Balintad Manticao WW

Project: Construction of Water System in Zone 8
Location: Poblacion, Opol, Misamis Oriental 8

Category: IV 10
District: 2nd District 12
16
REF JOB ITEM Daily Rate Hourly Rate 20
L01 Foreman 818.26 102.28 25
L06 Skilled Worker 591.13 73.89 32
L07 Unskilled Worker 455.31 56.91
2nd DISTRICT
Material Prices incl. Hauling

Cement 255.00
Washed Sand 910.22
Gravel 911.20
4" CHB 20.00
6" CHB 25.00
2" dia. G.I Pipe 1,508.00
Republic of the Philippines

PROVINCE OF MISAMIS ORIENTAL
Cagayan de Oro City
PROVINCIAL ENGINEER'S OFFICE
COMPUTATION OF LABOR RATES
AS OF JULY 2019
CATEGORY I: Cagayan de Oro City, Tagoloan, Villanueva and Jasaan
CATEGORY II: El Salvador, Gingoog , Opol and Lugait
CATEGORY III: Balingasag and Laguindingan
CATEGORY IV: All other areas not covered under the above categories
REF. NO. JOB ITEM LABOR BASIC WAGE

COST CATEGORY I CATEGORY II CATEGORY III
MONTHL MONTHL
INDEX DAILY DAILY DAILY
Y Y
L01 Foreman 1.85 675.25 17,556.50 662.30 17,219.80 647.50
L02 Asst. Foreman/Leadman 1.67 609.55 15,848.30 597.86 15,544.36 584.50
L03 Heavy Equipment Operat 1.73 631.45 16,417.70 619.34 16,102.84 605.50
L04 Light Equipment Operator 1.61 587.65 15,278.90 576.38 14,985.88 563.50
L05 Driver 1.61 587.65 15,278.90 576.38 14,985.88 563.50
L06 Skilled Laborer 1.20 438.00 11,388.00 429.60 11,169.60 420.00
L07 Unskilled Laborer 1.00 365.00 9,490.00 358.00 9,308.00 350.00
Subject to changes based on the Latest Department Order.
Sources of Data: National Wages and Productivity Commission, Department of Labor and Employment,
Philippine Contractors Association, Private Contractors, Civil Engineering Consultants and other related sou
NEW
REF. NO. JOB ITEM LABOR BASIC WAGE
COST CATEGORY I CATEGORY II CATEGORY III
MONTHL MONTHL
INDEX DAILY DAILY DAILY
Y Y
L01 Foreman 1.80 657.00 17,082.00 644.40 16,754.40 630.00

L02 Asst. Foreman/Leadman 1.65 602.25 15,658.50 590.70 15,358.20 577.50
L03 Heavy Equipment Operat 1.50 547.50 14,235.00 537.00 13,962.00 525.00
L04 Light Equipment Operator 1.40 511.00 13,286.00 501.20 13,031.20 490.00
L05 Driver 1.30 474.50 12,337.00 465.40 12,100.40 455.00
L06 Skilled Laborer 1.30 474.50 12,337.00 465.40 12,100.40 455.00
L07 Unskilled Laborer 1.00 365.00 9,490.00 358.00 9,308.00 350.00
WAGE
CATEGORY III CATEGORY IV
MONTHL MONTHL
DAILY
Y Y
16,835.00 634.55 16,498.30
15,197.00 572.81 14,893.06
15,743.00 593.39 15,428.14
14,651.00 552.23 14,357.98
14,651.00 552.23 14,357.98
10,920.00 411.60 10,701.60
9,100.00 343.00 8,918.00
ultants and other related sources.
WAGE
CATEGORY III CATEGORY IV
MONTHL MONTHL
DAILY
Y Y
16,380.00 758.91 19,731.66

15,015.00 697.17 18,126.42
13,650.00 633.03 16,458.78
12,740.00 590.78 15,360.28
11,830.00 548.54 14,262.04
11,830.00 548.54 14,262.04
9,100.00 423.42 11,008.92
PROVINCE OF MISAMIS ORIENTAL CONTRACT REFERENCE NUMBER:
Construction of Water System in Zone 8

Poblacion, Opol, Misamis Oriental
Standard Form Number: SF-INFR-55

Revised on: August 11,2004
BILL OF QUANTITIES
Construction of Water System in Zone 8 BILL OF QUANTITES
ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST
PART I. GENERAL REQUIREMENTS
B.5 Project Billboard/ Signboard 2.00 each
B.7 Occupational Safety and Health Program 20.47 mos.
B.9 Mobilization/ Demobilization 1.00 L.S
PART II. PLAIN AND REINFORCED CONCRETE WORKS
900(1)c1 Structural Concrete (Class A, 28days) 21.69 cu.m
902(1)a1 Reinforcing Steel (Deformed) Grade 40 2,291.31 kgs
903(1) Formworks and Falseworks 1.00 L.S
PART III. WATER SUPPLY
1201(1) Water Pumping System 1.00 L.S
1602 Installation of Pipeline 1.00 L.S
1724(16) Pump House and Accessories 1.00 L.S
TOTAL ESTIMATED PROJECT COST
Submitted by:
Name: Date:
Designation:
Const. Firm:
Cagayan de Oro City
Project Name: Construction of Water System in Zone 8

Location: Poblacion, Opol, Misamis Oriental
BAR CHART
20% MONTH 1
Item No. Scope of Works Rainfall Duration
Days 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
B.5 Project Billboard/ Signboard 1 day(s)
B.7 Occupational Safety and Health Program 613 day(s)
B.9 Mobilization/ Demobilization 2 day(s)
900(1)c1 Structural Concrete (Class A, 28days) 1 6 day(s)
902(1)a1 Reinforcing Steel (Deformed) Grade 40 2 8 day(s)
903(1) Formworks and Falseworks 8 day(s)
1201(1) Water Pumping System 6 28 day(s)
1602 Installation of Pipeline 92 462 day(s)
1724(16) Pump House and Accessories 1 5 day(s)
102 511 day(s)
Working Days - 511 day(s)

Rainy Days (20% of WD) - 102 day(s)
TOTAL PROJECT DURATION = 613 Calendar Days
PREPARED BY:
MARIA MERCEDES E. UBAUB

Engineer II (Contract of Service)
APPROVED BUDGET FOR THE CONTRACT

Poblacion, Opol, Misamis Oriental
PROJECT NAME AND LOCATION
Contract Duration: 613 C.D.

MARK -UP IN TOTAL
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT COST PERCENT TOTAL MARK - UP VAT INDIRECT TOTAL COST UNIT COST
OCM PROFIT % VALUE COST
(10)= (5% (11) = (13) =
(1) (2) (3) (4) (5) (6) (7) (8) (9) = (5)X(8) (12) = (5)+(11)
((5)+(9)) (9)+(10) (12)/(3)
B.5 Project Billboard/ Signboard 2.00 each 7,446.25 15.00% 10.00% 25.00% 1,861.56 465.39 2,326.95 9,773.21 4,886.60
B.7 Occupational Safety and Health Program 20.47 mos. 52,509.28 0.00% 10.00% 10.00% 5,250.93 2,888.01 8,138.94 60,648.22 2,963.27
B.9 Mobilization/ Demobilization 1.00 L.S 636,760.23 0.00% 0.00% 0.00% 0.00 31,838.01 31,838.01 668,598.24 668,598.24
900(1)c1 Structural Concrete (Class A, 28days) 21.69 cu.m 128,251.34 15.00% 10.00% 25.00% 32,062.84 8,015.71 40,078.54 168,329.88 7,760.36
902(1)a1 Reinforcing Steel (Deformed) Grade 40 2,291.31 kgs 176,138.56 15.00% 10.00% 25.00% 44,034.64 11,008.66 55,043.30 231,181.85 100.90
903(1) Formworks and Falseworks 1.00 L.S 159,891.10 15.00% 10.00% 25.00% 39,972.77 9,993.19 49,965.97 209,857.06 209,857.06
1201(1) Water Pumping System 1.00 L.S 644,318.11 15.00% 10.00% 25.00% 161,079.53 40,269.88 201,349.41 845,667.52 845,667.52
1602 Installation of Pipeline 1.00 L.S 62,476,630.70 15.00% 10.00% 25.00% 15,619,157.67 3,904,789.42 19,523,947.09 82,000,577.79 82,000,577.79
1724(16) Pump House and Accessories 1.00 L.S 90,793.46 15.00% 10.00% 25.00% 22,698.37 5,674.59 28,372.96 119,166.42 119,166.42
TOTAL 64,372,739.03 15,926,118.31 4,014,942.87 19,941,061.17 Php84,313,800.20
PREPARED/SUBMITTED BY: REVIEWED AS TO BUDGETARY REQUIREMENTS: APPROVED BY:
PRISCO G. VALMORIA CLINT KENNETH Y. YAÑEZ, CPA, MDMG YEVGENY VINCENTE B. EMANO
Acting Provincial Engineer Provincial Budget Officer Provincial Governor
Kung Taga Mis.Or. Ka, Secure Ka!

PROVINCIAL ENGINEERING OFFICE
Antonio Luna Street, Farmhouse Compound , Cagayan de Oro City
72-72-99/peomisorsince1968@gmail.com.
Cagayan de Oro City
Date: March 24, 2022
PROGRAM OF WORKS/BUDGET COST
NAME/LOCATION OF PROJECT: Appropriation 84,313,800.20

Construction of Water System in Zone 8 Source of Funds: 20% Development Fund
Poblacion, Opol, Misamis Oriental Issued Obligated Authority: :
Released: :
PROJECT CATEGORY: Cal. Days to Complete: 613 Calendar Days
Desirable Starting Date: Upon Approval
WATER SYSTEM
Mode of Implementation: By Contract
PROJECT DESCRIPTION: Hauling Distance from CDO to Municipality (km): 56.04 km
Scope(s) of Work: Distance from CDO - Source Balingasag (km): 12.00 km
- Construction of 2 units 3m x 3m x 2.4m Ground Water tank, including tank pipes and fittings. National Highway to Project Site (km): 1.18 km
- Installation of 5 hp submerssible pump w/ complete accessories. Total Distance (km): 70.34 km
- Construction of Pump House.
- Drilling Works
- Installation of pipelines for transmission and distribution line (2"Ø P.E Pipes SDR 11, ISO) with fittings.
MINIMUM EQUIPMENT REQUIREMENT: TECHNICAL PERSONNEL REQUIRED :
DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO. DESCRIPTION NO.
Double Pulley 8" 1 Chainblock, 5Tons capacity 1 Foreman 1 Unskilled Laborer 4
Skilled Laborer 3
ESTIMATED COST OF PROPOSED WORK
DIRECT COST
ITEM NO DESCRIPTION % OF TOTAL UNIT QTY
TOTAL UNIT COST
B.5 Project Billboard/ Signboard 0.01% each 2.00 7,446.25 3,723.13
B.7 Occupational Safety and Health Program 0.08% mos. 20.47 52,509.28 2,565.60
B.9 Mobilization/ Demobilization 0.99% L.S 1.00 636,760.23 636,760.23
900(1)c1 Structural Concrete (Class A, 28days) 0.20% cu.m 21.69 128,251.34 5,912.65
902(1)a1 Reinforcing Steel (Deformed) Grade 40 0.27% kgs 2,291.31 176,138.56 76.87
903(1) Formworks and Falseworks 0.25% L.S 1.00 159,891.10 159,891.10
1201(1) Water Pumping System 1.00% L.S 1.00 644,318.11 644,318.11
1602 Installation of Pipeline 97.05% L.S 1.00 62,476,630.70 62,476,630.70
1724(16) Pump House and Accessories 0.14% L.S 1.00 90,793.46 90,793.46
TOTAL 100.00% 64,372,739.03
% OF TOTAL AMOUNT
I. ESTIMATED COST
A. DIRECT COST
A.1. Materials 72.31% 60,968,239.85
A.2. Labor 2.82% 2,378,982.72
A.3 Equipment Expenses 1.22% 1,025,516.46
SUB- TOTAL (DIRECT COST) 64,372,739.03

B. INDIRECT COST (Per D.O. # 197 s2016)
B.1. Overhead, Contingency & Misc. [15% of (EDC - Item A.4)] 11.33% 9,552,520.43
B.2. Contractor's Profit [ 10% of (EDC-Item A.4)] 7.56% 6,373,597.88
C. VAT (5% of D.C. and I.C.) 4.76% 4,014,942.87
SUB - TOTAL (CONTRACT COST) 19,941,061.17

II. ESTIMATED GOVERNMENT EXPENDITURES
1. Engineering and Administrative Overhead (3.5%)
2. Detailed Engineering (1%)
3. Reserved for the Payment of RROW
4. Physical Reserved
TOTAL ESTIMATED PROJECT COST 100.00% 84,313,800.20
Prepared by: Reviewed by: Checked by:
MARIA MERCEDES E. UBAUB RAMIL T. BERONDO MICHELLE J. CASTINO

Engineer II (Contract of Service) Engineer III Engineer II
Structural Engineer Programming and Roads Design Section Head
HIPOLITO V. BORBON JR.

Engineer II (Contract of Service)
Verified by: Recommending Approval: Approved by:

FLORANTE C. JIPOS PRISCO G. VALMORIA YEVGENY VINCENTE B. EMANO
Asst. Provincial Engineer, Acting Provincial Engineer Provincial Governor
Planning Division Concurrent Head
Kung Taga Mis.Or. Ka, Secure Ka!

PROVINCIAL ENGINEERING OFFICE
Antonio Luna Street, Farmhouse Compound , Cagayan de Oro City
72-72-99/peomisorsince1968@gmail.com.
Project: Construction of Water System in Zone 8
Location: Poblacion, Opol, Misamis Oriental
BACK UP COMPUTATION
803(1)a Structure Excavation (Common Soil)
QUANTITY: 7.64 cu.m
LENGTH WIDTH DEPTH QUANTITY VOLUME

GROUND WATER TANK
C-1/ F-1 3.30 0.45 0.30 8.00 3.564
C-2/ F-2 0.000
WF-1 0.000
Apron 5.00 0.10 0.30 8.00 1.200
PUMPHOUSE
C-1/ F-1 0.40 0.40 0.80 8.00 1.024
C-2/ F-2 0.000
WF-1 1.40 0.30 0.55 8.00 1.848
0.000
TOTAL: 7.636
UNIT
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
Capitol Compound, Cagayan de Oro City
COMPUTATIONS OF ESTIMATED CYCLE TIME FOR HAULING FROM VARIOUS SOURCES AS BASIS FOR EQUIPMENT RENTAL NUMBER
OF HOURS
AS OF YEAR 2018
HAULING DISTANCE FOR CONSTRUCTION MATERIALS = 78.00 KM

NHW TO MANTICAO MISAMIS ORIENTAL = 64.01 KM
MANTICAO NHW TO SOURCE = 13.00 KM
TRAVEL TIME W/O LOAD 97KM X 60

=
(FLAT TERRAIN, PAVED ROAD) 50 Kph
= 93.6 mins.
TRAVEL TIME W/ LOAD 97KM X 60

=
(FLAT TERRAIN, PAVED ROAD) 30 Kph
= 156 mins.
LOADING, UNLOADING, BACKING = 45 mins.

TOTAL CYCLE TIME = 294.6 mins.
NO. OF TRIPS/DAY = 7 HRS/DAY X 60

294.6 mins.
NO. OF TRIPS/DAY = 1 /day
MATERIALS : POLYETHYLENE PIPES SDR 11, ISO

SOURCE = CAGAYAN DE ORO CITY
QUANTITY = 964.0 LENGTH
HAULING DISTANCE = 78 KM
NO. OF TRIPS PER DAY = 1
CAPACITY OF DUMPTRUCK = 30 LENGTH/DAY
REQ. # OF DUMPTRUCK/DAY = 1
TOTAL PIPES TO BE HAUL/DAY = 30 LENGTH/DAY
EQUIV. # OF DAYS TO HAUL = 33 day/s
ESTIMATED DIRECT COST: (LOADING & HAULING)

A. Equipment:
1 DUMPTRUCK
Php13,568.00 X 1 day/s = Php447,744.00 /Roll
(FOTON 8.9 TONS)
HAULING COST = Php464.46 /Roll
ESTIMATED MATERIAL PRICE BASED FROM THE MANUFACTURER, TECHNO-TRADE RESOURCES, INC.
PRICE LIST DATED MARCH 7, 2016
HAULING DISTANCE = 78 KM
8"Ø x 6m POLYETHYLENE PIPES SDR 11, ISO = Php17,786.94
NEW UNIT COST (BASED PRICE + HAULING COST) = Php18,251.40
ADD 10% SINCE THE MAT'L PRICE WAS BASED ON = Php18,252.00
MARCH 7, 2016 = Php20,077.20
SAY Php20,078.00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Project Name : Rehabilitation of Water System at Manticao Misamis Oriental
Location : Balintad,Manticao Misamis Oriental
Item No./Description : 1602 INSTALLATION OF PIPELINE
Unit of Measurement : L.S
Output :
Quantity : 1.00
Item Designation
A. Labor
a. Construction Foreman
b. Skilled Laborer
c. Unskilled Laborer
Note: Labor includes hauling of materials from dumpsite to jobsite.

Pipe Laying: Qty = 5,780.00 ln.m
Output = 240 ln.m/day
5,780.00 ln.m 240 ln/m/day = 24.08 day(s)

say ~ 25.00 day(s)
Sub - Total for A
Name and Capacity
B. Equipment
a. Butt Fussion Machine
b. Minor Tools (10% of Labor Cost)
Sub - Total for B

C. Total (A + B)
D. Output per hour =
Name and Specification
E. Materials
a.8"ØX6m SDR 9 ISO HDPE pipe
b.2" Air realease valve
c.Saddle clamp 8"ØX2"
d.8" steel flange w/ bolts and nuts
e.8" stub end with steel flange
Sub - Total for F
F. Direct Unit Cost (C + F)
G. Overhead, Contingencies & Miscellaneous (OCM)
H. Contractor's Profit (CP)
I. Value Added Tax (VAT)
J. Total Item Cost
ANALYSIS (DUPA)
Unit Cost: 25,077,887.67
No. of Person No. of Days Daily Rate Amount
1 25 818.26 20,456.50
10 25 591.13 147,782.50
22 25 455.31 250,420.50
560.00
1,509.30
418,659.50
No. of
No of Units Hourly Rate Amount
Hours
10 200 225.00 45,000.00
10 41,865.95
41,865.95
460,525.45
Unit Quantity Unit Cost Amount
rolls 964.00 20,078.00 19,355,192.00

pcs 8.00 1,026.00 8,208.00
pcs 8.00 7,420.00 59,360.00
pcs 2.00 3,600.00 7,200.00
pcs 1.00 12,600.00 12,600.00 TOTAL LENGTH:
1,509.30
19,442,560.00
19,903,085.45
12% of G 2,388,370.25
8% of G 1,592,246.84
5% of (G + H + I) 1,194,185.13
(G + H + I + J) 25,077,887.67
mtrs
per length
reduce half
per length
Project Name : Construction of Water System in Zone 8
Location : Poblacion, Opol, Misamis Oriental
Item No./Description : B.5 Project Billboard/Signboard
Unit of Measurement : each
Quantity : 2.00 Unit Cost: 4,886.60
No. of No. of
Item Description Daily Rate Amount
Person days
A. Labor
a. Construction Foreman 1 1 818.26 818.26
b. Skilled Labor 2 1 591.13 1,182.26
c. Unskilled Labore 2 1 455.31 910.62
Sub - Total for A 2,911.14

No of No. of
Name and Capacity Hourly Rate Amount
Units Hours
B. Equipment
a. Minor Tools (10% of Labor Cost) 291.11
Sub - Total for B 291.11

C. Total (A + B) 3,202.25
D. Output per hour = #REF! sq.m/hr
E. Direct Unit Cost (C ÷ D)
Name and Specification Quantity Unit Unit Cost Amount
F. Materials
a. 4" x 8" x 1/2" thk Marine Plywood 2.00 sheet 795.00 1,590.00
b. Coco Lumber 2" x 3" 42.00 bd.ft 22.00 924.00
c. Assorted Common Wire Nails 2.00 kgs 65.00 130.00
d. Project Sign (Tarpaulin) 64.00 sq.ft 25.00 1,600.00
Sub - Total for F 4,244.00

G. Direct Unit Cost (C + F) 7,446.25
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 1,116.94
I. Contractor's Profit (CP) 10% of G 744.63
J. Value Added Tax (VAT) 5% of (G + H + I) 465.39
K. Total Unit Cost (G + H + I + J) 9,773.2
DUPA BY: UBAUB, M.

Item No./Description : B.7 Occupational Safety and Health Program
Unit of Measurement : mos.
No. of
Item Designation No. of days Daily Rate Amount
Person
A. Labor
Sub - Total for A -

No of Hourly
Name and Capacity No. of Hours Amount
Units Rate
B. Equipment
Sub - Total for B -

C. Total (A + B) -
D. Output per hour = #REF! sq.m/hr
F. Materials
a. Safety Helmet 4912 man-days 0.25 1,228.00
b. Safety Shoes 4912 man-days 2.77 13,606.24
c. Safety Shoes 4912 man-days 7.67 37,675.04
Computation of man-days:
number of personnel 8 persons
duration 614.00 cal.days
average working hours 8 hrs/day
man-days 4,912.00 man-days

H. Contractor's Profit (CP) 10% of G 5,250.93
I. Value Added Tax (VAT) 5% of (G + H) 2,888.01
J. Total Unit Cost (G + H + I) 60,648.22
DUPA BY: UBAUB, M.

Item No. / Description : 1100 Conduit, Boxes and Fittings
Output per hour : 4.5 ln.m./hr
Quantity : 198.00 ln.m.
No. Of No. Of
DESIGNATION Hourly Rate AMOUNT
Person Hours
A. LABOR
a. Electrician 1 48.00 42.88 2,058.00

b. Laborer/Helper 1 48.00 42.88 2,058.00
198.00 ln.m x 1 hr 1 day
x
4.5 ln.m 8 hrs
= 6 days
= 48 hrs
Sub Total for A 4,116.00
No. Of
NAME & CAPACITY No. Of Unit Hourly Rate AMOUNT
Hours
B. Equipment Cost
Minor Tools (10% of Labor) 411.60
Sub Total for B 411.60

C.
D. Output/day
NAME & SPECIFICATION Quantity Unit Unit Cost AMOUNT
E. MATERIALS
ELECTRICAL RPVC Pipe 20 mm dia. x 3m 65.00 length 85.00 5,525.00
ELECTRICAL RPVC adapter 20 mm dia. 65.00 pcs. 17.00 1,105.00
ELECTRICAL RPVC coupling 20 mm dia. 60.00 pcs. 16.00 960.00
ELECTRICAL RPVC elbows 20 mm dia. 40.00 pcs. 24.00 960.00
ELECTRICAL RPVC clamp 20 mm dia. 110.00 pcs. 5.00 550.00
PVC Utility Box 48.00 pcs. 35.00 1,680.00
PVC Junction Box 70.00 pcs. 37.00 2,590.00
METAL Pull Box MEDIUM 4.00 pcs. 390.60 1,562.40
#7 PVC Tox with Screw 4.00 boxes 285.00 1,140.00
#16 G.I. Tie Wire 3.00 kls. 87.00 261.00
PVC Solvent 4.00 can 148.00 592.00
RSC clamp 1.5" dia. 4.00 pcs. 65.00 260.00
RSC LB 1" dia. 1.00 pcs. 150.00 150.00
ENTRANCE CAP 1" dia. 1.00 pcs. 405.00 405.00
RSC PIPE 1" dia. 1.00 pcs. 998.50 998.50
METER BASE 1.00 pcs. 580.00 580.00
Sub Total for E 19,318.90

F. Direct Cost 23,846.50
G. Direct Unit Cost 120.44
H. OCM 15% of F 3,576.98
I. Contractor's Profit 10% of F 2,384.65
J. Value Added Tax 5% (F + H + I) 1,490.41
K. Total Adjusted Cost (F + H + I + J) 31,298.53
L. Adjusted Unit Cost 158.07
Item No. / Description : 1101 Wires and Wiring Devices
Quantity : 1,230.00 ln.m.
No. Of No. Of
Person Hours
A. LABOR
a. Foreman 1 40.00 79.32 3,172.75
b. Electrician 1 40.00 51.45 2,058.00
c. Laborer/Helper 4 40.00 42.88 6,860.00
1,230.00 ln.m x 1 hr 1 day
x
37.5 ln.m 8 hrs
= 5 days
= 40 hrs
No. Of
Hours
B. Equipment Cost
Minor Tools (10% of Labor) 1,209.08
Sub Total for B 1,209.08

C. Total (A + B)
D. Output/day
E. MATERIALS
Electric Wires 30 mm2 THHN Stranded copper wire 20.00 mtrs 177.00 3,540.00
Electric Wires 5.5 mm2 THHN Stranded Copper Wire 500.00 mtrs 44.00 22,000.00
Electric Wires 3.5 mm2 THHN Stranded Copper Wire 650.00 mtrs 30.00 19,500.00
Electric Wires 3.5 mm2 TW G.W 150.00 mtrs 25.00 3,750.00
Big Electrical Tape 4.00 roll 42.90 171.60
2-Gang Switch 2.00 pcs. 145.00 290.00
2 GANG GROUNDING TYPE weatherproof Outlet 20.00 pcs. 210.00 4,200.00
service drop wire 30 mm2 60.00 mtrs 151.00 9,060.00
1-Gang Switch 20.00 pcs. 89.30 1,786.00
1 GANG GROUNDING TYPE Convenience Outlet 7.00 pcs. 169.80 1,188.60

G. Direct Unit Cost 64.05
H. OCM (15 %) 15% of F 11,817.90
I. Contractor's Profit ( 10%) 10% of F 7,878.60
J. Value Added Tax (5%) 5% (F + H + I) 4,924.13
L. Adjusted Unit Cost 84.07
Item No. / Description : 1102 Power Load Center, Switch Gear & Panel Boards
Quantity : 1.00 L.S.
No. Of No. Of
Person Hours
A. LABOR
a. Foreman 1 8.00 82.79 662.30
b. Electrician 1 8.00 53.70 429.60
c. Laborer/Helper 2 8.00 44.75 716.00
1.00 sets x 1 hr 1 day

x
0.5 set 8 hrs
= 1 days
= 8 hrs
No. Of
Hours
B. Equipment Cost

C. Total (A + B)
D. Output/day
E. MATERIALS
a. MINI-CB Panel Board MAIN 2 Pole, 10 Branches 2P, Center
1.00 set 17792.00 17,792.00
Main Breaker
MCB: MAIN 100AT, 100AF,16 kaic, 2P, 230V, 60Hz, MCBType
Branches MCB:
5x16AT, 2P, 230V, 60Hz,
1x20AT, 2P, 230V, 60Hz,
4x32AT, 2P, 230V, 60Hz,

G. Direct Unit Cost 19,780.69
H. OCM (15 %) 15% of F 2,967.10
L. Adjusted Unit Cost 25,962.16
Item No. / Description : 1103 Lighting Fixtures
Quantity : 45.00 sets
No. Of No. Of
Person Hours
A. LABOR
a. Foreman 1 48.00 82.79 3,973.80
b. Electrician 1 48.00 51.45 2,469.60
c. Laborer/Helper 1 48.00 44.75 2,148.00
45.00 sets x 1 hr 1 day
x
1 set 8 hrs
= 6 days
= 48 hrs
No. Of
Hours
B. Equipment Cost

C. Total (A + B)
D. Output/day
E. MATERIALS
a. 12 Watts lowbay ledlight 20.00 set 1190.00 23,800.00

entire set with suspended metal holder
b. 50 Watts emergency light 10.00 pcs. 2250.00 22,500.00

twin head
c. 50 Watts floodlight 15.00 set 2310.00 34,650.00

G. Direct Unit Cost 2,008.90
H. OCM (15 %) 15% of F 13,560.08
L. Adjusted Unit Cost 2,636.68
Item No./Description : B.3 Permits and Clearances
No. of No. of
Item Designation Daily Rate Amount
Person days
A. Labor
*Processing of Building Permit = 20 working days
*Processing of Occupancy Permit = 14 working days
Sub - Total for A 0.00

No. of Hourly
Name and Capacity No of Units Amount
Hours Rate
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
I. BUILDING PERMIT
Total Cost of Project = 3,500,000.00
A. Zoning Permit & Other Fees
(Municipality - Claveria)
B. Fire Code Construction Tax -
(Project Cost x 0.001) + 150 (hot works) # of Copies # of Pages 3,650.00
C. Blue Printing (5 copies x number of pages x unit cost) 5.00 10.00 40.00 2,000.00
D. Professional Fees
d1. for Civil/ Structural Engineer 2,000.00
d2. for Professional Electrical Engineer 2,000.00
d3. for Geodetic Engineer 2,000.00
E. Payment for Notarization of Documents 500.00
II. OCCUPANCY PERMIT

A. Building Fee: Construction/Addition/Renovation/Alteration of Building/Structures
(Use or Occupancy = Group I-1 450.00 sq.m 23.00 10,350.00
(No. 8. Other Tyoe if Government Buildings)
B. Electrical Fees
b1. Total Connected Load (kVA) 200.00
b2. Total Transformer/Uninterrupted Power Supply (UPS)/Generator Capacity (kVA) 40.00
b3. Pole/ Attachment Location Plan Permit
b3-1. Power Supply Pole Location 1.00 pole 30.00 30.00
b3-2. Guying Attachment 1.00 attachment 30.00 30.00
b4. Miscellaneous Fees
b4-1. Institutional: Electric Meter 30.00
b4-1. Institutional: Wiring Permit Issuance 12.00
E. Certificates of Use or Occupancy 4,000.00
F. Annual Inspection Fees 720.00
G. Certifications
g1. Cetiified True Copy of Building Permit 50.00
g2. Cetiified True Copy of Certificate of Use/ Occupancy 50.00
g3. Cetiified True Copy of Electrical Certificate 50.00
g4. Cetiified True Copy of Operation 50.00

H. Overhead, Contingencies & Miscellaneous (OCM) 0% of G -
I. Contractor's Profit (CP) 0% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) 1,388.10
Item No./Descriptio : B.9 Mobilization/Demobilization
Unit of Measuremen : L.S
No. of No. of
Person days
A. Labor
Sub - Total for A -

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment
(1.00 % of Direct Cost- Civil Works) 636,760.23
Sub - Total for B 636,760.23

C. Total (A + B) 636,760.23
F. Materials
Sub - Total for F -

DUPA BY: UBAUB, M.

Item No./Description : 803(1)a Structure Excavation
Unit of Measurement : cu.m
Output : 20.00 cu.m/hr
Quantity : 1.37 Unit Cost: 211.83
No. of No. of
Item Designation Hourly Rate Amount
Person Hours
A. Labor
b. Unskilled Laborer 2 1 52.93 105.86
Manual Labor:
a. Column-Footing:
V = 0.6 x 0.6 x 1.9 x 2 = 1.37 m³

No of No. of
Units Hours
B. Equipment
c. Minor Tools (10% of Labor Cost) 20.07

C. Total (A + B) 220.79
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Sub - Total for F -

G. Direct Unit Cost (C + F) 220.79
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 33.12
K. Total Item Cost (G + H + I + J) 289.79
DUPA BY: UBILAS, JM.

Item No./Description : 804(1)a Embankment (from structure excavation)
Output : 0.29 day/ m³
Quantity : 8.78 Unit Cost: -
No. of No. of
Person Days
A. Labor
a. Construction Foreman 1 0 818.26 -
b. Unskilled Laborer 10 0 455.31 -
Backfilling for Pipelines (Common Soil):

3"Ø x 6m HDPE Pipes SDR 11, ISO = 0.00 m³
2"Ø x 60m HDPE Pipes SDR 11, ISO = 0.00 m³
1 1/2"Ø x 60m HDPE Pipes SDR 11, ISO = 0.00 m³
Backfilling for Columng-Footing (Common Soil):
Column-Footing = 8.781 m³
8.78 m³
1-Unskilled Laborer 8.78 m³ x 0.29 day/ m³ = 2.5466 days

Hire:
10.00 gang = 2.55 / 10.00 gang = 0.2547 day(s)
say ~ 0.00 day(s)
Sub - Total for A -

No of No. of
Units Hours
B. Equipment
c. Minor Tools (10% of Labor Cost) -
Sub - Total for B -

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

G. Direct Unit Cost (C + F) -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K. Total Item Cost (G + H + I + J) -

Item No./Description : 804(1)b Embankment (from borrow)
Output : 9.84
No. of No. of
Person Hours
A. Labor

No of No. of
Units Hours
B. Equipment
a. Plate Compactor 1 1 123.00 123.00
b. Backhoe 1 1 1,537.00 1,537.00
c. Minor Tools (10% of Labor Cost) 20.07

C. Total (A + B) 1,880.79
F. Materials
a. Common borrow (with 15% S.F) cu.m 1.32 380.00 500.54
Sub - Total for F 500.54

H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 357.20
K. Total Item Cost (G + H + I + J) 3,125.50
DUPA BY: UBAUB, M.

Item No./Description : 804(4) Gravel Fill
Output : 1.20 cu.m/ hr
No. of No. of
Person Hours
A. Labor

No of No. of
Units Hours
B. Equipment

C. Total (A + B) 1,987.12
F. Materials
a. Gravel Bedding, G1 (w/ 15% Shrinkage Factor) cu.m 10.20 911.20 9,291.55

I. Contractor's Profit (CP) 10% of G 1,127.87

Item No./Description : 900(1)c1 Structural Concrete (Class A, 28days)
Output : 3.50 cu.m/ team-day
Item Designation No. of Person No. of Day Daily Rate Amount
A. Labor
a. Construction Foreman 1 6 758.91 4,553.46
b. Skilled Laborer (Mason) 2 6 548.54 6,582.48
c. Unskilled Laborer 8 6 423.42 20,324.16
Pouring of Concrete:
Vol. 21.69 m³ x 1.00 day = 6 days
3.5 m³

No. of
Name and Capacity No of Units Hourly Rate Amount
Hours
B. Equipment
a. Bagger Mixer 1 48 172.00 8,256.00
b. Concrete Vibrator 1 48 91.25 4,380.00

C. Total (A + B) 44,096.10
F. Materials
a. Portland Cement bags 205.00 255.00 52,275.00
b. Washed Sand cu.m 12.00 910.22 10,922.64
c. Gravel cu.m 23.00 911.20 20,957.60
Wall = 8.64 cu.m

Top Slab = 2.70 cu.m
Bottom Slab = 2.19 cu.m
Wall Footing = 3.56 cu.m
Apron = 4.60 cu.m
21.69 cu.m


Item No./Description : 902(1)a1 Reinforcing Steel (Deformed) Grade 40
Unit of Measurement : kgs
Output : 80.00 kgs/ man-day
Quantity : 2,291.31 Unit Cost: 100.90
No. of
Item Designation No. of Days Daily Rate Amount
Person
A. Labor
b. Skilled Laborer (Steelman) 4 8 548.54 17,553.28
12
No of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B. Equipment
a. Bar Cutter 1 32 219.75 7,032.00
b. Bar Bender 1 32 351.50 11,248.00

C. Total (A + B) 55,454.00
F. Materials
a. 10mmØ x 6m Reinforcing Steel bars Deformed (Grade40) = 131 pcs kgs 484.57 51.00 24,713.02
b. 12mmØ x 6m Reinforcing Steel bars Deformed (Grade40) = 128 pcs kgs 670.34 51.00 34,187.14
c. 16mmØ x 6m Reinforcing Steel bars Deformed (Grade40) = 120 pcs kgs 1136.40 51.00 57,956.40
d. #16 G.I Tie Wire kgs 58.00 66.00 3,828.00
Bottom Slab = 890.18 kgs

Top Slab = 251.38 kgs
Wall = 602.34 kgs
Wall Footing = 67.79 kgs
Apron = 458.68 kgs
Ladder = 20.95 kgs


Item No./Description : 903(1) Formworks and Falseworks
Output :
No. of No. of
Person Days
A. Labor
b. Skilled Laborer (Carpenter) 2 8 548.54 8,776.64
Erecting Forms:
325.08 sq.m x 1 mhr x 1 hrs x 1 day = 4 day(s)
1.86 sq.m 6 mhrs 8 hrs
Removing Forms:
325.08 sq.m x 1 mhr x 1 hrs x 1 day = 4 day(s)
1.86 sq.m 6 mhrs 8 hrs
8 day(s)

No of No. of
Units Hours
B. Equipment
a. Minor Tools (10% of Labor Cost) 2,839.74

C. Total (A + B) 31,237.10
F. Materials
a. Marine Plywood 4' x 8' x 1/2" thk sheets 113.00 795.00 89,835.00
b. Assorted Coco Lumber bd.ft 1537.00 22.00 33,814.00
c. Assorted Common Wire Nails kgs 77.00 65.00 5,005.00


Item No./Description : 1600(2) Pipeline Trench Excavation
Output : 0.39 day/ m³
Quantity : 0.00 Unit Cost: #DIV/0!
No. of No. of
Person Days
A. Labor
Excavation for Pipelines:

a. 3"Ø x 6m HDPE Pipes SDR 11, ISO = 0.00 m³
b. 2"Ø x 60m HDPE Pipes SDR 11, ISO = 0.00 m³
c. 1 1/2"Ø x 60m HDPE Pipes SDR 11, ISO = 0.00 m³
1-Unskilled Laborer = 0.00 m³ x 0.39 day/ m³ = 0 days

Hire:
10.00 gang = = 0 day(s)
say ~ 0.00 day(s)
Sub - Total for A -

No of No. of
Units Hours
B. Equipment
Sub - Total for B -

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


Item No./Description : 1601(1) Fill and Backfill
Output : 9.84 cu.m /hr
No. of No. of
Person Hours
A. Labor
Sub - Total for A -

No of No. of
Units Hours
B. Equipment
Sub - Total for B -

C. Total (A + B) -
F. Materials
The earth to be backfilled from structure excavation is compacted
up to 15% (S.F)
Sub - Total for F -


Item No./Description : 1201(1) Water Pumping System
Output :
No. of
Person
A. Labor
Note: Labor includes lowering of pump and installation.
b. Well Driller 5 28 591.13 82,758.20
c. Mechanical Driller 2 28 591.13 33,103.28
d. Unskilled Laborer 6 28 455.31 76,492.08
Manual Drilling: (Percussion)

210 lin.ft x 1 mday 1 day = 26 days
0.754 lin.ft 11 mday

No of
Name and Capacity No. of Days Daily Rate Amount
Units
B. Equipment
a. Chainblock, 5Tons capacity 1 2 1,000.00 2,000.00
b. Double Pulley 8" 1 2 600.00 1,200.00
c. Drilling Machine 1 28 4,950.00 138,600.00

C. Total (A + B) 357,064.84
D. Output per hour = #REF! sq.m/hr sq.m/sq.m/hr sq.m/hr
F. Materials
Installation of 5HP Electric Submersible Pump and Motor w/ complete accessories:
a. One (1) unit Brandnew Submersible Pump and motor U.S or European made , with
1.00 unit 115,000.00 115,000.00
the following specifications:
Capacity = 33 GPM
Total Dynamic Head = 380 ft
Horsepower required = 5 HP
Number of stages = 14
The pump is close coupled to 5 HP Brandnew Submersible Electric Motor with

hermitically sealed stator, 3450 RPM, 230V, 1 phase, 60HZ.
The unit is complete with the following accessories:
One (1) unit Panelboard comprising of full voltage magnetic starter with combination
circuit breaker, thermal overlod relay, start/stop push button switches, over/under
voltage protection device, lightning arrester, liquid level control LH/RH type with
sensing electrodes, ammeter, voltmeter, pilot lights completely wired in NEMA1 general
purpose enclosure, rated 3 HP, 230V, 1 phase :
b. Submersible Cable No. 10/3c wire 230.00 ft. 150.50 34,615.00

c. 6"Ø x 6m G.I Pipe Sch.40 11.00 le's 10,774.84 118,523.28
d. 6"Ø G.I coupling 10.00 pcs 281.50 2,814.99
e. 2"Ø x 6m G.I Pipe S40 with coupling, supreme 1.00 le's 2,150.00 2,150.00
f. THHN Stranded Suspension wire No. 14 1.00 roll 2,850.00 2,850.00
g. Pressure gauge 1.00 pcs 200.00 200.00
h. Check valve 2"Ø, brass 1.00 pcs 3,900.00 3,900.00
i. Gate valve 2"Ø, brass 1.00 pcs 3,900.00 3,900.00
DUPA BY: BORBON, H.

j. Discharge plate 6" Ø 1.00 pcs 1,500.00 1,500.00
k. Waterproof rubber splicing tapes, electrical tapes and cable ties 1.00 lot 600.00 600.00
l. Pipe fittings needed for pump installation consisting of tee, bushing, nipples, union, 1.00 lot 1,200.00 1,200.00
elbows, teflon tapes and ball valve.

DUPA BY: BORBON, H.

Item No./Description : 1602 Installation of Pipeline
Output :
Quantity : 1.00 Unit Cost: 82,000,577.79
Item Designation No. of Person No. of Days Daily Rate Amount
A. Labor
b. Skilled Laborer 3 462 591.13 819,306.18
Note: labor includes hauling of materials from dumpsite to jobsite

Pipe Laying: Q= 180,000.00 ln.m
3-skilled & 4-laborers: 420.00 ln.m/ day
180,000.00 ln.m / 420.00 ln.m/ day = 429.00 day(s)

Hire: 1 gang = 429.00 / 1.00 gang = 429.00 day(s)
429.00 day(s) Pipe laying

add: 33.00 day(s) hauling of materials
Sub - Total for A 2,038,755.18

No. of
Hours
B. Equipment

C. Total (A + B) 2,242,630.70
F. Materials
Pipe (Transmission and Distribution line):
a. 6"Ø x 6m HDPE Pipes SDR 11, ISO rolls 3000.00 20,078.00 60,234,000.00
Sub - Total for F 60,234,000.00

G. Direct Unit Cost (C + F) 62,476,630.70
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G 9,371,494.60
I. Contractor's Profit (CP) 10% of G 6,247,663.07
J. Value Added Tax (VAT) 5% of (G + H + I) 3,904,789.42
K. Total Item Cost (G + H + I + J) 82,000,577.79
DUPA BY: UBAUB, M.

Item No./Description : 1724(16) Pump House and Accessories
Output :
No. of
Person
A. Labor
b. Skilled Laborer 4 5 591.13 11,822.60

No of
Name and Capacity No. of Days Daily Rate Amount
Units
B. Equipment
a. Bagger Mixer 1 2 172.00 344.00
b. Bar Bender 1 5 351.50 1,757.50
c. Bar Cutter 1 5 219.75 1,098.75
d. Welding Machine 1 8 371.00 2,968.00
e. Cutting Outfit 1 8 45.45 363.60
f. Minor Tools (10% of Labor Cost) 2,502.01

C. Total (A + B) 34,053.96
D. Output per hour = ### sq.m/hr sq.m/hr sq.msq.m/sq.m/hr
F. Materials
Structural Concrete:
a. Portland Cement 7.00 bags 255.00 1,785.00
b. Washed Sand 1.00 cu.m 910.22 910.22
c. Crushed Gravel 3/4" 1.00 cu.m 911.20 911.20
d. 10mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 13 pcs 48.09 kgs 51.00 2,452.59
e. 12mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 30 pcs 157.11 kgs 51.00 8,012.61
f. #16 G.I Tie wire 6.00 kgs 66.00 396.00
g. Marine Plywood 4' x 8' x 1/2" thk (4 uses) 2.00 sheets 795.00 1,590.00
h. Assorted Coco Lumber (4 uses) 54.00 bd.ft 22.00 1,188.00
i. Assorted Common Wire Nails 3.00 kgs 65.00 195.00
Masonry:
a. CHB 4" thk 203.00 pcs 15.00 3,045.00
b. Portland Cement 26.00 bags 255.00 6,630.00
c. Washed Sand 2.00 cu.m 910.22 1,820.44
d. 10mmØ x 6m Reinforcing Steel bars Deformed (Grade40) - 14 pcs 51.79 kgs 51.00 2,641.29
e. #16 G.I Tie wire 1.00 kgs 66.00 66.00
Roofing:
a. LC Purlins 2" x 3" x 6m x 2mm thk 64.44 kgs 75.00 4,833.00
b. LC Purlins 2" x 4" x 6m x 2mm thk 55.38 kgs 75.00 4,153.50
c. G.I Corrugated Sheet roofing Ga.26 6.07 sq.m 415.00 2,519.05
d. 2" Umbrella roofing nails 2.00 kls. 65.00 130.00
e. Assorted nails 6.00 kgs 72.00 432.00
f. Vulcaseal 1.00 can 85.00 85.00
Roofing:
a. Concrete Neutralizer 1.00 liter 170.00 170.00
b. Permacoat Flat Latex (Primer) 2.00 gal 780.00 1,560.00
c. Permacoat Flat Latex Top Coat 2.00 gal 667.00 1,334.00
d. Paint Roller 2.00 pcs 75.00 150.00
Door:
a. Flush Door (0.8m x 2.1m) 1.68 sq.m 720.00 1,209.60
b. Hinges, (50mm x 101mm) 2.00 pairs 95.00 190.00
Electrical:
a. Thumbler switch, 1 gang 1.00 pcs 107.00 107.00
b. 15 watts CFL 1.00 pcs 150.00 150.00
c. PDX wire #14 8.00 mtrs 45.00 360.00
d. Single stranded wire #10 THHN 80.00 mts. 43.00 3,440.00
e. Staple wire #1 1.00 box 55.00 55.00
f. Junction Box, 4" x 4" PVC 1.00 pc 50.00 50.00
g. Electrical tape 2.00 pcs 39.00 78.00
h. Convenience Outlet, 2 gang 1.00 pc. 170.00 170.00
i. EMT elbow 35mmØ 2.00 pcs. 40.00 80.00
j. EMT clamp 35mmØ 2.00 pcs. 115.00 230.00
k. EMT connector 35mmØ 2.00 pcs. 145.00 290.00
l. EMT pipe 35mmØ 2.00 le 320.00 640.00
m. 35mm Ø entrance cap 1.00 pc. 150.00 150.00
n. EMT LB 35mm Ø 2.00 pcs. 180.00 360.00
o. 14 mm2 THHN stranded copper wire 16.00 mts. 95.00 1,520.00
p. Meter base 1.00 unit 650.00 650.00

Thumbler switch, 1 gang
15 watts CFL
PDX wire #14
Single stranded wire #10 THHN
Staple wire #1
Junction Box, 4" x 4" PVC
Electrical tape
Convenience Outlet, 2 gang
EMT elbow 35mm Ø
EMT clamp 35mm Ø
EMT connector 35mm Ø
EMT pipe 35mm Ø
35mm Ø entrance cap
EMT LB 35mm Ø
14 mm2 THHN stranded copper wire
Meter base
Hinges, (50mm x 101mm)
Item No./Description : 403 Metal Structures
Unit of Measurement : kgs
Output : 659.00 kgs/team-day
Quantity : #NAME? Unit Cost: #NAME?
No. of
Person
A. Labor
a. Construction Foreman 1 #NAME? 818.26 #NAME?
b. Skilled Laborer (Welder) 2 #NAME? 591.13 #NAME?
c. Unskilled Laborer 6 #NAME? 455.31 #NAME?
12
Sub - Total for A #NAME?
No of Hourly
Units Rate
B. Equipment
a. Welding Machine 1 #NAME? 371.00 #NAME?
b. Cutting Outfit 1 #NAME? 45.45 #NAME?
Sub - Total for B #NAME?

C. Total (A + B) #NAME?
F. Materials
Fascia Framing:
a. Angle Bar 2" x 2" x 6mm thk kgs #NAME? 75.00 #NAME?
Trench Cover:
b. Flat bar 1" x 6mm thk length #NAME? 322.00 #NAME?
c. Angle Bar 1" x 1" x 4mm thk - Bar side Casing kgs #NAME? 75.00 #NAME?
d. Acetylene kgs #NAME? 85.00 #NAME?
DUPA BY: UBAUB, M.

e. Oxygen kgs #NAME? 80.00 #NAME?
f. Welding Rod kgs #NAME? 150.00 #NAME?
Others:
g. Wire mesh 3mm x 1" x 1" x 4' Ga.16 sq.m #NAME? 220.00 #NAME?
Sub - Total for F #NAME?

G. Direct Unit Cost (C + F) #NAME?
H. Overhead, Contingencies & Miscellaneous (OCM) 15% of G #NAME?
I. Contractor's Profit (CP) 10% of G #NAME?
J. Value Added Tax (VAT) 5% of (G + H + I) #NAME?
K. Total Item Cost (G + H + I + J) #NAME?
DUPA BY: UBAUB, M.

Item No./Description : 1047(1) Structural Steel
Output :
Quantity : 1.00 Unit Cost: #NAME?
No. of
Person
A. Labor

b. Skilled Laborer (Welder) 2 #NAME? 591.13 #NAME?
12
No of
Name and Capacity No. of Hours Hourly Rate Amount
Units
B. Equipment
a. Welding Machine 1 #NAME? 371.00 #NAME?

b. Cutting Outfit 1 #NAME? 45.45 #NAME?
c. Truck Mounted Crane (20-25 mt) 1 #NAME? 1,631.00 #NAME?

F. Materials
B.I Pipe Post:

a. 8"Ø x 6m B.I Pipe Sch.40 length 4.00 12,316.50 49,266.00
Steel Column to Concrete Pedestal connection = 4 sets
b. 20mmØ Anchor bolts w/ nut and washer pcs 16.00 590.00 9,440.00
c. 300mm x 300mm x 12mm thk MS Base Plate (FY36) pcs 4.00 560.29 2,241.17
d. 150mm x 50mm x 12mm thk Stiff Wing Plate (FY36) pcs 16.00 28.95 463.18
Purlins:
e. LC Purlins 50mm x 100mm x 6.0m x 1.5mm thk (A36) length #NAME? 664.13 #NAME?
f. 12mmØ x 6.0m Plain Round Bar - Sagrod length #NAME? 246.14 #NAME?
g. 12mmØ x 6.0m Plain Round Bar - Cross Bracing length #NAME? 246.14 #NAME?
h. 12mmØ Turnbuckle w/ adjustable hook and eye pcs 32.00 110.00 3,520.00
Girt-1:
i. 1 1/2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,056.78 #NAME?
j. 2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,418.31 #NAME?
Strut-1:
m. 1"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 596.37 #NAME?
n. 2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,418.31 #NAME?
Truss-1:
p. 1"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 596.37 #NAME?
q. 2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,418.31 #NAME?
Truss-2:
r. 1"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 596.37 #NAME?
s. 2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,418.31 #NAME?
Corbel:
t. 1"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 596.37 #NAME?
u. 2"Ø x 6.0m B.I Pipe Sch.40 length #NAME? 1,418.31 #NAME?
Others
v. Acetylene kgs #NAME? 85.00 #NAME?
w. Oxygen kgs #NAME? 80.00 #NAME?
x. Welding Rod kgs #NAME? 135.00 #NAME?
DUPA BY: UBAUB, M.
K. Total Item Cost (G + H + I + J) #NAME?
DUPA BY: UBAUB, M.

Item No./Description : 1013(2)a Fabricated Metal Roofing Accessory (Ridge/ Hip Rolls, Ga 26)
Unit of Measurement : ln.m
Output : 10.00
No. of No. of Hourly

Item Designation Amount
Person Hours Rate
A. Labor
b. Skilled Laborer (Tinsmith) 2 4 591.13 4,729.04

No of No. of Hourly
Units Hours Rate
B. Equipment

C. Total (A + B) 12,809.02
F. Materials
a. Pre-Painted Ridge Roll, 0.701mm x 2.44m Length 36.00 ln.m 246.00 8,856.00
b. Blind Rivets 684.00 pcs 0.97 663.48
c. Consumables (1% of Materials Cost) 95.19

DUPA BY: UBAUB, M.

Item No./Description : 1013(2)b Fabricated Metal Roofing Accessory (Flashings, Ga 26)
Output :
No. of Hourly
Item Designation No. of Person Amount
Hours Rate
A. Labor

Installation of Gutter, Valley, & Ridge:

36.75 ln.m x 1 mday x 1 hr = 0.80
7.62 ln.m 6 mday
Cut & Shape of Gutter, Valley & Ridge:
36.75 ln.m x 1 mday x 1 hr = 0.40
15.24 ln.m 6 mday
2.00

No. of Hourly
Hours Rate
B. Equipment

C. Total (A + B) 8,706.68
F. Materials
a. 0.701mm x 2.44m Length Pre-Painted End Flashing 36.75 ln.m 320.00 11,760.00
b. Blind Rivets 698.25 pcs 0.97 677.30

DUPA BY: UBAUB, M.

Item No./Description : 1013(2)c Fabricated Metal Roofing Accessory (Gutters, Ga 26)
Output : 5.00 ln.m/ hr
No. of
Person
A. Labor
c. Unskilled Laborer 2 1 455.31 910.62

No of No. of Hourly
Units Hours Rate
B. Equipment

C. Total (A + B) 3,202.25
F. Materials
a. Pre-Painted Gutter 0.4mm x 2.44m Length 58.80 ln.m 364.00 21,403.20
b. 12" x 1" Plain G.I Strap 177.00 pcs 40.00 7,080.00
c. Blind Rivets 1,117.20 pcs 0.97 1,083.68
d. Consumables (3% of Materials Cost) 887.01

DUPA BY: UBAUB, M.

Item No./Description : 1014(1)b2 Pre-Painted Metal Sheets, Rib-Type (Long Span)
Unit of Measurement : sq.m
Output : 28.00 sq.m/day
No. of
Person
A. Labor
b. Skilled Laborer (Tinsmith) 2 #NAME? 591.13 #NAME?

No. of Hourly
Hours Rate
B. Equipment
a. Minor Tools (10% of Labor Cost) #NAME?

F. Materials
a. Pre-Painted Metal Roofing Sheet, Ga.26 Long span #NAME? sq.m 470.00 #NAME?
b. Tekscrew #NAME? pcs 2.28 #NAME?
c. Consumables (1% of Materials Cost) #NAME?

K. Total Unit Cost (G + H + I + J) #NAME?
DUPA BY: UBAUB, M.

Item No./Description : 1051(5) Metal Railing
Unit of Measurement : m
Output :
No. of Hourly
Item Designation No. of Hours Amount
Person Rate
A. Labor

b. Skilled Laborer (Welder) 4 1 591.13 2,364.52
12
No of Hourly
Units Rate
B. Equipment
a. Welding Machine 1 8 371.00 2,968.00

b. Cutting Outfit 1 8 45.45 363.60
Labor:
Fabrication: 0.22 mhr
Erection: 0.16 mhr
Delivery: 0.04 mhr
Painting: mhr
0.42 mhr/kg = 440 mh/ton
293.44 kgs x 0.2 mhr x 1.00 hr = 8 hrs

1.00 kgs 8.00 mhr

C. Total (A + B) 8,335.62
F. Materials
a. Stainless Steel Pipe 50mmØ x 3m- Top Rail length 9.00 9,034.40 81,309.60
b. Stainless Steel Pipe 50mmØ x 3m - Bottom Rail length 9.00 9,034.40 81,309.60
c. Stainless Steel Pipe 50mmØ x 3m - Vertical Rail length 4.00 9,034.40 36,137.60
d. Welding Rod kgs 7.34 150.00 1,100.39
e. Consumables (3% of Materials Cost) 5,995.72

DUPA BY: UBAUB, M.

Item No./Description : 1046 Masonry Works
No. of
Person
A. Labor

b. Mason 4 #NAME? 591.13 #NAME?
c. Laborer 4 #NAME? 455.31 #NAME?
Finishing CHB Joints:

#NAME? pcs x 2 mday x 1 day = #NAME?
400 pcs 8 mday
Laying:
#NAME? pcs x 2 mday x 1 day = #NAME?
100 pcs 8 mday
Screening of Sand:
#NAME? cu.m x 1 mday x 1 day = #NAME?
6 cu.m 8 mday #NAME?
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
Minor Tools (10% of Labor Cost) #NAME?

E. Direct Unit Cost (C ÷ D) #NAME?
F. Materials
Stall Table: sq.m 74.65

CHB 4" pcs. 980.00 20.00 19,600.00
Portland Cement bags 63.00 255.00 16,065.00
Sand cu.m 3.41 910.22 3,103.52
10mm Ø Deformed Bars(Vertical) kgs 111.00 47.00 5,217.07
10mm Ø Deformed Bars(Horizontal) kgs 111.00 47.00 5,217.07
#16 G.I Tie Wire kgs 5.55 66.00 366.30
Deepwell / Powerhouse Enclosure: sq.m 8.96

CHB 4" pcs. 118.00 20.00 2,360.00
Sand cu.m 0.41 910.22 372.51
10mm Ø Deformed Bars(Vertical) kgs 14.80 47.00 695.61
10mm Ø Deformed Bars(Horizontal) kgs 14.80 47.00 695.61
#16 G.I Tie Wire kgs 0.74 66.00 48.84
DUPA BY: UBAUB, M.

Main Trench: sq.m 54.72
CHB 6" pcs. 719.00 25.00 17,975.00
Sand cu.m 4.85 910.22 4,413.92
#16 G.I Tie Wire kgs 4.07 66.00 268.62
Sub-trench: sq.m 5.84

CHB 4" pcs. 77.00 20.00 1,540.00
Sand cu.m 0.52 910.22 471.08
#16 G.I Tie Wire kgs 0.56 66.00 36.63
Catch Basin-1: sq.m 2.04

CHB 6" pcs. 27.00 25.00 675.00
Sand cu.m 0.18 910.22 164.55
#16 G.I Tie Wire kgs 0.36 66.00 23.69
Catch Basin-2: sq.m 3.75

CHB 4" pcs. 50.00 20.00 1,000.00
Sand cu.m 0.33 910.22 302.49
#16 G.I Tie Wire kgs 0.37 66.00 24.42
Wall footing: sq.m 62.80

CHB 6" pcs. 825.00 25.00 20,625.00
Sand cu.m 5.57 910.22 5,065.68
#16 G.I Tie Wire kgs 9.06 66.00 597.81
Stair Reinforcement: sq.m #NAME?

CHB 4" pcs. #NAME? 25.00 #NAME?
Portland Cement bags #NAME? 255.00 #NAME?
Sand cu.m #NAME? 910.22 #NAME?
10mm Ø Deformed Bars(Vertical) kgs #NAME? 47.00 #NAME?
10mm Ø Deformed Bars(Horizontal) kgs #NAME? 47.00 #NAME?
#16 G.I Tie Wire kgs #NAME? 66.00 #NAME?

DUPA BY: UBAUB, M.

Item No./Description : 1046(2)a1 CHB Non Load Bearing (Including reinforcing steel, 100mm)
Output :
No. of
Person
A. Labor

193.00 pcs x 2 mday x 1 day = 0.12
400 pcs 8 mday
Laying:
193.00 pcs x 2 mday x 1 day = 0.48
100 pcs 8 mday
Screening of Sand:
0.59 cu.m x 1 mday x 1 day = 0.01
6 cu.m 8 mday 1.00
B. Equipment

C. Total (A + B) 5,504.42
E. Direct Unit Cost (C ÷ D) #REF!
F. Materials
Trench Canal: sq.m 0.00

a. CHB 4" pcs. 0.00 20.00 -
b. Portland Cement bags 0.00 255.00 -
c. Sand cu.m 0.00 910.22 -
d. 10mmØ Deformed Bars (Horizontal & Vertical Bars) kgs 0.00 47.00 -
e. #16 G.I Tie Wire kgs 0.00 66.00 -
Catch Basin: sq.m 14.84

a. CHB 4" pcs. 193.00 20.00 3,860.00
b. Portland Cement bags 8.00 255.00 2,040.00
c. Sand cu.m 0.59 910.22 540.31
e. 10mmØ Deformed Bars(Horizontal) kgs 49.00 47.00 2,303.00
f. #16 G.I Tie Wire kgs 1.00 66.00 66.00
DUPA BY: UBAUB, M.

DUPA BY: UBAUB, M.

Item No./Description : 1046(2)a2 CHB Non Load Bearing (Including reinforcing steel, 150mm)
Output :
No. of
Item Designation No. of Hours Hourly Rate Amount
Person
A. Labor


1,698.00 pcs x 2 mday x 1 day = 1.06
400 pcs 8 mday
Laying:
1,698.00 pcs x 2 mday x 1 day = 4.25
100 pcs 8 mday
Screening of Sand:
11.45 cu.m x 1 mday x 1 day = 0.24
6 cu.m 8 mday
6.00
B. Equipment

C. Total (A + B) 33,026.53
F. Materials
Wall footing-1: sq.m 62.80

a. CHB 6" pcs. 825.00 25.00 20,625.00
c. Sand cu.m 5.57 910.22 5,065.68
d. 12mm Ø Deformed Bars(Horizontal & Vertical Bars) kgs 362.31 47.00 17,028.52
e. #16 G.I Tie Wire kgs 9.06 66.00 597.81
Main Trench: sq.m 54.72

a. CHB 6" pcs. 719.00 25.00 17,975.00
c. Sand cu.m 4.85 910.22 4,413.92
d. 10mmØ Deformed Bars(Horizontal & Vertical Bars) kgs 162.80 47.00 7,651.70
e. #16 G.I Tie Wire kgs 4.07 66.00 268.62
DUPA BY: UBAUB, M.

Sub-Trench: sq.m 5.84
a. CHB 6" pcs. 77.00 25.00 1,925.00
c. Sand cu.m 0.52 910.22 471.08
d. 10mmØ Deformed Bars(Horizontal & Vertical Bars) kgs 22.20 47.00 1,043.41
e. #16 G.I Tie Wire kgs 0.56 66.00 36.63
CB-1: sq.m 2.04

a. CHB 6" pcs. 27.00 25.00 675.00
c. Sand cu.m 0.18 910.22 164.55
d. 12mm Ø Deformed Bars (Vertical bars) kgs 10.66 47.00 500.84
e. 10mm Ø Deformed Bars (Horizontal bars) kgs 3.70 47.00 173.90
f. #16 G.I Tie Wire kgs 0.36 66.00 23.69
CB-2: sq.m 3.75

a. CHB 6" pcs. 50.00 25.00 1,250.00
c. Sand cu.m 0.33 910.22 302.49
d. 10mmØ Deformed Bars(Horizontal & Vertical Bars) kgs 14.80 47.00 695.61
e. #16 G.I Tie Wire kgs 0.37 66.00 24.42

DUPA BY: UBAUB, M.

Item No./Description : 1027(1) Cement Plaster Finish
Output : 7.13 sq.m/hr
No. of No. of
Person Days
A. Labor
b. Skilled Laborer (Mason) 2 0 591.13 -
c. Unskilled Laborer 4 0 455.31 -
Sub - Total for A -

No. of
Hours
B. Equipment
a. Minor Tools (10% of Labor Cost) -
Sub - Total for B -

C. Total (A + B) -
F. Materials
Column: sq.m 0.00

a. Portland Cement bags - 255.00 -
b. Washed Sand cu.m - 910.22 -
CB-1: sq.m 0.00
Trench: sq.m 0.00
Sub - Total for F -

DUPA BY: UBAUB, M.

Item No./Description : 1021(1)c Cement Floor Finish (w/ floor hardener non-skid)
Output :
No. of No. of
Person Hours
A. Labor

Plastering:
161.82 sqm x 1 mday x 1 day 1.69
8 sq.m 12 mday
Screening of Sand:
5.00 cu.m x 1 mday x 1 day 0.07
6 cu.m 12 mday 2.00

No. of
Hours
B. Equipment

C. Total (A + B) 15,613.18
F. Materials
a. Portland Cement bags 57.00 255.00 14,535.00

b. Fine Sand cu.m 5.00 910.22 4,551.10

DUPA BY: UBAUB, M.

Item No./Description : 1032(1)a Painting Works (Masonry / Concrete)
Output : 2.10 sq.m/hr
No. of Hourly
Person Rate
A. Labor
b. Skilled Laborer (Painter) 2 29 73.89 4,285.69

No of Hourly
Units Rate
B. Equipment

C. Total (A + B) 9,792.62
D. Output per hour = #REF! cu.m/hr
F. Materials
a. Permacoat Flat Latex (Primer) liters 2.00 162.50 325.00

b. Acrytex Cast (Full Putty liters 2.00 195.00 390.00
c. Acrytex Cast (Spot Putty) liters 1.00 195.00 195.00
d. Permacoat Flat Latex Top Coat liters 2.00 152.00 304.00
e. Paint Roller 4" liters 2.00 75.00 150.00
e. Consumables (5% of Materials Cost) 68.20

DUPA BY: UBAUB, M.

Item No./Description : 1032(1)b Painting Works (Wood)
Output :
No. of Hourly
Person Rate
A. Labor

b. Skilled Laborer (Painter) 2 1 73.89 147.78
c. Unskilled Laborer 2 1 56.91 113.83
Wood Paint:
36.80 sq.m x 0.4 mday x 1 hr x 1 day = 1.00
1 sq.m 4 mhr 8 hrs

No of Hourly
Units Rate
B. Equipment

C. Total (A + B) 400.28
D. Output per hour = #REF!
F. Materials
a. Flatwall Enamel gals 2.00 870.00 1,740.00

b. Glazing Putty gals 4.00 588.00 2,352.00
c. Enamel, Semi Gloss gals 3.00 837.00 2,511.00
d. Paint Thinner gals 2.00 312.50 625.00
e. Paint Roller 6" gals 6.00 85.00 510.00

DUPA BY: UBAUB, M.

Item No./Description : 1032(1)c Painting Works (Steel)
Output :
No. of
Person
A. Labor
b. Skilled Laborer (Painter) 4 2 591.13 4,729.04

No of Hourly
Units Rate
B. Equipment

C. Total (A + B) 9,005.48
D. Output per hour = ### sq.m/hr sq.m/sq.m/hr
F. Materials
a. Red Oxide (Primer) #NAME? gals 439.00 #NAME?
b. Quick Dry Enamel (Topcoat) #NAME? gals 607.95 #NAME?
c. Thinner #NAME? gals 312.50 #NAME?
d. Consumables (3% of Materials Cost) #NAME?

DUPA BY: UBAUB, M.

Item No./Description : 1010(2)a Doors (Flush)
Output :
No. of
Person
A. Labor

b. Unskilled Labor 2 1 455.31 910.62
Installation:
1.60 set x 1 mday x 1 day = 1
1 set 2 mday
B. Equipment

C. Total (A + B) 1,901.77
D. Output per hour = #REF! sq.m/hr ### sq.m/hr
F. Materials
D-1: 0.80m x 2.0m Wooden Flush Door on Wooden Jamb 1 unit
a. Wooden Door 1.60 sq.m 2,000.00 3,200.00

b. Door Jamb 1.00 unit 2,240.00 2,240.00
c. Door Knob 1.00 pc 1,000.00 1,000.00
d. Door Hinge 1.00 pc 95.00 95.00

DUPA BY: UBAUB, M.

Item No./Description : 1018(2) Unglazed Tiles
Output :
Hourly
Item Designation No. of Person No. of Hours Amount
Rate
A. Labor

Scratch Coat:
37.91 sq.m x 1.33 mhr x 1 hr x 1 day = 0.79
1 sq.m 8 mhr 8 hrs
Tile Installation:
37.91 sq.m x 1.33 mhr x 1 hr x 1 day = 0.79
1 sq.m 8 mhr 8 hrs
2.00

Hourly
Name and Capacity No of Units No. of Hours Amount
Rate
B. Equipment

C. Total (A + B) 11,008.84
D. Output per hour = ###sq.m/hr sq.msq.m/hr
F. Materials
a. Unglazed Ceramic Tiles (30cm x 30cm) 37.91 sq.m 735.00 27,860.18

b. Cement 14.00 bags 255.00 3,570.00
c. Sand 0.99 cu.m 910.22 897.05
d. Tile Grout (2kgs / bag) 1.00 bags 36.23 36.23

DUPA BY: UBAUB, M.

Item No./Description : 1001(9) Storm Drainage and Downspout
Output :
Item Designation No. of Person No. of Days Daily Rate Amount
A. Labor
b. Unskilled Laborer 4 1 455.31 1,821.24
B. Equipment

C. Total (A + B) 2,903.45
F. Materials
Storm Drain Pipe:

a. 6"Ø RCP pcs 42.00 260.00 10,920.00
b. Sand Bedding cu.m 1.29 910.22 1,178.42
c. Cement bags 2.00 255.00 510.00
d. Sand cu.m 1.00 910.22 910.22
Downspout:
a. Roof Drain (Dome-type strainer) pcs 8.00 933.84 7,470.72
b. 75mmØ Elbow 90 degrees pcs 26.00 125.00 3,250.00
c. 75mmØ x 3.0m PVC Pipe, Series 1000 lengths 24.00 714.00 17,136.00
d. Coupling 75mmØ lengths 24.00 714.00 17,136.00
e. PVC Solvent, 400cc cans 2.00 152.50 305.00
f. Consumables (1% of Materials Cost) 588.16

DUPA BY: UBAUB, M.

Item No./Description : 1002(28) Cold Water Lines
Output :
No. of
Person
A. Labor

b. Skilled Laborer (Plumber) 2 2 591.13 2,364.52

No of
Name and Capacity No. of days Daily Rate Amount
Units
B. Equipment
a. Minor Tools (10% of Labor) 582.23
582.23

C. Total (A + B) 6,404.51
F. Materials
a. PPR 1/2"Ø x 4m pcs 16.00 330.60 5,289.60

b. Elbow 90 degrees 1/2"Ø pcs 22.00 21.00 462.00
c. Tee 1/2"Ø pcs 10.00 24.00 240.00
d. Gate Valve 1/2"Ø pcs 1.00 168.00 168.00
e. Check Valve 1/2"Ø pcs 1.00 169.47 169.47
f. Water Meter pcs 1.00 1,327.00 1,327.00
g. Teflon Tape rolls 3.00 28.00 84.00
h. Faucet pcs 20.00 230.00 4,600.00

DUPA BY: UBAUB, M.

Item No./Description : 1100 Conduit, Boxes and Fittings
Unit of Measurement : Ln.m
No. of
Person
A. Labor

b. Electrician 2 1 591.13 1,182.26
c. Laborer 6 1 455.31 2,731.86
246.00 ln.m x 1 hr x 1 day = 1

37.5 ln.m 8 hrs
Name and Capacity No of Units No. of days Daily Rate Amount
B. Equipment

C. Total (A + B) 5,205.62
F. Materials
PVC Pipe 20 mm dia. x 3m length 78.00 112.00 8,736.00

PVC adapter 20 mm dia. pcs 78.00 20.00 1,560.00
PVC coupling 20 mm dia. pcs 78.00 18.00 1,404.00
PVC elbows 20 mm dia. pcs 35.00 32.00 1,120.00
PVC clamp 20 mm dia. pcs 200.00 11.00 2,200.00
Surface type box pcs 5.00 37.00 185.00
Cable tie pcs 100.00 6.00 600.00
PVC Solvent can 5.00 148.00 740.00
EMT Pipe 20 mm 2 dia x 3m length 4.00 190.00 760.00
EMT 20 mm 2 dia. Coupling pcs 4.00 58.00 232.00
EMT 20 mm 2 dia. Metal Pipe Clamps pcs 12.00 38.00 456.00
EMT 20 mm 2 dia. Straight connector pcs 4.00 42.00 168.00
PVC Junction Box pcs 18.00 39.00 702.00
#7 PVC Tox with Screw boxes 1.00 285.00 285.00
Meter base set 1.00 890.00 890.00
EMT 20 mm 2 dia. Entrance cap pcs 1.00 320.00 320.00

DUPA BY: J. SUMAGUINA

Item No./Description : 1101 Wires and Wiring Devices
Unit of Measurement : Ln.m
Quantity : 1,108.00 Unit Cost: 79.90
No. of
Person
A. Labor

b. Electrician 2 4 591.13 4,729.04
c. Laborer 2 4 455.31 3,642.48
1,108.00 ln.m x 1 hr x 1 day = 4

37.5 ln.m 8 hrs
B. Equipment
a. Minor Tools (10% of Labor) 1,164.46
0.00
1,164.46

C. Total (A + B) 12,809.02
F. Materials
Electric Wires 8 mm2 THHN Stranded Copper Wire mtrs 100.00 62.00 6,200.00
Electric Wires 5.5 mm2 TW Grounding Wire mtrs 8.00 53.00 424.00
Electric Wires 3.5 mm2 THHN Stranded Copper Wire mtrs 1,000.00 41.00 41,000.00
Big Electrical Tape roll 4.00 46.00 184.00
Duplex Convenience Outlet with grounding pcs 7.00 205.00 1,435.00
Two-Gang Switch pcs 1.00 172.00 172.00
Service Drop Wire #8 mtrs 80.00 56.00 4,480.00
Heavy Duty Convenience Outlet pcs 1.00 245.00 245.00
1-Gang Switch pcs 3.00 102.00 306.00
3-Gang Switch pcs 1.00 195.00 195.00


Item No./Description : 1102 Power Load Center, Switch Gear & Panel Boards
Unit of Measurement : sets
Item Designation No. of Person No. of days Daily Rate Amount
A. Labor

b. Electrician 1 1 591.13 591.13
c. Laborer 2 1 455.31 910.62
3.00 sets x 1 hr x 1 day = 1

0.5 set 8 hrs
B. Equipment
232.00

C. Total (A + B) 2,552.01
F. Materials
Plug in Panel Board, 2 Pole, 6 Branches, Center Main Breaker set 1.00 3,450.00 3,450.00
MCB: 40AT, 60AF, 2P, 230V, 60Hz, Plug In Type
Branches: 2x15AT, 2x20AT 2P, 230V, 60Hz, Plug In,
Plug in Panel Board, 2 Pole, 6 Branches, Center Main Breaker set 1.00 3,450.00 3,450.00
MCB: 40AT, 60AF, 2P, 230V, 60Hz, Plug In Type
Branches: 2x15AT, 2x20AT 2P, 2x30AT 2P, 230V, 60Hz, Plug In,
Nema 1 Main Breaker set 1.00 2,150.00 2,150.00

80AT, 100AF, 2P, 230V, 60Hz,


Item No./Description : 1103 Lighting Fixtures
Unit of Measurement : sets
No. of
Person
A. Labor

b. Electrician 1 3 591.13 1,773.39
c. Laborer 1 3 455.31 1,365.93
17.00 sets x 1 hr x 1 day = 3

1 set 8 hrs
B. Equipment
559.41

C. Total (A + B) 6,153.51
F. Materials
Lowbay led light with lamp set 8.00 3,580.00 28,640.00

50watts
DAYLIGHT
Pinlight square recessed set 5.00 520.00 2,600.00

12watts
DAYLIGHT
Pinlight round recessed set 4.00 520.00 2,080.00

6watts
DAYLIGHT


Balintad Manticao WW

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

Balintad Manticao WW

Uploaded by

Copyright:

Available Formats

Project: Construction of Water System in Zone 8

Location: Poblacion, Opol, Misamis Oriental 8

Material Prices incl. Hauling

Republic of the Philippines

CATEGORY I: Cagayan de Oro City, Tagoloan, Villanueva and Jasaan

CATEGORY II: El Salvador, Gingoog , Opol and Lugait

CATEGORY III: Balingasag and Laguindingan

REF. NO. JOB ITEM LABOR BASIC WAGE

Subject to changes based on the Latest Department Order.

L01 Foreman 1.80 657.00 17,082.00 644.40 16,754.40 630.00

ultants and other related sources.

16,380.00 758.91 19,731.66

Construction of Water System in Zone 8

Standard Form Number: SF-INFR-55

Construction of Water System in Zone 8 BILL OF QUANTITES

ITEM DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

PART I. GENERAL REQUIREMENTS

B.5 Project Billboard/ Signboard 2.00 each

B.7 Occupational Safety and Health Program 20.47 mos.

B.9 Mobilization/ Demobilization 1.00 L.S

PART II. PLAIN AND REINFORCED CONCRETE WORKS

900(1)c1 Structural Concrete (Class A, 28days) 21.69 cu.m

902(1)a1 Reinforcing Steel (Deformed) Grade 40 2,291.31 kgs

903(1) Formworks and Falseworks 1.00 L.S

PART III. WATER SUPPLY

1201(1) Water Pumping System 1.00 L.S

1602 Installation of Pipeline 1.00 L.S

1724(16) Pump House and Accessories 1.00 L.S

TOTAL ESTIMATED PROJECT COST

Project Name: Construction of Water System in Zone 8

Working Days - 511 day(s)

MARIA MERCEDES E. UBAUB

Construction of Water System in Zone 8

Contract Duration: 613 C.D.

PREPARED/SUBMITTED BY: REVIEWED AS TO BUDGETARY REQUIREMENTS: APPROVED BY:

Kung Taga Mis.Or. Ka, Secure Ka!

PROGRAM OF WORKS/BUDGET COST

NAME/LOCATION OF PROJECT: Appropriation 84,313,800.20

SUB- TOTAL (DIRECT COST) 64,372,739.03

SUB - TOTAL (CONTRACT COST) 19,941,061.17

Prepared by: Reviewed by: Checked by:

MARIA MERCEDES E. UBAUB RAMIL T. BERONDO MICHELLE J. CASTINO

HIPOLITO V. BORBON JR.

Verified by: Recommending Approval: Approved by:

Kung Taga Mis.Or. Ka, Secure Ka!

803(1)a Structure Excavation (Common Soil)

QUANTITY: 7.64 cu.m

LENGTH WIDTH DEPTH QUANTITY VOLUME

HAULING DISTANCE FOR CONSTRUCTION MATERIALS = 78.00 KM

TRAVEL TIME W/O LOAD 97KM X 60

TRAVEL TIME W/ LOAD 97KM X 60

LOADING, UNLOADING, BACKING = 45 mins.

NO. OF TRIPS/DAY = 7 HRS/DAY X 60

MATERIALS : POLYETHYLENE PIPES SDR 11, ISO

ESTIMATED DIRECT COST: (LOADING & HAULING)

Note: Labor includes hauling of materials from dumpsite to jobsite.

5,780.00 ln.m 240 ln/m/day = 24.08 day(s)

Sub - Total for A

Name and Capacity

Sub - Total for B

Name and Specification

Unit Cost: 25,077,887.67