.m.) (sq.m.) (m) (pc.) (mm) (m)
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
TIE BEAMS
TIE BEAM 0.20 0.30 5.15 4 1.24 12.36 20.60 0 0 0
TIE BEAM 0.20 0.30 2.10 4 0.50 5.04 8.40 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
0.00 0.00 0.00 0 0.00 0.00 0.00 0 0 0
Total Volume of Beams 1.74 cu.m.

Total Volume of Roof/ Beams - cu.m.
Total Volume of Tie Beams 1.74 cu.m.
Total Lateral Surface Area - sq.m. FORMS
area to be plastered 17.40 sq.m.
Total Length of Beams 29.00 m.
CEMENT, Portland ordinary @ 40kg. 16.00 bag 15.66 bags
CEMENT, masonry @ 40kg. - bag - bags
Weight of RSB
REBAR, 6mm x 6.0m plain - lg. - kg
WIRE, GI tie #16 - kg.
FORMWORKS, Marine plywood 1/2" x 4' x 8' - sht.
FORMWORK, good lumber 2" x 2" x 12' - pc.
NAIL, CWN 1-1/2" - kg.
NAIL, CWN 2" - kg.
RELEASING AGENT, formoil Houston - gal.
Weight of Rebar - kg.
Main Bar Extra Bars Closed Stirrups
Cut-lg. Bar-Qty. Cut Qty. Bar-Dia. Bar-lg. Cut-lg. Bar-Qty. Spacing Cut Qty. Bar-Dia. Bar-lg.
(m) (lg.) (pc.) (mm) (m) (m) (lg.) (m) (pc.) (mm) (m)
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0.00 0.00 0.000
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0

0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
0.00 0.00 0.00 0 0 0 0.00 0.00 0.00 0.000 0 0 0
Qty. Space Equiv.

1 0.05 0.10
2 0.10 0.40
0.00
0.00
0 0.00 0.00
6 0.125 8
1 2.00 0.50 0.25 Bal.
0
Closed Stirrups Cut Bars/Open Stirrups
Cut-lg. Bar-Qty. Spacing Cut Qty. Bar-Dia. Bar-lg. Cut-lg. Bar-Qty.
(m) (lg.) (m) (pc.) (mm) (m) (m) (lg.)
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00

0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00

0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
0.00 0.00 0.00 0.000 0 0 0 0.00 0.00 0.00
Republic of the Philippines
Province of Cagayan
MUNICIPALITY OF STA. TERESITA
OFFICE OF THE MUNICIPAL ENGINEER/BUILDING OFFICIAL
November 20, 2020
Date
PROGRAM OF WORK BUDGET/COST FOR PUBLIC
WORK USING EQUIPT. LABOR TECHNOLOGY
Name of Project : INSTALLATION OF GYM SHADE (PHASE III) Type of Project:

Project Length :
Project Number : No. of Culverts :
Location : BRGY. CENTRO EAST, STA. TERESITA, CAGAYAN RCCP :
Appropriation : P 68,000.00 No. of Span/Storey :
Source of Fund : Time for Completion :
Starting Date :
DESCRIPTION OF WORK % OF LABOR/EQUIPTMENT REQUIREMENTSNEEDED AVAILABLE
TO BE DONE TOTAL DESCRIPTION
ITEM D E S C R I P T I O N UNIT QUANTITY ESTIMATED COST OF WORKS

NO. UNIT COST
I ROOFING WORKS L.S ALL 68,000.00 68,000.00
BREAKDOWN OF ESTIMATED COST % OF A. DIRECT & INDIRECT COST P 68,000.00

EXPENDITURES Pesos TOTAL B. COST OF ENG'G. 3%
1.Labor-skilled(Mandays) P 17,629.63 26% C. QUALITY CONTROL
2.Materials 50,370.37 74% D. ADVERTISEMENT 1%
3.Hand-tools E. TOTAL ESTIMATED COST P 68,000.00
4.Rental Equipment
5.POL & Maintenance
Direct Cost - Total P 68,000.00 100%
PREPARED BY:
ENGR. LIEZEL S. UDAUNDO

OIC-Municipal Engineer
APPROVED BY: NOTED BY:
ENGR. WINIFRED P. DE GRACIA ATTY. RODRIGO P. DE GRACIA, CESE

Punong barangay Municipal Mayor
BACKSTAGE
90
SIA HARDWARE
ITEM NO. DESCRIPTION UNIT QUANTITY

1 CONCRETE WORKS
Portland Cement, 40kg bag 1
16mm Ø RSB x 6m long (Grade 40) pc 1
G1 , (6 cu.m) load 1
S1 , (6 cu.m) load 1
Mixed Gravel Sand , (6 cu.m) load 1
1/4" Marine Plywood pc 1
C.W.N all Sizes kg 1
#16 Annealed tie Wire kg 1
PRICE
245 PHP
310 PHP
175 PHP
118 PHP
95 PHP
1800 PHP
1800 PHP
1800 PHP
350 PHP
70 PHP
70 PHP
Soil Poisoning – Termicide
Gravel
Wash Sand
Portland Cement, 40kg
Pozzolan Cement, 40kg
Steel Bars
10mm Diameter Deformed Bars
#16 G.I. Tie Wire
Formworks
2 x 3 x 10′ Coco lumber
2 x 4 x 10 Coco lumber
1/2″ x 4′ x 8′ Plywood
6mm thk. Lawanit board
6mm thk. Ordinary Plywood
1″x2″x8′ Wood
2″x2″x8′ Wood
2″x3″x8′ Wood
2″x4″x8′ Wood
Liter
cu.m
cu.m
Bag
Bag
pc
pc
pc
pc
kg
pc
pc
pc
pc
pc
pc
pc
pc
pc
325.00
1,310.00
1,435.00
259.00
261.00
156.00
221.00
392.00
642.00
16.00
270.00
270.00
656.00
201.00
323.00
75.00
95.00
105.00
125.00

A. Labor

B. Equipment

C. Total (A + B) 9,627.19
D. Output = 1 l.s.
F. Materials

c. 32mmØ PVC conduit length 2.00 120.00 240.00
d. 40mmØ RSC conduit length 4.00 1,069.50 4,278.00
e. 20mmØ PVC adpater pc 350.00 8.00 2,800.00
f. 25mmØ PVC adapter pc 4.00 14.00 56.00
g. 32mmØ PVC adapter pc 2.00 16.00 32.00
h. 20mmØ locknut and bushing pr 350.00 8.00 2,800.00
d. 40mmØ RSC elbow pr 4.00 289.80 1,159.20
j. 25mmØ locknut and bushing pr 4.00 14.00 56.00
k. 20mmØ liquidtight flexible metal conduit m 3.00 20.00 60.00
l. 20mmØ connector pc 2.00 10.00 20.00
m. Ulitiity box, deep type pc 60.00 30.00 1,800.00
n. junction box, deep type pc 80.00 31.00 2,480.00
o. 40mmØ entrance cap pc 1.00 304.00 304.00
p. 16mmØx2.4m ground rod pc 2.00 1,200.00 2,400.00


A. Labor

B. Equipment

C. Total (A + B) 7,758.81
F. Materials

b. 5.5mm2 THHN wire,stranded m 60.00 24.00 1,440.00
c.8.0mm2 THHN, wire, stranded m 6.00 65.00 390.00
c.38.0mm2 THHN, wire, stranded m 24.00 292.60 7,022.40
d.2.0mm2 TW wire, stranded m 72.00 24.00 1,728.00
f.5.5mm2 TW wire stranded m 18.00 24.00 432.00
g.8.0mm2 TW wire stranded m 24.00 65.00 1,560.00
h. one gang switch set 11.00 92.00 1,012.00
i. two gang switch set 9.00 126.00 1,134.00
j. 2- gang ,three way switch set 4.00 175.00 700.00
l. Duplex C.O. grounding type, 250 C, weatherproof set 2.00 420.00 840.00
-
m. KWHR meter set 1.00 2,200.00 2,200.00

A. Labor

B. Equipment

C. Total (A + B) 3,136.20
D. Output = 1 l.s.
F. Materials
a. MDP set 1.00 8,800.00 8,800.00

Main: 100at, 100af, 2p, 240v, 18 KAIC
Br.: 1 - 30at, 50af, 2p, 240v
1 - 40at, 50af, 2p, 240v
1 - 50at, 50af, 2p, 240v
a. LPA set 1.00 14,255.00 14,255.00

Main: 50at, 50af, 2p, 240v (lugs only)
Br.: 2 - 15at, 50af, 2p, 240v
5 - 20at, 50af, 2p, 240v
1 - 30at, 50af, 2p, 240v
a. LPB set 1.00 9,800.00 9,800.00

Main: 40at, 50af, 2p, 240v, 10KAIC
Br.: 2 - 15at, 50af, 2p, 240v
4 - 20at, 50af, 2p, 240v

A. Labor

B. Equipment

C. Total (A + B) 5,417.07
D. Output = 1 l.s.
F. Materials

and stem -
porcelain


A. Labor

B. Equipment

C. Total (A + B) 3,086.69
D. Output = 1 l.s.
F. Materials



A. Labor

B. Equipment

C. Total (A + B) 12,767.66
D. Output = 1 l.s.
F. Materials

c. 32mmØ PVC conduit length 12.00 120.00 1,440.00
d. 32mmØ RSC elbow pc 2.00 320.00 640.00
k. 20mmØ liquidtight flexible metal conduit pc 3.00 20.00 60.00
l. 20mmØ connector m 2.00 10.00 20.00

A. Labor

B. Equipment

C. Total (A + B) 12,884.58
F. Materials

c.200.0mm2 THHN, wire, stranded m 24.00 1,336.00 32,064.00
g.8.0mm2 TW wire stranded m 8.00 65.00 520.00
l. Duplex C.O. grounding type, 250 C, weatherproof set 4.00 420.00 1,680.00
-
m. KWHR meter set 1.00 2,200.00 2,200.00

A. Labor

B. Equipment

C. Total (A + B) 4,276.64
D. Output = 1 l.s.
F. Materials
a. MDP set 1.00 37,602.50 37,602.50

Main: 500at, 600af, 3p, 240v, 42 KAIC
Br.: 1 - 60at, 100af, 2p, 240v
2 - 50at, 100af, 2p, 240v
1 - 400at, 400af, 3p, 240v
a. LPA set 1.00 14,008.80 14,008.80

Main: 60at, 2p(lugs only)
Br.: 3 - 15at, 50af, 2p, 240v
8 - 20at, 50af, 2p, 240v
1 - 30at, 50af, 2p, 240v
a. LPB set 1.00 14,346.80 14,346.80

Br.: 3 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v
FPP set 1.00 46,597.20 46,597.20

Main:400AT,400AF,,240V, 22KAIC, 3p
Br.: 3 - 400at, 100af, 2p
1 - 40at, 100af, 3p
1 - 400at, 400af, 3p
Automatic Transfer switch set 1.00 128,000.00 128,000.00

Main 500AT,600AF,,240V, 42KAIC, 3p
in NEMA 3R Enclosure

A. Labor

B. Equipment

C. Total (A + B) 7,412.83
D. Output = 1 l.s.
F. Materials

and stem -
porcelain


A. Labor

B. Equipment

C. Total (A + B) 3,986.97
D. Output = 1 l.s.
F. Materials



A. Labor

B. Equipment

C. Total (A + B) 14,198.76
D. Output = 1 l.s.
F. Materials

d. 90mmØ RSC elbow pc 2.00 2,348.15 4,696.30
d. 65mmØ RSC elbow pc 2.00 889.45 1,778.90
l. 20mmØ connector m 2.00 10.00 20.00

A. Labor

B. Equipment

C. Total (A + B) 17,082.00
F. Materials

b. 8.0mm2 THHN wire,stranded m 12.00 65.00 780.00
m. KWHR meter set 1.00 2,200.00 2,200.00

cover clamps, screw
Suband anchors
- Total for F 202,341.55
A. Labor CF
###
B. Equipment ###

C. Total (A + B) 6,842.62
D. Output = 1 l.s.
F. Materials
a. MDP set 1.00 37,602.50 37,602.50

Main: 500at, 600af, 3p, 240v, 42 KAIC ###
Br.: 1 - 60at, 100af, 2p, 240v ###
2 - 50at, 100af, 2p, 240v ###
1 - 400at, 400af, 3p, 240v ###
a. LPA set 1.00 14,008.80 14,008.80

Br.: 3 - 15at, 50af, 2p, 240v ###
8 - 20at, 50af, 2p, 240v ###
1 - 30at, 50af, 2p, 240v ###
a. LPB set 1.00 14,346.80 14,346.80

Main: 50at, 50af, 2p, 240v, 10KAIC 0.00
Br.: 3 - 15at, 50af, 2p, 240v ###
7 - 20at, 50af, 2p, 240v ###
FPP set 1.00 46,597.20 46,597.20

Main:400AT,400AF,,240V, 22KAIC, 3p 0.00
Br.: 3 - 40at, 100af, 2p ###
1 - 40at, 100af, 3p ###
1 - 400at, 400af, 3p ###
Automatic Transfer Switch (ATS) set 1.00 128,000.00 128,000.00

Main:500AT, 600 AF, 3P, 240V, 42 KAIC
in NEMA 2r Closure
###

A. Labor

B. Equipment

C. Total (A + B) 8,838.38
D. Output = 1 l.s.
F. Materials

and stem
porcelain


A. Labor

B. Equipment

C. Total (A + B) 3,986.97
D. Output = 1 l.s.
F. Materials



A. Labor

B. Equipment

C. Total (A + B) 17,133.45
D. Output = 1 l.s.
F. Materials

d. 90mmØ RSC elbow pc 2.00 2,348.15 4,696.30
d. 65mmØ RSC elbow pc 2.00 889.45 1,778.90
l. 20mmØ connector m 2.00 10.00 20.00

Direct Unit Cost (E + F) 107,738.59

A. Labor

B. Equipment

C. Total (A + B) 19,988.63
F. Materials

j. 2- gang ,three way switch set 8.00 175.00 1,400.00
-
m. KWHR meter set 1.00 2,200.00 2,200.00
cover clamps, screw and anchors -
A. Labor

B. Equipment

C. Total (A + B) 4,276.64
D. Output = 1 l.s.
F. Materials
a. MDP set 1.00 40,718.60 40,718.60

Main: 500at, 600af, 3p, 240v, 42 KAIC
Br.: 1-70AT, 100AF, 2P, 240V
2 - 50at, 100af, 2p, 240v
1 - 60at, 100af, 2p, 240v
1 - 400at, 400af, 3p, 240v
a. LPA set 1.00 16,343.60 16,343.60

Br.: 5 - 15at, 50af, 2p, 240v
8 - 20at, 50af, 2p, 240v
1 - 30at, 50af, 2p, 240v
a. LPB set 1.00 16,681.60 16,681.60

Br.: 5 - 15at, 50af, 2p, 240v
7 - 20at, 50af, 2p, 240v
FPP set 1.00 46,597.20 46,597.20

Main:400AT,400AF,,240V, 22KAIC, 3p
Br.: 3 - 40at, 100af, 2p
1 - 40at, 100af, 3p
1 - 400at, 400af, 3p
Automatic Transfer Switch (ATS) set 1.00 128,000.00 128,000.00

Main:500AT, 600 AF, 3P, 240V, 42 KAIC
in NEMA 2r Closure


A. Labor

B. Equipment

C. Total (A + B) 10,263.92
D. Output = 1 l.s.
F. Materials

and stem 0.00
porcelain


A. Labor

B. Equipment

C. Total (A + B) 3,986.97
D. Output = 1 l.s.
F. Materials



Gym Shade Revised

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Gym Shade Revised

Uploaded by

Copyright:

Available Formats

FURNISHING OF AGGREGATES

Convergence and Special Support Program - Construction/Improvement of Access Road leading to

Location: : Brgy. Nassiping Gattaran Cagayan

Peña Este Gravel Pit - Project Site = 61.00 KM

1.. STOCKPILING AND LOADING:

Loading Time = 3.00 min

Unload/Maneuver = 2.00 min

Return Time, Empty

Allowance for Delay 21.91 min

COMPUTATION OF HAULING COST

Rental of Dump Truck (10 cu.m.) = P11,360.00 /day

HAULING COST = P11,360.00 = P P570.85 /cu.m.

3. Excise Tax 3% (1 & 2): = P 19.58 /cu.m.

F.A. = P( 762.22 + 124.45 ) /cu.m. = P 886.67 /cu.m.

C.A. = P( 762.22 + 149.11 ) /cu.m. = P 911.33 /cu.m.

Therefore, the unit price derivation of the following are:

For structural concrete:

C.A. = cost` of aggregates + cost of screening + cost of washing

Project : IMPROVEMENT OF MULTI - PURPOSE BUILDING (BRGY. HALL) Appropriation : 2,835,650.15

BRGY. GUISING, GATTARAN, CAGAYAN Source of Fund :

Total 100% 2,171,413.51

EQUIPMENT: BREAKDOWN OF EXPENDITURES:

PART I FACILITIES FOR THE ENGINEER

PART II OTHER GENERAL REQUIREMENTS

B.9 Mobilization/Demobilization 1.00 LS 20,744.43 20,744.43 23,959.81 0.96

TOTAL OF PART II 96,970.65

(Project Component ID - Description)

PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS

800(2) Clearing and Grubbing 1.00 LS 5,132.03 5,132.03 6,735.79 0.24

804(1)a Embankment from Structure Excavation - m3 - #DIV/0! #DIV/0! -

804(4) Gravel Fill 2.55 m3 3,002.35 1,179.61 1,548.24 0.14

TOTAL OF PART A 74,415.57

PART B PLAIN AND REINFORCED CONCRETE WORKS

902(1)a1 Reinforcing Steel, Grade 40 2,198.26 kg 138,783.03 63.13 82.86 6.39

TOTAL OF PART B 283,663.23

C.1 Termite Control Works

Sub-Total C.1 9,732.49

C.2. Masonry Works

Sub-Total C.2 399,327.39

C.3 Fabricated Materials

1005(1) Casement Steel Window 7.20 m2 30,329.96 4,212.49 5,528.90 1.40

Sub-Total C.3 42,297.95

C.4 Finishing Works

1027(1) Cement Plaster Finish 695.74 m2 143,618.73 206.43 270.93 6.61

Sub-Total C.4 476,974.23

C.5 Painting Works

Sub-Total C.5 396,022.71

TOTAL OF PART C 1,648,858.92

1103(1) Lighting Fixtures 1.00 LS 7,971.99 7,971.99 10,463.24 0.37

TOTAL OF PART E 67,505.14

TOTAL OF PART III 2,006,937.72

TOTAL OF (Project ID) 2,074,442.85

SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

AS SUBMITTED 96,970.65 25.00% 10,594.96 5,378.28 15,973.25 112,943.90

AS SUBMITTED 283,663.23 25.00% 70,915.81 17,728.95 88,644.76 372,307.99

AS SUBMITTED 2,074,442.85 25.00% 518,610.71 129,652.68 648,263.39 2,722,706.24

AS SUBMITTED 2,074,442.85 25.00% 518,610.71 129,652.68 648,263.39 2,722,706.24

AS SUBMITTED 2,171,413.51 25.00% 529,205.68 135,030.96 664,236.64 2,835,650.15

Preparation and Submission: Evaluation: Approval:

APPROVED BUDGET FOR THE CONTRACT

PART I FACILITIES FOR THE ENGINEER

AS SUBMITTED 3.00 mo 58,240.23 10% 5,824.02 3,203.21 9,027.24 67,267.47 22,422.49

AS SUBMITTED 1.00 LS 20,744.43 10% 2,074.44 1,140.94 3,215.39 23,959.81 23,959.81