Pow - Street Light (Crossing-Tago)

PROPOSED CENTER ISLAND WITH STREET LIGHT FROM TAGO TO LAPAZ
Project Title :
BACK-UP ESTIMATE
Total Length = ### lm

No. of Street Light = 0 Post
No. of U-Turn = 10 No. (15m length)
No. of old st. lights= 4 post
Removal of Existing Pavement

Footing = 0.90 x 0.90 x 0.23 x 40 = 7.45
Center Island = 1,918 x 0.81 x 0.23 =
7.45 cu.m
Excavation
Footing = 0.90 x 0.90 x 0.2 x 40 = 6.48
Center Island = 1,918 x 0.90 x 0.23 =
6.48 cu.m
Embankment (Top Soil/Garden Soil)
Plant box = 0.187 x 1,825 = cu.m
Concrete Works
Footing = 0.80 x 0.80 x 0.20 x 40 = 5.12
Pedistal = 0.38 x 0.38 x 1.08 x 40 = 6.16
1,825 x 0.10 x 0.50 = 91.25 plant box base
1,825 x 0.07 x 0.60 x 2 = 153.30 plant box
Center Island =
1,825 x 0.07 x 0.15 x 2 = 38.33 plant box
0.32 x 0.10 x 0.60 x 18 = 0.35 upper plant box
294.50 cu.m
RSB
use 1pc 16mmØ x 6m for 1 Footing
1 x 40 = 40 pcs (16mmØ x 6m)
use 1pc 16mmØ x 6m for 1 Pedistal

1 x 40 = 40 pcs (16mmØ x 6m)
use 2pcs 10mmØ x 6m for Ties

2 x 40 = 80 pcs (10mmØ x 6m)
Center Island
1,825 / 0.6 = 3,042
3,042 x 0.7 = 2,129
2,129 / 6 = 355
355 x 2 = 710 pcs (9mmØ x 6m) Vertical Bars
1,825 / 5.64 = 324

324 x 4 = 1,294
1,294 / 6 = 216
216 x 2 = 431 pcs (9mmØ x 6m) Horizontal Bars
use 2pcs 10mmØ x 6m (end wall)

1 x 18 = 18 pcs (10mmØ x 6m)
1,825 / 5.60 = 326

1,825 / 0.60 = 3,042

3,042 x 0.70 = 2,129
2,129 / 6 = 355 pcs (10mmØ x 6m) Ties
Use 4pcs/Street Light- Anchor Bolt w/ nut & washer

4 x 40 = 160 pcs
20mm x 200mm x 50mm Ø
160 x 0.493 = 78.88 kgs
Total Total No. 10mm Ø 16mm Ø
No. of 9mm Ø Total Total No. of #16 G.I Tie #16 G.I Tie
Description 9mm Weight/6m Total Weight (kg) of 10mm Weight/6m Weight 16mm Ø RSB Weight/ Total RSB Total Wire Total Wire Total
Ø RSB length (kg) Ø RSB length (kg) (kg) (pcs) 6m(kg)
length Weight (kg) Weight (kg) Factor Weight
(pcs) (kg)
(pcs)
Footing 40 9.47 378.80 379 0.0125 4.74

Pedistal 80 3.70 296.00 40 9.47 378.80 674.80 0.0125 8.44
Center Island ### 2.37 2,704.56 463 3.70 ### 4,419.48 0.0125 55.24
Total 2,704.56 ### 757.60 68.41
Prefabricated double arm galvanized steel

40 post x 1 pc each post = 40 pcs
Formworks
P = 2 (a+b) + 0.20
P= 2 (0.30 + 0.30) + 0.20
P= 1.4 m
A= 1.4 x 0.81 x 40 (post)
A= 45.36 sq.m
Plywood= 45.36 / 2.88
Plywood= 16 pcs (1/4"x4'x8' ordinary plywood)
Coco Lumber= 16 x 29.67
Coco Lumber= ### bd.ft (2"x2"x12')
156
175 - 150.00 = 25.00 - 15 = 10.00

108.75 + 10.00 = 118.75
17.4 + 118.75 = 136.15
130.5 + 136.15 = 266.65 - 150 = 116.65
116.65 - 15 = 101.65
17.4 + 101.65 = 119.05
130.5 + 119.05 = 249.55 - 150 = 99.55
99.55 - 15 = 84.55
17.4 + 84.55 = 101.95
130.5 + 101.95 = 232.45 - 150 = 82.45
82.45 - 15 = 67.45
17.4 + 67.45 = 84.85
130.5 + 84.85 = 215.35 - 150 = 65.35
65.35 - 15 = 50.35
17.4 + 50.35 = 67.75
130.5 + 67.75 = 198.25 - 150 = 48.25
17.4 + 48.25 = 65.65 - 15 = 50.65
130.5 + 50.65 = 181.15
17.4 + 181.15 = 198.55 - 150 = 48.55
130.5 + 48.55 = 179.05 - 15 = 164.05
17.4 + 164.05 = 181.45
130.5 + 181.45 = 311.95 - 150 = 161.95
161.95 - 15 = 146.95
17.4 + 146.95 = 164.35
130.5 + 164.35 = 294.85 - 150 = 144.85
144.85 - 15 = 129.85
17.4 + 129.85 = 147.25
56.55 + 147.25 = 203.80
130.5 + 203.80 = 334.30 - 150 = 184.30
184.30 - 15 = 169.30
17.4 + 169.30 = 186.70
108.75 + 186.70 = 295.45 - 150 = 145.45
1,945.45
PROPOSED CENTER ISLAND WITH STREET LIGHT FROM TAGO TO LAPAZ
Project Title :
BACK-UP ESTIMATE
Total Length = 1,945.45 L.M.

No. of Street Light = 36 Post
No. of U-Turn = 10 No. (15m length)
No. of old st. lights= 34 post
Removal of Existing Pavement

Footing = 0.90 x 0.90 x 0.23 x 40 = 7.45
7.45 cu.m
Excavation
Footing = 0.90 x 0.90 x 0.2 x 40 = 6.48
6.48 cu.m
Concrete Works
Footing = 0.80 x 0.80 x 0.20 x 40 = 5.12
Pedistal = 0.38 x 0.38 x 1.08 x 40 = 6.16
1,795.45 x 0.10 x 0.50 = 89.77 plant box base
1,795.45 x 0.07 x 0.60 x 2 = 150.82 plant box
Center Island =
1,795.45 x 0.07 x 0.15 x 2 = 37.70 plant box
0.32 x 0.10 x 0.60 x 18 = 0.35 upper plant box
289.92 cu.m
RSB
use 1pc 16mmØ x 6m for 1 Footing
1 x 36 = 36 pcs (16mmØ x 6m)
use 1pc 16mmØ x 6m for 1 Pedistal

1 x 36 = 36 pcs (16mmØ x 6m)
use 2pcs 10mmØ x 6m for Ties

2 x 36 = 72 pcs (10mmØ x 6m)
Center Island
1,795.45 / 0.6 = 2,992
2,992 x 0.7 = 2,095
2,095 / 6 = 349
349 x 2 = 698 pcs (9mmØ x 6m) Vertical Bars
1,795.45 / 5.64 = 318

318 x 4 = 1,273
1,273 / 6 = 212
use 2pcs 10mmØ x 6m (end wall)

1 x 18 = 18 pcs (10mmØ x 6m)
1,795.45 / 5.60 = 321

1,795.45 / 0.60 = 2,992

2,992 x 0.70 = 2,095
2,095 / 6 = 349 pcs (10mmØ x 6m) Ties
Use 4pcs/Street Light- Anchor Bolt w/ nut & washer

4 x 36 = 144 pcs
20mm x 200mm x 50mm Ø
144 x 0.493 = 70.99 kgs
16mm Ø #16 G.I Tie

Total No. of 9mm Ø Total No. of 10mm Ø Total No. of Weight/
Total Weight 16mm Total RSB Total #16 G.I Tie Wire Total
Description 9mm Ø RSB Weight/6m Total Weight (kg) 10mm Ø RSB Weight/6m Ø RSB Wire Total
(pcs) length (kg) (pcs) length (kg) (kg) (pcs) 6m length Weight (kg) Weight (kg) Factor Weight
(kg) (kg)
Footing 36 9.47 340.92 341 0.0125 4.26

Pedistal 72 3.70 266.40 36 9.47 340.92 607.32 0.0125 7.59
Center Island 1,123 2.37 2,660.77 456 3.70 1,687.15 4,347.92 0.0125 54.35
Total 2,660.77 1,953.55 681.84 66.20
Prefabricated double arm galvanized steel
36 post x 1 pc each post = 36 pcs
Formworks
P = 2 (a+b) + 0.20
P= 2 (0.30 + 0.30) + 0.20
P= 1.4 m
A= 1.4 x 0.81 x 40 (post)
A= 40.824 sq.m
Plywood= 40.824 / 2.88
Plywood= 14 pcs (1/4"x4'x8' ordinary plywood)
Coco Lumber= 14 x 29.67
Coco Lumber= 420.57 bd.ft (2"x2"x12')
140.19075
7
REPUBLIC OF THE PHILIPPINES
MUNICIPALITY OF TAGO
PROVINCE OF SURIGAO DEL SUR
PROGRAM OF WORK
(5) Name/(6)Location of Project: (7) Source of Funds : (8) Issued (9) Released
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA
TO PURISIMA ROAD SECTION W/ CENTER ISLAND
GENERAL FUNDS
PURISIMA, TAGO SURIGAO DEL SUR

(10) Project Description: (11) Calendar Days to Complete :
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA
150 C.D.
ROAD SECTION W/ CENTER ISLAND
(13) Equipments to be used:
(12) Technical Personnel Required: 1 - One Bagger Mixer
1- Civil Engineer 1 - Welding Machine
1- Electrical Engineer 1 - Boomtruck
1- Foreman 1 - Concrete Cutter
1 - Jack Hammer
(14) Estimated Cost by Items of Work
SCOPE OF WORKS % of Total Unit Qty. Unit Price Total Amount
I. GENERAL REQUIREMENTS
A.1.1(7) Temporary Facility 0.67% month 5.00 5,124.00 25,620.00
B.5 Project Billboard / Signboard 0.14% sq.ft. 32.00 162.65 5,204.66
B.9 Mobilization / Demobilization 0.71% ls 1.00 26,877.18 26,877.18
SUB TOTAL I 57,701.84
II. EARTHWORKS/SITE WORKS
101(3) Removal Of Existing Pavement 2.45% ls 1.00 93,106.59 93,106.59
103(1)a Structure Excavation (Common Soil) 0.27% cu.m 6.48 659.67 4,274.67
SUB TOTAL II 97,381.26
III. CONCRETE WORKS
900(1)c1 Structural Concrete (Class "B", 28 days) 41.78% cu.m. 289.92 5,476.04 1,587,592.66
SUB TOTAL III 1,587,592.66
IV. REINFORCING STEEL BAR
902 (1)a1 Reinforcing Steel (Deformed) Grade 40 11.60% kgs 5,362.36 82.18 440,682.98
SUB TOTAL IV 440,682.98
V FORMS & FALSEWORKS
903(1) Formworks 0.52% ls 1.00 19,916.05 19,916.05
SUB TOTAL V 19,916.05
VI ELECTRICAL WORKS
1100 Conduits, Boxes and Fittings 8.07% lot 1.00 306,781.89 306,781.89
1101(1) Wires and Cables 5.38% lot 1.00 204,553.28 204,553.28
1101(2) Switches and Convenience Outlets 0.72% lot 1.00 27,210.26 27,210.26
1101(3) Lighting Fixtures and Lamps 14.03% ls 1.00 533,036.76 533,036.76
624 Street Light Post Double Arm Galvanized 13.82% ls 1.00 525,143.02 525,143.02
SUB TOTAL VI 1,596,725.21
TOTAL 100% 3,800,000.00

PROGRAM OF WORK
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD
SECTION W/ CENTER ISLAND
PURISIMA, TAGO SURIGAO DEL SUR

BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT
(15) I. ESTIMATED CONTRACT COST
A. GENERAL REQUIREMENTS
1. Temporary Facility 0.67% 25,620.00
2. Project Billboard / Signboard 0.14% 5,204.66
3. Mobilization / Demobilization 0.71% 26,877.18
B. ESTIMATED DIRECT COST

1. Materials 56.73% 2,155,645.53
1.1 Supply/Delivery
2. L a b o r 14.04% 533,573.81
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
3. Equipment Expenses 6.11% 232,168.76
C. INDIRECT COST:
1. Overhead Expenses, Contingency, Miscellaneous (12%) 9.23% 350,566.57
2. Profit (10%) 7.69% 292,138.81
3 Value Added Tax (VAT, 5% of (EDC+Mark-up)) 4.69% 178,204.67
CONTRACT COST 100.00% 3,800,000.00
(16) II. ESTIMATED EXPENSES
1. POW/Site Acquisition
2. Soil Exploration
SUB - TOTAL II 0.00% -

(17) III. CONTINGENCIES/RESERVES
1. Physical (Up to 10% of the Estimated Contract Cost)
2. Price Escalation (Up to 12% of the Estimated
Contract Cost)
SUB - TOTAL III
TOTAL ESTIMATED PROJECT COST 100.00% 3,800,000.00
PREPARED BY: CHECKED BY:
Beverly C. Ortega Engr. Hilario S. Bautista

J.O/Engineer Municipal Engineer
RECOMMENDING APPROVAL: APPROVED:
Jubert D. Tutor -EnP. Hon. Rogelio M. Pimentel

Municipal Planning & Dev't. Officer Municipal Mayor
UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION
JOB : W/ CENTER ISLAND
Item No. / Description : B.9 Mobilization / Demobilization

Quantity : 1.00 ls
A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
-
-
-
-
SUB-TOTAL (A) -
QUANTITY
B. LABOR COST Hourly Rate Total Cost
No. Personnel Total Hours
Foreman 1 8 76.73 613.83

Driver 1 8 66.86 534.91
Excavator Operator 1 8 71.71 573.69
Compressor Operator 1 8 66.86 534.91
Skilled Laborer 1 8 51.87 414.98
Unskilled Laborer 1 8 41.62 332.99
SUB-TOTAL (B) 3,005.31

QUANTITY
C. EQUIPMENT COST Hourly Rate Total Cost
No. of Equipt. Total Hours
Excavator 1 8 1,537.00 12,296.00

Compressor w/ Jack Hammer 1 8 1,287.00 10,296.00
SUB-TOTAL ( C ) 22,592.00
D. TOTAL DIRECT COST (A + B + C) 25,597.31
E. ADD: INDIRECT COST
OCM ( 0% ) -
Contractors Profit ( 0% ) -
VAT ( 5% ) 1,279.87
TOTAL INDIRECT COST 1,279.87
TOTAL COST ( D + E ) 26,877.18
UNIT COST 26,877.18

UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION
JOB : W/ CENTER ISLAND
Item No. / Description : 103(1)a Structure Excavation (Common Soil)

Quantity : 6.48 cu.m
SUB-TOTAL (A) -
QUANTITY
Unskilled Laborer 6 8.00 41.62 1,997.94

QUANTITY
Concrete Cutter 1 8.00 167.38 1,339.04
SUB-TOTAL ( C ) 1,339.04

OCM (12%) 400.44
Contractor's Profit (10%) 333.70
VAT ( 5% ) 203.56
TOTAL INDIRECT COST 937.69
TOTAL COST ( D + E ) 4,274.67
UNIT COST 659.67

UNIT PRICE ANALYSIS
JOB : SECTION W/ CENTER ISLAND
Item No. / Description : 900(1)c1 Structural Concrete (Class "B", 28 days)

Quantity : 289.92 cu.m.
Portland Cement Bags 2,174.37 260.00 565,336.88

Gravel cu.m 290.00 800.00 232,000.00
Sand cu.m 145.00 800.00 116,000.00
3/4 PVC Pipe (Weel Hope) length 61.00 105.00 6,405.00
SUB-TOTAL (A) 919,741.88

QUANTITY
Construction Foreman 1 270.00 76.73 20,716.77

Skilled Laborer 10 270.00 51.87 140,055.75
SUB-TOTAL (B) 273,156.65

QUANTITY
One Bagger Concrete Mixer 1 270.00 172.00 46,440.00
SUB-TOTAL ( C ) 46,440.00
D. TOTAL DIRECT COST (A + B + C) 1,239,338.53

OCM (12%) 148,720.62
Contractors Profit (10% 123,933.85
VAT ( 5% ) 75,599.65
TOTAL COST ( D + E ) 1,587,592.66
UNIT COST 5,476.04

UNIT PRICE ANALYSIS
Item No. / Description : 902 (1)a1 Reinforcing Steel (Deformed) Grade 40

Quantity : 5,362.36 kgs.
9mmØ Deformed Bars, Grade 40 kgs. 2,660.77 46.00 122,395.32

10 mmØ Deformed Bars, Grade 40 kgs. 1,953.55 46.00 89,863.44
16mmØ Deformed Bars, Grade 40 kgs. 681.84 46.00 31,364.64
#16 Tie Wires kgs. 66.20 80.00 5,296.16
5,362.36
SUB-TOTAL (A) 248,919.56
QUANTITY

Skilled Laborer 7 100.00 51.87 36,310.75
SUB-TOTAL (B) 73,120.26

QUANTITY
Bar Cutter 1 100.00 219.75 21,975.00
SUB-TOTAL ( C ) 21,975.00

OCM (12%) 41,281.78
Contractor's Profit (10%) 34,401.48
VAT ( 5% ) 20,984.90
TOTAL COST ( D + E ) 440,682.98
UNIT COST 82.18

UNIT PRICE ANALYSIS
Item No. / Description : 903(1) Formworks

Quantity : 1.00 l.s
2"x 2" x 12' Coco Lumber bd.ft 210.29 25.00 5,257.25

1/2"x 4' x 8' Ordinary Plywood pc 10.00 605.614 6,056.14
Assorted Common Nails kg 10.00 74.00 740.00
SUB-TOTAL (A) 12,053.39

QUANTITY
Skilled Laborer 1 16.00 51.87 829.96


QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 1,865.67
Constructor's Profit (10%) 1,554.73
VAT ( 5% ) 948.38
TOTAL COST ( D + E ) 19,916.05
UNIT COST 19,916.05

DETAILED UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION W/ CENTER ISLAND
JOB :
Item No. / Description : 624 Street Light Post Double Arm Galvanized
Quantity : 1.00 ls
Prefabricated Double Arm Galvanized Steel sets 36.00 5,330.48 191,897.28

5M Hot-Dip Galvanized Street Light Pole (tapered) sets 2.00 15,000.00 30,000.00
Anchor Bolt 20mm x 200mm x 50mm Ø w/ Nut & Washer sets 144.00 109.67 15,792.48
182.00
SUB-TOTAL (A) 237,689.76
QUANTITY Hourly Rate Total Cost
B. LABOR COST

Skilled Laborer 9 78.00 51.87 36,414.50
SUB-TOTAL (B) 71,619.23

QUANTITY Hourly Rate Total Cost
C. EQUIPMENT COST
Boomtruck 1 78.00 1,290.24 100,638.72
SUB-TOTAL ( C ) 100,638.72

OCM (12%) 49,193.73
Contractor s Profit (10%) 40,994.77
VAT (5%) 25,006.81
TOTAL COST ( D + E ) 525,143.02
UNIT COST 525,143.02

Summary of Labor Rates
Designation Hourly Rate Daily Rate
Foreman 76.73 613.83
Skilled Laborer 51.87 414.98
Semi-skilled Laborer 45.98 367.84
Unskilled Laborer 41.62 332.99
Part-time Safety Practitioner 82.63 661.00
First Aider 45.98 367.84
Heavy Equipment Operator 71.71 573.69
Light Equipment Operator 66.86 534.91
Helper - Operator 45.98 367.84
Truck Driver (All Model) 66.86 534.91
Water Truck Driver 66.86 534.91
NOTE:
Updated labor rates provided by DOLE region with fringe benefits and additional COLA effective October 2016.
COMPUTATION OF LABOR RATES
Base Cost of Minimum wage law:

Name of Project:
LABOR BASIC WAGE MONTHLY FRINGE BENEFITS TOTAL

COST EMP. RATE PER RATE/ DAY
RATE/
REF. NO. JOB ITEM
DAILY MONTHLY LEAVE BONUS SSS PAG-IBIG PHILHEALTH HOUR
INDEX COMP. MONTH
L01-a Partime Safety Practitioner 2.00 560.00 14,560.00 233.33 1,213.33 893.30 100.00 180.00 10.00 17,189.97 661.00 82.63
L01 Foreman 1.85 518.00 13,468.00 215.83 1,122.33 893.30 100.00 150.00 10.00 15,959.47 613.83 76.73
L02 Asst. Foreman/Leadman 1.67 467.60 12,157.60 194.83 1,013.13 787.30 100.00 137.50 10.00 14,400.37 553.86 69.23
L03 Heavy Equipment Operator 1.73 484.40 12,594.40 201.83 1,049.53 822.70 100.00 137.50 10.00 14,915.97 573.69 71.71
Light Equipment Operator /

L04 1.61 450.80 11,720.80 187.83 976.73 787.30 100.00 125.00 10.00 13,907.67 534.91 66.86
Water truck Driver
L05 Driver (Large-All Model) 1.61 450.80 11,720.80 187.83 976.73 787.30 100.00 125.00 10.00 13,907.67 534.91 66.86
L06 Skilled Laborer 1.25 350.00 9,100.00 145.83 758.33 575.30 100.00 100.00 10.00 10,789.47 414.98 51.87
L07 Unskilled Laborer 1.00 280.00 7,280.00 116.67 606.67 469.30 100.00 75.00 10.00 8,657.63 332.99 41.62
Semi Skilled / Helper-
L08 operator / First Aid 1.10 308.00 8,008.00 128.33 667.33 575.30 100.00 75.00 10.00 9,563.97 367.84 45.98
Responder
Monthly wages based on 313.25 days per year at 8 hours per day
Leave (vacation and sick) = Basic Daily Wage x 5 /12
Bonus (13th Month Pay) = Basic Monthly Pay /12
SSS = Amount Representing Employer's Contribution, Graduated Scale
Pag-ibig = Amount Representing Employer's Contribution, Graduated Scale

Philhealth = Amount Representing Employer's Contribution, Graduated Scale
Employees Compensation = Amount Representing Employer's Contribution, Graduated Scale
Sources of Data: National Wages and Productivity Commission ( Effective Feb. 14, 2014), Department of Labor and Employment, Social Security System,
Philippine Contractors Association, Philippine Institute of Civil Engineers,Constructor and Consultants and other related sources.
CONSTRUCTION EQUIPMENT RENTAL RATES
BASED ON ACEL EQUIPMENT GUIDEBOOK 2014
(Minimum Operation = 8 Hrs. / day)
HOURLY DAILY
BARE OPERATED
EQUIPMENT DESCRIPTION
RENTAL RENTAL
(Pesos) (Pesos)
w/Fuel +
Operator&h
I. EARTHWORKS elper @ 8-
hrs.
BULLDOZER Komatsu D65E-8/155 Hp. 3,379.00 27,032.00
ROAD ROLLER,VIBRATOR Bomag BW 151AC-2 1,846.00 14,768.00
ROAD ROLLER,PNEUMATIC TIRE/STATIC W251D 553.00 4,424.00
PAYLOADER (Wheel-type) TCM/Clark 835-2 1,733.00 13,864.00
ROAD GRADER 140Hp/G710A 2,173.00 17,384.00
BACKHOE SE 130 LC-2,0.28 cu.m. 1,537.00 12,296.00
BACKHOE , WHEEL TYPE PW60N-1,0.28 cu.m. 922.00 7,376.00
BACKHOE (Breaker) Catterpilar (all model) 1,998.10 15,984.00
DUMPTRUCK (All Model) Japan 10-11 cu.m. 1,420.00 11,360.00
PLATE COMPACTOR(W=500mm) Single Smooth rum,SD 100dc 10 123.00 984.00
WATER TRUCKS 16000L 2,450.00 19,600.00
Crawler Crane 36-40T 1,902.00 15,216.00
II. CONCRETE STRUCTURES
TRANSIT MIXER Japan 5-6 cu.m.(All Model) 1,318.00 10,544.00
CONC. BATCHING PLANT 30.60cu.m./hr with SILO 1,759.50 14,076.00
CONC. SCREEDER 610-762mm;4 blades 545.00 4,360.00
CONC. SAW/CUTTER Cut depth 6-3/4"W/BLADE 14" 167.38 1,339.00
III. STRUCTURES
1 BAGGER-CONC. MIXER 25-36cu.ft./min 172.00 1,376.00
1.5-2 BAGGER-CONC. MIXER 190.00 1,520.00
CONC. VIBRATOR 5 hp Gasoline Drive Unit w/2" Shaft 91.25 730.00
IV. SUPPORT EQUIPMENT

BAR BENDER 32mm max. dia. 351.50 2,812.00
BAR CUTTER 32mm max. dia. 219.75 1,758.00
CONC. DRILL (Power Tools) 201.25 1,610.00
AIR COMPRESSOR 86-125 cmf/42Hp 965.00 7,720.00
JACK HAMMER 34" dia.Hammer 322.00 2,576.00
WELDING MACHINE 350 AMP. 187.00 1,496.00
TRAILER TRUCK (Prime mover) Trailer(FREUHAUF DES-021A20) 1,102.00 8,816.00
GENERATING SET (5KVA) All Make 1,296.00 10,368.00
Truck-Mounted Crane 21-25T 1,631.00 13,048.00
Service Vehicle Frontier,3.2 AT II 4X4
Truck, 6-Wheeler 5T 783.00 6,264.00
CARGO STAKE TRUCK (Japan Capacity 6-8 mt. Tons) 1,012.00 8,096.00
Forklift 1.36T 59.00 4,776.00
Power Broom Towed Type (Engine 2m wide) 72.52 580.17
Tower Lights 5hp /2.70 KW Genetor 328.00 2,624.96
Vibro Hammer Hydraulic Driven 3,069.00 24,552.00
Drop Hammer 160.00 1,280.00
Diesel Hammer K25-DSL 1,286.00 10,288.00
Crawler Crane 46-60T 2,470.00 19,760.00
Crawler Crane 36-40T 1,902.00 15,216.00
Champshell 315.00 2,520.00
Chainsaw 176.00 1,408.00
Concrete Paver/ Finisher GP-2000 Slipform 3,361.00 26,888.00
Pre-melter Kneading Machine 220.00 1,760.00
Thermoplastic Applicator Machine 165.00 1,320.00
V. INDUSTRIAL EQUIPMENT
Asphalt Batching Point/Plant
Asphalt Distributor 10 ft wide 3,301.00 26,408.00
Asphalt Paver/Finisher PF-180 5,150.00 41,200.00
PRICE ANALYSIS
Item Coarse Aggregates

Assumed Value 12,423.38 cu.m.
Item Used for : Item 311(1), Item 405, Item SPL 5
Average Hauling Distance = 70.00 kms. Carac-an River to Project Site
Road Terrain and Condition = Pave and Unpaved

Dumptruck Capability
A. Speed of Dumptruck
a. When empty = 55.00 kph
b. When loaded = 35.00 kph
c. Empty running time = 76.36 mins
d. Loaded running time = 120.00 mins
e. Loading & unloading time = 15.00 mins
f. Delay Allowance = 21.14 mins
B. Total Time/Trip = 232.50 mins
C. No. of Trips/Day = 2.06 trips
D. Capacity of Dumptruck = 10.00 cu.m.
E. Output of Dumptruck/Day = 20.65 cu.m.
F. No of Days for 1 Dumptruck = 601.76 say 602.00 days
Balance Fleet
1.00 Unit Payloader
2.00 Units Dumptruck
Using 2 Units Dumptruck

No. of days Required = 301.00 say 301.00 days
I. DIRECT COST
A.) Materials Cost
12423.38 cu.m. Coarse Aggregates @ P 140.00 = P 1,739,273.38
Total Materials Cost = P 1,739,273.38
B.) Equipment Cost

2.00 units Dumptruck for 301.00 days @ P 11,360.00 = P 6,838,720.00
1.00 units Payloader for 301.00 days @ P 13,864.00 = P 4,173,064.00
Total Equipment Cost = P 11,011,784.00
Total Direct Cost = P 12,751,057.38

Unit Cost = P 1,026.38
say = P 1,027.00
PRICE ANALYSIS
Item Fine Aggregates

Assumed Value 7,237.98 cu.m.
Item Used for : Item 311(1), Item 405, Item SPL 5
Average Hauling Distance = 70.00 kms. Carac-an River to Project Site
Road Terrain and Condition = Flat and Unpaved

Dumptruck Capability
A. Speed of Dumptruck
a. When empty = 55.00 kph
b. When loaded = 35.00 kph
c. Empty running time = 76.36 mins
d. Loaded running time = 120.00 mins
e. Loading & unloading time = 15.00 mins
f. Delay Allowance = 21.14 mins
B. Total Time/Trip = 232.50 mins
C. No. of Trips/Day = 2.06 trips
D. Capacity of Dumptruck = 10.00 cu.m.
E. Output of Dumptruck/Day = 20.65 cu.m.
F. No of Days for 1 Dumptruck = 350.59 say 351.00 days
Balance Fleet
1.00 Unit Payloader
2.00 Units Dumptruck
Using 2 Units Dumptruck

No. of days Required = 175.50 say 176.00 days
I. DIRECT COST
A.) Materials Cost
7237.98 cu.m. Fine Aggregates @ P 120.00 = P 868,558.09
Total Materials Cost = P 868,558.09
B.) Equipment Cost

2.00 units Dumptruck for 176.00 days @ P 11,360.00 = P 3,998,720.00
1.00 units Payloader for 176.00 days @ P 13,864.00 = P 2,440,064.00
Total Equipment Cost = P 6,438,784.00
Total Direct Cost = P 7,307,342.09

Unit Cost = P 1,009.58
say = P 1,010.00
No. Description Unit Unit Price Hauling Cost
1 Portland Cement Type 1 bag 260 15
2 Portland Cement Type 1P bag 240 15
3 Fine Aggregates cu.m. 1010
4 Coarse Aggregates cu.m. 1027 0
5 Aggregate Subbase Course cu.m. 270 0
6 Granular Material cu.m. 308.1 0
7 RSB, Grade 40 kg. 49 0
8 RSB, Grade 60 kg. 49 0
9 Tie Wire, #16 kg. 55
10 Boulders (Rock Class "A") cu.m. 803
11 Filter Cloth pc. 350
12 PVC Pipe, 2" Ø l.m. 100
13 1.5x1.5x1/4" Angle Bar length 560 15
14 RCPC, 610mm Ø pc. 3320
15 RCPC, 910mm Ø pc. 4558
16 RCPC, 1220mm Ø pc. 6850
17 Steel Forms l.m. 154
18 a. Curing Compound liter 200
19 b. Curing Compound drum 38500
20 SIKA (Resin) gals 2850
21 SIKA Cement bags 1235
22 Asphalt Bitumen Sealant roll 2120
23 Form Lumber, Coco bd.ft. 20 3
24 Good Lumber, False Work bd.ft. 33 3
25 Yakal Lumber bd.ft. 45 3
26 Marine Plywood, 4'x8'x1/4" pc. 465
27 Ordinary Plywood, 4'x8'x1/2" pc. 580
28 CW Nails, Assorted kg. 70
29 Compound Sprayer pc. 2850
30 G.I Wire ga.16 roll 2650
31 Tarpauline (Printed), 8'x8' pc. 1800
32 Embankment Matrls., Selected Borrow cu.m. 480 30
33 Coco Trunk/Log l.m. 83
34 Pile Shoe pc. 2200
35 Filter Cloth sq.m. 450
36 Precast RC Piles (450mx450m) l.m. 4500
37 Steel Sheet Piles kg. 120
38 Premolded Expansion Joint Filler sq.m. 900
39 Elastomeric Bearing Pad each 6000
40 Welding Rod kg. 95
41 Structural Steel kg. 65
42 75mm dia. PVC Pipe pcs 570
43 3"dia.(75mm Sched.40) Lightgauge length 2980 75
44 4"dia.G.I Pipe Guardrails Post (Heavy gauge) w/ 10mm dowelength 4499 120
45 Welding Rod (SN 6011) box 580
46 3mm thk. Aluminum Sheet Warning Signs pcs 4000
47 3mm thk. Aluminum Sheet Regulatory Signs pcs 4000
48 3mm thk. Aluminum Sheet Chevron Signage pcs 4000
49 Coco Fiber nets (CN 900) sq.m. 110 50
50 Guardrails W-Beam ln.m 2000
51 Metal Beam-Endpiece each 1350
52 Hacksaw Blade pcs 60
53 5/8 Coarse Aggregates cu.m. 1028
54 Grass Cover ( Var. Sodding) sq.m. 65 5
55 Thermoplastic Materials (2kg/bag)-White bags 1855
56 Glass Beads bags 870
57 Primer lit. 210
58 LPG (11kgs) tank 980 20
59 Paint Brush (Roller-type) pcs 150
Total Price Remarks
275 Hardware
255 Hardware
1010
1027
270
308.1
49
49
55
803
350
100
575
3320
4558
6850
154
200
38500
2850
1235
2120
23
36
48
465
580
70
2850
2650
1800
510
83
2200
450
4500
120
900
6000
95
65
570
3055
4619
580
3680
3680
3680
160
2000
1350
60
1028
70
1855
870
210
1000
150
UNIT PRICE ANALYSIS
JOB : PROPOSED REHABILITATION OF TAGO TONW HALL
Item No. / Description : Err:509 Err:509
Quantity : Err:509 ls.

4" Ø GI pipe downspouts pcs 4.00 8,000.00 32,000.00
PVC pipe 2" dia. pcs 26.00 250.00 6,500.00
PVC pipe 4" dia. pcs 28.00 450.00 12,600.00
Solvent cement can 8.00 45.00 360.00
4" Ø PVC elbow pcs 36.00 250.00 9,000.00
2" Ø PVC elbow 90 deg. pcs 23.00 145.00 3,335.00
Clean Out 4" dia. pcs 5.00 250.00 1,250.00
Clean Out 2" dia. pcs 5.00 150.00 750.00
Tee fitting 4" dia. pcs 5.00 408.00 2,040.00
4" Ø PVC Wye pcs 30.00 250.00 7,500.00
Septic vault
4'x8'x1/4" thk Ord plywood pcs 8.00 260.00 2,080.00
Coco Lumber bdft 320.00 12.00 3,840.00
Asst C.W. Nails kgs 5.00 95.00 475.00
SUB-TOTAL (A) 81,730.00

QUANTITY

Skilled Laborer 2 30.00 61.16 3,669.60
SUB-TOTAL (B) 15,672.00

QUANTITY
-
-
SUB-TOTAL ( C ) -

OCM (12%) 11,688.24
Contractors Profit ( 8% ) 7,792.16
VAT ( 5% ) 5,844.12
TOTAL COST ( D + E ) 122,726.52
UNIT COST Err:509

UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA

Item No. / Description : 1046(2)a1
ROAD SECTION W/ CENTER ISLAND
Quantity : 572.88 sq.m
100 mm thk CHB pcs 7,161.00 15.00 107,415.00

Cement bags 243.00 260.00 63,180.00
Sand cu.m 25.00 600.00 15,000.00
Reinforcing Steel
kgs. 1,088.09 38.00 41,347.42
(derived from 10mm dia. Bars 0.6m x 0.6m o.c.,)
#16 Tie wire kgs. 2.00 100.00 200.00
SUB-TOTAL (A) 227,142.42

QUANTITY

Skilled Laborer 2 136.00 61.16 16,635.52
SUB-TOTAL (B) 71,046.40

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 35,782.66
VAT ( 5% ) 17,891.33
TOTAL COST ( D + E ) 375,717.92
UNIT COST 655.84

PERT-CPM
= CRITICAL PATH
Electrical = PATH
Plumbing Works 45 = DUMMY
Works
Concrete 45 Carpentry & joinery
Works Works
Floor 10
start 24 Finishes end
7
Earth Reinforcing Steel Roofing Painting 10
1 works
2 Steel bars 3 4 Works
5 Works
6 7 works
7 14 10
14 7
Formwork & Masonry Ceiling & Wall
Falseworks works Finishes
20 14
15
Prepared by: Check by:
JEFFRY N. BAGHARI HILARIO S. BAUTISTA

Engineer II Municipal Engineer
Recommending Approval: Approved by:
ETHEL R. PACON HON. ROGELIO M. PIMENTEL

Municipal Social Welfare & Dev. Officer Municipal Mayor
GANT CHART/ S-CURVES
ITEM DISCRIPTION OF WORKS MATERIAL COST LABOR COST EQUIPMENT COST OCM & PROFIT VAT PROJECT COST W% 1st MONTH 2nd MONTH 3rd MONTH
I. GENERAL REQUIREMENTS Err:509 747.97 0.00 - - Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
II. EARTHWORKS/SITE WORKS Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
III. CONCRETE WORKS 919,741.88 273,156.65 46,440.00 272,654.48 75,599.65 1,587,592.66 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
IV. REINFORCING STEEL BAR 248,919.56 73,120.26 21,975.00 75,683.26 20,984.90 440,682.98 Err:509 Err:509 Err:509 Err:509 Err:509
V FORMS & FALSEWORKS 12,053.39 3,493.88 0.00 3,420.40 948.38 19,916.05 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VI Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VII Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VIII Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
IX Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509
X Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
### Err:509
A Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
B Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
### Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VI ELECTRICAL WORKS Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

0.00% 0.00% 0.00% Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
0.00%
Err:509 Err:509 1st MONTH 2nd MONTH 3rd MONTH
WORK ACCOMPLESHMENTS Err:509 Err:509 Err:509
COMMULATIVE WORK ACCOMPLESHMENT Err:509 Err:509 Err:509
1st MONTH 2nd MONTH 3rd MONTH
WORK ACCOMPLESHMENTS Err:509 Err:509 Err:509
COMMULATIVE WORK ACCOMPLESHMENT Err:509 Err:509 Err:509
Prepared by: Check by:

Engineer II Municipal Engineer
Recommending Approval: Approved by:

ETHEL R. PACON HON. ROGELIO M. PIMENTEL
Municipal Social Welfare & Dev. Officer Municipal Mayor
Item No./ Description : 403(1)a Steel Framing (Fabrication)
Unit of Measurement : kgs Output/Manhour : kg/hr
Output per hour : 69.360 kgs
A. MATERIAL COST UNIT QUANTITY UNIT PRICE TOTAL COST
Structural Steel Framing including cross bracings, purlins, kg 1.000 52.00 52.00
anchorbolts, and incidentals to complete
consumables (5% of material cost)
SUB-TOTAL A 52.00
B. LABOR COST QUANTITY Hourly Total
No. Personnel Total Hours Rate Cost
-
Construction Leadman 1.00 1.00 71.02 71.02
Skilled Laborers 1.00 1.00 51.51 51.51
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
C. EQUIPMENT COST QUANTITY Hourly Total
No. of Equipt. Total Hours Rate Cost
Welding Machine 2.00 1.00 391.00 782.00

-
-
-
-
-
-
-
SUB-TOTAL C 782.00
D. TOTAL D (B + C) 983.99
E. Output per hour 69.360 kgs/hr
F. UNIT COST ( B + C)/E 14.19
G. TOTAL DIRECT UNIT COST ( A + F ) Php 0,066.19
H. OCM ( 9%) 5.96
I. Contractors Profit (8%) 5.29
J. 5%VAT 3.87
K. TOTAL INDIRECT COST 15.12
L. TOTAL UNIT COST Php 0,081.31

Item No./ Description : 403(1)b Steel Framing (Erection)
SUB-TOTAL A -
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
Truck Mounted Crane 16-20T 1.00 1.00 1095.65 1,095.65

Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 1,486.65
D. TOTAL D (B + C) 1,688.64
H. OCM ( 9%) 1.11
J. 5%VAT 0.72
SUMMARY OF QUANTITIES & SCOPE OF WORK
SCOPE OF WORKS UNIT QUANTITY

I. MOBILIZATION/DEMOBILIZATION Lot 1
II. GENERAL REQUIREMENTS
A. Facilities for the Engineers mo. 5.00

B. Safety & Health Program lot 1
C. Billboard
Project Billboard ea 1
COA Billboard ea 1
III. EARTHWORKS
A. Removal of Structures and Obstruction lot 1.00

B. Structure Excavation m3 451.90
C. Embankment ( from structure excavation) m3 292.28
D. Embankment (from borrow) m3 472.64
F. Gravel Fill m3 83.39
IV. SOIL POISONING liter 53
VI. CONCRETE WORKS
A. Concrete:
1. Footings/Columns/Beams/Suspended Slabs
Structural Concrete (Class "A", 28 days) m3 500.81
C. Reinforcing Steel Bars

1. ƒy = 233 MPa
1.1 10 mmØ kg 16,809
1.2 12 mmØ kg 25,004
2. ƒy = 275 MPa
2.1 16 mmØ kg 9,082
2.2 20 mmØ kg 22,721
3. 2.4 Formworks ls 1
VII. CARPENTRY & JOINERY WORKS'!D4:E4 ls 1
VIII. MASONRY WORKS
A. CHB, 150 mm THK, non-load bearing m2 706

B. CHB, 100 mm THK, non-load bearing m2 840
VIII. FABRICATED MATERIALS and HARDWARE

A. Doors (Including Jambs & Accessories)
1. (DW-1): Tubular aluminum frame two-leaf swing
Door w/ fixed tinted glass transom above (1-set)
(3.65x2.6) m2 9.49
2. (DW-2): Same as DW-1 (1-set)
(2.5x2.6) m2 6.5
3. (DW-3): Same as DW-1 (1-set)
(4.5x2.6) m2 11.7
4. (DW-4): Tubular aluminum frame swing door w/
aluminum sliding window on both side (11-sets)
(1.75x1.20x2) (1x2.1) m2 69.3
aluminum sliding window on one side (3-sets)
(3.5x1.2) (1x2.1) m2 18.9
aluminum sliding window & fixed window frame
on one side (1-set)
(2.625x1.2) (0.875x1.2) (1x2.1) m2 6.3
7. (DW-7): Tubular aluminum swing door with
aluminum sliding window (1-set)
(2.4x1.2) (1x2.1) m2 4.98
8. (SDW-1): Steel door frame two-leaf swing door
w/ louvers panel & w/ steel fixed window
“z-type” louver on steel tubular frame (1-set)
(1.25x1.2x2) (2x2.1) m2 7.2
9. (D-1): Tubular aluminum frame swing door with
fixed clear glass transom above (1-set)
(1x2.6) m2 2.6
10. (D-2): Tubular aluminum framed swing door
(3-sets)
(0.9x2.1) m2 5.67
11. (D-3): Hollow core flush type swing door with
ordinary plywood facings on wooden
jamb/frame (2-sets)
(0.9x2.1) m2 3.78
12. (D-4): Panel door swing type on wooden
jamb/frame (2-sets)
(0.9x2.1) m2 3.78
13. (D-4A): Same as D-4 (4-sets)
(0.8x2.1) m2 6.72
14. (D-5): Same as D-3 (8 sets)
(0.7x2.1) m2 11.76
15. (D-6): Prefab vinyl swing door with fixed louvers
below (3-set)
(0.6x2.1) m2 3.78
16. (BD-1): Pressurized laminated wood particles
(bar door type), (10-sets)
(0.6x1.5) m2 9
17. FED-1): Fire-rated fire exit steel door with fire
rated glass view panel & with panic hardware
(1-set)
(0.9x2.1) m2 1.89
18. (SD-1): Steel door frame two-leaf double-swing
door with fixed glass view panel & with
rubberized push/kick plates (1-set)
(1.8x2.1) m2 3.78
19. (SD-2): Steel door Frame swing door with fixed
glass view panel & w/ rubberized push/kick
plate (1-set)
(0.875x2.1) m2 1.84
20 (SD-3): Steel door frame swing door with fixed
“z-type” louvers (1-set)
(0.8x2.1) m2 1.68
B. Windows (Including Jambs & Accessories)

1. (W-1): Tubular aluminum casement type window
frame with tinted glass panel & with fixed tinted
glass transom above (9-sets)
(3.65x1.7) m2 55.85
2. (W-2): Same as W-1 (8-sets)
(2.45x1.7) m2 33.32
(2x1.7) m2 13.6
4. (W-3A): Same as W-1 (1-set)
(2x1.45) m2 2.9
5. (W-4): Tubular aluminum window frame with
fixed tinted glass panels & sliding window & w/
fixed tinted glass transom above (4-sets)
(1.65x1.7) (1.4x1.7) m2 20.74
(3x1.1) m2 13.2
(2.6x1.1) m2 5.72
8. (W-7): Tubular aluminum projected type window
frame with tinted glass panels & with fixed
tinted glass transom above (1-set)
(3.65x2.6) m2 9.49
9. (W-8): Same as W-7 (1-set)
(2.4x2.5) m2 6
10. (W-9): Tubular aluminum fixed glass window
frame with clear glass panels (1-set)
(1.2x1.35) (1.2x1.05) m2 2.88
IX. FINISHING WORKS
A. Floor Finishes
1. (FL-1) 600 x 600mm Unpolished Synthetic Granite Tile Floor Fin. m2 795
2. (FL-2): 600 x 600mm Textured Ceramic Tile m2 120
3. (FL-3): Wood Parquet Floor Fin. m2 126
4. (FL-4): 200 200mm Vitrified Unglazed Tiles Floor m2 54
5. (FL-5): 300 x 300mm Vinyl Tiles Floor Fin. m2 33
6. (FL-6): Non-Skid Cement Floor Fin. With 6mm wide Groove Lines m2 8
7. (FL-7): Plain Cement Floor Fin. m2 29
(Provide Water Base Waterproofing)
B. Wall/Column Finishes:
1. 200 x 300mm Vitrified Glazed Tiles Wall Fin. m2 58
2. Plain Cement Plaster Fin. m2 3,106
3. Aluminum Metal Cladding m2 1,060
C. Ceiling Finishes:
1. (CL-1): 4.50mm THK. Fiber Cement Ceiling Board with Drop Ceiling m2 1040
2. (CL-2): 4.50mm THK. Fiber Cement Ceiling Board with 150mm Wide Reces m2 692
3. (CL-2A): 4.50mm THK. Fiber Cement Ceiling Board m2 171
4. (CL-3): Exposed R.C Under slabs with Plain cement Plaster Fin. m2 45
5. (CL-4): Aluminum Metal Cladding m2 155
6. (CL-4A): Aluminum Metal Cladding/Ceiling Panels On Metal Furrings m2 26
D. Miscellaneous:
1. Steel Pipes 150mmØ x 7.30m (Including Bolts & Steel Plates anchorage) set 96
2. Fire Escape set 2.1
3. Tubular Horizontal Grilles at Accu Ledge set 4
4. Stair Nosing, 6mm thk. Non-skid Metal Nosing Strip l.m. 75
5. Stainless Railing at Ramp l.m. 36
6. Stair Railing, 50mmØ G.I. Pipe Handrail & 19mm Square Bar Railing (0.90 l.m. 36
7. 38mmØ Stainless Steel L-Type Fixed Grab Rail (at toilet) pcs 2
8. 38mmØ Stainless Steel Movable Grab Bar (at toilet) pcs 2
9. 12 mm thk. Laminated Compact Board Urinal Partition 400 x 900 mm pcs 6
10. Tilted Facial Mirror (at toilet for PWD) pcs
11. Facial Mirror 1400 x 600 mm (at toilet for women) sq.m. 1.54
12. 12 mm thk. Laminated Compact Bd./Phenolic Cubicle Partition sq.m. 1.6
13. RC Counter with Polished Pure/Natural Granite Slab Counter Top Finish pcs 4
14. 50 x 100 mm Decorative Tubular Steel Horizontal Grilles l.m. 90
X. ROOF FRAMING & ROOFING
A. Roof Framing (Main Roof)

1. Steel Trusses
1.1 Steel Angle 63 x 63 x 6mm l.m. 480
1.2 Steel Angle 50 x 50 6mm l.m. 276
1.3 Gusset Plate 6mm thk. m2 8
2. Misc. Steel Members:

2.1 Purlins LC 150 x 50 x 18 x 3mm l.m. 840
2.2 Base Plate 250 x 300 x 12mm THK pcs 24
2.3 Base Plate 200 x 300 x 12mm THK pcs 16
2.4 Anchor Bolts 20Ø x 300mm pcs 160
2.5 Purlin connector, Bent Plate
4 x 125 x 125 x 50mm w/ 4 – 12 mm Ø bolts set 192
2.6 Cross Bracing w/ Std. Turnbuckles
a. 16 Ø x 9m pcs 16
b. 16Ø x 5m pcs 14
2.7 Steel Channel LC 200 x 75 x 25 x 2.50mm l.m. 70
2.8 Sag Rogs w/ Std. Nut & Washer 10mm Ø x 0.90m pcs 308
B. Canopy Framing (@Front Entrance)

1. Steel Angle
1.1 75 x 75 x 8mm l.m. 40
1.2 50 x 50 x 6mm l.m. 24
2. Gusset Plate, 6mm thk. m2 0.94
3. Tubular Purlins, 50 x 75 x 3mm l.m. 38
4. Strut, Steel Angle 75 x 75 x 6mm l.m. 10
5. Sag Rud w/ Nut/Washer 10mm Ø x 0.90m pcs 12
6. Anchor Bolts 20mm Ø x 300mm pcs 24
7. Steel Plate 220 x 220 x 12m pcs 4
8. Steel Plate 250 x 300 x 16mm pcs 2
12. M. Bolts 25mm Ø x 119mm pcs 4
14. Pipe sleeves 25mm Ø x 151mm pcs 8
15. G.I. Pipe 50mm Ø x 2.30m pcs 2
C. Canopy Framing (@ Left Side Entrance)
1. Steel Angle
1.1 50 x 50 x 8mm l.m. 23
1.2 44 x 44 x 5mm l.m. 17
1.3 63 x 63 x 8mm l.m 3.5
2. Gusset Plate, 6mm thk. m2 0.78
3. Tubular purlins 50 x 75 x 3mm l.m. 14
4. Anchor Bolts 20mm Ø x 200mm pcs 24
11. G.I. Pipe 50mm Ø x 1.30mm pcs 2
D. Roofing (Main Roof)

1. 0.50mm THK. Pre-painted G.I. Roofing Shts. Long Span m2 525
2. Ridge Roll, 0.60mm THK., Pre-formed Pre-Painted l.m. 35
3. End Wall Flashing, 0.60mm THK. Pre-formed Pre-Painted l.m. 30
4. Connectors/Fasteners lot 1
XI. WATERPROOFING WORKS
A. Multi-Co Polymerized Resin Based Waterproofing (at Parapet/Gutter)

Waterproofing (at Parapet/Gutter) m2 196
XII. PAINTING WORK
A. Painting on Concrete m2 3,200

B. Painting on Metal m2 205
C. Painting on Fiber Cement Board (Ceiling) m2 1,100
D. Painting on Wood (Wood Doors) m2 75
XIII. PLUMBING WORKS
A. Sewer and Drainage Lines

1. 300 mm Ø PVC Pipe pcs 3
7. 150 mm 1/8 Bend Long Sweep Elbow pcs 11
10. 150 mm Coupling pcs 57
14. 150 mm Clean Our Cover pcs 10
17. 150 mm Wye pcs 4
18. 100 mm Wye pcs 36
19. 75 mm Wye pcs 7
20. 150 mm x 100 mm Reducer Wye pcs 14
24. 150 mm x 45° Street Elbow pcs 10
28. 75 mm x ¼ Bend Elbow pcs 5
29. 50 mm x ¼ Bend Elbow pcs 16
30. 150 mm x 45° Elbow pcs 4
31. 50 mm x 45° Elbow pcs 71
32. 50 mm Plain tee pcs 52
33. 150 mm x 50 mm x 150 mm Tee Reducer pcs 3
36. 75 mm P. Trap Floor Drain pcs 20
B. Water Lines
1. 50 mm Ø PPRC Pipe pcs 26
4. 20 mm 90° Elbow pcs 24
7. 20 mm x 32 mm Reducer Elbow pcs 5
8. 32 mm x 50 mm Reducer Elbow pcs 3
9. 20 mm Female Elbow pcs 40
10. 20 mm Plain Tee pcs 11
11. 50 mm Plain Tee pcs 5
20. 20 mm x 32 mm Coupling Reducer pcs 4
C. Fixtures and Accessories

1. Water Closet W/ Fitting & Accessories sets 15
2. Floor Drain Strainer sets 18
3. Lavatory With P.Trap & Accessories sets 13
4. Urinal W/ Fittings And Accessories sets 6
5. Stainless Steel Mesh Screen Protection sets 5
6. Kitchen Sink W/ Faucet sets 4
7. Gate Valve sets 10
8. Laboratory Sink W/ Faucet sets 1
9. Hose Bib sets 2
10. Shower W/ Fittings & Accessories sets 2
D. Septic Vault (Type-E) unit 1
E. Catch Basin
1. CB-1 unit 13
2. CB-2 unit 2
XIV. ELECTRICAL WORKS
A. CONDUITS AND FITTINGS

1. 20mmø Pvc X 3m length 798
2. 25mmø Pvc X 3m length 12
3. 40mmø Rsc X 3m length 32
6. Metal Octagonal/Junction Box 102mm X 102mm X 54mm pcs 361
With Plate Cover
7. Metal Utility Box 50mm X 102mm X 54mm pcs 206
8. Metal Square Box, 102mm X 102mm X 54mm pcs 27
9. 20mmø Threaded Adaptor With L & B pcs 1719
10. Copperclad Grounding Rod, 20mmø X 2400mm pcs 2
11. Copperclad Grounding Rod, 25mmø X 3000mm pcs 2
12. 90mmø X 90° Type "F" Condulet pc 1
13. G.I. Wire kg 12
14. Solvent Cement can 8
15. Consumables lot 1
B. WIRES AND CABLES

1. 125mm²THHN mts 40
3. 30mm² THHN mts 275
6. 8.0mm²THHN roll 1
7. 5.5mm²THHN (150m/ Roll) rolls 5
8. 3.5mm²THHN (150m/ Roll) rolls 49
C. SWITCHES AND CONVENIENCE OUTLETS

1. Single Receptacle, Grounding Type 30amps, 250v., Two Pronged sets 16
2. Duplex Convenience Outlet, Grounding Type 15Amps, 250V. sets 122
3. Special Purpose Outlet, Floor Mounted, 20Amps, 250V. sets 2
4. Heavy Duty Outlet, Grounding Type 20Amps, 250V. sets 8
5. Airconditioning Outlet With Breaker Combination, 30Amp., set 1
250 V,Grounding Type
6. Single Pole Wall Switch In One Switch Plate, 15amp., 250v. sets 14
7. Two (2) Single Pole Wall Switch In One Switch Plate, 15amp., 250v. sets 30
8. Three (3) Single Pole Wall Switch In One Switch Plate, 15amp., 250v. sets 19
9. 3-Way Switch 15Amp., 250V sets 4
10. Electrical Tape rolls 17
11. Rubber Tape rolls 9
12. Masking Tape rolls 3
D. LIGHTING FIXTURES AND LAMPS

1. One (1) 11 Watts, 230V, 60Hz AC, Compact Fluorescent Lighting sets 3
Fixture W/ Keyless Type Medium Base Porcelain Receptacle
2. One (1) 28Watts,230v,60Hz AC, Fluo. Lighting Fixture W/ sets 78
1222mmx300mm Housing Boxtype
3. Two (2) 28Watts, 230V, 60hz AC, Fluorescent Lighting Fixture sets 134
W/ 1222mm X 300mm Housing Ofdie-Formed Parabolic
Mirrorized Aluminum Reflector And Satin Finished Multi-Lines
Aluminum Louvers
4. One(1) 32W, 230V, 60Hz AC Pl-C Compact Fluo. Lighting Fixture sets 36
With 457mm X 457mm Housing Of Zin Phosphated Die-Formed
Steel Sheet And Cover W/ Prismatic Diffuser
5. One (1)18w, 230v, 60hz Ac, Compact Fluorescent Lamp sets 33
With Pinlight Housing.
6. One(1) 18w, 230v, 60hz Ac, Compact Fluorescent Lighting Fixture sets 2
WIth Wall Bracket Lighting Fixture
E. PANELBOARDS
1. MAIN DISTRIBUTION PANELBOARD "MDP"
Main Circuit Breaker Rating: set 1
800 Af, 800at, 3p, 240v Bolt-On Type Circuit Breaker In
Nema-1 Enclosure
BRANCHES:
2- 100 AF, 100 AT, 3P, 240 V
2- 225 AF, 150 AT, 3P, 240V
2- 400 AF, 250 AT, 3P, 240 V
2. DISTRIBUTION PANELBOARD - A "DPA"

Main Lugs Rating: set 1
100 Amps, 3P, 240V In Nema-1 Enclosure
BRANCHES:
21- 50 AF, 20 AT, 2P, 240 V
3 - 50 AF, 30 AT, 2P, 240V
3. DISTRIBUTION PANELBOARD - B "DPB"

225 AF, 150AT, 3P, 240V Bolt-On Type Circuit Breaker In
Nema-1 Enclosure
BRANCHES:
21- 50 AF, 20 AT, 2P, 240 V
3 - 50 AF, 30 AT, 2P, 240V
4. POWER PANELBOARD - A "PPA"

Main Lugs Rating: set 1
100 Amps, 3P, 240V In Nema-1 Enclosure
BRANCHES:
1- 50 AF, 20 AT, 2P, 240 V
5 - 50 AF, 30 AT, 2P, 240V
3 - 100 AF, 60 AT, 2P, 240V
5. POWER PANELBOARD - B "PPB"

Nema-1 Enclosure
BRANCHES:
6- 50 AF, 30 AT, 2P, 240 V
2 -100 AF, 100 AT, 3P, 240V
2 - 225 AF,125 AT, 3P, 240V
6. POWER PANELBOARD - DATA CENTER "PPS"

Nema-1 Enclosure
BRANCHES:
3- 50 AF, 30 AT, 2P, 240 V
3 -100 AF, 60 AT, 2P, 240V
7. POWER PANELBOARD - DATA CENTER "DPS" (SECOND FLOOR)
Nema-1 Enclosure
BRANCHES:
6- 100 AF, 60 AT, 2P, 240 V
1 -100 AF, 70 AT, 2P, 240V
1 -100 AF, 100 AT, 2P, 240V
8. ENCLOSED CIRCUIT BREAKER

800AF, 800AT, 3P, Nema-3R Enclosure set 1
9. AUTOMATIC TRANSFER SWITCH, BREAKER TYPE

800 Amps, 3P, 460V, Nema 3R Enclosure set 1
10. AUTOMATIC CIRCUIT BREAKER:

50AF, 2P, 240Volts, 15AT In Nema I Enclosure set 21




F. FEEDER LINE (INCLUDING GENSET)

1. 90mmø RSC Conduit length 24
G. VOICE & DATA (CONDUIT LAYOUT ONLY)

1. 32mmø PVC X 3m length 39
4. Pullbox pcs 60
H. FIRE ALARM SYSTEM

1. Fire Alarm Control Panel set 1
2. Fire Alarm Manual Station sets 6
3. Fire Alarm Bell sets 6
4. 2.0mm²THHN Wires rolls 5
5. 20mmø PVC Conduit X 3m length 31
XV. MECHANICAL WORKS
A. Airconditioning System
1. FCU-5 Fan coil Unit (FM), 14KW (47,782Btu/hr.)Indoor unit, unit 4
5 Hp. 230V, 1Ø 60 Hz. with remote control.
2. FCU-4 Fan coil Unit (FM),11.2KW (38,226 Btu/hr.) Indoor unit, unit 5
4 Hp. 230V, 1Ø 60 Hz,with remote control.
3. FCU-4 Fan coil Unit (CS) 11.2KW (38,728Btu/hr) Indoor Unit, unit 1
4 Hp. 230 v,1Ø,60Hz. with remote control.
4. FCU-3 Fan coil Unit (CS) with a capacity not less than 9Kw unit 1
(30,717Btu3Hp, 230V,1Ø,60hz.
with remote control
5. FCU-3 Fan coil Unit (FM), 8KW (27,304 Btu/hr) Indoor Unit, unit 7
3 Hp. 230V, !Ø 60 Hz,with remote control.
6. FCU-2 Fan coil Unit (WM) 4.5KW (19,113 Btu/hr.) Indoor unit, unit 2
2Hp, 230V,1Ø,60hz. with remote control
7. FCU-1.7 Fan coil Unit (WM) 4.5KW (15,358 Btu/hr.) Indoor unit unit 1
1.7Hp, 230V,1Ø,60hz.with remote control
8. ACCU-18 Air Condensing cooling Unit,22.4KW(76,451 Btu/hr) unit 2

8 Hp.DC Inverter Modular series Outdoor Unit
208-230V,3Ø,60Hz.
Air Condens28 KW (95,564 Btu/hr.) unit
10 Hp.DC Inverter Modular series Outdoor unit
208-230V,3Ø,60Hz.
9. ACCU-20 Air Condensing cooling unit 28KW (95,564 Btu/hr.) unit 2

not less than 28 KW (95,564 Btu/hr.) DC Inverter
10Hp. Modular series Outdoor Unit 208-230V,3Ø,60Hz.
Air Condensing cooling unit 28KW (95,564 Btu/hr.)
10Hp. Modular series Outdoor Unit 208-230V,3Ø,60Hz.
10. Gas copper tubing 15.9 mm Ø L type meter 210
11. Liquid copper tubing 9.5 mm Ø L type meter 210
B. Miscellaneous
1. Other complete all accessories needed for installation lot 1
includes fittings,insulation,drain pipe lines,platform
brackets/hangers,refrigerant (freon 410A) and elec-
trcal wires and conduits and etc. to make the
system operational ready for service.
2. SP-3 Split type Package unit complete with Air condensing unit 1
cooling unit (ACCU), (36,000 Btu/hr./37,980Kj/hr.)220V,
1Ø,60Hz.and all other accessories needed for installation
includes copper tubing, fittings,installation,drain pipe
line,platform,brackets/hangers,refrigerant and electrical
wires and etc. to make the system operational ready
for service.
3. W-2 Window type air conditioner having a capacity of not unit 1

less than (18,000 Btu/hr./18,990 kj/hr.),220V,1Ø,60Hz.
complete with all needed accessories for intallation to
make the sytem operational ready for service.
C. Ventilation System
EF-1 Exhaust ceiling cassette type with complete all necessary accessories unit 10
EF-2 Exhaust wall mounted type with complete all necessary accessories ,3 unit 2
EF-3 Exhaust wall mounted type with complete necessary accessories having unit 1
D. Fire Protection System

1. FE-1 Dry Chemical (Mono Ammonium Phosphate) (4.5kg/10lbs) mounted on unit 18
2. FE-2 Dry Chemical ( Mono Ammonium Phosphate) (9kg/20 lbs) and with T unit 2
Prepared by: Checked by:
ROSEMAR E. VILLAMON JAY P. LAURENTE

Engineering Assistant (JO) Engineer II
Assistant Chief, Planning and Design Section
Submitted by: Recommending Approval:
AGUSTIN R. ESTAL, MPA ANNABELLE L. ACMA

Chief, Planning and Design Section Assistant District Engineer
Approved:
RUEL B. BANTUGAN, MPA

District Engineer
BACK UP COMPUTATION
Structure Excavation
F-1 Volume = 2.20 2.20 2.00 = 10.00 set = 96.80 cu.m.
F-2 Volume = 2.40 2.40 2.00 = 18.00 set = 207.36 cu.m.
F-2a Volume = 2.40 2.70 2.00 = 2.00 set = 25.92 cu.m.
F-3 Volume = 2.60 2.60 2.00 = 2.00 set = 27.04 cu.m.
TB-1 Volume = 0.40 0.50 135.74 = = 27.15 cu.m.
Septic tank Volume = 2.30 5.45 2.25 = = 28.20 cu.m.
Catch Basin-
Volume = 1.20 0.80 0.80 = 13.00 set = 9.98 cu.m.
2
Catch Basin-
1 1.20 0.60 0.60 = 2.00 set = 0.86 cu.m.
TOTAL VOLUME = 423.32 cu.m.
Err:509
Volume = 423.32 - 172.43 = 250.89
Embankment
Volume = 0.40 15.00 35.00 = 210.00 cu.m.
Soil Poisoning
Volume = 15.00 35.00 = 525.00 sq.m.
Gravel fill
Slab
(ground)
Volume = 0.10 15.00 35.00 = 52.50 cu.m.
Tie beam Volume = 0.10 0.50 260.00 = 13.00 cu.m.
Footing Volume = 0.10 177.12 = 17.71 cu.m.
Ports,
Ramp,
Corridor Volume = 0.10 3.00 35.00 = 10.50 cu.m.
(front &
Back)
93.71 cu.m.
Grade 60 33,323.55
Grade 40 24,071.08
CONCRETE RSB 16mm
Total Total
Footing length # of bar
length
unit wt.
weigth
Ties
F-1 Volume = 2.20 2.20 0.35 = 10.00 set = 16.94 2.20 448.00 28.00 = 1,064.0 1.58 1,679.35
F-2 Volume = 2.40 2.40 0.40 = 18.00 set = 41.47 2.40 604.80 34.00 = 2,073.6 1.58 3,272.83
F-2a Volume = 2.40 2.40 0.40 = 2.00 set = 4.61 2.40 67.20 34.00 230.4 1.58 363.65
F-3 Volume = 2.60 2.60 0.40 = 2.00 set = 5.41 2.60 44.80 36.00 232.0 1.58 366.17
16mm = 5,682.00
Tie beam RSB 16mm

Volume = 0.40 0.40 260.00 = 104.00 260.00 252.00 6.00 = 1,812.00 1.58 2,859.94 2,566.32
172.43 Main bar 20mm = 2,859.94
Ties 10mm = 2,566.32
RSB
Total Total
length 2nd floor Splice # of bar unit wt.
Column length weigth
C-1 Volume = 0.45 0.45 9.50 = 18.00 set = 34.63 cu.m. 9.90 8.00 8.00 2,577.60 2.47 6,358.08
C-2 Volume = 0.45 0.45 9.50 = 2.00 set = 3.85 cu.m. 9.90 8.00 8.00 286.40 2.47 706.45
C-3 Volume = 0.50 0.75 9.50 = 2.00 set = 7.13 cu.m. 4.20 3.50 26.00 14.00 12.00 506.80 2.47 1,250.11
C-4 Volume = 0.45 0.45 9.50 = 10.00 set = 19.24 cu.m. 9.90 8.00 8.00 1,432.00 2.47 3,532.27
64.84 cu.m. Main bar 20mm = 11,846.91
Ties 10mm = 7,057.75
Total Total
length Splice # of bar unit wt. Ties
Beam 2nd length weigth
2B-1 Volume = 0.25 0.40 70.00 = 7.00 cu.m. 70.00 11.00 7.00 567.00 2.47 1,398.60 691.65
2B-2 Volume = 0.25 0.40 70.00 = 7.00 cu.m. 70.00 11.00 6.00 486.00 2.47 1,198.80 691.65
2B-3 Volume = 0.25 0.40 100.00 = 10.00 cu.m. 100.00 16.00 12.00 1,392.00 2.47 3,433.60 987.65
2B-4 Volume = 0.25 0.40 30.00 = 3.00 cu.m. 30.00 4.00 6.00 204.00 2.47 503.20 296.99
2B-5 Volume = 0.20 0.35 6.25 = 0.44 cu.m. 6.25 0.00 5.00 31.25 2.47 77.08 62.65
2B-6 Volume = 0.15 0.35 2.35 = 0.12 cu.m. 2.35 0.00 5.00 11.75 2.47 28.98 24.17
2B-7 Volume = 0.25 0.40 6.20 = 0.62 cu.m. 6.20 0.00 5.00 31.00 2.47 76.47 62.16
EB-1 Volume = 0.15 0.35 6.50 = 0.34 cu.m. 6.50 0.00 5.00 32.50 2.47 160.33 130.24
EB-2 Volume = 0.15 0.35 17.20 = 0.90 cu.m. 17.20 2.00 6.00 115.20 2.47 568.32 341.39
2CB-1 Volume = 0.25 0.40 10.65 = 1.07 cu.m. 10.65 1.00 7.00 81.55 2.47 402.31 212.13
2CB-2 Volume = 0.25 0.40 15.40 = 1.54 cu.m. 15.40 2.00 8.00 139.20 2.47 686.72 305.87
28.52 cu.m. Main bar 20mm = 8,534.42
Slab 2nd Ties 10mm = 3,806.56
Volume = 0.14 15.00 35.00 = 70.88 cu.m. 2S-1 12.00 unit
Total
unit wt.
L W Total weigth weigth
6.25 5.00
128.00 102.00 = 2,760.00 0.89 2,451.80
2S-2 7.00 unit
2.50 5.00
52.00 102.00 = 1,078.00 0.89 957.62
2S-3 4.00 unit
2.00 5.00
42.00 102.00 = 576.00 0.89 511.68
2S-4 6.00 unit
2.80 1.70
29.00 18.00 = 282.00 0.89 250.51
2S-5 2.00 unit
0.85 6.80
10.00 69.00 = 158.00 0.89 140.36
12mm bar 4,311.97
Total unit Total

length Splice # of bar Ties
Roof beam length wt. weigth
RB-1 Volume = 0.30 0.40 140.00 = 16.80 cu.m. 140.00 22.00 5.00 810.00 2.47 1,998.00 1,727.90
RB-2 Volume = 0.30 0.40 70.00 = 8.40 cu.m. 70.00 11.00 5.00 405.00 2.47 999.00 864.57
RB-3 Volume = 0.30 0.40 29.50 = 3.54 cu.m. 29.50 4.00 5.00 167.50 2.47 413.17 365.07
RB-4 Volume = 0.30 0.40 25.00 = 3.00 cu.m. 25.00 3.00 5.00 140.00 2.47 345.33 309.57
RB-5 Volume = 0.15 0.80 28.30 = 3.40 cu.m. 28.30 4.00 6.00 193.80 2.47 478.04 805.61
RCB-1 Volume = 0.30 0.40 4.60 = 0.55 cu.m. 4.60 0.00 6.00 27.60 2.47 68.08 40.58
RCB-2 Volume = 0.30 0.40 1.00 = 0.12 cu.m. 1.00 0.00 4.00 4.00 2.47 9.87 9.50
RCB-3 Volume = 0.30 0.40 6.00 = 0.72 cu.m. 6.00 0.00 4.00 24.00 2.47 59.20 52.66
RCB-4 Volume = 0.30 0.40 3.00 = 0.36 cu.m. 3.00 0.00 4.00 12.00 2.47 29.60 26.76
36.89 cu.m. Main bar 20mm = 4,400.29
Ties 10mm = 4,202.21
Total Total
unit wt.
L W weigth weigth
Slab on fill 15.00 35.00
Volume = 0.10 15.00 35.00 = 52.50 cu.m. 44.00 351.00 = 395.00 0.62 243.58
Volume = 0.10 4.35 4.60 = 2.00 cu.m. 4.35 4.60
Volume = 0.10 1.20 6.45 = 0.77 cu.m. 13.00 47.00 = 60.00 0.62 37.00
Volume = 0.10 1.50 4.60 = 0.69 cu.m. 1.20 6.45
55.97 cu.m. 4.00 66.00 = 70.00 0.62 43.17
1.50 4.60
5.00 47.00 = 52.00 0.62 32.07
Ties 10mm = 355.82
Total Total
unit wt.
Stair L W weigth weigth
Volume = 0.15 2.50 7.70 = 2.89 cu.m. 2.50 7.70
Volume = 0.15 1.40 5.00 = 1.05 cu.m. 16.00 156.00 = 172.00 0.89 152.79
3.94 cu.m. 1.40 5.00
Parapet & Conc. Gutter 10.00 102.00 = 112.00 0.89 99.49
Volume = 0.15 1.20 100.00 = 18.00 cu.m.
Volume = 0.10 0.60 70.00 = 4.20 cu.m. 1.20 100.00
22.20 cu.m. 4.00 1,001.00 = 1,005.00 0.89 892.78
Concrete (21 Mpa) = 399.69 cu.m. 0.60 70.00

Concrete ( 17Mpa) = 55.97 cu.m. 3.00 701.00 = 704.00 0.89 625.39
12mm 1,770.45
P COMPUTATION
32,049.00
28,241.00
140.00 1,325.80 353.55

306.00 2,897.82 375.01
34.00 321.98 41.67
36.00 340.92 25.25
4,886.52 795.48
288.00 2,727.36 132.58
Ties
3,996.00
444.00
397.75
2,220.00
Legend Description QUANTITY Dimension
Excavation 803(1)a
Length Width Depth Volume
F1 Column Footing 10.00 2.20 2.20 2.00 96.8

F2 Column Footing 18.00 2.40 2.40 2.00 207.36
F2a Column Footing 2.00 2.40 2.70 2.00 25.92
F3 Column Footing 2.00 2.60 2.60 2.00 27.04
C1 Column 18 0.45 0.45

801(1)
C2 Column 2 0.45 0.45 803(1)a
804(1)a
C3 Column 2 0.5 0.75 804(1)b
804(4)
Column 2 0.5 0.75
C4 Column 10 0.45 0.45
SC1 Stiffener Column 3 0.3 0.25

SC3 Stiffener Column
FTB-1 Footing Tie Beam 25 5 0.25 0.5 15.63

Footing Tie Beam 2 2.5 0.25 0.5 0.63
Footing Tie Beam 1 6.25 0.25 0.5 0.78
FTB-2 Footing Tie Beam 10 6.25 0.25 0.5 7.81
Footing Tie Beam 6 2.5 0.25 0.5 1.88
WF 1 Wall Footing 1 36 0.4 0.95 13.68

WF 2 Wall Footing 1 33.25 0.4 0.95 12.64
WF 3 Wall Footing 1 15.6 0.65 0.95 9.63
2B1 Beams 2 35 0.25
2B2 Beams 2 35 0.25
2B3 Beams 16 6.25 0.25
2B4 Beams 2 5 0.25

Beams 8 2.5 0.25
2B5 Beams 2 3.625 0.25
2B6 Beams 1 2.2 0.2
2B7 Beams 2 2 0.25
Beams 2 1 0.25
EB-1 Beams 2 3.325 0.25
EB-2 Beams 5 2.8 0.25
2CB1 Beams 4 0.625 0.25

Beams 3 1.2 0.25
2CB2 Beams 12 1.2 0.25
Beams 4 0.625 0.25
Beams 2 0.9 0.25
2CB3 Beams 2 1.8 0.25
Beams 2 3.25 0.25
RB-1 Beams 4 35 0.3
RB-2 Beams 6 6.25 0.3
Beams 8 2.5 0.3

RB-3 Beams 6 6.25 0.3
RB-4 Beams 4 6.25 0.3
RB-5 Beams 2 35 0.15
RCB1 Beams 4 1.775 0.25

Beams 2 1.425 0.25
RCB2 Beams 4 0.525 0.25
RCB3 Beams 6 0.775 0.25
RCB4 Beams 2 1.275 0.25
LB-1 Beams @ stairs 1 4.65 0.25
Parapet/
Gutter
Media
Agua
SF Slab on Fill 1 35 15
1 5 4.1
1 2.775 2.3
1 2.45 1.7
2S1 RC Slab 12 6.25 5
2S2 RC Slab 7 5 2.5
2S3 RC Slab 2 3.5 2
RC Slab 2 1.775 1.425
2S4 RC Slab 2 2.8 1.2
RC Slab 1 4.375 2.45
RC Slab 1 2.125 1.2
RC Slab 2 1.4 2.8
2S5 RC Slab 1 4.025 1.25
RC Slab 1 3.875 1.375
RC Slab 1 5 1.25
Stairs (Service Center) 1

Main Stair 1
ROOF DECK
3S1 RC Slab 12 6.25 5
3S2 RC Slab 7 5 2.5
3S3 RC Slab 2 3.5 2
RC Slab 2 1.775 1.425
3S4 RC Slab 2 2.8 1.2
RC Slab 1 4.375 2.45
RC Slab 1 2.125 1.2
RC Slab 2 1.4 2.8
3S5 RC Slab 1 4.025 1.25
RC Slab 1 3.875 1.375
RC Slab 1 5 1.25
Stairs (Service Center) 1

Main Stair 1
Septic Tank 1 28.20
Catch Basin 13
2
TOTAL 451.90
Backfill 804(1)a 804(4) Embankment Concrete 900(1)c1
Depth Volume Thickness Volume Height Volume Thickness Volume SIZE
mm dia
1.55 75.02 0.1 4.84 0.35 16.94 16
1.50 155.52 0.1 10.37 0.4 41.47 16
1.50 19.44 0.1 1.3 0.4 5.18 16
1.45 19.6 0.1 1.35 0.45 6.08 16
Height
9.25 33.72 20
Removal of Structures and Obstruction
Structure Excavation 9.2 3.73 20
Embankment ( from structure excavation)
Embankment (from borrow) 5.7 4.28 20
Gravel Fill
3.5 2.63 20
9.15 18.53 20
5.7 1.28 12
5.7 2.99 12
5.7 0.86 12
5.7 0.68 10
0 0.1 3.13 0.4 12.50 16

0 0.1 0.13 0.4 0.50 16
0 0.1 0.16 0.4 0.63 16
0 0.1 1.56 0.4 6.25 16
0 0.1 0.38 0.4 1.50 16
0 0.1 0.47 0.4 1.88 16
0 0.1 0.31 0.4 1.25 16
0.6 8.64 0.1 1.44 0.25 3.60 12

0.6 7.98 0.1 1.33 0.25 3.33 12
0.6 6.08 0.1 1.01 0.25 2.54 12
0.4 7.00 20
20
0.4 7.00 20
20
20
0.4 10.00 20
20
20
0.4 1.00 20
0.4 2.00 20
0.4 0.73 20
20
20
0.4 0.18 20
20
20
0.4 0.40 20
20
20
0.4 0.20 20
20
20
0.4 0.67 20
20
20
0.4 1.40 20
20
20
0.4 0.25 20
0.4 0.36 20
0.4 1.44 20
0.4 0.25 20
0.4 0.18 20
0.4 0.36 20
0.4 0.65 20
0.4 16.80 20
20
20
0.4 4.50 20
20
20
0.4 2.40 20
20
20
0.4 4.50 20
20
20
0.4 3.00 20
20
20
0.8 8.40 20
12
0.4 0.71 20
0.4 0.29 20
0.4 0.21 20
0.4 0.47 20
0.4 0.26 20
0.3 0.35 20
0.3 0.36 20
0.45 0.52 20
26.09
2.24
0.6 0.1 52.5 0.85 446.25 0.1 52.50 10

0.6 0.1 2.05 0.85 17.425 0.1 2.05 10
0.6 0.1 0.64 0.85 5.425125 0.1 0.64 10
0.6 0.1 0.42 0.85 3.54025 0.1 0.42 10
0.135 50.63 12
0.135 11.81 12
0.135 1.89 12
0.135 0.68 12
0.135 0.91 12
0.135 1.45 12
0.135 0.34 12
0.135 1.06 12
0.135 0.68 12
0.135 0.72 12
0.135 0.84 12
2.29
4.27
0.135 50.63 12
0.135 11.81 12
0.135 1.89 12
0.135 0.68 12
0.135 0.91 12
0.135 1.45 12
0.135 0.34 12
0.135 1.06 12
0.135 0.68 12
0.135 0.72 12
0.135 0.84 12
2.29
4.27
8.24
3.54
0.816
292.28 83.39 472.64 500.81

Reinforcing Steel Bars
NO. OF BARS NO. OF BARS

No. of Bars per No. of Bars per No. of Bars
X Length 6m Y Length 6m @6m
14 2.2 2 14 2.2 2 140
17 2.4 2 17 2.4 2 306
17 2.7 2 17 2.4 2 34
18 2.6 2 18 2.6 2 36
No. of 6 m.
Vert Bars length
8 12 2 288
8 12 2 32
14 7.3 1.5 42
12 4.7 1 24
8 10.75 2 160
4 8.45 1.4 16.8

4 8.45 1.4 56
6 8.45 1.4 16.8

2 8.45 1.4 11.2
6 146 162 162

6 6 6 6
6 7.25 6 6
6 72.5 78 78
2 49.666666667 18 18
6 18 18 18
2 14.8 6 6
10 21.75 40 40
2 14.9 6 6
6 14.5 18 18
3 42 24 24
3 39.25 21 21
4 18.6 12 12
6 38.6 84 Continous Bars 84

2 4 24 Top Bars @ Support 24
2 2.5 14 Bottom Bars @ Mid span 14
4 3.125 38.4 Continous Bars 38.4
6 5 10.8 Continous Bars 10.8
1 1 2 Bottom Bars @ Mid span 2
1 3.125 3.6 Bottom Bars @ Mid span 3.6
1 2 3.2 Top Bars @ Support 3.2
100 15 273 43 35 274 547

14.285714286 4.1 11 12 5 11 22
7.9285714286 2.3 4 7 2.775 4 8
7 1.7 3 5 2.45 3 6
1499
350
56
21
27
43
11
32
21
22
25
1499
350
56
21
27
43
11
32
21
22
25
Ties
SIZE length Spacing No. of Ties

No. of
Bars per 6
mm dia m. m
GF = 7.5 m
SF = 5.54 m
10 1.8 1 -50; 6-100; 5 - 150 rest @ 250 1332 3
10 1.27 1 -50; 6-100; 5 - 150 rest @ 250 1332 4
10 1.8 1 -50; 6-100; 5 - 150 rest @ 250 148 3
10 1.2 1 -50; 6-100; 5 - 150 rest @ 250 296 5
10 2.5 1 -50; 6-100; 5 - 150 rest @ 250 78 2
10 1.75 1 -50; 6-100; 5 - 150 rest @ 250 78 3
10 2 1 -50; 6-100; 5 - 150 rest @ 250 78 3
10 2.5 1 -50; 6-100; 5 - 150 rest @ 250 58 2
10 1.75 1 -50; 6-100; 5 - 150 rest @ 250 58 3
10 2 1 -50; 6-100; 5 - 150 rest @ 250 58 3
10 1.8 1 -50; 6-100; 5 - 150 rest @ 250 740 3
10 1.27 1 -50; 6-100; 5 - 150 rest @ 250 740 4
10 1.1 1 -50; 5-100; rest @150 135 5

10 1 1 -50; 5-100; rest @150 450 6
10 1.3 1 -50; 5-100; rest @150 90 4

10 0.3 1 -50; 5-100; rest @200 148 20
10 1.5 1 -50; 8-100; rest @250 825 4

10 1.5 1 -50; 8-100; rest @250 46 4
10 1.5 1 -50; 8-100; rest @250 39 4
10 1.5 1 -50; 8-100; rest @250 390 4
10 1.5 1 -50; 8-100; rest @250 138 4
10 1.5 1 -50; 8-100; rest @250 117 4
10 1.5 1 -50; 8-100; rest @250 78 4
10 0.4 0.25 144 15

10 0.4 0.25 133 15
10 0.65 0.25 63 9
10 1.3 2 -50; 8-100; rest @200 518 4
10 1.3 2 -50; 8-100; rest @200 518 4
10 1.3 2 -50; 8-100; rest @200 720 4
10 1.3 2 -50; 8-100; rest @200 78 4

10 1.3 2 -50; 8-100; rest @200 200 4
10 1.3 2 -50; 8-100; rest @150 66 4
10 1.2 2 -50; 8-100; rest @150 23 5
10 1.3 2 -50; 8-100; rest @150 42 4
10 1.3 2 -50; 8-100; rest @150 26 4
10 1.3 2 -50; 8-100; rest @150 62 4
10 1.3 2 -50; 8-100; rest @150 135 4
10 1.3 2 -50; 8-100; rest @200 60 4

10 1.3 2 -50; 8-100; rest @200 51 4
10 1.3 2 -50; 8-100; rest @200 204 4
10 1.3 2 -50; 8-100; rest @200 60 4
10 1.3 2 -50; 8-100; rest @200 30 4
10 1.3 2 -50; 8-100; rest @200 42 4
10 1.3 2 -50; 8-100; rest @200 58 4
10 1.4 2 -50; 8-100; rest @200 1036 4
10 1.4 2 -50; 8-100; rest @200 270 4
10 1.4 2 -50; 8-100; rest @200 200 4

10 1.4 2 -50; 8-100; rest @200 270 4
10 1.4 2 -50; 8-100; rest @200 180 4
10 1.9 2 -50; 8-100; rest @200 518 3
10 1.3 2 -50; 8-100; rest @200 76 4

10 1.3 2 -50; 8-100; rest @200 38 4
10 1.3 2 -50; 8-100; rest @200 52 4
10 1.3 2 -50; 8-100; rest @200 90 4
10 1.3 2 -50; 8-100; rest @200 34 4
10 1.1 1 -50; 6-100; rest @200 33 5
10 1.1 1 -50; 6-100; rest @200 42 5
10 1.4 1 -50; 6-100; rest @200 33 4
10 mm x 20 mm x 16 mm x
6m. 6m. 20 mm x 6m. 6m. 12 mm x 6m. 10 mm x 6m.
140
306
34
36
444 288 444

333 333
49.333333 32 49.33333333
60 60
39 42 39
26 26
26 26
29 24 29
20 20
20 20
246.66667 160 246.6666667
185 185
27 16.8 27
75 56 75
22.5 16.8 22.5

7.4 18.6
207 162 207

12 6 12
10 6 10
98 78 98
18
35 18 35
6
30 40 30
6
20 18 20
10 24 10
9 21 9
7 12 7
129.5 84 129.5
24
129.5 56 129.5
24
14
180 128 180
64
38.4
20 10.8 20
50 24 50
17 8 17
6
10
5 1.6 5
2
1
11 3.2 11
4
2
7 1.6 7
2
2
16 5.6 16
6
2
34 12 34
10
5
15 2 15
13 3 13
51 12 51
15 2 15
8 2 8
11 3 11
15 6 15
259 112 259
28
28
68 28.8 68
6
3.6
50 16 50
3.2
1.6
68 28.8 68
6
3.6
45 19.2 45
4
2.4
173 84 173
56
19 7.2 19
10 3.6 10
13 2.4 13
23 3.6 23
9 2.4 9
7 5.6 7
9 3.2 9
9 4.8 9
252 252
20 36
56 394.4
547 298.48 5837.12
22
8
6
1499
350
56
21
27
43
11
32
21
22
25
19 21
37 41
1499
350
56
21
27
43
11
32
21
22
25
19 21
37 41
85 10
110.5
22
1,535.20 959.00 4,691.10 4,543.10

22,720.96 9,081.73 25,003.56 16,809.47
31,802.69 Grade 60
41,813.03 Grade 40
737
2726.9
UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION W/ CEN
JOB :
Quantity (exterior) 583.54 m2
Quantity(interior) : 3,595.47 m2
Total Area : 4,179.01 m2
Exterior
Concrete Neutralizer gal 28.00 740.00 20,720.00
Acrytext Primer gal 29.00 900.00 26,100.00
Acrytext Semi Gloss gal 58.00 980.00 56,840.00
Acrytext Reducer gal 15.00 600.00 9,000.00
Tinting Color can 15.00 200.00 3,000.00
Acrytex Cast gal. 15.00 750.00 11,250.00
Paint brush pc 10.00 65.00 650.00
Paint roller set 10.00 160.00 1,600.00
Sand Paper m 34.00 250.00 8,500.00
Interior
Concrete Neutralizer gal 171.00 740.00 126,540.00
Flat Latext gal 180.00 900.00 162,000.00
Semi Gloss Latex gal 360.00 980.00 352,800.00
Tinting Color can 90.00 120.00 10,800.00
Body Filler gal. 90.00 750.00 67,500.00
Paint brush pc 10.00 65.00 650.00
Paint roller set 10.00 160.00 1,600.00
Sand Paper m 34.00 250.00 8,500.00
SUB-TOTAL (A) 868,050.00

QUANTITY

Skilled Laborer 12 210.00 61.16 154,123.20
SUB-TOTAL (B) 272,454.00

QUANTITY
-
-
SUB-TOTAL ( C ) -

OCM (12%) 136,860.48
VAT ( 5% ) 68,430.24
TOTAL COST ( D + E ) 1,437,035.04
UNIT COST 343.87

Brgy. Lindoy, Tago Surigao del Sur
APPROVED BUDGET FOR THE CONTRACT

Contract Duration: 120.00 Calendar Days
MARK-UPS
IN TOTAL MARK-UP
PERCENT TOTAL
ESTIMATED UNIT
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST
DIRECT COST COST
VALUE INDIRECT COST
OCM PROFIT %
(13)
(9) (10) (11) (12)
(1) (2) (3) (4) (5)
(6) (7) (8) (5)X(8) 5%[(5)+(9)] (9)+(10) (5)+(11)
(12)/(3)
I. GENERAL REQUIREMENTS
As Evaluated
A.1.1(7)
As Submitted 5.00 month 20,000.00 12.00% 8.00% 20.00% 4,000.00 1,200.00 5,200.00 25,200.00 5,040.00
As Evaluated
B.5 Project Billboard / Signboard
As Submitted 32.00 sq.ft. 4,062.97 12.00% 8.00% 20.00% 812.59 243.78 1,056.37 5,119.34 159.98
As Evaluated
B.9 Mobilization / Demobilization
As Submitted 1.00 ls 25,597.31 0.00% 0.00% 0.00% - 1,279.87 1,279.87 26,877.18 26,877.18
As Evaluated
TOTAL OF PART I
As Submitted 49,660.28 4,812.59 1,523.64 7,536.24 57,196.52
II. EARTHWORKS
As Evaluated
Err:509 Err:509
As Submitted Err:509 cu.m 3,336.98 12.00% 8.00% 20.00% 667.40 200.22 867.61 4,204.59 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 cu.m 19,979.40 12.00% 8.00% 20.00% 3,995.88 1,198.76 5,194.64 25,174.04 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 cu.m. 100,859.28 12.00% 8.00% 20.00% 20,171.86 6,051.56 26,223.41 127,082.69 Err:509
As Evaluated
Err:509 Err:509
As Submitted 0.00 0.00 Err:509 12.00% 8.00% 20.00% Err:509 Err:509 Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART III
As Submitted Err:509 Err:509 Err:509 Err:509 Err:509
IV CONCRETE WORKS
As Evaluated
900(1)c1 Structural Concrete (Class "B", 28 days)
As Submitted 289.92 cu.m. 1,239,338.53 12.0% 8.00% 20.00% 247,867.71 74,360.31 322,228.02 1,561,566.55 5,386.27
As Evaluated
TOTAL OF PART V
As Submitted 1,239,338.53 247,867.71 74,360.31 322,228.02 1,561,566.55
V STEEL WORKS
As Evaluated
902 (1)a1 Reinforcing Steel (Deformed) Grade 40
As Submitted 5,362.36 kg 344,014.82 12.0% 8.00% 20.00% 68,802.96 20,640.89 89,443.85 433,458.67 80.83
As Evaluated
TOTAL OF PART VI
As Submitted 344,014.82 68,802.96 20,640.89 89,443.85 433,458.67
VI FORMS AND FALSEWORKS
As Evaluated
903(1) Formworks
As Submitted 1.00 ls 15,547.27 12.0% 8.00% 20.00% 3,109.45 932.84 4,042.29 19,589.56 19,589.56
As Evaluated
TOTAL OF PART XII
As Submitted 15,547.27 3,109.45 932.84 4,042.29 19,589.56
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted 1.00 Err:509 274,441.50 12.0% 8.00% 20.00% 54,888.30 16,466.49 71,354.79 345,796.29 345,796.29
As Evaluated
TOTAL OF PART XII
As Submitted 274,441.50 54,888.30 16,466.49 71,354.79 345,796.29
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 298,188.82 12.0% 8.00% 20.00% 59,637.76 17,891.33 77,529.09 375,717.92 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 Err:509 12.0% 8.00% 20.00% Err:509 Err:509 Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART IV
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 #REF! 12.0% 8.00% 20.00% #REF! #REF! #REF! #REF! #REF!
As Evaluated
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Evaluated
TOTAL OF PART VIII
As Submitted #REF! #REF! #REF! #REF! #REF!
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 Err:509 12.0% 8.00% 20.00% Err:509 Err:509 Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART VII As Submitted Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 9,030.08 12.0% 8.00% 20.00% 1,806.02 541.80 2,347.82 11,377.90 Err:509
As Evaluated
TOTAL OF PART IX
As Submitted 262,794.01 52,558.80 15,767.64 68,326.44 331,120.45
Err:509 Err:509
Err:509 Err:509
As Evaluated
Err:509 Err:509 As Submitted Err:509 m² 342,020.48 12.0% 8.00% 20.00% 68,404.10 20,521.23 88,925.32 430,945.80 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 m² Err:509 12.0% 8.00% 20.00% Err:509 Err:509 Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART X
Err:509 Err:509
As Evaluated
Err:509 Err:509 As Submitted Err:509 m² 189,070.00 12.0% 8.00% 20.00% 37,814.00 11,344.20 49,158.20 238,228.20 Err:509
As Evaluated
TOTAL OF PART X
As Submitted 189,070.00 37,814.00 11,344.20 49,158.20 238,228.20
Err:509 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 m² 1,140,504.00 12.0% 8.00% 20.00% 228,100.80 68,430.24 296,531.04 1,437,035.04 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 m² Err:509 12.0% 8.00% 20.00% Err:509 Err:509 Err:509 Err:509 Err:509
As Evaluated
TOTAL OF PART XI
Err:509 Err:509
As Evaluated
Err:509 Err:509 As Submitted Err:509 Err:509 97,402.00 12.0% 8.00% 20.00% 19,480.40 5,844.12 25,324.52 122,726.52 Err:509
As Evaluated
Err:509 Err:509 As Submitted Err:509 Err:509 763,994.50 12.0% 8.00% 20.00% 152,798.90 45,839.67 198,638.57 962,633.07 Err:509
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 9,738.40 12.0% 8.00% 20.00% 1,947.68 584.30 2,531.98 12,270.38 Err:509
As Evaluated
TOTAL OF PART XII
As Submitted 871,134.90 174,226.98 52,268.09 226,495.07 1,097,629.97
VI ELECTRICAL WORKS
As Evaluated
1100 Conduits, Boxes and Fittings
As Submitted 1.00 lot 3,620.21 12.0% 8.00% 20.00% 724.04 217.21 941.25 4,561.46 4,561.46
1101(1) As Evaluated
Wires and Cables
As Submitted 1.00 lot 6,309.48 12.0% 8.00% 20.00% 1,261.90 378.57 1,640.46 7,949.94 7,949.94
1101(3) As Evaluated
Lighting Fixtures and Lamps
As Submitted 1.00 ls 3,401.16 12.0% 8.00% 20.00% 680.23 204.07 884.30 4,285.46 4,285.46
As Evaluated
Err:509 Err:509
As Submitted Err:509 Err:509 3,151.16 12.0% 8.00% 20.00% 630.23 189.07 819.30 3,970.46 Err:509
As Evaluated
TOTAL OF PART XIII
As Submitted 16,482.01 3,296.40 988.92 4,285.32 20,767.33
GRAND TOTAL Err:509 Err:509 Err:509 Err:509 Err:509
Preparation & Submission:

.
PREPARED BY: CHECKED BY :

Engineer II Municipal Engineer Engineer
RECOMMENDING APPROVAL BY : APPROVED BY :

ETHEL R. PACON ROGELIO M. PIMENTEL
Municipal Social Welfare & Development Officer Municipal Mayor
UNIT PRICE ANALYSIS
Item No. / Description : 1003 (1)a1 Fiber Cement Board Ceiling on Metal Frame
Quantity : 1,262.18 sq.m
4.50mm THK. Fiber Cement Ceiling Board on Metal Furring Channel pc 439.00 420.00 184,380.00
12mm x 38mm x 5m x 0.8mm THK. Metal Double Furring Channel pc 38.00 200.00 7,600.00
12mm x 38mm x 5m x 0.8mm THK. Metal Carrying Channel pc 18.00 200.00 3,600.00
Bars/Rod Suspension Hanger pc 56.00 100.00 5,600.00
Performed Wire Clip pc 56.00 5.00 280.00
Pre-painted Spamdril eaves sq.m. 18.37 350.00 6,429.50
SUB-TOTAL (A) 207,889.50

QUANTITY

Skilled Laborer 2 240.00 61.16 29,356.80
SUB-TOTAL (B) 66,552.00

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 32,932.98
VAT ( 5% ) 16,466.49
TOTAL COST ( D + E ) 345,796.29
UNIT COST 273.97

1.)Slab on Grade 6.00mx8.00m
qty. of RSB along short direction
cutting length = 8.00 m
= 6.00 / 0.40 spacing
15.00 pcs. + 1
using 10mmØ-6m + Spicing 40d
= 16.00 x 8.00 / 6.00 m
= 21.33 + (40x0.01x15)/6
= 21.33 + 1.00
= 22.33 say : 23 pcs. 10mmØ-6m
qty. of RSB along long direction
= 8.00 / 0.40 spacing
20.00 pcs. + 1
= 21.00 say : 21 pcs. 10mmØ-6m
total = 44 pcs. 10mmØ-6m
2.)Slab on Grade @ Toilet 1.30mx3.30m
= 1.30 / 0.40 spacing
3.25 pcs. + 1
= 4.25
6.00 / 3.30 = 1.818 say =2
4.25 / 2.00 = 2.13
= 2.13 say : 3 pcs. 10mmØ-6m
= 3.30 / 0.40 spacing
8.25 pcs. + 1
= 9.25
6.00 / 1.30 = 4.615 say = 4
9.25 / 4.00 = 2.31
= 2.31 say : 3 pcs. 10mmØ-6m
total = 6 pcs. 10mmØ-6m
3.) Footing 8 - set 1.00mx1.00m
qty. of RSB along all direction 12 x 8
= 96 pcs.
6.00 / 1.10 = 5.455 say =5
96.00 / 5.00 = 19.20
= 19.20 say : 20 pcs. 16mmØ-6m
4.) Column 8 - set 0.25mx0.25m

qty. of RSB 4 x 8
= 32 pcs.
6.00 / 4.90 = 1.224 say =1
32.00 / 1.00 = 32.00
= 32.00 say : 32 pcs. 16mmØ-6m
5.) Column Ties

qty. of RSB 4.9 / 0.15 32.67 x 8.00 = 261.33
6.00 / 0.85 = 7.059 say =7
261.33 / 7.00 = 37.33
= 37.33 say : 38 pcs. 10mmØ-6m
6.) Beam 28 l.m.

qty. of RSB 28 / 5.4 = 5.19 x 4 20.741
= 20.741 pcs.
= 21.00 say : 21 pcs. 16mmØ-6m
7.) Stirrups
qty. of RSB 38 pcs. / column x 8.00 = 304.00
6.00 / 0.85 = 7.059 say =7
304.00 / 7.00 = 43.43
= 43.43 say : 44 pcs. 10mmØ-6m
8.) Wall Footing 34.80 lm
qty. of RSB 34.8 / 5.6 6.21 x 3= 18.643
= 18.643 pcs.
= 18.64 say : 19 pcs. 10mmØ-6m
9.) Wall Footing Ties
qty. of RSB 34.8 / 0.30 = 116
6.00 / 0.45 = 13.33 say =13
116.00 / 13.00 = 8.92
= 8.92 say : 9 pcs. 12mmØ-6m
10.) Column Dowels 8-sets

qty. of RSB 4.9 / 0.60 = 8.167 x 8 65.333
6.00 / 1.20 = 5.00 say =5
65.33 / 5.00 = 13.07
= 13.07 say : 13 pcs. 12mmØ-6m
11.) Beam Dowels 8-sets

qty. of RSB 28 / 0.60 = 46.67
6.00 / 0.80 = 7.50 say =7
46.67 / 7.00 = 6.67
= 6.67 say : 7 pcs. 12mmØ-6m
12.) CHB Reinforcemen=By: Area Method
Front Wall
Area = 3.65 x 6.25 = 22.81
Openings = 1.20 x 1.20 = 1.44
to be subtracted 1.00 x 2.10 = 2.10
0.60 x 1.20 = 0.72
18.55
Left Side Wall
Area = 3.65 x 8.2 = 29.93
Openings = 1.20 x 2.40 = 2.88
24.17
Rear Wall
Area = 3.65 x 6.25 = 22.81
Openings = 1.20 x 1.20 = 1.44
0.60 x 1.20 = 0.72
18.55
Rigth Side Wall
Area = 3.65 x 8.2 = 29.93
Openings = 1.20 x 1.20 = 1.44
1.00 x 2.10 = 2.10
2.10 x 0.90 = 1.89
23.06
Toilet Wall
Area = 3.1 x 1.3 = 4.03 x 3 12.1
12.09
Area = 3.1 x 3.3 = 10.23
Openings = 0.60 x 0.60 = 0.36
9.48
TOTAL AREA = 105.91
0.60m Spacing=2.13 m vertical reinforcement
0.60m 3layers=2.15 m Horizontal reinforcement
Qty of RSB Vertical Reinforcement = 2.13 x 105.91 = 225.58 long

Qty of RSb Horizontal Reinforcement = 2.15 x 105.91 = 227.7 long
SUM = 453.27 long
QTY of CHB Reinforcement = 453.27 / 6.00 75.55 say 76 pcs. 10mmØ-6m
13.) Septic Tank
Top Slab 1.50 x 3.75
Short Direction = 1.5 / 0.3 = 5 + 1
= 6
cutting = 6 / 1.50 = 4
Qty. RSB 10mmØ = 6 / 4.00 = 1.5 say 2
Long Direction = 3.00 / 0.3 = 10 + 1

= 11
cutting = 6 / 3.00 = 2
Qty. RSB 10mmØ = 11 / 2.00 = 5.5 say 5
Bottom Slab 1.50 x 3.75

Short Direction = 1.5 / 0.3 = 5 + 1
= 6
cutting = 6 / 1.50 = 4
Qty. RSB 10mmØ = 6 / 4.00 = 1.5 say 2
Long Direction = 3.00 / 0.3 = 10 + 1

= 11
cutting = 6 / 3.00 = 2
Qty. RSB 10mmØ = 11 / 2.00 = 5.5 say 6
Walls 1.95 x 8.70 = 17 sq.m.

0.60m Spacing=2.13 m vertical reinforcement
0.60m 3layers=2.15 m Horizontal reinforcement
Qty of RSB Vertical Reinforcement = 2.13 x 16.97 = 36.135 long

Qty of RSb Horizontal Reinforcement = 2.15 x 16.97 = 36.475 long
SUM = 72.61 long
QTY of CHB Reinforcement = 72.61 / 6.00 12.10 say 13 pcs.
Total No. of pcs. For Septic Tank = 28 pcs. 10mmØ-6m

14.) Ramp-2 units 1.50mx2.45m
= 2.45 / 0.40 spacing
6.13 pcs. + 1
= 7.00 x 1.50 / 6.00 m
= 1.75 + (40x0.01x15)/6
= 1.75 + 1.00
= 2.75 say : 3 pcs. 10mmØ-6m
qty. of RSB along long direction
= 1.50 / 0.40 spacing
3.75 pcs. + 1
= 4.00 x 1.50 / 6.00 m
= 1.00 + (40x0.01x15)/6
= 1.00 + 1.00
= 2.00 say : 2 pcs. 10mmØ-6m
total = 5x 2 units ramp
Total no. of pcs. = 10 pcs. 10mmØ-6m
for Ramp
15.) CHB Wall Opening

Lintel Beams 17.1 l.m.
qty. of RSB 17.1 / 6 = 2.85 x 2 5.7
= 5.7 pcs.
say : 6 pcs. 10mmØ-6m
Stirrups
qty. of RSB 17.1 / 0.15 spacing = 114.00
6.00 / 0.30 = 20 say =20
114.00 / 20.00 = 5.70
= 5.70 say : 6 pcs. 10mmØ-6m
Stiffener Column @ Door Jamb & Window Jamb

Lintel Beams 38.6 l.m.
qty. of RSB 38.6 / 6 = 6.43 x 2 12.867
= 12.867 pcs.
say : 13 pcs. 10mmØ-6m
Stirrups
qty. of RSB 38.6 / 0.15 spacing = 257.33
6.00 / 0.30 = 20 say =20
257.33 / 20.00 = 12.87
= 12.87 say : 13 pcs. 10mmØ-6m
Total no. of pcs.

= 38 pcs. 10mmØ-6m
for Lintel Beams
QUANTITY OF RINFORCEMENT BARS IN KILOGRAMS
weight/le
Bar Size Qty. Unit Weight
STRUCTURES ngth
mm
1.)Slab on Grade 10 44 pcs. 3.7 162.8
2.)Slab on Grade @ Toilet 10 6 pcs. 3.7 22.2
3.) Footing 16 20 pcs. 9.47 189.4
4.) Column 16 32 pcs. 9.47 303.04
5.) Column Ties 10 38 pcs. 3.7 140.6
6.) Beam 16 21 pcs. 9.47 198.87
7.) Stirrups 10 44 pcs. 3.7 162.8
8.) Wall Footing 10 19 pcs. 3.7 70.3
9.) Wall Footing Ties 12 9 pcs. 5.33 47.97
10.) Column Dowels 12 13 pcs. 5.33 69.29
11.) Beam Dowels 12 7 pcs. 5.33 37.31
12.) CHB Reinforcement 12 76 pcs. 5.33 405.08
13.) Septic Tank 10 28 pcs. 3.7 103.60
14.) Ramp-2 units 10 10 pcs. 3.7 37
15.) CHB Wall Opening 10 38 pcs. 3.7 140.6
Total Weight in Kilogram = 2090.86
UNIT PRICE ANALYSIS
Item No. / Description : 1003 (1)a1 Fiber Cement Board Ceiling on Metal Frame
Quantity : Err:509 sq.m
4.50mm THK. Fiber Cement Ceiling Board on Metal Furring Channel pc Err:509 420.00 Err:509
12mm x 38mm x 5m x 0.8mm THK. Metal Double Furring Channel pc 38.00 200.00 7,600.00
12mm x 38mm x 5m x 0.8mm THK. Metal Carrying Channel pc 18.00 200.00 3,600.00
Bars/Rod Suspension Hanger pc 56.00 100.00 5,600.00
Performed Wire Clip pc 56.00 5.00 280.00
Pre-painted Spamdril eaves sq.m. 18.37 350.00 6,429.50
25 x 25 x 300mm Wood Slats from 25 x 75 x Wood Vent. Frame
( Provide Wire Mish Inside ) set 9.00 1,000.00 9,000.00
( Provide Wire Mesh Inside )
SUB-TOTAL (A) Err:509

QUANTITY

Skilled Laborer 2 16.00 61.16 1,957.12

QUANTITY
SUB-TOTAL ( C ) -
D. TOTAL DIRECT COST (A + B + C) Err:509

OCM ( 10% ) Err:509
Contractors Profit ( 8% ) Err:509
VAT ( 5% ) Err:509
TOTAL INDIRECT COST Err:509
TOTAL COST ( D + E ) Err:509
UNIT COST Err:509

DETAILED
INSTALLATION OF STREET UNIT
LIGHT FROM PRICEVICTORIA
CROSSING ANALYSIS
Job :
Item No./ Description : Doors
Unit of Measurement : 1 lot Output/Manhour : 0.53 sq.m./hr
Output per hour : 0.003 lot
A. MATERIAL COST UNIT QUANTITY UNIT RATE TOTAL COST
(DW-1): Tubular aluminum frame two-leaf swing Door w/ fixed sq.m. 9.49 3,500.00 33,215.00
tinted glass transom above (1-set) (3.65x2.6)
(DW-2):Tubular aluminum frame two-leaf swing Door w/ fixed

sq.m. 6.50 3,500.00 22,750.00
(DW-2):Tubular aluminum frame two-leaf swing Door w/ fixed

sq.m. 11.70 3,500.00 40,950.00
(DW-4): Tubular aluminum frame swing door w/aluminum sliding

sq.m. 69.30 3,500.00 242,550.00
window on both side (11-sets) (1.75x1.20x2) (1x2.1)
(DW-5): Tubular aluminum frame swing door w/ aluminum sliding

sq.m. 18.90 3,500.00 66,150.00
window on one side (3-sets)(3.5x1.2) (1x2.1)
(DW-6): Tubular aluminum frame swing door w/ aluminum sliding

window & fixed window frame on one side (1-set) (2.625x1.2) sq.m. 6.30 3,500.00 22,050.00
(0.875x1.2) (1x2.1)
(DW-7): Tubular aluminum swing door with aluminum sliding

sq.m. 4.98 3,500.00 17,430.00
window (1-set) (2.4x1.2) (1x2.1)
(SDW-1): Steel door frame two-leaf swing door w/ louvers panel &
w/ steel fixed window “z-type” louver on steel tubular frame (1- sq.m. 7.20 6,800.00 48,960.00
set)(1.25x1.2x2) (2x2.1)
(D-1): Tubular aluminum frame swing door with fixed clear glass
sq.m. 2.60 4,550.00 11,830.00
transom above (1-set) (1x2.6)
(D-2): Tubular aluminum framed swing door (3-sets)(0.9x2.1) sq.m. 5.67 4,550.00 25,798.50
(D-3): Hollow core flush type swing door with ordinary plywood sq.m. 3.78 1,900.00 7,182.00
facings on wooden jamb/frame (2-sets) (0.9x2.1)
(D-4): Panel door swing type on wooden jamb/frame (2-sets)

sq.m. 3.78 3,900.00 14,742.00
(0.9x2.1)
(D-4A): Panel door swing type on wooden jamb/frame (4-sets)

sq.m. 6.72 3,900.00 26,208.00
(0.8x2.1)
(D-4B): Panel door swing type on wooden jamb/frame (8-sets)

sq.m. 11.76 3,900.00 45,864.00
(0.7x2.1)
(D-6): Prefab vinyl swing door with fixed louvers below (3-set)
sq.m. 3.78 2,300.00 8,694.00
(0.6x2.1)
(BD-1): Pressurized laminated wood particles (bar door type), (10- sq.m. 9.00 9,300.00 83,700.00
sets)
FED-1): Fire-rated fire exit steel door with fire rated glass view
sq.m. 1.89 10,200.00 19,278.00
panel & with panic hardware (1 set)(0.9x2.1)
(SD-1): Steel door frame two-leaf double-swing door with fixed

glass view panel & withrubberized push/kick plates (1-set) sq.m. 3.78 6,800.00 25,704.00
(1.8x2.1)
Job : Standard District Engineering Office Building Bohol 1st DEO
Item No./ Description : Doors
Unit of Measurement : lot Output/Manhour : - sq.m./hr

(SD-2): Steel door Frame swing door with fixed glass view panel &
sq.m. 1.84 6,800.00 12,512.00
w/ rubberized push/kick plate (1-set) (0.875x2.1)
(SD-3): Steel door frame swing door with fixed “z-type” louvers (1-
sq.m. 1.68 6,800.00 11,424.00
set) (0.8x2.1)
SUB-TOTAL A 786,991.50
-
Construction Foreman 1.00 1.00 71.02 71.02
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71

SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
E. Output per hour 0.003 sq.m./hr
F. UNIT COST ( B + C)/E 158,570.00
H. OCM ( 9%) 85,100.54
I. Contractors Profit (8%) 75,644.92
J. 5%VAT 55,315.35
K. TOTAL INDIRECT COST 216,060.80
L. TOTAL UNIT COST Php 1,161,622.30
DETAILED
INSTALLATION OF STREET UNIT
LIGHT FROM PRICEVICTORIA
CROSSING ANALYSIS
Job :
Item No./ Description : Windows
Unit of Measurement : lot Output/Manhour : 0.64 sq.m./hr
(W-1): Tubular aluminum casement type window frame with sq.m. 55.85 3,500.00 195,475.00
tinted glass panel & with fixed tinted glass transom above (9-sets)
(3.65x1.7)
(W-2):Tubular aluminum casement type window frame with tinted sq.m. 33.32 3,500.00 116,620.00
glass panel & with fixed tinted glass transom above (8-sets)
(2.45x1.7)
(2x1.7)
(W-3A): Tubular aluminum casement type window frame with sq.m. 2.90 3,500.00 10,150.00
tinted glass panel & with fixed tinted glass transom above (1-set)
(W-4): Tubular aluminum window frame with fixed tinted glass sq.m. 20.74 3,500.00 72,590.00
panels & sliding window & w/ fixed tinted glass transom above (4-
sets) (1.65x1.7) (1.4x1.7)
tinted glass panel & with fixed tinted glass transom above(4-sets)
(3x1.1)
(2.6x1.1)
(W-7): Tubular aluminum projected type window frame with tinted sq.m. 9.49 3,500.00 33,215.00
glass panels & with fixed tinted glass transom above (1-set)
(3.65x2.6)
(W-8): Tubular aluminum projected type window frame with tinted sq.m. 6.00 3,500.00 21,000.00
glass panels & with fixed tinted glass transom above (1-set)
(2.4x2.5)
(W-9): Tubular aluminum fixed glass window frame with clear glass sq.m. 2.88 3,500.00 10,080.00
panels (1-set) (1.2x1.35) (1.2x1.05)
-
Laborers 5.00 1.00 39.73 198.65
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
E. Output per hour 0.01 lot/hr
F. UNIT COST ( B + C)/E 95,142.00

H. OCM ( 9%) 60,128.28
J. 5%VAT 39,083.38
UNIT PRICE ANALYSIS
Job : PROPOSED REHABILITATION OF TAGO TONW HALL
Item No. / Description : 1010(2)b Doors
Quantity : 1.00 l.s.
GD01 - Swing Door with fixed glass both side w/ 12mm thk
sq.m. 17.24 3,200.00 55,168.00
tempered glass (4.06m x 3.95m)
GD02 - Fixed glass w/ 12mm thk tempered glass sq.m. 11.76 3,200.00
(4.06m x 3.95m) 37,632.00
D1 - 2 Panel Glass Door Swing Door both side in Powder Coat

Paint finish Aluminum frame w/ 6mm thk. Clear Glass Panel w/
complete accessories. (1.60m x 2.10m)
sq.m. 6.72 984.00 6,612.48
D2 - Glass Door in powder coat paint finish Aluminum frame w/

6mm thk. Clear Glass w/ complete accessories.
sq.m. 15.12 984.00 14,878.08
(0.90m x 2.10m)
D3 - Solid Panel Door. (0.60m x 2.10m) sq.m. 1.26 3,900.00 4,914.00
Fixed Glass wall w/ double swing door w/ 12mm thk tempered

glass. sq.m. 23.47 3,900.00 91,533.00
(Mayor's Office)
SUB-TOTAL (A) 210,737.56

QUANTITY

Skilled Laborer 6 48.00 61.16 17,614.08
SUB-TOTAL (B) 36,817.92

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 29,706.66
VAT ( 5% ) 14,853.33
TOTAL COST ( D + E ) 311,919.90
UNIT COST 311,919.90

UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION W/ C
JOB :
Item No. / Description : 1018 (1)a 600 x 600mm Unpolished Synthetic Granite Tile Floor Fin.
Quantity : 916.46 sq.m
600 x 600mm Unpolished Synthetic Granite Tile pcs 2,546.00 320.00 814,720.00
Cement bags 207.00 260.00 53,820.00
Sand cu.m. 17.00 650.00 11,050.00
White Cement kgs. 24.00 45.00 1,080.00
SUB-TOTAL (A) 880,670.00

QUANTITY
Skilled Laborer 6 192.00 61.16 70,456.32

SUB-TOTAL (B) 188,104.32

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 128,252.92
VAT ( 5% ) 64,126.46
TOTAL COST ( D + E ) 1,346,655.64
UNIT COST 1,469.41

UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION W/
JOB :
Quantity : 1,715.63 Err:509
Portland Cement Bags 494.00 260.00 128,440.00

Sand cu.m 27.00 650.00 17,550.00
SUB-TOTAL (A) 145,990.00

QUANTITY

Skilled Laborer 2 120.00 61.16 14,678.40
SUB-TOTAL (B) 43,080.00

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 22,688.40
VAT ( 5% ) 11,344.20
TOTAL COST ( D + E ) 238,228.20
UNIT COST 138.86

UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTION W/ CE
JOB :
Item No. / Description : 1003(5) Roof frame (Timber Truss)
Quantity : Err:509 Err:509
4.5 mm 4' X 8' THICK FIBER CEMENT BOARD pcs Err:509 600.00 Err:509
Metal Furring pcs 590.00 150.00 88,500.00
CARRYING CHANNELS pcs Err:509 180.00 Err:509
HANGER BARS/ROD pcs Err:509 100.00 Err:509
Channel Clip pcs Err:509 35.00 Err:509
Corner bid pcs Err:509 150.00 Err:509
Rivets pcs Err:509 2.00 Err:509
1" concrete nail kgs Err:509 150.00 Err:509

QUANTITY

Skilled Laborer 8 160.00 61.16 78,284.80
SUB-TOTAL (B) 142,297.60

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) Err:509
VAT ( 5% ) Err:509
UNIT COST Err:509

UNIT PRICE ANALYSIS
JOB :
Quantity : Err:509 sq.m.
Err:509 sq.m. Err:509 2,150.00 Err:509

QUANTITY

Skilled Laborer 8 24.00 61.16 11,742.72
SUB-TOTAL (B) 21,344.64

QUANTITY
SUB-TOTAL ( C ) -

OCM ( 12% ) Err:509
VAT ( 5% ) Err:509
UNIT COST Err:509

TION W/ CENTER ISLAND
3.50 1.00 1.00 = 3.50
Err:509
8.00 20.00
Err:509
12%
8%
5%
TION W/ CENTER ISLAND
8 3
Err:509
10.00%
8.00%
5.00%
UNIT PRICE ANALYSIS
Item No. / Description : 1002 (4) Pumbing Fixtures

Quantity : 1.00 lumpsum
Water Closet w/ Tank pcs 2.00 6,500.00 13,000.00

Lavatory pcs 2.00 4,500.00 5,347.30
Floor drain pcs 2.00 550.00 5,347.30
SUB-TOTAL (A) 23,694.60

QUANTITY
Skilled Laborer 1 48.00 61.16 2,935.68


QUANTITY
SUB-TOTAL ( C ) -

OCM (10%) 3,055.19
VAT ( 5% ) 1,802.56
TOTAL COST ( D + E ) 37,853.78
UNIT COST 37,853.78

UNIT PRICE ANALYSIS
JOB : #REF!
38mmØ Stainless Steel Movable Grab Bar (at toilet) including

pcs Err:509 2,125.00 Err:509
accessories and incidentals to complete

QUANTITY
Construction Foreman 1 12.00 73.28 879.36

Skilled Laborer 2 12.00 61.16 1,467.84
Unskilled Laborer 2 12.00 40.85 980.40

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) Err:509
VAT ( 5% ) Err:509
UNIT COST Err:509

UNIT PRICE ANALYSIS
JOB : #REF!
50mmØ G.I. Pipe Handrail pc Err:509 2,800.00 Err:509

19mm Square Bar Railing (0.90 m high) kgs. 23.00 60.00 1,380.00
-

QUANTITY

Skilled Laborer 2 18.00 61.16 2,201.76

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) Err:509
VAT ( 5% ) Err:509
UNIT COST Err:509

UNIT PRICE ANALYSIS
JOB : #REF!
Stair Nosing, 6mm thk. Non-skid Metal Nosing Strip pcs Err:509 580.00 Err:509
-
-

QUANTITY

Skilled Laborer 2 18.00 61.16 2,201.76

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) Err:509
VAT ( 5% ) Err:509
UNIT COST Err:509

30.00 1.00 1.00 = 30.00
6 8 #REF!
29%
10%
8%
5%
8 1.5
Err:509
12.00%
8.00%
5.00%
Err:509 8 2.25
12.00%
8.00%
5.00%
8 2.25
Err:509
12.00%
8.00%
5.00%
UNIT PRICE ANALYSIS
JOB :
Item No. / Description : SPL-15 Multi-Co Polymerized Resin Based Waterproofing (at Parapet/Gutter)
Quantity : 73.09 sq.m.
Output/ hour : 1.50 sq.m.
Multi-Co Polymerized Resin Based Waterproofing sq.m. 73.09 450.00 32,890.50
SUB-TOTAL (A) 32,890.50

QUANTITY

Skilled Laborer 2 48.00 61.16 5,871.36
SUB-TOTAL (B) 25,075.20

QUANTITY
SUB-TOTAL ( C ) -

OCM (12%) 6,955.88
VAT ( 5% ) 3,477.94
TOTAL COST ( D + E ) 73,036.78
UNIT COST 999.27

UNIT PRICE ANALYSIS
JOB :
Item No. / Description : 1014(1)b2 0.60mm Thk. Pre-painted G.I. Roofing Sheet Long Span
Quantity : 429.66 l.m.
0.60mm Thk. Pre-painted G.I. Roofing Sheet Long Span l.m. 429.66 494.00 212,252.04
Tekscrew pcs 2,578.00 1.50 3,867.00
Blind Revits box 1.00 250.00 250.00
SUB-TOTAL (A) 216,369.04

QUANTITY

Skilled Laborer 2 180.00 61.16 22,017.60
SUB-TOTAL (B) 64,620.00

QUANTITY
-
-
SUB-TOTAL ( C ) -

OCM (12%) 33,718.68
VAT ( 5% ) 16,859.34
TOTAL COST ( D + E ) 354,046.19
UNIT COST 824.01

UNIT PRICE ANALYSIS
JOB : PROPOSED REHABILITATION OF TAGO TONW HALL
Item No. / Description : 1102 (1) Panelboard with Main & Branch Breakers
Quantity : 1.00 lumpsum
-
1. MAIN PANELBOARD set 1.00 2,450.00 2,450.00
Circuit Breaker, 60amp, 30 amps, 20 amp, & 15 amps -
-
-
-
SUB-TOTAL (A) 2,450.00
QUANTITY
Construction Foreman 1 4.00 73.28 293.12

Skilled Laborer 1 4.00 61.16 244.64
SUB-TOTAL (B) 701.16

QUANTITY
SUB-TOTAL ( C ) -

OCM ( 12% ) 378.14
Contractors Profit ( 8% ) 252.09
VAT ( 5% ) 189.07
TOTAL INDIRECT COST 819.30
TOTAL COST ( D + E ) 3,970.46
UNIT COST 3,970.46

UNIT PRICE ANALYSIS
JOB :

Airconditioning -
FCU-5 Fan coil Unit (FM), 14KW (47,782Btu/hr.)Indoor unit 4.00 45,195.00 180,780.00
unit, 5 Hp. 230V, 1Ø 60 Hz. with remote control.
FCU-4 Fan coil Unit (FM),11.2KW (38,226 Btu/hr.) unit 5.00 41,995.00 209,975.00
Indoor unit, 4 Hp. 230V, 1Ø 60 Hz,with remote control.
FCU-4 Fan coil Unit (CS) 11.2KW (38,728Btu/hr) Indoor unit 1.00 37,995.00 37,995.00
Unit, 4 Hp. 230 v,1Ø,60Hz. with remote control.
FCU-3 Fan coil Unit (CS) with a capacity not less than unit 1.00 36,495.00 36,495.00
9Kw (30,717Btu/hr) Indoor Unit, with remote control
FCU-3 Fan coil Unit (FM), 8KW (27,304 Btu/hr) Indoor unit 7.00 34,500.00 241,500.00
Unit, 3 Hp. 230V, !Ø 60 Hz,with remote control.
FCU-2 Fan coil Unit (WM) 4.5KW (19,113 Btu/hr.) unit 2.00 16,295.00 32,590.00
Indoor unit, 2Hp, 230V,1Ø,60hz. with remote control
FCU-1.7 Fan coil Unit (WM) 4.5KW (15,358 Btu/hr.) unit 1.00 16,295.00 16,295.00
Indoor unit 1.7Hp, 230V,1Ø,60hz.with remote control
ACCU-18 Air Condensing cooling Unit,22.4KW(76,451

Btu/hr) 8 Hp.DC Inverter Modular series Outdoor Unit 208-
unit 5.00 317,500.00 1,587,500.00
230V,3Ø,60Hz. Air Condensing cooling Unit , 10 Hp.DC
Inverter Modular series Outdoor unit, 208-230V,3Ø,60Hz.
Gas copper tubing 15.9 mm Ø L type meter 210.00 302.50 63,525.00

Liquid copper tubing 9.5 mm Ø L type meter 210.00 133.00 27,930.00
Split type Package unit complete with Air condensing cooling

unit (ACCU), (36,000 Btu/hr./37,980Kj/hr.)220V,
1Ø,60Hz.and all other accessories needed for installation
unit 6.00 38,900.00 233,400.00
includes copper tubing, fittings,installation,drain pipe
line,platform,brackets/hangers,refrigerant and electrical wires
and etc. to make the system operational ready for service.
Ventilating system
EF-2 Exhaust wall mounted type with complete all necessary

accessories ,300 (cfm) cubic per minute,220V,1Ø,60Hz. cubic
unit 1.00 1,950.00 1,950.00
per minute,220V,!Ø,60Hz. provided with automatic
shuttlers as shown in the plans and ready for service.
SUB-TOTAL (A) 2,681,375.00

QUANTITY
Skilled Laborer 6 496.00 61.16 182,012.16
SUB-TOTAL (B) 485,936.16
QUANTITY
-
-
SUB-TOTAL ( C ) -

OCM (12%) 380,077.34
VAT ( 5% ) 190,038.67
TOTAL COST ( D + E ) 3,990,812.06
UNIT COST Err:509
b
UNIT PRICE ANALYSIS
JOB :
Quantity : 18.00 set
FE-1 Dry Chemical (Mono Ammonium Phosphate)

(4.5kg/10lbs) mounted on wall with bracket /hanger as shown set 18.00 2,800.00 50,400.00
on the plan.
SUB-TOTAL (A) 50,400.00

QUANTITY
Skilled Laborer 1 32.00 61.16 1,957.12


QUANTITY
-
-
SUB-TOTAL ( C ) -

OCM ( 12% ) 6,439.72
VAT ( 5% ) 3,219.86
TOTAL COST ( D + E ) 67,617.04
UNIT COST 3,756.50

UNIT PRICE ANALYSIS
JOB :
Quantity : 2.00 set
-
FE-2 Dry Chemical ( Mono Ammonium Phosphate) (9kg/20 set 2.00 3,100.00 6,200.00
lbs) and with Trolley as shown on the plan
SUB-TOTAL (A) 6,200.00

QUANTITY
Skilled Laborer 1 8.00 61.16 489.28

SUB-TOTAL (B) 816.08

QUANTITY
- -
- -
SUB-TOTAL ( C ) -

OCM ( 12% ) 841.93
Contractors Profit ( 8% ) 561.29
VAT ( 5% ) 420.96
TOTAL COST ( D + E ) 8,840.26
UNIT COST 4,420.13

ON W/ CENTER ISLAND
3.50 1.00 1.00
2 #REF!
#REF!
373750
6
921,020.15
3,800,000.00
2,878,979.85
80.00 8.00
62 8
18%
12%
8%
5%
2,677,098.26
ON W/ CENTER ISLAND
=
4 8
12%
8%
5%
ON W/ CENTER ISLAND
8 1
12.00%
8.00%
5.00%
= 3.50
Job : Standard District Engineering Office Building Surigao del Sur 1st DEO
Item No./ Description : 1200(1) Airconditioning System
Unit of Measurement : lot Output/Manhour : kg/hr
FCU-5 Fan coil Unit (FM), 14KW (47,782Btu/hr.)Indoor unit, 5 Hp. 230V, 1 unit 4.00 45,195.00 180,780.00
FCU-4 Fan coil Unit (FM),11.2KW (38,226 Btu/hr.) Indoor unit, 4 Hp. 230 unit 5.00 41,995.00 209,975.00
FCU-4 Fan coil Unit (CS) 11.2KW (38,728Btu/hr) Indoor Unit, 4 Hp. 230 unit 1.00 37,995.00 37,995.00
FCU-3 Fan coil Unit (CS) with a capacity not less than 9Kw (30,717Btu/hr) unit 1.00 36,495.00 36,495.00
FCU-3 Fan coil Unit (FM), 8KW (27,304 Btu/hr) Indoor Unit, 3 Hp. 230V, ! unit 7.00 34,500.00 241,500.00
FCU-2 Fan coil Unit (WM) 4.5KW (19,113 Btu/hr.) Indoor unit, 2Hp, 230 unit 2.00 16,295.00 32,590.00
FCU-1.7 Fan coil Unit (WM) 4.5KW (15,358 Btu/hr.) Indoor unit 1.7Hp, unit 1.00 16,295.00 16,295.00
ACCU-18 Air Condensing cooling Unit,22.4KW(76,451 Btu/hr) 8 Hp.DC Inv unit 2.00 317,500.00 635,000.00
ACCU-18 Air Condensing cooling Unit,22.4KW(76,451 Btu/hr) 8 Hp.DC Inv unit 2.00 330,000.00 660,000.00
Gas copper tubing 15.9

mm Ø copper
L type tubing 9.5 meter 210.00 302.50 63,525.00
Liquid
mm Ø copper
Liquid
mm Ø copper
Liquid
mm Ø L type meter 40.00 77.00 3,080.00
Other complete all accessories needed for installationincludes lot 1.00 391,900.00 391,900.00
fittings,insulation,drain pipe lines,platform brackets/hangers,refrigerant
(freon 410A) and electrical wires and conduits and etc. to make the
system operational ready for service.
SUB-TOTAL A 2,545,425.00
-
Laborers 10.00 1.00 39.73 397.30
SUB-TOTAL B 725.87
-
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 725.87
E. Output per hou 0.004 lot/hr
F. UNIT COST ( B + C)/E 181,467.50
G. TOTAL DIRECT UNIT COST ( A + FPhp 2,726,892.50
H. OCM ( 9%) 245,420.33
J. 5%VAT 159,523.21
Item No./ Description : 1200(2) Airconditioning System (Miscelaneous)
Unit of Measurement : lot
Miscellaneous
Split type Package unit complete with Air condensing cooling unit unit 1.00 59,059.00 59,059.00
(ACCU), (36,000 Btu/hr./37,980Kj/hr.)220V, 1Ø,60Hz.and all other
accessories needed for installation includes copper tubing,
fittings,installation,drain pipe line,platform,brackets/hangers,refrigerant
and electrical wires and etc. to make the system operational ready for
service.
Window type air conditioner having a capacity of not less than (18,000 Bt unit 1.00 20,199.00 20,199.00
-
Laborers 8.00 1.00 39.73 317.84
-
-
SUB-TOTAL B 594.90
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 594.90
F. UNIT COST ( B + C)/E 6,998.82
H. OCM ( 9%) 7,763.11
J. 5%VAT 5,046.02
Item No./ Description : SPL-19 Ventilation System
EF-1 Exhaust ceiling cassette type with complete all necessary accessori unit 10.00 4,300.00 43,000.00
EF-2 Exhaust wall mounted type with complete all necessary accessories , unit 2.00 8,400.00 16,800.00
EF-2 Exhaust wall mounted type with complete all necessary accessories , unit 1.00 1,950.00 1,950.00
-
Laborers 6.00 1.00 39.73 238.38
-
-
SUB-TOTAL B 463.93
SUB-TOTAL C -
D. TOTAL D (B + C) 463.93
F. UNIT COST ( B + C)/E 2,729.00
H. OCM ( 9%) 5,803.11
J. 5%VAT 3,772.02
Item No./ Description : SPL-20 Fire Protection System
FE-1 Dry Chemical (Mono Ammonium Phosphate) (4.5kg/10lbs) mounted o unit 18.00
FE-2 Dry Chemical ( Mono Ammonium Phosphate) (9kg/20 lbs) and with unit 2.00
SUB-TOTAL A -
-
Laborers 2.00 1.00 39.73 79.46
-
-
SUB-TOTAL B 201.99
-
-
-
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 9,618.57
H. OCM ( 9%) 865.67
J. 5%VAT 562.69
Item No./ Description : Item 506(2)b Masonry Works (150 mm thk CHB Wall)
Unit of Measurement : sq.m. Output/Manhour : 0.531 sq.m./hr
Output per hour : 5.313 sq.m.
150 mm thk CHB pcs 12.50 18.00 225.00

Cement bags 1.500 260.00 390.00
Sand cu.m. 0.125 600.00 75.00
Reinforcing Steel
(derived from 10mm dia. Bars 0.6m x 0.6m o.c.,) kgs 2.100 45.00 94.50
#16 Tie wire kgs 0.027 100.00 2.69
SUB-TOTAL A 787.19
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 78.91
J. 5%VAT 51.29
Item No./ Description : Item 506(1)a Masonry Works (100 mm thk CHB Wall)
100 mm thk CHB pcs 12.50 13.00 162.50

Cement bags 0.525 260.00 136.50
Sand
Reinforcing Steel cu.m. 0.044 600.00 26.28
(derived from 10mm dia. Bars 0.6m x 0.6m o.c.,) kgs 2.100 45.00 94.50
#16 Tie wire kgs 0.027 100.00 2.69
SUB-TOTAL A 422.47
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 44.74
J. 5%VAT 29.08
Item No./ Description : 900(1)a1 Concrete (21 Mpa)
Unit of Measurement : cu.m. Output/Manhour : 0.41 cu.m./MHr
Quantity : 289.916 cu.m.
Cement bag 2,609.00 260.00 678,340.00

Sand cu.m. 145.00 650.00 94,250.00
Gravel 3/4" cu.m. 290.00 750.00 217,500.00
-
Laborers 10.00 1.00 39.73 397.30
-
-
-
SUB-TOTAL B 674.36
Concrete Vibrator 1 1.00 91.25 91.25
SUB-TOTAL C 91.25
D. TOTAL D (B + C) 765.61
E. Output per hour 289.92 cu.m./hr
H. OCM ( 9%) 89,108.34
J. 5%VAT 57,920.42
Item No./ Description : 900(1)b2 Concrete (17 Mpa)
Output per hour : 6.195 cu.m.
Ready Mixed Concrete (2500 psi @ 28days) cu.m. 1.00 4,200.00 4,200.00
-
Laborers 10.00 1.00 39.73 397.30
-
-
-
SUB-TOTAL B 674.36
Concrete Vibrator 2 1.00 148.88 297.76

Pumpcrete (Php 150.00 per cubic) 929.25
D. TOTAL D (B + C) 1,901.37
H. OCM ( 9%) 405.62
J. 5%VAT 263.65
Item No./ Description : Item 900(2)a Reinforcing Bars Grade 40
Unit of Measurement : kg Output/Manhour : 12.80 kgs/hr
Output per hour : 192.000 kg
Reinforcing Steel Bars (Grade 40) kg 1.00 45.00 45.00

# 16 Tiewire kg 0.013 100.00 1.30
SUB-TOTAL A 46.30
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
-
SUB-TOTAL B 733.26
Bar Bender 1 0.50 351.50 175.75

Bar Cutter 1 0.50 219.75 109.88
SUB-TOTAL C 285.63
D. TOTAL D (B + C) 1,018.89
G. TOTAL DIRECT UNIT COST ( A + F ) Php 51.61
H. OCM ( 9%) 4.64
J. 5%VAT 3.02
Item No./ Description : Item 900(2)b Reinforcing Bars Grade 33
Unit of Measurement : kg Output/Manhour : 12.80 kgs/hr
Output per hour : 192.000 kg
Reinforcing Steel Bars (Grade 33) kg 1.00 45.00 45.00

# 16 Tiewire kg 0.013 100.00 1.30
SUB-TOTAL A 46.30
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
-
SUB-TOTAL B 733.26
Bar Bender 1 0.50 351.50 175.75

Bar Cutter 1 0.50 219.75 109.88
SUB-TOTAL C 285.63
D. TOTAL D (B + C) 1,018.89
H. OCM ( 9%) 4.64
J. 5%VAT 3.02
Item No./ Description : Item 900(3) Formworks
Unit of Measurement : sq. m. Output/Manhour : 0.54 sq.m./hr
Phenolic Board 1/2"x 4'x8 - 3 uses pcs 0.139 900.00 125.10

Good Lumber - 4 uses bd.ft 14.10 35.00 493.50
Asst. CWN kg 0.18 75.00 13.56
SUB-TOTAL A 632.16
-
Laborers 10.00 1.00 39.73 397.30
-
-
-
SUB-TOTAL B 674.36
SUB-TOTAL C -
D. TOTAL D (B + C) 674.36
H. OCM ( 9%) 64.37
J. 5%VAT 41.84
Item No./ Description : 803(1) Structure Excavation (With Equipment)
Unit of Measurement : cu.m. Output/Manhour : 6.667 cu.m.
Output per hour : 20.000 cu.m.*
SUB-TOTAL A -
-
Laborers 3.00 1.00 39.73 119.19
-
-
-
-
SUB-TOTAL B 190.21
Backhoe (.8 cu.m.) 1 1.00 1,537.00 1,537.00

Dumptruck (10 cu.m.) 2 1.00 1,352.00 2,704.00
D. TOTAL D (B + C) 4,431.21
H. OCM ( 9%) 19.94
J. 5%VAT 12.96

Item No./ Description : 804(1) Backfilling and Compaction of Excavated Material
Unit of Measurement : cu.m.
SUB-TOTAL A -
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 269.67
Plate Compactor 1 0.75 140.17 105.13
SUB-TOTAL C 105.13
D. TOTAL D (B + C) 374.80
H. OCM ( 9%) 18.09
J. 5%VAT 11.76
Item No./ Description : 804(2) Embankment
Unit of Measurement : cu.m.
Embankment (with 25 % Shrinkage factor) cu.m. 1.250 350.00 437.50
SUB-TOTAL A 437.50
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 269.67
Plate Compactor 1 0.75 140.17 105.13
SUB-TOTAL C 105.13
D. TOTAL D (B + C) 374.80
H. OCM ( 9%) 57.46
J. 5%VAT 37.35
Item No./ Description : 804(3) Gravel Bedding
Unit of Measurement : cu.m. Output/Manhour : 0.335 cu.m.
Gravel (with 5% shrinkage factor) cu.m. 1.050 600.00 630.00
SUB-TOTAL A 630.00
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 269.67
Plate Compactor 1 0.50 140.17 70.09
SUB-TOTAL C 70.09
D. TOTAL D (B + C) 339.76
H. OCM ( 9%) 71.91
J. 5%VAT 46.74
Item No./ Description : SPL Dampproofing
Unit of Measurement : sq.m. Output/Manhour : 0.335 cu.m.
6 mils Polyethylene sheets sq.m. 1.050 40.00 42.00
SUB-TOTAL A 42.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 150.48
SUB-TOTAL C -
D. TOTAL D (B + C) 150.48
H. OCM ( 9%) 4.46
J. 5%VAT 2.90
Item No./ Description : 1000(1) Soil Poisoning
Unit of Measurement : lit
Output per hour : 3.000 lit
Soil Poisoning lit 1.050 420.00 441.00
SUB-TOTAL A 441.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 150.48
SUB-TOTAL C -
D. TOTAL D (B + C) 150.48
H. OCM ( 9%) 44.20
J. 5%VAT 28.73
Item No./ Description : 801(1) Removal of Structures and Obstruction
SUB-TOTAL A -
-
Construction Foreman 1.00 160.00 71.02 11,363.20
Laborers 20.00 160.00 39.73 127,136.00
-
-
-
SUB-TOTAL B 138,499.20
SUB-TOTAL C -
D. TOTAL D (B + C) 138,499.20
F. UNIT COST ( B + C)/E 138499.2
H. OCM ( 9%) 12,464.93
J. 5%VAT 8,102.20
Job : One (1) Storey School Building and Similar Building Structures
Item No./ Description : Item 900(1)d Concrete Works (Slab on Grade)
Gravel cu.m. 0.90 Price

Sand cu.m. 0.45 of Materials are
variable per
Portland Cement bags 9.00-13.00* Region/District
based on
CMPD/canvass
price/quotation
*Factor of cement varies depending on strength requirement for

concrete.
SUB-TOTAL A -
-
Labor rates are
Construction Foreman 1.00 1.00 variable per
Skilled Laborers 1.00 1.00 Region/District
based on
Laborers 4.00 1.00 Minimum wage
as approved by -
DOLE -
-
SUB-TOTAL B -
Bagger Mixer 1 1.00 172.00
SUB-TOTAL C
D. TOTAL D (B + C)
F. UNIT COST ( B + C)/E
G. TOTAL DIRECT UNIT COST ( A + F )
H. OCM ( 6%7%9%12%)
I. Contractors Profit (8%10%)
J. 5%VAT
K. TOTAL INDIRECT COST
L. TOTAL UNIT COST
Note: The presented DUPA was based on a one gang(1) of labor and equipment with specified output of 1.5 cu.m.
accomplished at 2.710 hrs. To increase the output, additional equipment and labor may be added.
Item No./ Description : Item 900(1)c Concrete Works (R.C. Beam)

variable per
based on
CMPD/canvass
price/quotation

concrete.
SUB-TOTAL A -
-
Labor rates are
based on
as approved by -
DOLE -
-
SUB-TOTAL B -
SUB-TOTAL C
D. TOTAL D (B + C)
H. OCM ( 6%7%9%12%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : Item 900(1)b Concrete Works (R.C. Column)

variable per
based on
CMPD/canvass
price/quotation

concrete.
SUB-TOTAL A -
-
Labor rates are
based on
as approved by -
DOLE -
-
SUB-TOTAL B -
SUB-TOTAL C
D. TOTAL D (B + C)
H. OCM ( 6%7%9%12%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : Item 900(1)a Concrete Works (R.C. Column Footing and Wall Footing)

variable per
based on
CMPD/canvass
price/quotation

concrete.
SUB-TOTAL A -
-
Labor rates are
based on
as approved by -
DOLE -
-
SUB-TOTAL B -
SUB-TOTAL C
D. TOTAL D (B + C)
H. OCM ( 6%7%9%12%)
J. 5%VAT
L. TOTAL UNIT COST
Job Standard District Engineering Office Building Surigao del Sur 1st DEO
Item No./ Description
I. : Mobilization and Demobilization
SUB-TOTAL A -
No. PersonnelTotal Hours Rate Cost
-
-
SUB-TOTAL B -
No. of Equipt.Total Hours Rate Cost
Mobilization and Demobilization (0.50 % of civil works) #REF!
-
-
-
-
-
SUB-TOTAL C #REF!
D. TOTAL D (B + C) #REF!
F. UNIT COST ( B + C)/E #REF!
G. TOTAL DIRECT UNIT COST ( A + F ) #REF!
H.
I.
J. 5%VAT #REF!
K. TOTAL INDIRECT COST #REF!
L. TOTAL UNIT COST #REF!
Item No./ Description : II.a Temporary Facilities
Unit of Measurement : month Output/Manhour : kg/hr
Output per hour : 1.000 month
Rental for 2 Units 40 footer van with ACU, furniture and maintenance 1.00 1.00 26,000.00 26,000.00
B. LABOR COST QUANTITY Monthly Total
No. of Equipt.TotalMonths Rate Cost
-
-
SUB-TOTAL B -
C. EQUIPMENT COST QUANTITY Monthly Total
-
-
-
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) -
F. UNIT COST ( B + C)/E -
H.
J. 5%VAT 1,404.00
Item No./ Description : II.b Safety and Health
Safety Helmet man-days #REF! 0.25 #REF!

Safety Gloves man-days #REF! 2.77 #REF!
Safety Shoes man-days #REF! 7.67 #REF!
Warning signs pcs 5.00 500.00 2,500.00
SUB-TOTAL A #REF!
No. of Equipt.Totalhours Rate Cost
Safety Officer (PartTime) 1 160.00 62.50 10,000.00
-
-
No. of Equipt.TotalHours Rate Cost
SUB-TOTAL C -
D. TOTAL D (B + C) 10,000.00
E. Output per hour 1.000 lot
F. UNIT COST ( B + C)/E 10,000.00
G. TOTAL DIRECT UNIT COST ( A + F ) #REF!
H.
I. Contractors Profit (8%) #REF!
J. 5%VAT #REF!
K. TOTAL INDIRECT COST #REF!
L. TOTAL UNIT COST #REF!
Item No./ Description : II.c.1 Project Bill Board
Unit of Measurement : set
Output per hour : 0.250 set
4' x 8' Tarpaulin sq.ft. 32.00 45.00 1,440.00

2" x 3" good lumber bd ft 30.00 35.00 1,050.00
Asst. CWN kgs 1.00 75.00 75.00

Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 91.24
SUB-TOTAL C -
D. TOTAL D (B + C) 91.24
H. OCM ( 9%) 263.70
J. 5%VAT 171.40
Item No./ Description : II.c.2 COA Bill Board
Unit of Measurement : set
8' x 8' Tarpaulin sq.ft. 64.00 45.00 2,880.00

2" x 3" good lumber bd ft 48.00 35.00 1,680.00
Asst. CWN kgs 2.00 75.00 150.00

Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 91.24
SUB-TOTAL C -
D. TOTAL D (B + C) 91.24
H. OCM ( 9%) 467.81
J. 5%VAT 304.08
Item No./ Description : II.d General Scafolding
SUB-TOTAL A -
Construction Leadman 1.00 15.00 71.02 1,065.30

Skilled Laborers 5.00 15.00 51.51 3,863.25
Laborers 10.00 15.00 39.73 5,959.50
-
-
C. EQUIPMENT COST QUANTITY Daily Total
No. of Equipt. TotalDays Rate Cost
Rental Basis
Shoring Jack, 3m 69.00 30.00 5.20 10,764.00
Shoring Jack, 4.5 m 69.00 30.00 5.90 12,213.00
Adjustable Base Jack, 1-1/4 x 600 mm 137.00 30.00 1.38 5,671.80
U-jack, 1-1/4 x 600 mm 137.00 30.00 1.45 5,959.50
1-1/2" G.I. Pipe x 20 ft 152.00 30.00 4.77 21,751.20
A- Frame and Accessories 137.00 30.00 10.51 43,196.10
D. TOTAL D (B + C) 110,443.65
F. UNIT COST ( B + C)/E 110,443.65
H. OCM ( 9%) 9,939.93
J. 5%VAT 6,460.95
Item No./ Description : 1018 (1)a (FL-1) 600 x 600mm Unpolished Synthetic Granite Tile Floor Fin.
Unit of Measurement : sq.m. Output/Manhour :
A. MATERIAL COST UNIT QUANTITY
600 x 600mm Unpolished Synthetic Granite Tile sq.m. 1.050

Cement bags 0.325
Sand cu.m. 0.026
White Cement bags 0.125
SUB-TOTAL A
B. LABOR COST QUANTITY
Construction Foreman 1.00 1.00

Skilled Laborers 4.00 1.00
Laborers 5.00 1.00
SUB-TOTAL B
C. EQUIPMENT COST QUANTITY
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
I. Contractors Profit (8%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1018 (1)b (FL-2): 600 x 600mm Textured Ceramic Tile
600 x 600mm Textured Ceramic Tile sq.m. 1.050

Cement bags 0.325
Sand cu.m. 0.026
SUB-TOTAL A

Laborers 5.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1019 (FL-3): Wood Parquet Floor Fin.
Wood Parquet sq.m. 1.050

Misc. (5% of Material Cost)
SUB-TOTAL A

Laborers 2.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1018 (1)c (FL-4): 200mm x 200mm Vitrified Unglazed Tiles Floor (provide water proofing)
200mm x 200mm Vitrified Unglazed Tiles Floor sq.m. 1.050

Cement bags 0.325
Sand cu.m. 0.026
Cement based water proofing sq.m. 1.00
SUB-TOTAL A

Laborers 5.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1020 (FL-5): 300 x 300mm Vinyl Tiles Floor Fin.
300 x 300mm Vinyl Tiles sq.m. 1.050

Misc. (5% of Material Cost)
SUB-TOTAL A

Laborers 2.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1021(2) (FL-6): Non-Skid Cement Floor Fin. With 6mm wide Groove Lines
SUB-TOTAL A

Laborers 3.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
Item No./ Description : 1021(1) Plain Cement Floor Fin. (provide water proofing)
Cement bags 0.683

Sand cu.m. 0.053
Water based waterproofing sq.m. 1.000
SUB-TOTAL A

Laborers 3.00 1.00
SUB-TOTAL B
SUB-TOTAL C
D. TOTAL D (B + C)
E. Output per hour
H. OCM ( 9%)
J. 5%VAT
L. TOTAL UNIT COST
LYSIS
Granite Tile Floor Fin.
0.195 sq.m./hr
0.195 10.00
UNIT RATE TOTAL COST
500.00 525.00 Phenolic Board 1/2"x 4'x8 - 2 uses

250.00 81.25 Good Lumber - 4 use
2,400.00 63.00 Asst. CWN
16.50 2.06 G.I. Tie Wire
671.31
Hourly Total
Rate Cost
-
71.02 71.02 8.5
51.51 206.04 12.8
39.73 198.65
-
-
-
475.71
Hourly Total
Rate Cost
-
475.71
1.950 sq.m./hr
243.95 0.363398
Php 0,915.27
82.37
73.22
53.54
209.14
Php 1,124.40
LYSIS
0.195 sq.m./hr
0.195 10.00
500.00 525.00 Phenolic Board 1/2"x 4'x8 - 2 uses

250.00 81.25 Good Lumber - 4 use
2,400.00 63.00 Asst. CWN
16.50 2.06 G.I. Tie Wire
671.31
Hourly Total
Rate Cost
-
71.02 71.02 8.5
51.51 206.04 12.8
39.73 198.65
-
-
-
475.71
Hourly Total
Rate Cost
-
475.71
1.950 sq.m./hr
243.95 0.363398
Php 0,915.27
82.37
73.22
53.54
209.14
Php 1,124.40
LYSIS
0.000 sq.m./hr
830.00 871.50
43.58
915.08
Hourly Total
Rate Cost
-
71.02 71.02
51.51 103.02
39.73 79.46
-
-
-
253.50
Hourly Total
Rate Cost
-
253.50
1.150 sq.m./hr
220.43
Php 1,135.51
102.20
90.84
66.43
259.46
Php 1,394.97
LYSIS
Tiles Floor (provide water proofing)
0.000 sq.m./hr
500.00 525.00
250.00 81.25
2,400.00 63.00
16.50 2.06
550.00 550.00
1,221.31
Hourly Total
Rate Cost
-
71.02 71.02
51.51 206.04
39.73 198.65
-
-
-
475.71
Hourly Total
Rate Cost
-
475.71
1.150 sq.m./hr
413.66
Php 1,634.97
147.15
130.80
95.65
373.59
Php 2,008.56
LYSIS
0.000 sq.m./hr
250.00 262.50
13.13
275.63
Hourly Total
Rate Cost
-
71.02 71.02
51.51 103.02
39.73 79.46
-
-
-
253.50
Hourly Total
Rate Cost
-
253.50
2.250 sq.m./hr
112.67
Php 0,388.29
34.95
31.06
22.72
88.72
Php 0,477.02
LYSIS
m wide Groove Lines
1.190 sq.m./hr
-
Hourly Total
Rate Cost
-
71.02 71.02
51.51 51.51
39.73 119.19
-
-
-
241.72
Hourly Total
Rate Cost
-
241.72
1.950 sq.m./hr
123.96
Php 0,123.96
11.16
9.92
7.25
28.32
Php 0,152.28
LYSIS
1.190 sq.m./hr
260.00 177.45
600.00 31.80
550.00 550.00
759.25
Hourly Total
Rate Cost
-
71.02 71.02
51.51 51.51
39.73 119.19
-
-
-
241.72
Hourly Total
Rate Cost
-
241.72
2.500 sq.m./hr
96.69
Php 0,855.94
77.03
68.48
50.07
195.58
Php 1,051.52
Item No./ Description : 1018(2) 200 x 300mm Vitrified Glazed Tiles Wall Fin.
200 x 300mm Vitrified Glazed Tiles sq.m. 1.000 500.00 500.00

Cement bags 0.330 260.00 85.80
Sand cu.m. 0.053 600.00 31.50
White Cement bags 0.250 16.50 4.13
SUB-TOTAL A 621.43
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 72.16
J. 5%VAT 46.90
Item No./ Description : Item 1027 Cement Plaster Finish
Portland Cement bags 0.330 260.00 85.80

Sand cu.m. 0.027 600.00 15.90
SUB-TOTAL A 101.70
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 12.76
J. 5%VAT 8.29
Item No./ Description : 1039 Aluminum cladding
Aluminum cladding sq.m. 1.000 2,150.00 2,150.00
-
Laborers 4.00 1.00 39.73 158.92
-
-
-
SUB-TOTAL B 332.96
SUB-TOTAL C -
D. TOTAL D (B + C) 332.96
H. OCM ( 9%) 225.04
J. 5%VAT 146.28
Item No./ Description : 1018 (1)a (FL-1) 600 x 600mm Unpolished Synthetic Granite Tile Floor Fin.
600 x 600mm Unpolished Synthetic Granite Tile sq.m. 1.050 500.00 525.00
Cement bags 0.325 250.00 81.25
Sand cu.m. 0.026 2,400.00 63.00
SUB-TOTAL A 671.31
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 82.37
J. 5%VAT 53.54
Item No./ Description : 1018 (1)b (FL-2): 600 x 600mm Textured Ceramic Tile
600 x 600mm Textured Ceramic Tile sq.m. 1.050 500.00 525.00

Cement bags 0.325 250.00 81.25
Sand cu.m. 0.026 2,400.00 63.00
SUB-TOTAL A 671.31
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 82.37
J. 5%VAT 53.54
Item No./ Description : 1019 (FL-3): Wood Parquet Floor Fin.
Wood Parquet sq.m. 1.050 830.00 871.50

Misc. (5% of Material Cost) 43.58
SUB-TOTAL A 915.08
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 253.50
SUB-TOTAL C -
D. TOTAL D (B + C) 253.50
H. OCM ( 9%) 102.20
J. 5%VAT 66.43
Item No./ Description : 1018 (1)c (FL-4): 200mm x 200mm Vitrified Unglazed Tiles Floor (provide water proofing)
200mm x 200mm Vitrified Unglazed Tiles Floor sq.m. 1.050 500.00 525.00
Cement bags 0.325 250.00 81.25
Sand cu.m. 0.026 2,400.00 63.00
Cement based water proofing sq.m. 1.00 550.00 550.00
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 147.15
J. 5%VAT 95.65
Item No./ Description : 1020 (FL-5): 300 x 300mm Vinyl Tiles Floor Fin.
300 x 300mm Vinyl Tiles sq.m. 1.050 250.00 262.50

Misc. (5% of Material Cost) 13.13
SUB-TOTAL A 275.63
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 253.50
SUB-TOTAL C -
D. TOTAL D (B + C) 253.50
H. OCM ( 9%) 34.95
J. 5%VAT 22.72
Item No./ Description : 1021(2) (FL-6): Non-Skid Cement Floor Fin. With 6mm wide Groove Lines
SUB-TOTAL A -
-
Laborers 3.00 1.00 39.73 119.19
-
-
-
SUB-TOTAL B 241.72
SUB-TOTAL C -
D. TOTAL D (B + C) 241.72
H. OCM ( 9%) 11.16
J. 5%VAT 7.25
Item No./ Description : 1021(1) Plain Cement Floor Fin. (provide water proofing)
Cement bags 0.683 260.00 177.45

Sand cu.m. 0.053 600.00 31.80
Water based waterproofing sq.m. 1.000 550.00 550.00
SUB-TOTAL A 759.25
-
Laborers 3.00 1.00 39.73 119.19
-
-
-
SUB-TOTAL B 241.72
SUB-TOTAL C -
D. TOTAL D (B + C) 241.72
H. OCM ( 9%) 77.03
J. 5%VAT 50.07
Item No./ Description : 1003(2)c (CL-2A): 4.50mm THK. Fiber Cement Ceiling Board


4.5 mm 4' X 8' THICK FIBER CEMENT BOARD pcs 0.450 600.00 270.00
Metal Furring pcs 0.567 150.00 85.05
CARRYING CHANNELS pcs 0.300 180.00 54.00
HANGER BARS/ROD pcs 0.810 100.00 81.00
Channel Clip pcs 1.530 35.00 53.55
Corner bid pcs 0.160 150.00 24.00
Rivets pcs 11.39 2.00 22.78
1" concrete nail kgs 0.007 150.00 1.08
*Based on 0.6 m x 0.6 m spacing o.c. of metal furrings and 1.20m x

1.20m spacing o.c. of carrying channels
SUB-TOTAL A 321.46
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 45.61
J. 5%VAT 29.65
L. TOTAL UNIT COST Php 622.57

Item No./ Description : 1003(2)a (CL-1): 4.50mm THK. Fiber Cement Ceiling Board with drop ceiling

Corner bid pcs 0.160 150.00 24.00
Rivets pcs 11.39 2.00 22.78

SUB-TOTAL A 321.46
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 48.07
J. 5%VAT 31.24
Item No./ Description : 1003(2)b (CL-2): 4.50mm THK. Fiber Cement Ceiling Board with 150mm Wide Recessed Corners

Corner bid pcs 0.160 150.00 24.00
Rivets pcs 11.39 2.00 22.78

SUB-TOTAL A 321.46
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 48.07
J. 5%VAT 31.24
Item No./ Description : Item 1027(2) (CL-3): Exposed R.C Under slabs with Plain cement Plaster Fin.

Sand cu.m. 0.027 2,400.00 63.60
SUB-TOTAL A 146.10
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
SUB-TOTAL C -
D. TOTAL D (B + C) 475.71
H. OCM ( 9%) 16.75
J. 5%VAT 10.89
Item No./ Description : 1039 (CL-4): Aluminum Metal Cladding
Aluminum cladding sq.m. 1.000 2,150.00 2,150.00
-
Laborers 4.00 1.00 39.73 158.92
-
-
-
SUB-TOTAL B 332.96
SUB-TOTAL C -
D. TOTAL D (B + C) 332.96
H. OCM ( 9%) 227.75
J. 5%VAT 148.04
Item No./ Description : 1039(1) (CL-4A): Aluminum Metal Cladding/Ceiling Panels On Metal Furrings
Aluminum Metal Cladding/Ceiling Panels On Metal Furrings sq.m. 1.000 2,150.00 2,150.00
-
Laborers 4.00 1.00 39.73 158.92
-
-
-
SUB-TOTAL B 332.96
SUB-TOTAL C -
D. TOTAL D (B + C) 332.96
H. OCM ( 9%) 227.75
J. 5%VAT 148.04
Item No./ Description : SPL-1 Steel Pipes 150mmØ x 7.30m (Including Bolts & Steel Plates anchorage)
Unit of Measurement : set Output/Manhour : 0.273 sq.m./hr

-
Steel Pipe 150 mm dia l.m. 7.300 1,540.00 11,242.00
Anchor Bar 16 mm dia. X 400mm kgs 1.300 52.00 67.60
Steel Plate kgs 6.000 55.00 330.00
Base Plate 250mm x 250mm x 12 mm kgs 94.200 55.00 5,181.00
Anchor Bolt 20 mm dia. X 350 mm kgs 3.500 55.00 192.50
Gusset Plate kgs 0.50 55.00 27.50
Miscelaneous (5% of material cost) 852.03
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 391.00
D. TOTAL D (B + C) 592.99
E. Output per hour 0.123 l.m./hr
F. UNIT COST ( B + C)/E 4,821.06
G. TOTAL DIRECT UNIT COST ( A + F ) 22,713.69
H. OCM ( 9%) 2,044.23
J. 5%VAT 1,328.75
Item No./ Description : SPL-2 Fire Escape

Fire Escape Ladder set 1.000 4,300.00 4,300.00
-
-
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 1,188.18
H. OCM ( 9%) 493.94
J. 5%VAT 321.06
Item No./ Description : SPL-3 Tubular Horizontal Grilles at ACU Ledge

50 mm x 100 mm steel tubular post kg 68.000 52.00 3,536.00
50 mm x 100 mm steel tubular grills kg 211.950 52.00 11,021.40
Paint Thinner lit 1.000 125.00 125.00
Lead Primer gal 1.000 800.00 800.00
Paint Enamel gal 1.000 908.00 908.00
-
Laborers 5.00 1.00 39.73 198.65
-
-
-
SUB-TOTAL B 475.71
Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 391.00
D. TOTAL D (B + C) 866.71
F. UNIT COST ( B + C)/E 3,552.09
H. OCM ( 9%) 1,476.58
J. 5%VAT 959.78
Item No./ Description : SPL-5 Stainless Railing at Ramp
Unit of Measurement : l.m. Output/Manhour : 0.000 sq.m./hr
Output per hour : 0.190 l.m.
50 mm dia. Stainless steel pipe l.m. 1.000 2,200.00 2,200.00

Miscellaneous (5% of material cost) 110.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
-
SUB-TOTAL B 162.26
Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 391.00
D. TOTAL D (B + C) 553.26
F. UNIT COST ( B + C)/E 2,911.89
H. OCM ( 9%) 469.97
J. 5%VAT 305.48
Job : Standard
SPL-6 DistrictStair
Engineering Office Building
Railing, 50mmØ Surigao
G.I. Pipe del&Sur
Handrail 1st DEO
19mm
Item No./ Description : Square Bar Railing (0.90 m high)
50mmØ G.I. Pipe Handrail l.m. 1.150 260.00 299.00

19mm Square Bar Railing (0.90 m high) kgs. 23.000 55.00 1,265.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
-
SUB-TOTAL B 162.26
Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 391.00
D. TOTAL D (B + C) 553.26
H. OCM ( 9%) 190.55
J. 5%VAT 123.86
Item No./ Description : SPL-4 Stair Nosing, 6mm thk. Non-skid Metal Nosing Strip
Stair Nosing, 6mm thk. Non-skid Metal Nosing Strip l.m. 1.000 250.00 250.00
SUB-TOTAL A 250.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
G. TOTAL DIRECT UNIT COST ( A + F ) 358.17
H. OCM ( 9%) 32.24
J. 5%VAT 20.95
L. TOTAL UNIT COST 440.02
Item No./ Description : SPL-7 38mmØ Stainless Steel L-Type Fixed Grab Rail (at toilet)
Unit of Measurement : pcs Output/Manhour : 0.000 sq.m./hr
Output per hour : 0.222 pcs
38mmØ Stainless Steel L-Type Fixed Grab Rail (at toilet) including
accessories and incidentals to complete l.m. 1.000 3,400.00 3,400.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 371.78
J. 5%VAT 241.66
Item No./ Description : SPL-8 38mmØ Stainless Steel Movable Grab Bar (at toilet)
38mmØ Stainless Steel Movable Grab Bar (at toilet) including

accessories and incidentals to complete pcs 1.000 2,125.00 2,125.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 232.62
J. 5%VAT 151.20
Item No./ Description : SPL-9 12 mm thk. Laminated Compact Board Urinal Partition 400 x 900 mm
12 mm thk. Laminated Compact Board Urinal Partition 400 x 900

mm pcs 1.000 1,512.00 1,512.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 179.89
J. 5%VAT 116.93
Item No./ Description : SPL-10 Tilted Facial Mirror (at toilet for PWD)
Tilted Facial Mirror (at toilet for PWD) pcs 1.000 2,000.00 2,000.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 209.21
J. 5%VAT 135.98
Item No./ Description : SPL-11 Facial Mirror 1400 x 600 mm (at toilet for women)
Facial Mirror 1400 x 600 mm (at toilet for women) sq.m. 0.840 2,700.00 2,268.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 240.63
J. 5%VAT 156.41
Item No./ Description : SPL-12 12 mm thk. Laminated Compact Bd./Phenolic Cubicle Pa
12 mm thk. Laminated Compact Bd./Phenolic Cubicle Partition sq.m. 0.840 4,270.00 3,586.80
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 410.26
J. 5%VAT 266.67
Item No./ Description : SPL-13 RC Counter with Polished Pure/Natural Granite Slab Counter Top Finish

RC Counter with Polished Pure/Natural Granite Slab Counter Top
Finish sq.m. 1.200 3,500.00 4,200.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
F. UNIT COST ( B + C)/E 1,081.73
H. OCM ( 9%) 475.36
J. 5%VAT 308.98
Item No./ Description : SPL-14 50 x 100 mm Decorative Tubular Steel Horizontal Grilles
50 x 100 mm Decorative Tubular Steel Horizontal Grilles l.m. 1.050 30.00 31.50
SUB-TOTAL A 31.50
-
Laborers 1.00 1.00 39.73 39.73
-
-
SUB-TOTAL B 162.26
Welding Machine 1.00 1.00 391.00 391.00
SUB-TOTAL C 391.00
D. TOTAL D (B + C) 553.26
H. OCM ( 9%) 5.46
J. 5%VAT 3.55
Item No./ Description : 1003(3) Cabinet, Table, Chair and Cubicle
Cabinet, Table & Cubicle

Plywood 3/4 thk Marine sht. 250.000 1,200.00 300,000.00
Finishing nail # 2 1/2 kl 290.000 90.00 26,100.00
Accessories ls. 1.000 150,585.26 150,585.26
Sr. Executive Table set 8.00 15,500.00 124,000.00
Jr. Executive Table set 13.00 6,400.00 83,200.00
Clerk Table set 9.00 5,500.00 49,500.00
Cubicle set 80.00 10,500.00 840,000.00
Chair for Sr. Executive pcs. 1.00 12,000.00 12,000.00
Chair for Jr. Executive pcs. 8.00 8,000.00 64,000.00
Chair for Clerk pcs. 9.00 4,000.00 36,000.00
SUB-TOTAL A 1,685,385.26
-
Construction Foreman 1.00 120.00 71.02 8,522.40
Carpenter 4.00 120.00 51.51 24,724.80
Laborers 6.00 120.00 39.73 28,605.60
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 61,852.80
F. UNIT COST ( B + C)/E 61,852.80
H. OCM ( 9%) 157,251.43
J. 5%VAT 102,213.43
L. TOTAL UNIT COST 2,146,481.96
Item No./ Description : 403(1)a Steel Framing (Fabrication)
Structural Steel Framing including cross bracings, purlins, kg 1.000 47.00 47.00
anchorbolts, and incidentals to complete
consumables (5% of material cost)
SUB-TOTAL A 47.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
Welding Machine 2.00 1.00 391.00 782.00

-
-
-
-
-
-
-
SUB-TOTAL C 782.00
D. TOTAL D (B + C) 983.99
H. OCM ( 9%) 5.51
J. 5%VAT 3.58

Item No./ Description : 403(1)b Steel Framing (Erection)
SUB-TOTAL A -
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
Truck Mounted Crane 16-20T 1.00 1.00 1095.65 1,095.65

Welding Machine 1.00 1.00 391.00 391.00
D. TOTAL D (B + C) 1,688.64
H. OCM ( 9%) 1.11
J. 5%VAT 0.72
Item No./ Description : 1014 Pre-painted G.I. Roofing Sheet Long Span
Unit of Measurement : sq.m. Output/Manhour : 1.04 sq.m.
Pre-painted G.I. Roofing Sheet Long Span sq.m. 1.000 560.00 560.00
Teckscrew pcs 9.000 2.00 18.00
Sealant qrt 0.019 160.00 3.04
SUB-TOTAL A 581.04
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
-
-
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
E. Output per hour 2.77
H. OCM ( 9%) 58.86
J. 5%VAT 38.26
Item No./ Description : 1013(2)b End Wall Flashing, 0.60mm THK. Pre-formed Pre-Painted
Unit of Measurement : l.m. Output/Manhour : 5.31 l.m./Mhr
End Wall Flashing, 0.60mm THK. Pre-formed Pre-Painted l.m. 1.00 396.00 396.00
teckscrew pcs 10.00 2.00 20.00
blind rivets pcs 2.00 1.50 3.00
SUB-TOTAL A 419.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
-
-
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 46.10
J. 5%VAT 29.97
Item No./ Description : 1013(2)a Ridge Roll, 0.60mm THK., Pre-formed Pre-Painted
Unit of Measurement : l.m. Output/Manhour : 5.31 l.m.
Ridge Roll, 0.60mm THK., Pre-formed Pre-Painted l.m. 1.00 250.00 250.00
teckscrew pcs 10.00 2.00 20.00
blind rivets pcs 2.00 1.50 3.00
SUB-TOTAL A 273.00
-
Laborers 1.00 1.00 39.73 39.73
-
-
-
-
-
-
-
-
SUB-TOTAL B 162.26
SUB-TOTAL C -
D. TOTAL D (B + C) 162.26
H. OCM ( 9%) 25.95
J. 5%VAT 16.87
UNIT PRICE ANALYSIS
INSTALLATION OF STREET LIGHT FROM CROSSING VICTORIA TO PURISIMA ROAD SECTIO
JOB :
Quantity : 196.00 sq.m.
A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE
Err:509 sq.m. 196.00 1,150.00
SUB-TOTAL (A)
QUANTITY
B. LABOR COST Hourly Rate
Construction Foreman 1 32.00 73.28

Skilled Laborer 2 32.00 61.16
Unskilled Laborer 4 32.00 40.85
SUB-TOTAL (B)
QUANTITY
C. EQUIPMENT COST Hourly Rate
SUB-TOTAL ( C )
D. TOTAL DIRECT COST (A + B + C)

OCM (12%)
Contractors Profit ( 8% )
VAT ( 5% )
TOTAL INDIRECT COST
TOTAL COST ( D + E )
UNIT COST
UNIT PRICE ANALYSIS
JOB :
Item No. / Description : 900(1)b2 Concrete ( 17Mpa)
Quantity : #NAME? cu.m.
A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE
Portland Cement Bags #NAME? 260.00

Sand cu.m #NAME? -
Gravel cu.m #NAME? -
SUB-TOTAL (A)
QUANTITY
B. LABOR COST Hourly Rate
Construction Foreman 1 32.00 73.28

Skilled Laborer 2 32.00 61.16
Unskilled Laborer 8 32.00 40.85
SUB-TOTAL (B)
QUANTITY
C. EQUIPMENT COST Hourly Rate
Concrete Vibrator 1 16.00 -

One Bagger Concrete Mixer 1 32.00 -
SUB-TOTAL ( C )
D. TOTAL DIRECT COST (A + B + C)

OCM ( 12% )
Contractors Profit ( 8% )
VAT ( 5% )
TOTAL INDIRECT COST
TOTAL COST ( D + E )
UNIT COST
CTORIA TO PURISIMA ROAD SECTION W/ CENTER ISLAND
3.50 1.00 1.00
TOTAL COST
225,400.00
-
-
225,400.00
Total Cost
4.00
2,344.96 6
3,914.24 5%
5,228.80
11,488.00
Total Cost
-
-
-
236,888.00
28,426.56 12%
18,951.04 8%
14,213.28 5%
61,590.88
298,478.88
1,522.85
TOTAL COST
#NAME?
#NAME?
#NAME?
#NAME?
Total Cost
2,344.96
3,914.24
10,457.60 4 8
16,716.80
Total Cost
-
-
-
#NAME?
12%
8%
#NAME? 5%
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
= 3.50
8.00
8
Item No./ Description : SPL-15 Multi-Co Polymerized Resin Based Waterproofing (at Parapet/Gutter)
Unit of Measurement : sq.m. Output/Manhour : kg/hr
Multi-Co Polymerized Resin Based Waterproofing sq.m. 1.000 1,150.00 1,150.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
-
-
-
-
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 115.62
J. 5%VAT 75.15
Item No./ Description : 1032 (1)a Painting on Concrete
Concrete Neutralizer gal 0.020 760.00 15.20

Concrete Sealer/Primer gal 0.040 695.00 27.80
Patching Compound gal 0.050 540.00 27.00
Semi Gloss Latex gal 0.080 880.00 70.40
Consumables (5% of material cost)
SUB-TOTAL A 140.40
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 305.01
SUB-TOTAL C -
D. TOTAL D (B + C) 305.01
H. OCM ( 9%) 19.20
J. 5%VAT 12.48
Item No./ Description : 1032(1)b Painting on Metal
Red Oxide Primer gal 0.040 695.00 27.80

Enamel Paint gal 0.100 908.00 90.80
Paint Thinner lit 0.250 125.00 31.25
Consumables (5% of material cost) 7.49
SUB-TOTAL A 157.34
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 22.82
J. 5%VAT 14.83

Item No./ Description : 1032 (1)a Painting on Ficem Board
Concrete Neutralizer gal 0.020 760.00 15.20

Concrete Sealer/Primer gal 0.040 695.00 27.80
Patching Compound gal 0.050 540.00 27.00
Semi Gloss Latex gal 0.080 880.00 70.40
SUB-TOTAL A 147.42
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 305.01
SUB-TOTAL C -
D. TOTAL D (B + C) 305.01
H. OCM ( 9%) 19.83
J. 5%VAT 12.89
Item No./ Description : 1032(1)c Wood Painting
Glazzing Putty gal 0.050 650.00 32.50

Flat Wall Enamel gal 0.040 908.00 36.32
Enamel Quick Dry gal 0.040 560.00 22.40
Paint Thinner gal 0.010 500.00 5.00
Tinting Color (Optional) pint 0.010 200.00 2.00
SUB-TOTAL A 103.13
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 18.90
J. 5%VAT 12.29
Item No./ Description : 1002(1) Sewer and Drainange Lines
300 mm Ø PVC Pipe pcs 3.00 6,375.00 19,125.00

200 mm Ø PVC Pipe pcs 22.00 2,346.00 51,612.00
150 mm Ø PVC Pipe pcs 91.00 1,530.00 139,230.00
100 mm Ø PVC Pipe pcs 32.00 798.00 25,536.00
75 mm Ø PVC Pipe pcs 5.00 650.00 3,250.00
50
150mm
mmØ1/8PVC PipeLong
Bend pcs 48.00 350.00 16,800.00
Sweep Elbow
100 mm 1/8 Bend Long pcs 11.00 408.00 4,488.00
Sweep
75 mm Elbow
1/8 Bend Long pcs 31.00 60.00 1,860.00
Sweep Elbow pcs 6.00 38.00 228.00
150 mm Coupling pcs 57.00 450.00 25,650.00
100 mm Coupling pcs 15.00 350.00 5,250.00
75 mm Coupling pcs 4.00 250.00 1,000.00
50 mm Coupling pcs 7.00 64.00 448.00
150 mm Clean Out Cover pcs 10.00 536.00 5,360.00
100 mm Clean Out Cover pcs 15.00 120.00 1,800.00
75 mm Clean Out Cover pcs 6.00 75.00 450.00
150 mm Wye pcs 4.00 969.00 3,876.00
100 mm Wye pcs 36.00 250.00 9,000.00
75
150mm
mmWye
x 100 mm pcs 7.00 160.00 1,120.00
Reducer
100 mm xWye
75 mm Reducer pcs 14.00 689.00 9,646.00
Wye
100 mm x 50 mm Reducer pcs 18.00 120.00 2,160.00
Wye
75 mm x 50 mm Reducer pcs 23.00 198.00 4,554.00
Wye pcs 8.00 150.00 1,200.00
150 mm x 45° Street Elbow pcs 10.00 459.00 4,590.00
100 mm x 45° Street Elbow pcs 15.00 60.00 900.00
75 mm x ¼ Bend Elbow pcs 5.00 50.00 250.00
50 mm x ¼ Bend Elbow pcs 16.00 26.00 416.00
150 mm x 45° Elbow pcs 4.00 459.00 1,836.00
50 mm x 45° Elbow pcs 71.00 21.00 1,491.00
50 mm
150 mmPlain
x 50tee
mm x 150 pcs 52.00 155.00 8,060.00
mm Tee x 50 mm x 100
100 mm pcs 3.00 790.00 2,370.00
mm Tee Reducer
100 mm x 75 mm x 100 pcs 18.00 110.00 1,980.00
mm Tee Reducer pcs 4.00 128.00 512.00
75 mm P. Trap Floor Drain pcs 20.00 194.00 3,880.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
-
SUB-TOTAL B 201.99
-
-
-
-
-
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 67,330.00
H. OCM ( 9%) 38,505.87
J. 5%VAT 25,028.82
Item No./ Description : 1002(2) Waterlines

PPRC Pipe, 50mm Ø x 4m,
PN16
PPRC Pipe, 32mm Ø x 4m, lgths. 26.00 1,569.00 40,794.00
PN16
PPRC Pipe, 20mm Ø x 4m, lgths. 16.00 662.40 10,598.40
PN16 lgths. 18.00 256.80 4,622.40
Elbow, 20mm Ø pcs. 24.00 15.60 374.40
Elbow, 32mm Ø pcs. 18.00 39.60 712.80
Elbow, 50mm
Reducer, 50mm Ø Ø x 20mm pcs. 10.00 122.40 1,224.00
ØReducer, 50mmØ x pcs. 6.00 64.80 388.80
32mmØ
Reducer, 32mmØ x pcs. 8.00 64.80 518.40
20mmØ
Elbow Reducer, 32mm Ø x pcs. 4.00 19.20 76.80
20mm
Elbow Ø
Reducer, 50mm Ø x pcs. 5.00 34.80 174.00
32mm
FemaleØThreaded Elbow, pcs. 3.00 104.40 313.20
20mmØ X 1/2" Tee,
Female Threaded pcs. 17.00 106.80 1,815.60
20mmØ X 1/2" pcs. 26.00 109.20 2,839.20
Tee, 20mmØ pc 11.00 19.20 211.20
Tee, 50mmØ
Reducer Tee, 50Ø X 32Ø x pcs. 12.00 156 1,872.00
50Ø
Reducer Tee, 50Ø X 20Ø x pcs. 3.00 126 378.00
50Ø
Reducer Tee, 32Ø X 20Ø x pcs. 5.00 126 630.00
32Ø pcs. 28.00 44.4 1,243.20
Cap, 20mm Ø pcs. 26.00 8.4 218.40
Coupling, 50mmØ pcs. 19.00 79.2 1,504.80
Coupling, 32mmØ pcs. 4.00 26.4 105.60
Coupling,
Female 20mmØUnion,
Threaded pcs. 3.00 10.8 32.40
32mm Ø X 1" Adaptor,
Male Threaded pcs. 10.00 492 4,920.00
32mmØ x 1" pcs. 30.00 318 9,540.00
-
Laborers 2.00 1.00 39.73 79.46
-
SUB-TOTAL B 201.99
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 13,466.00
H. OCM ( 9%) 8,871.62
J. 5%VAT 5,766.56
Item No./ Description : 1002(3) Sanitary Fixtures and Accessories
Water Closet W/ Fitting & Accessories sets 15.00 7,500.00 112,500.00

Floor Drain Strainer sets 18.00 280.00 5,040.00
Lavatory With P.Trap & Accessories sets 13.00 6,550.00 85,150.00
Urinal W/ Fittings And Accessories sets 6.00 8,500.00 51,000.00
Stainless Steel Mesh Screen Protection sets 5.00 300.00 1,500.00
Kitchen Sink W/ Faucet sets 4.00 5,000.00 20,000.00
Gate Valve sets 10.00 650.00 6,500.00
Laboratory Sink W/ Faucet sets 1.00 6,500.00 6,500.00
Hose Bib sets 2.00 350.00 700.00
Shower W/ Fittings & Accessories sets 2.00 1,935.00 3,870.00
-
-
-
-
-
-
-
-
-
-
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 16,832.50
H. OCM ( 9%) 27,863.33
J. 5%VAT 18,111.16
Item No./ Description : 1002(4) Septic Vault (Type E)
Unit of Measurement : set Output/Manhour : kg/hr

Gravel Fill cu.m. 1.90 492.00 934.80
Concrete Works
Ready Mix Concrete (4000 psi) cu.m. 12.00 4,995.00 59,940.00
4'x8'x1/2" thk Ord plywood pcs 25.00 606.00 15,150.00
Coco Lumber bdft 870.00 20.00 17,400.00
Asst C.W. Nails kgs 3.50 75.00 262.50
Reinforcing Steel Bars kgs 1,637.50 45.00 73,687.50
#16 G.I. Tie wire kgs 21.00 100.00 2,100.00
Masonry Works -
150 mm thk CHB pcs 13.00 18.00 234.00
Sand cu.m. 0.50 600.00 300.00
3x16 mm dia. X 6.0 m kgs 15.00 45.00 675.00
#16 G.I. Tie wire kgs 0.20 100.00 20.00
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
F. UNIT COST ( B + C)/E 40,398.00
H. OCM ( 9%) 19,022.56
J. 5%VAT 12,364.67
Item No./ Description : 1002(5)a Catch Basin 1

Sand cu.m. 0.17 600.00 103.20
Gravel cu.m. 0.08 600.00 50.40
Cement bags 4.00 260.00 1,040.00
CHB (100mm THK) pcs 30.00 13.00 390.00
Reinforcing Steel Bar kgs 24.86 45.00 1,118.88
1/4" x 2' x 4' ord plywood pcs 0.25 388.00 97.00
Ast. CWN kgs 0.06 75.00 4.50
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 291.55
J. 5%VAT 189.51
Item No./ Description : 1002(5)b Catch Basin 2

Sand cu.m. 0.27 600.00 159.00
Gravel cu.m. 0.15 600.00 90.00
Cement bags 5.00 260.00 1,300.00
CHB (100mm THK) pcs 40.00 13.00 520.00
Reinforcing Steel Bars kgs 32.00 45.00 1,440.00
1/4" x 2' x 4' ord. plywood pcs 0.25 388.00 97.00
Ast. CWN kgs 0.06 75.00 4.50
-
Laborers 2.00 1.00 39.73 79.46
-
-
-
SUB-TOTAL B 201.99
-
-
SUB-TOTAL C -
D. TOTAL D (B + C) 201.99
H. OCM ( 9%) 371.23
J. 5%VAT 241.30

Pow - Street Light (Crossing-Tago)

Uploaded by

Document Information

Original Description:

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

Pow - Street Light (Crossing-Tago)

Uploaded by

Copyright:

Available Formats

PROPOSED CENTER ISLAND WITH STREET LIGHT FROM TAGO TO LAPAZ

Total Length = ### lm

Removal of Existing Pavement

use 1pc 16mmØ x 6m for 1 Pedistal

use 2pcs 10mmØ x 6m for Ties

1,825 / 5.64 = 324

use 2pcs 10mmØ x 6m (end wall)

1,825 / 5.60 = 326

1,825 / 0.60 = 3,042

Use 4pcs/Street Light- Anchor Bolt w/ nut & washer

Footing 40 9.47 378.80 379 0.0125 4.74

Prefabricated double arm galvanized steel

175 - 150.00 = 25.00 - 15 = 10.00

Total Length = 1,945.45 L.M.

Removal of Existing Pavement

use 1pc 16mmØ x 6m for 1 Pedistal

use 2pcs 10mmØ x 6m for Ties

1,795.45 / 5.64 = 318

use 2pcs 10mmØ x 6m (end wall)

1,795.45 / 5.60 = 321

1,795.45 / 0.60 = 2,992

Use 4pcs/Street Light- Anchor Bolt w/ nut & washer

16mm Ø #16 G.I Tie

Footing 36 9.47 340.92 341 0.0125 4.26

PURISIMA, TAGO SURIGAO DEL SUR

(14) Estimated Cost by Items of Work

SCOPE OF WORKS % of Total Unit Qty. Unit Price Total Amount

TOTAL 100% 3,800,000.00

PURISIMA, TAGO SURIGAO DEL SUR

B. ESTIMATED DIRECT COST

SUB - TOTAL II 0.00% -

PREPARED BY: CHECKED BY:

Beverly C. Ortega Engr. Hilario S. Bautista

RECOMMENDING APPROVAL: APPROVED:

Jubert D. Tutor -EnP. Hon. Rogelio M. Pimentel

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

A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Foreman 1 8 76.73 613.83

SUB-TOTAL (B) 3,005.31

Excavator 1 8 1,537.00 12,296.00

UNIT COST 26,877.18

Item No. / Description : 103(1)a Structure Excavation (Common Soil)

A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Unskilled Laborer 6 8.00 41.62 1,997.94

SUB-TOTAL (B) 1,997.94

Concrete Cutter 1 8.00 167.38 1,339.04

E. ADD: INDIRECT COST

UNIT COST 659.67

Item No. / Description : 900(1)c1 Structural Concrete (Class "B", 28 days)

A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Portland Cement Bags 2,174.37 260.00 565,336.88

SUB-TOTAL (A) 919,741.88

Construction Foreman 1 270.00 76.73 20,716.77

SUB-TOTAL (B) 273,156.65

One Bagger Concrete Mixer 1 270.00 172.00 46,440.00

E. ADD: INDIRECT COST

UNIT COST 5,476.04

Item No. / Description : 902 (1)a1 Reinforcing Steel (Deformed) Grade 40

A) MATERIALS: COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

9mmØ Deformed Bars, Grade 40 kgs. 2,660.77 46.00 122,395.32

Construction Foreman 1 100.00 76.73 7,672.88

SUB-TOTAL (B) 73,120.26