Alicia, Molave FMR

Concreting of Brgy.
Alicia FMR,
Molave, Zamboanga del Sur
Location of the Contract: Molave, Zamboanga del Sur
DETAILED ESTIMATE
Contract ID: 24JE0063
Location of the Contract Molave,Zamboanga del Sur
DETAILED Cost of Estimates

Item no. DESCRIPTION UNIT QTY UNIT PRICE Amount TOTAL
PART B Other General Requirement
B.5 Project BILLBOARD

qty unit price
each 4 16,924.00 67,696.00
B. Labor
Designation of Personnel Factor No. Of Person No. Of hrs rate/hr Total Cost (Pesos)
Project ENGINNER 1 1 16 125.00 2,000.00
FOREMAN 1 1 16 92.00 1,472.00
SKILLED 1 2 16 82.00 2,624.00
UNSKILLED 2 16 50.00 1,600.00
B. Labor 7,696.00
C. Materials 4 ls 15,000 60,000.00
SUMMARY
A. EQUIPMENT
B. Labor 7,696.00
C. Materials 60,000.00
D. Total Direct Cost (A+B+C) 67,696.00
E. Overhead, Contingencies &
Miscellaneous (OCM)/Profit
18% of D 12,185.28
F. Value Added Tax (VAT) 5% of (D+E) 79,881.28 3,994.06
G. Total Cost (D+E+F) 67,696.00
H. Unit Cost (G/Quantity) 16,924.00
B.7(2) Occupation Safety and HEALTH UNIT QTY UNIT PRICE
LS 1
B. Labor
Designation of Personnel Factor No. Of Person No. Of Months Monthly Rates Total Cost (Pesos)
Project ENGINNER 1 1 4.67 12,000.00 56,040.00
SAFETY OFFICER 1 1 4.67 7,000.00 32,690.00
First Aider 1 2 4.67 6,000.00 56,040.00
144,770.00
Material Name and Description Factor Quantity Unit Unit Cost Total Cost (Pesos)
Basic PPE
Safety Helmet 1 8 pcs 300.00 2,400.00
Safety Shoes 1 8 pairs 500.00 4,000.00
Safety Gloves (Denim) 1 16 pcs 300.00 4,800.00
Raincoats 1 16 pcs 100.00 1,600.00
First Aid & Medicine, etc 1 2 sets 2,000.00 4,000.00
TRAFFIC SIGNS 1 LS 25,000.00 25,000.00
C. Subtotal Materials 41,800.00
SUMMARY
A. Equipment
B. Labor 1,600.00
E. Overhead, Contingencies & Miscellaneo 18% of D 7,812.00
F. Value Added Tax (VAT) 5% of (D+E) 2,560.60
B.8(1) Traffic Managemen UNIT QTY UNIT PRICE
mos 4
A.Eqiupment Factor No. Of Person No. Of Months Monthly Rates Total Cost (Pesos)
service vehicle
B. Labor
Designation of Personnel Factor No. Of Person No. Of Months Monthly Rates Total Cost (Pesos)
Project ENGINNER 0.5 1 4 9,000.00 18,000.00
TAFFIC/SAFETY OFFICER 0.5 1 4 7,000.00 14,000.00
TRAFFIC AIDER 0.5 2 4 6,000.00 24,000.00
56,000.00
Material Name and Description Factor Quantity Unit Unit Cost Total Cost (Pesos)
Basic PPE
Safety Helmet 1 8 pcs 300.00 2,400.00
Safety Shoes 1 8 pairs 500.00 4,000.00
Safety Gloves (Denim) 1 16 pcs 300.00 4,800.00
Raincoats 1 16 pcs 100.00 1,600.00
First Aid & Medicine, etc 1 2 sets 2,000.00 4,000.00
TRAFFIC SIGNS 1 LS 25,000.00 25,000.00
SUMMARY
A. Equipment
B. Labor 1,600.00
E. Overhead, Contingencies & Miscellaneo 18% of D 7,812.00
F. Value Added Tax (VAT) 5% of (D+E) 2,560.60
B.9 Mobiization/Demobilization ls 1
Description
A. Equipment no of units no of DAYS rate TOTAL
1 Dump truct 4 2 500.00 4,000.00
DOZER+ 2 2 500.00 2,000.00
ROAD ROLLER 1 2 500.00 1,000.00
DOZER 1 2 500.00 1,000.00
GRADER 2 2 500.00 2,000.00
2 Self loader TRUCT 1 2 500.00 1,000.00
3 Service Vehicle 2 1 500.00 1,000.00
A. Equipment 12,000.00
Material Name and Description no of DAYS rate
FOREMAN 0.5 1 2 720.00 720.00
DRIVER 0.5 1 2 640.00 640.00
OPERATORS 0.5 1 2 480.00 480.00
2,840.00
A. Equipment
B. Labor
C FUEL AND LUBRCANTS 1 LS 8,000.00
SUMMARY
B. Labor 2,840.00
E. Overhead, Contingencies & Misc 18% of D 4,111.20
F. Value Added Tax (VAT) 0.05 of (D+E) 26951.2 1,347.56
Removal and Relocation

B.12 of Utilitie 1 ls
Description
A. Equipment no of units no of DAYS rate TOTAL
1 Dump truct 4 2 500.00 4,000.00
DOZER+ 2 2 500.00 2,000.00
ROAD ROLLER 1 2 500.00 1,000.00
DOZER 1 2 500.00 1,000.00
GRADER 2 2 500.00 2,000.00
2 Self loader TRUCT 1 2 500.00 1,000.00
3 Service Vehicle 2 1 500.00 1,000.00
Safety Gloves (Denim) no of DAYS rate
FOREMAN 0.5 1 2 720.00 720.00
DRIVER 0.5 1 2 640.00 640.00
OPERATORS 0.5 1 2 480.00 480.00
2,840.00
A. Equipment
B. Labor
C FUEL AND LUBRCANTS 1 LS 10,000.00
SUMMARY
B. Labor 2,840.00
E. Overhead, Contingencies & Misc 18% of D 4,471.20
PART C EARTHWORKS
Individual Removal of
00(3)a1 Trees, 150-300 mm
item no 00(3)a1
Description Trees, 150-300 mm
Quantiy 11.00
production output 8 each/day unit each
no of day 1.375 days 2.25 day
equipment no of unitsno of hrs Unit Unit Cost Total Cost (Pesos)

power saw 1 2.25 day 1,500.00 3,375.00
backhoe 1 2.25 day 2,500.00 5,625.00
Mini tools 1 2.25 day 1,000.00 2,250.00
11,250.00
B.Labor
Designation of personnel
project engineer 1 2.25 day 1000 2,250.00
foreman 1 2.25 day 640 1,440.00
skilled 3 2.25 hr 560 3,780.00
unskilled 6 2.25 day 480 6,480.00
B.Sub total labor 13,950.00
C. MaterialRemoval
Individual and description
of
Trees, 150-300 mm 11 each 500 5,500.00
C.Subtotal materials
SUMMARY
equipment 11,250.00
labor 13,950.00
materials 5,500.00
total direct cost A+B+C 30,700.00
OCM/PROFIT 18% of D 5,526.00
VAT 5% of D+E 1,535.00
TOTAL COSTD+E+F 37,761.00
UNIT COST 3,432.82
Surplus Common
102(2) Excavation
item no 102(2)
Surplus Common
Description Excavation
Quantiy 3,435.18
production output 70 cu.m/hr unit cu..m
no of hour 49.07 hours 49.074 hr
no. of daYs 6.13 days
no of unitsno of hrs Unit Unit Cost Total Cost (Pesos)

backhoe 1 49.07 hr 2,500.00 122,685.00
dozer 1 49.07 hr 3,500.00 171,759.00
dumptruct 4 49.07 hr 1,500.00 294,444.00
Mini tools 283.30
A. Sub total equipment cost 589,171.30
B.Labor
project engineer 1 49.074 hr 125 6,134.25
91 foreman 1 49.074 hr 93.75 4,600.69
skilled 6 49.074 hr 81.25 23,923.57
unskilled 6 49.074 hr 68.75 20,243.03
C. Material
Surplus and description
Common
Excavation cu..m -
C.Subtotal materials -
SUMMARY
equipment 589,171.30
labor 54,901.54
materials -
0 OCM/PROFIT 18% of D 54,901.54
VAT 5% of D+E 29,458.57
UNIT COST 196.07
103(1)a Structure Excavation,

Common Soil 103(1)a
item no Structure Excavation,
Description Common Soil
Quantiy 497.46
production output 20 cu.m/hr unit cu.m
no. of days 3.109125 days
497.46 cu.m 377.23 187654.6594125
labor no of unitno of hrs Unit Unit Cost Total Cost (Pesos)
power saw 1 1 24.873 hr 1,500.00 37,309.50
backhoe 1 1 24.873 hr 2,500.00 62,182.50
water truck 1 1 24.873 1,000.00 24,873.00
Mini tools 994.92
- 125,359.92
B.Labor
foreman 1 24.873 hr 93.75 2,331.84
skilled 4 24.873 hr 81.25 8,083.72
unskilled 8 24.873 hr 68.75 13,680.15
labor
Material
Structureanddescription
Excavation,
Common Soil 497.46 cu.m -
SUMMARY
labor 27,204.84
materials -
VAT 5% of D+E 7,628.24
UNIT COST 377.23
Pipe Culverts and Drain

03(6)a Excavation, Common Soil
item no 03(6)a
Description Pipe Culverts and Drain Excavation, Common Soil
Quantiy 12.65
12.65 cu.m 672.66 8509.1015625
equipment no of unitno of hrs Unit Unit Cost Total Cost (Pesos)
Mini tools 1 1 6.325 hr - -
A. Sub total equipment cost 1 1 6.325 hr - -
water truck 1 1 6.325 - -
Mini tools -
project engineer -
B.Labor
project engineer 1 6.325 hr 125 790.63
foreman 1 6.325 hr 93.75 592.97
skilled 4 6.325 hr 81.25 2,055.63
unskilled 8 6.325 hr 68.75 3,478.75
OCM/PROFIT
Material anddescription
Pipe Culverts and Drain Excavation, Common 12.65 cu.m -
SUMMARY
equipment -
labor 6,917.97
materials -
VAT 5% of D+E 345.90
UNIT COST 672.66
Embankment from
Roadway/Structure
104(1) Excavation, Common
item no 104(1) Roadway/Structure
Description Excavation, Common
Quantiy 1,031.50
1031.5 cu.m 225.47 232576.8178125
equipment cost no of unitno of hrs Unit Unit Cost Total Cost (Pesos)
backhoe 1 2 17.19166667 hr 2,500.00 85,958.33
road roller 1 1 17.19166667 hr 3,000.00 51,575.00
dumptruct truck 1 4 17.19166667 1,500.00 25,787.50
Mini tools 1,375.33
B.Labor cost
foreman 1 17.19166667 hr 93.75 1,611.72
skilled 8 17.19166667 hr 81.25 11,174.58
unskilled 8 17.19166667 hr 68.75 9,455.42
Roadway/Structure
Excavation, Common 1031.5 cu.m
SUMMARY
labor 24,390.68
materials
VAT 5% of D+E 9,454.34
UNIT COST 225.47
05(1)a1 Subgrade Preparatio

item no 05(1)a1
Description Subgrade Preparatio
Quantiy 3,563.96
production output 500 sq.m/hr unit sqm
3563.96 sqm 24.57 87574.783407
road roller 1 1 7.12792 hr 4,000.00 28,511.68
road grader 1 1 7.12792 hr 3,000.00 21,383.76
water truck 1 1 7.12792 1,500.00 10,691.88
Mini tools 498.95
- 61,086.27
B.Labor cost
project engineer 1 7.12792 hr 125 890.99
foreman 1 7.12792 hr 93.75 668.24
skilled 8 7.12792 hr 81.25 4,633.15
unskilled 8 7.12792 hr 68.75 3,920.36
UNIT COST
Subgrade Preparatio 3563.96 sqm -
SUMMARY
equipment 61,086.27
labor 10,112.74
materials -
VAT 5% of D+E 3,559.95
UNIT COST 24.57
PART D SUBBASE AND BASE COURSE
200(1) Aggregate Subbase Course

item no 200(1)
Description Aggregate Subbase Course
Quantiy 1,604.90
1604.9 cu.m 552.39 886523.18803125
road roller 1 1 40.1225 hr 4,000.00 160,490.00
road grader 1 1 40.1225 hr 3,000.00 120,367.50
dump truct 4 40.1225 hr 1,500.00 240,735.00
water truck 1 1 40.1225 hr 1,800.00 72,220.50
Mini tools 2,808.58
- 596,621.58
B.Labor
foreman 1 40.1225 hr 93.75 3,761.48
skilled 4 40.1225 hr 81.25 13,039.81
unskilled 8 40.1225 hr 68.75 22,067.38
UNIT COST
Aggregate Subbase Course 1604.9 cu.m 50 80,245.00
SUMMARY
labor 43,883.98
materials 80,245.00
VAT 5% of D+E 36,037.53
UNIT COST 552.39
PART E SURFACE COURSES
311(1)c1
Portland Cement Concrete Pavement
(Unreinforced), 0.23m thick, 14 days
item no 311(1)c1
Description pccp item 311(1)c1
Quantiy 4,483.80
production output 25 sq.m/hr unit sqm
4483.8 sqm 2,246.24 10071705.399528
concrete transit mixer 1 1 179.352 hr 12,000.00 2,152,224.00
backhoe 1 1 179.352 hr 2,500.00 448,380.00
batching plant 1 179.352 hr 1,000.00 179,352.00
water truck 1 1 179.352 hr 1,800.00 322,833.60
Mini tools 26,006.04
B.Sub total labor 3,128,795.64
B.Labor cost
foreman 1 179.352 hr 93.75 16,814.25
skilled 12 179.352 hr 81.25 174,868.20
unskilled 12 179.352 hr 68.75 147,965.40
pccp item 311(1)c1 1,031.27 cu.m -
portland cement 10,312.74 bags 260 2,681,312.40
sand 515.64 cu.m 1100 567,200.70
gravel 1031.274 cu.m 1300 1,340,656.20
curing compound 20.63 ltrs 70 1,443.78
ashpalt dowell 134.51 kls 200 26,902.80
metal form 800 lnm 100 80,000.00
4,697,515.88
SUMMARY
equipment 3,128,795.64
labor 362,066.85
materials 4,697,515.88
total direct cost A+B+C 8,188,378.37
OCM/PROFIT 18% of D 1,473,908.11
VAT 5% of D+E 409,418.92
TOTAL COSTD+E+F 10,071,705.40
UNIT COST 2,246.24
PART G DRAINAGE AND SLOPE
404(1)a Reinforcing Steel, Grade 40

item no 404(1)a
Description Reinforcing Steel, Grade 40
Quantiy 16,008.48
production output 500 cu.m/hr unit kgs
16008.48 kgs 58.78 941042.588373
project engineer 1 1 32.01696 hr 125.00 4,002.12
foreman 1 1 32.01696 hr 93.75 3,001.59
water truck 1 1 32.01696 81.25 2,601.38
Mini tools 70.04
B.Labor
foreman 1 32.01696 hr 93.75 3,001.59
skilled 4 32.01696 hr 81.25 10,405.51
unskilled 8 32.01696 hr 68.75 17,609.33
TOTAL COSTD+E+F
Reinforcing Steel, Grade 40 16008.48 kgs 45 720,381.60
SUMMARY
equipment 9,675.13
labor 35,018.55
materials 720,381.60
VAT 5% of D+E 38,253.76
UNIT COST 58.78
Structural Concrete Class A,

20.68 Mpa, Class A, 14 days
(Line Canal)
405(1)a2
item no 405(1)a2
Structural Concrete Class A, 20.68 Mpa,
Description
Class A, 14 days (Line Canal)
Quantiy 239.40
239.4 cu.m 3,547.28 849,218.54
cutting tools 1 1 23.94 hr 500.00 11,970.00
water truck 1 1 23.94 500.00 11,970.00
Mini tools 119.70
- 24,059.70
B.Labor
foreman 1 23.94 hr 93.75 2,244.38
skilled 12 23.94 hr 81.25 23,341.50
unskilled 12 23.94 hr 68.75 19,750.50
C. Materials 239.40 cu.m
portland cement 2,154.60 bags 220.00 474,012.00
sand 119.70 cu.m 800.00 95,760.00
20mm 4x8 plywood 23.94 pcs 650.00 15,561.00
2x2x12 coco lumber 250.00 1,000.00 bft 30.00 30,000.00
cwn 30.00 kgs 90.00 2,700.00
C.Subtotal materials 618,033.00
SUMMARY
equipment 24,059.70
labor 48,328.88
VAT 5% of D+E 34,521.08
UNIT COST 3,547.28
Pipe Culverts, 910 mm dia.,
500(1)b3 Class IV, RCPC
item no 500(1)b3
Description Pipe Culverts, 910 mm dia., Class IV, RCPC
Quantiy 30.00
production output 5 m/hr unit lnm
no of hour 6 hours 6 hr
30 lnm 4,952.90 148587.075
backhoe 1 1 6 hr 2,500.00 15,000.00
dumptruct 1 1 6 hr 1,500.00 9,000.00
Mini tools 240.00
- 24,240.00
B.Labor
project engineer 1 6 hr 125 750.00
foreman 1 6 hr 93.75 562.50
skilled 4 6 hr 81.25 1,950.00
unskilled 8 6 hr 68.75 3,300.00
UNIT COST
Pipe Culverts, 910 mm dia., Class IV, RCPC 30 lnm 3000 90,000.00
SUMMARY
equipment 24,240.00
labor 6,562.50
materials 90,000.00
VAT 5% of D+E 6,040.13
UNIT COST 4,952.90
Stone Masonry
506(1)
(headwall, wingwall,
apron and catchbasin)
item no 506(1)
Stone Masonry
Description apron and catchbasin)
Quantiy 54.00
54 cu.m 5,070.05 273782.625
1 bagger mixer 1 1 18 hr 800.00 14,400.00
water truck 1 1 18 900.00 16,200.00
Mini tools 144.00
B.Labor
project engineer 1 18 hr 125 2,250.00
foreman 1 18 hr 93.75 1,687.50
skilled 8 18 hr 81.25 11,700.00
unskilled 12 18 hr 68.75 14,850.00
UNIT COST
54 cu.m -
porland cement 226.8 bags 270 61,236.00
boulders 54 cu.m 1500 81,000.00
sand 16.2 cu.m 1100 17,820.00
gravel 1 cu.m 1300 1,300.00
161,356.00
SUMMARY
equipment 30,744.00
labor 30,487.50
VAT 5% of D+E 11,129.38
UNIT COST 5,070.05
PART H MISCELLANEOUS STRUCTURES
602(3)a Road Marker (DA and DPWH)

item no 602(3)a
Description Road Marker (DA and DPWH)
Quantiy 1.00
production output 1 cu.m/hr unit each
1 each 13,633.01 13633.0125
1 bagger mixer 1 1 1 hr 800.00 800.00
water truck 1 1 1 -
Mini tools 8.00
sub equipment 808.00
B.Labor
foreman 1 1 hr 93.75 93.75
skilled 8 1 hr 81.25 650.00
unskilled 12 1 hr 68.75 825.00
no. of days
1 each -
porland cement 5.6 bags 270 1,512.00
boulders 1 cu.m 1500 1,500.00
sand 0.4 cu.m 1100 440.00
gravel 0.1 cu.m 1300 130.00
3,582.00
marker w engrament 1 ls 5000 5,000.00
C.Subtotal materials 8,582.00

SUMMARY
equipment 808.00
labor 1,693.75
materials 8,582.00
VAT 5% of D+E 554.19
UNIT COST 13,633.01
611(1) Trees Furnishing

item no 611(1)
Description Trees Furnishing
Quantiy 200.00
no. of days 1 days
200 each 490.73 98146.62
dumptruck 1 1 8 hr 1,800.00 14,400.00
Mini tools 144.00
14,544.00
B.Labor
project engineer 1 8 hr 125 1,000.00
foreman 1 8 hr 93.75 750.00
skilled 2 8 hr 81.25 1,300.00
unskilled 4 8 hr 68.75 2,200.00
0
200 each 300 60,000.00
SUMMARY
equipment 14,544.00
labor 5,250.00
materials 60,000.00
VAT 5% of D+E 3,989.70
UNIT COST 490.73
Trees Transplanting (Coco

611(2) Tree)
item no 611(2)
Description Trees Transplanting (Coco Tree)
Quantiy 7.00
7 each 5,660.15 39621.0675
backhoe 1 1 7 hr 800.00 5,600.00
water truck 1 1 7 1,800.00 12,600.00
Mini tools 56.00
Material anddescription 18,256.00
B.Labor
foreman 1 7 hr 93.75 656.25
skilled 8 7 hr 81.25 4,550.00
unskilled 12 7 hr 68.75 5,775.00
0
7 each 300 2,100.00
SUMMARY
equipment 18,256.00
labor 11,856.25
materials 2,100.00
VAT 5% of D+E 1,610.61
UNIT COST 5,660.15
612(1) Reflectorized Thermoplastic

Pavement Markings white 612(1)
item no
Reflectorized Thermoplastic Pavement
Description Markings white
Quantiy 182.25
production output 10 sqm/hr unit sqm
182.25 sqm 762.82 139023.0793125
machine 1 1 18.225 hr 800.00 14,580.00
water truck 1 1 18.225 1,800.00 32,805.00
Mini tools 145.80
Material anddescription 47,530.80
B.Labor
foreman 1 18.225 hr 93.75 1,708.59
skilled 8 18.225 hr 81.25 11,846.25
unskilled 12 18.225 hr 68.75 15,035.63
0
182.25 sqm 190 34,627.50
SUMMARY
equipment 47,530.80
labor 30,868.59
materials 34,627.50
VAT 5% of D+E 5,651.34
UNIT COST 762.82
SUMMARY QTY UNIT UNIT COST TOTAL

B.5 Project BILLBOARD 4 each 16,924.00 67,696.00
B.7(2) Occupation Safety and HEALTH 1 ls 53,772.60 53,772.60
B.9 Mobiization/Demobilization 1 ls 28,298.76 28,298.76
PART C EARTHWORKS
00(3)a1 Trees,
Surplus150-300
Common mm 11.00 3,432.82 37,761.00
102(2) Excavation
Structure Excavation, 3,435.18 196.07 673,531.40
103(1)a
Common Soil 497.46 377.23 187,654.66
Pipe Culverts and Drain Excavation,
03(6)a Common Soil 12.65 672.66 8,509.10
Embankment from
Roadway/Structure
104(1) Excavation, Common 1,031.50 225.47 232,576.82
05(1)a1 Subgrade Preparatio 3,563.96 24.57 87,574.78
PART D SUBBASE AND BASE COURSE

200(1) Aggregate Subbase Course 1,604.90 552.39 886,523.19
PART E SURFACE COURSES
311(1)c1 Portland Cement Concrete Pavement 4,483.80 2,246.24 10,071,705.40
(Unreinforced), 0.23m thick, 14 days
PART G DRAINAGE AND SLOPE
404(1)a Reinforcing Steel, Grade 40 16,008.48 58.78 941,042.59
Structural Concrete Class A,
20.68 Mpa, Class A, 14 days
405(1)a2 (Line Canal) 239.40 3,547.28 849,218.54
500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC 30.00 4,952.90 148,587.08
Stone Masonry
506(1) apron and catchbasin) 54.00 5,070.05 273,782.63
PART H MISCELLANEOUS STRUCTURES
602(3)a Road Marker (DA and DPWH) 1 13,633.01 13,633.01
611(1) Trees Furnishing 200.00 490.73 98,146.62
611(2) Trees Transplanting (Coco Tree) 7.00 5,660.15 39,621.07
612(1) Reflectorized Thermoplastic Pavement
Markings white 182.25 762.82 139,023.08
14,838,658.32
SUMMARY OF COST

QTY UNIT UNIT COST TOTAL
B.5 Project BILLBOARD 4 EACH 16,924.00 67,696.00
B.7(2) Occupation Safety and HEALTH 1 LS 53,772.60 53,772.60
B.8(1) Traffic Managemen 4 mos 13,443.15 53,772.60
B.9 Mobiization/Demobilization
Removal and Relocation 1 LS 28,298.76 28,298.76
B.12 of Utilitie 1 LS 30,776.76 30,776.76
234,316.72
PART C Individual Removal of EARTHWORKS
00(3)a1 Trees, 150-300 mm Common
Surplus 11.00 each 3,432.82 37,761.00
102(2) Excavation
Structure Excavation, 3,435.18 cu.m 196.07 673,531.40
103(1)a
Common Soil 497.46 cu.m 377.23 187,654.66
03(6)a Pipe Culverts and Drain Excavation, Common Soil 12.65 cu.m 672.66 8,509.10
Embankment from
Roadway/Structure
104(1) Excavation, Common 1,031.50 cu.m 225.47 232,576.82
05(1)a1 Subgrade Preparatio 3,563.96 sqm 24.57 87,574.78
1,227,607.76
PART D SUBBASE AND BASE COURSE -
200(1) Aggregate Subbase Course 1,604.90 cu.m 552.39 886,523.19
PART E SURFACE COURSES -
Portland Cement Concrete Pavement
311(1)c1 (Unreinforced), 0.23m thick, 14 days 4,483.80 sqm 2,246.24 10,071,705.40
PART G DRAINAGE AND SLOPE -
404(1)a Reinforcing Steel, Grade 40 16,008.48 kgs 58.78 941,042.59
Structural Concrete Class A, 20.68 Mpa,
405(1)a2 Class A, 14 days (Line Canal) 239.40 cu.m 3,547.28 849,218.54
500(1)b3 Pipe Culverts, 910 mm dia., Class IV, RCPC 30.00 ln.m 4,952.90 148,587.08
Stone Masonry
506(1) apron and catchbasin) 54.00 cu.m 5,070.05 273,782.63
2,212,630.83
PART H MISCELLANEOUS STRUCTURES -
602(3)a Road Marker (DA and DPWH) 1.00 each 13,633.01 13,633.01
611(1) Trees Furnishing 200.00 each 490.73 98,146.62
611(2) Trees Transplanting (Coco Tree) 7.00 each 5,660.15 39,621.07
612(1) Reflectorized Thermoplastic Pavement
Markings white 182.25 sqm 762.82 139,023.08
290,423.78
Total Project Cost: 14,923,207.68

In words:
Fourteen Million Nine Hundred Twenty Three Thousand Two hundred Seven Pesos And Sixty Eight Centavos
Submitted and Prepared by:

SALIP MAJAN S. SAWADJAAN
Owner/Manager
A. Equipment -
B. Labor -
C. Materials -
D. Total Direct Cost (A+B+C) -
E. Overhead, Contingencies &18% of D -
F. Value Added Tax (VAT) 5% of (D+E) 0 -
G. Total Cost (D+E+F) -
H. Unit Cost (G/Quantity) #DIV/0!
1002(16)a2 Floor Drain Plates, 76mm dia., Stainless 2 set

Item no 1002(16)a2
descriptioFloor Drain Plates, 76mm dia., Stainless
Production Output 2 sqm./hr qty 2.00
No. Of Hours 1.00 hours 1 unit set
No. Of Days 0.13 days
A. Equipment
Name and Capacity of Equip FactoNo. Of UniNo. Of Hours Hourly Rate Total Cost (Pesos)
minor tools 1 1 1 1000 1,000.00
A. Subtotal Equipment 1,000.00
B. Labor
Designation of Personnel FactoNo. Of Pe No. Of Hours Hourly Rate Total Cost (Pesos)
Project Engineer 0.5 1 1 125 62.50
Construction Foreman 0.5 1 1 90 45.00
Skilled Laborer 1 1 1 80 80.00
Unskilled Laborer 1 2 1 60 120.00
B. Subtotal Labor 307.50
C. Materials
Material Name and DescriptiFactoQuantity Unit Unit Cost Total Cost (Pesos)
Floor Drain Plates, 76mm dia. 1 2 set 300 600.00
C. Subtotal Materials 600.00
SUMMARY
B. Labor 307.50
C. Materials 600.00
E. Overhead, Contingencies &18% of D 343.35
F. Value Added Tax (VAT) 5% of (D+E) 2250.85 112.54
1002(16)a3 Floor Drain Plates, 100mm dia., Stainless 2 set

Item no 1002(16)a3
descriptioFloor Drain Plates, 100mm dia., Stainless
No. Of Hours 1.00 hours 1 unit set
A. Equipment
minor tools 1 1 1 1000 1,000.00
B. Labor
C. Materials
Floor Drain Plates, 100mm dia 1 2 set 200 400.00
SUMMARY
B. Labor 307.50
C. Materials 400.00
1002(18) Stainless Steel Grab Bar, 40mm dia., 2.2 m

Item no 1002(18)
descriptioStainless Steel Grab Bar, 40mm dia.,
No. Of Hours 0.40 hours 0.4 unit m
A. Equipment
minor tools 1 1 0.4 1000 400.00
A. Subtotal Equipment 400.00
B. Labor
Project Engineer 0.5 1 0.4 125 25.00
Construction Foreman 0.5 1 0.4 90 18.00
Skilled Laborer 1 1 0.4 80 32.00
Unskilled Laborer 1 2 0.4 60 48.00
C. Materials
Stainless Steel Grab Bar, 40m 1 2m 150 300.00
SUMMARY
A. Equipment 400.00
B. Labor 123.00
C. Materials 300.00
D. Total Direct Cost (A+B+C) 823.00
H. Unit Cost (G/Quantity) 509.85
1002(21) Faucet
Item no 1002(21)
description Faucet
Production Output 2 lot/hr qty 2
No. Of Hours 1 hours 1 unit lset
A. Equipment
minor tools 1 1 1 200 200.00 0
B. Labor
Skilled Laborer 1 3 1 80 240.00 0
C. Materials
Faucet 1 2 set 300 600.00
SUMMARY
A. Equipment 200.00
B. Labor 527.50
C. Materials 600.00
1003(1)a1 Ceiling, 4.5mm, Metal Frame, Fiber Cement Boardd
Item 1003(1)a1
descriCeiling, 4.5mm, Metal Frame, Fiber Cement Boardd
Production Output 90 sqm/hr qty 145.17
No. Of Hours 1.61 hours 1.613 unit sq. m.
A. Equipment
minor tools 1 1 1.613 100 161.30
B. Labor
Project Engineer 1 1 125 -
Construction Foreman 1 1 0 90 -
Skilled Laborer 1 2 1.613 80 -
C. Materials
Ceiling, 4.5mm, Metal Frame 1 145.17 ls 500 72,585.00
SUMMARY 0
A. Equipment 161.30
B. Labor 193.56
E. Overhead, Contingencies &18% of D 13,129.17
F. Value Added Tax (VAT) 5% of (D+E) 86069.0348 4,303.45
1003(1)e2 Ceiling, Metal Frame, Prepainted Metal Panel
Item 1003(1)e2
descrCeiling, Metal Frame, Prepainted Metal Panel
Production Output 2 m/hr qty 9.95
No. Of Hours ### hours 4.98 unit sq. m.
A. Equipment
minor tools 1 1 4.98 100 497.50
B. Labor
Construction Foreman 0.5 1 90 -
B. Subtotal Labor 2,014.88
C. Materials
Ceiling, Metal Frame, Prepainted 9.95 m 200 1,990.00
SUMMARY
A. Equipment 497.50
B. Labor 2,014.88
E. Overhead, Contingencies &0.18 of D 810.43
F. Value Added Tax (VAT) 0.05 of (D+E) 5,312.80 265.64
1003(11)a1 Fascia Board, 19mm, Fiber Cement Board

Item 1003(11)a1
description Fascia Board, 19mm, Fiber Cement Board
No. Of Days ### days
A. Equipment
minor tools 1 1 4.64 100 2,385.00
B. Labor
Project Engineer 0.5 1 125 -
C. Materials
Fascia Board, 19mm, Fiber C 1 13.92 sqm 150 2,088.00
SUMMARY
B. Labor 1,299.20
E. Overhead, Contingencies &0.18 of D 1,039.00
1003(15)a Moulding, Wood
Item 1003(15)a
description Moulding, Wood
Production Output 120 m./hr qty 187.20
A. Equipment
minor tools 1 1 1.56 100 2,385.00
B. Labor
C. Materials
Moulding, Wood 1 187.2 m 120 22,464.00
SUMMARY
B. Labor 218.40
1004(2) Finishing Hardware
Item no 1004(2)
description Finishing Hardware
1 sq.m./hr qty 1.00
No. Of Hours 1.00 hours 1.00 unit ls
A. Equipment
minor tools 1 1 1.00 1000 1,000.00
B. Labor
Construction Foreman 0.5 1 1.00 93.75 93.75
Skilled Laborer 1 1 1.00 81.25 81.25
Unskilled Laborer 1 1 1.00 68.75 68.75
C. Materials
Finishing Hardware 1 1.00 ls 1,000.00 1,000.00
C. Subtotal Materials 1 ls 1,000.00
SUMMARY
B. Labor 368.75
1007(1)a Aluminum Framed Glass Door, Sliding Type
Item 1007(1)a
description Aluminum Framed Glass Door, Sliding Type
Production Output 3 sq.m./hr qty 7.10
No. Of Hours 2.37 hours 2.37 unit sqm
A. Equipment
minor tools 1 1 2.37 500 1,183.33
B. Labor
C. Materials
Aluminum Framed Glass Door, Slid 7.10 sqm 2000 14,200.00

SUMMARY
B. Labor 958.50
1007(1)b Aluminum Framed Glass Door, Swing Type
Item 1007(1)b
description Aluminum Framed Glass Door, Swing Type

A. Equipment
minor tools 1 1 2.7425 100 274.25
B. Labor
Project Engineer 1 125 -
Construction Foreman 1 0.5 90 -
Skilled Laborer 1 2 2.7425 80 438.80
C. Materials
Aluminum Framed Glass Door, 10.97 sq. m. 900 9,873.00
Swing Type
SUMMARY
A. Equipment 274.25
B. Labor 767.90
F. Value Added Tax (VAT) 0.05 of (D+E) 12879.877 643.99
1008(1)a Aluminum Glass Window, Sliding Type
Item 1008(1)a
description Aluminum Glass Window, Sliding Type

A. Equipment
minor tools 1 1 1.913 100 191.30
B. Labor
Skilled Laborer 0.5 10 1.913 80 1,530.40
Unskilled Laborer 0.5 5 1.913 60 573.90
C. Materials
Aluminum Glass Window, Sliding 19.13 ln.m 1500 28,695.00

SUMMARY
A. Equipment 191.30
B. Labor 2,104.30
1008(1)b Aluminum Glass Window Casement Type

Item 1008(1)b
description Aluminum Glass Window Casement Type
No. Of Hours 1 hours 1 unit sqm
A. Equipment
minor tools 1 1 1 200 200.00
B. Labor
Skilled Laborer 0.5 1 1 80 80.00
Unskilled Laborer 0.5 1 1 60 60.00
C. Materials
Aluminum Glass Window Casemen 2 sqm 700.00 1,400.00

SUMMARY
A. Equipment 200.00
B. Labor 140.00
1008(1)c Aluminum Glass Window, awning type
Item 1008(1)c
description Aluminum Glass Window, awning type
A. Equipment
minor tools 1 1 2.85 100 285.00
B. Labor
Construction Foreman 1 1 90 -
C. Materials
Aluminum Glass Window, awning 2.85 sqm 700.00 1,995.00

SUMMARY
A. Equipment 285.00
B. Labor 1,197.00
1018(1)d Aluminum Glass Window, Fixed type
Item 1018(1)d
description Aluminum Glass Window, Fixed type
A. Equipment
minor tools 1 1 4.266 100 426.60
B. Labor
Skilled Laborer 1 3 4.266 80 1,023.84
C. Materials
Aluminum Glass Window, Fixed ty 21.33 sqm 700 14,931.00

SUMMARY
A. Equipment 426.60
B. Labor 1,791.72
1010(1) Frames, Jambs, Sills, Head, Transoms and Mullions
Item 1010(1)
description Frames, Jambs, Sills, Head, Transoms and Mullions
Production Output 1 set/hr qty 10.00
No. Of Hours 10 hours 10 unit Set
A. Equipment
minor tools 1 1 10 50 500.00
B. Labor
Skilled Laborer 1 3 10 80 2,400.00
Unskilled Laborer 1 3 10 60 1,800.00
C. Materials
Frames, Jambs, Sills, Head, Trans 10 set 500 5,000.00

SUMMARY
A. Equipment 500.00
B. Labor 4,200.00
F. Value Added Tax (VAT) 0.05 of (D+E) 11446 572.30
1010(2)b Doors, Wood Panel
Item 1010(2)b
description Doors, Wood Panel
A. Equipment
minor tools 1 1 3.87 1500 5,805.00
B. Labor
C. Materials
Doors, Wood Panel 19.35 sqm 900 17,415.00

SUMMARY
A. Equipment
B. Labor 541.80
1013(2)b1 Fabricated Metal Roofing Accessory, Gauge 24, Gutters
Item 1013(2)b1
description Fabricated Metal Roofing Accessory, Gauge 24, Gutters
No. Of Hours 2.38 hours 2.382 unit M
A. Equipment
minor tools 1 1 2.382 200 476.40
B. Labor
C. Materials
Fabricated Metal Roofing Accessor 11.91 m 50 595.50

SUMMARY
A. Equipment 476.40
B. Labor 1,000.44
C. Materials 595.50
1014(1)b1 Prepainted Metal Sheets, Above 0.427mm. Rib Type, Long Span
Item 1014(1)b1
description Prepainted Metal Sheets, Above 0.427mm. Rib Type, Long Span
No. Of Days 1 days
A. Equipment
minor tools 1 1 8.343 50 417.15
B. Labor
C. Materials
Prepainted Metal Sheets, Above 0 83.43 sqm 300 25,029.00

SUMMARY
A. Equipment 417.15
B. Labor 1,168.02
1016(1)a Waterproofing, Cement Base
Item 1016(1)a
description Waterproofing, Cement Base
A. Equipment
minor tools 1 1 4.846 50 242.30
B. Labor
C. Materials
Waterproofing, Cement Base 24.23 sqm 50 1,211.50

SUMMARY
A. Equipment 242.30
B. Labor 1,356.88
1018(1) Glazed Tiles
Item 1018(1)
description Glazed Tiles
A. Equipment
minor tools 1 1 4.672 200 934.40
B. Labor
C. Materials
Glazed Tiles 23.36 sqm 350 8,176.00

SUMMARY
A. Equipment 934.40
B. Labor 1,308.16
1018(2) Unglazed Tiles
Item 1018(2)
description Unglazed Tiles
A. Equipment
minor tools 1 1 1.646 500 823.00
B. Labor
Project Engineer 1 1 1.646 125 205.75
Construction Foreman 1 1 1.646 90 148.14
C. Materials
Unglazed Tiles 8.23 sqm 350 2,880.50

SUMMARY
A. Equipment 823.00
B. Labor 1,045.21
1021(1)a Cement Floor Finish, Plain
Item 1021(1)a
description Cement Floor Finish, Plain
No. Of Hours ### hours 5.652333333 unit sqm
A. Equipment
minor tools 1 1 5.652333333 50 282.62
B. Labor
Skilled Laborer 1 2 5.652333333 80 904.37
C. Materials
Cement Floor Finish, Plain 169.57 sqm 70 11,869.90

SUMMARY
A. Equipment 282.62
B. Labor 1,582.65
Cement Plaster Finish
1027(1) Item 1027(1)
description Cement Plaster Finish
No. Of Hours 27 hours 26.515 unit sqm
A. Equipment
minor tools 1 1 26.515 100 2,651.50
B. Labor
Skilled Laborer 1 2 26.515 80 4,242.40
Unskilled Laborer 1 2 26.515 60 3,181.80
C. Materials
Cement Plaster Finish 795.45 sqm 120 95,454.00

SUMMARY
B. Labor 7,424.20
Painting Works, Masonry/Concrete
1032(1)a Item 1032(1)a
description Painting Works, Masonry/Concrete
A. Equipment
minor tools 1 1 18.4026 50 920.13
B. Labor
Skilled Laborer 1 1 18.4026 80 1,472.21
C. Materials
Painting Works, Masonry/Concret 920.13 sqm 50 46,006.50

SUMMARY
A. Equipment 920.13
B. Labor 2,576.36
1032(1)b Paintings Works, Wood

Item no 1032(1)b
description Paintings Works, Wood
A. Equipment
minor tools 1 1 4.84 100 483.75
B. Labor
Construction Foreman 0.5 1 - 90 -
C. Materials
Paintings Works, Wood 1 19.35 sqm 50 967.50
SUMMARY
A. Equipment 483.75
B. Labor 677.25
C. Materials 967.50
1032(1)c Paintings works, Steel
Item no 1032(1)c
description Paintings works, Steel
Production Output ### sqm/hr qty 146.21
A. Equipment
minor tools 1 1 9.747333333 90 877.26
A. Subtotal Equipment
B. Labor
Skilled Laborer 1 1 9.747333333 80 779.79
C. Materials
Paintings works, Steel 1 146.21 sqm 50 7,310.50
SUMMARY
A. Equipment 877.26
B. Labor 1,364.63
E. Overhead, Contingencies & Miscellan 0.18 of D 1,719.43
1038(1) Reflective Insulation
Item no 1032(1)a
description Reflective Insulation
Production Output 20 kgs/hr qty 73.48
A. Equipment
minor tools 1 1 3.67 100 367.40
B. Labor
C. Materials
Reflective Insulation 1 73.48 sqm 500 36,740.00
SUMMARY
A. Equipment 367.40
B. Labor 514.36
F. Value Added Tax (VAT) 0.05 of (D+E) 44,393.68 2,219.68
1039(1) Aluminum Cladding
Item no 1039(1)
description Aluminum Cladding
Production Output 50 ls/hr qty 66.90
A. Equipment
minor tools 1 1 1.34 100 133.80
B. Labor
C. Materials
Aluminum Cladding 1 1 lot 1100 1,100.00
SUMMARY
A. Equipment 133.80
B. Labor 187.32
1043(2) PVC Doors and Frames
Item no 1043(2)
PVC Doors and Frames
description
Production Output 2 each/hr qty 3.87
No. Of Hours 1.94 hours 1.94 unit Sqm
A. Equipment
minor tools 1 1 1.94 100 193.50
B. Labor
C. Materials
PVC Doors and Frames 1 3.87 Sqm 800 3,096.00
SUMMARY
A. Equipment 193.50
B. Labor 270.90
1046(1)a1 CHB Load Bearing (including Reinforcing Steel), 100mm
Item no 1046(1)a1
description CHB Load Bearing (including Reinforcing Steel), 100mm
A. Equipment
minor tools 1 1 62.31 100 6,230.60
B. Labor
Skilled Laborer 1 1 62.31 80 4,984.48
C. Materials
CHB Load Bearing (including 1 311.53 sqm 1,500.00 467,295.00
SUMMARY
B. Labor 8,722.84
E. Overhead, Contingencies
& Miscellaneous
(OCM)/Profit 0.18 of D 86,804.72

1047(2)b Structural Steel, Purlins
Item no 1047(2)b
description Structural Steel, Purlins
Production Output 100 kgs/hr qty 707.71
No. Of Hours ### hours 45.36 kgs kgs
A. Equipment
minor tools 1 1 45.36 100 4,536.00
B. Labor
Skilled Laborer 1 3 45.36 80 3,628.80
C. Materials
Structural Steel, Purlins 1 lot 3,000.00 3,000.00
SUMMARY
B. Labor 6,350.40
1047(3)c Metal Structure Accessories Turnbuckle
Item no 1047(3)c
description Metal Structure Accessories Turnbuckle
Production Output 10 KGS/hr qty 4.00
No. Of Hours 0.4 hours 0.4 unit each
A. Equipment
minor tools 1 1 0.4 200 80.00
B. Labor
C. Materials
Metal Structure Accessories Turnbuckle 1 lot 500.00 500.00
SUMMARY
A. Equipment 80.00
B. Labor 56.00
C. Materials 500.00
G. Total Cost (D+E+F) 788.00
1047(7b Metal Structure Accessories Cross Bracing

Item no 1047(7b
description Metal Structure Accessories Cross Bracing
No. Of Hours 5.43 hours 5.432 unit kgs
A. Equipment
minor tools 1 1 5.432 500 2,716.00
B. Labor
C. Materials
Metal Structure Accessories Cross 1 lot 100 100.00
SUMMARY
A. Equipment
B. Labor 2,688.84
C. Materials 100.00
1047(7)b Metal Structure Accessories Sagrod

Item no 1047(7)b
description Metal Structure Accessories Sagrod
No. Of Hours 2.13 hours 2.131428571 unit kgs
A. Equipment
minor tools 1 1 2.131428571 100 213.14
B. Labor
Construction Foreman 0.5 1 0 90 -
Skilled Laborer 1 1 2.131428571 80 170.51
C. Materials
Metal Structure Accessories Sagro 1 lot 125 125.00
SUMMARY
A. Equipment 213.14
B. Labor 298.40
C. Materials 125.00
1047(10) Metal Structure Accessories
Item no 1047(10)
description Metal Structure Accessories
No. Of Hours 1 hours 1 unit LS
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
Construction Foreman 0.5 1 0 90 -
C. Materials
Metal Structure Accessories 1 lot 50 50.00
SUMMARY
A. Equipment 100.00
B. Labor 280.00
C. Materials 50.00
1051(6 ) Railings
Item no 1051(6 )
description Railings
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
C. Materials
Railings 1 lot 100 100.00
SUMMARY
A. Equipment 100.00
B. Labor 140.00
C. Materials 100.00
Part III-D ELECTRICAL

1100(1)e Rigid Steel Conduits (RSC) 40mm dia.,
Item 1100(1)e
description Rigid Steel Conduits (RSC) 40mm dia.,
A. Equipment
minor tools 1 1 1.17 500 585.00
B. Labor
C. Materials
Rigid Steel Conduits (RSC) 40mm dia., 5.85 m 90.00 526.50
SUMMARY
A. Equipment 585.00
B. Labor 415.35
C. Materials 526.50
E. Overhead, Contingencies &
Miscellaneous (OCM)/Profit 0.18 of D 274.83
1100(6)a Polyvinyl Chloride Pipes (PVC/uPVC), 20mm dia.,
Item 1100(6)a
description Polyvinyl Chloride Pipes (PVC/uPVC), 20mm dia.,
Production Output 0.1 ls/hr qty 431.49
No. Of Hours 10 hours 10 unit m
A. Equipment
minor tools 1 1 10 500 5,000.00
B. Labor
Project Engineer 0.5 1 10 125 1,250.00
Skilled Laborer 1 9 10 80 7,200.00
Unskilled Laborer 1 9 10 60 5,400.00
C. Materials
Polyvinyl Chloride Pipes (PV 1 431.49 m 40 17,259.60
7 17,259.60
SUMMARY
B. Labor 14,750.00
1100(8) Boxes/Wire Gutters
Item no 1100(8)
description Boxes/Wire Gutters
No. Of Hours 1.00 hours 1.00 unit l/s
A. Equipment
minor tools 1 1 1.00 1000 1,000.00
B. Labor
C. Materials
Boxes/Wire Gutters 1 1 lot 900 900.00
SUMMARY
B. Labor 935.00
C. Materials 900.00
1100(9) Fittings and Accessories

Item no 1100(9)
description Fittings and Accessories
No. Of Hours 1.00 hours 1.00 unit l/s
A. Equipment
minor tools 1 1 1.00 500 500.00
B. Labor
C. Materials
Fittings and Accessories 1 1 lot 500.00 500.00
SUMMARY
A. Equipment 500.00
B. Labor 355.00
C. Materials 500.00
1101(2)b1 Electric Wire, 2.0mm2 TW/THHN/THWN2, Stranded

Item no 1101(2)b1
description Electric Wire, 2.0mm2 TW/THHN/THWN2, Stranded
No. Of Hours 15 hours 15.4846 unit m
A. Equipment
minor tools 1 1 15.4846 100 1,548.46
B. Labor
Skilled Laborer 1 1 15.4846 80 1,238.77
C. Materials
Electric Wire, 2.0mm2 TW/ 1 774.23 m 90 69,680.70
SUMMARY
B. Labor 2,167.84
Item no 1101(2)b1
No. Of Hours ### hours 8.97 unit m
A. Equipment
minor tools 1 1 8.97 100 9,677,875.00
B. Labor
Project Engineer 0.5 1 8.97 125 2,419,468.75
Construction Foreman 0.5 1 8.97 90 1,742,017.50
Skilled Laborer 1 8 8.97 80 12,387,680.00
Unskilled Laborer 1 12 8.97 60 13,936,140.00
B. Subtotal Labor 30,485,306.25
C. Materials
SUMMARY
A. Equipment 9,677,875.00
B. Labor 30,485,306.25
D. Total Direct Cost (A+B+C) 40,313,181.25
E. Overhead, Contingencies &0.18 of D 7,256,372.63
F. Value Added Tax (VAT) 0.05 of (D+E) 47569553.88 2,378,477.69
G. Total Cost (D+E+F) 49,948,031.57

Item no 1101(2)b1
A. Equipment
minor tools 1 1 4.74 500 2,372.40

B. Labor
Construction Foreman 0.5 1 4.74 90

C. Materials
SUMMARY
B. Labor 1,257.37
1101(1)b4 Electric Wire, 8mm2 TW/THHN/THWN2, Stranded
Item no 1101(2)b1
A. Equipment
minor tools 1 1 1.53 100 153.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 7.65 m 90 688.50
SUMMARY
A. Equipment 153.00
B. Labor 214.20
C. Materials 688.50
1101(2)b7 Electric Wire, 30mm2 TW/THHN/THWN2, Stranded
Item no 1101(2)b1
A. Equipment
minor tools 1 1 3.06 100 306.00
B. Labor
C. Materials
SUMMARY
A. Equipment 306.00
B. Labor 428.40
1101(3) Single Pole Wall Switch on One switch plate
Item no 1101(3)
description Single Pole Wall Switch on One Switch Plate
Production Output ### ls/hr qty 7.00
No. Of Hours 1 hours 1 unit set
A. Equipment
minor tools 1 1 1 500 500.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 7.00 set 180 1,260.00
SUMMARY
A. Equipment 500.00
B. Labor 140.00
1101(4) Duplex (2Single Pole Wall Switches on One Switch Plate
Item no 1101(4)
description Duplex (2Single Pole Wall Switches on One Switch Plate
No. Of Hours ### hours 2.20 unit set
A. Equipment
minor tools 1 1 2.20 500 1,100.00
B. Labor
C. Materials
SUMMARY
B. Labor 308.00
1101(5) Triplex (3 Single Pole Wall Switches on One Switch Plate)
Item no 1101(5)
description Triplex (3 Single Pole Wall Switches on One Switch Plate)
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 2 set 350 700.00
SUMMARY
A. Equipment 100.00
B. Labor 140.00
C. Materials 700.00
1101(16) Duplex Convenience Outlets/Receptacles (GT)
Item no 1101(16)
description Duplex Convenience Outlets/Receptacles (GT)
A. Equipment
minor tools 1 1 3.00 500 1,500.00
B. Labor
C. Materials
SUMMARY
B. Labor 420.00
1101(20) Special Purposed Outlet/Receptacle, (GT) for ACU, Wh, etc.
Item no 1101(20)
description Special Purposed Outlet/Receptacle, (GT) for ACU, Wh, etc.
No. Of Hours 1 hours 1 unit set
A. Equipment
minor tools 1 1 1 500 500.00
B. Labor
C. Materials
SUMMARY
A. Equipment 500.00
B. Labor 140.00
1102(1) Panel Boardd with Main and Branch Breakers
Item no 1102(1)
description Panel Boardd with Main and Branch Breakers
A. Equipment
minor tools 1 1 1 500 500.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 1 lot 5,000.00 5,000.00
SUMMARY
A. Equipment 500.00
B. Labor 140.00
1103(1) Lighting Fixtures and Lamps
Item no 1103(1)
description Lighting Fixtures and Lamps
A. Equipment
minor tools 1 1 1 500 500.00
B. Labor
C. Materials
Lighting Fixtures and Lamps 1 1 lot 8000 8,000.00
SUMMARY
A. Equipment 500.00
B. Labor 1,467.50
1109(5)a Grounding Clamps for Electric Wires, 8mm dia.,
Item no 1109(5)a
description Grounding Clamps for Electric Wires, 8mm dia.,
No. Of Hours 1 hours 1 unit PC
A. Equipment
minor tools 1 1 1 500 500.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 3.00 PC 400 1,200.00
SUMMARY
A. Equipment 500.00
B. Labor 140.00
1109(6)e Grounding Rod Copper Clad, 20mm dia. X 3m
Item no 1103(1)
description Grounding Rod Copper Clad, 20mm dia. X 3m
No. Of Hours 1 hours 1 unit length
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 3.00 length 200 600.00
SUMMARY
A. Equipment 100.00
B. Labor 91.00
C. Materials 600.00
Part III-D ELECTRICAL uint unit cost qty amount

1100(1)eRigid Steel Conduits (RSC), 40mm. Dia., m 323.38 5.85 1,891.77
polyvinyl chloride pipes (PVC/uPVC), 20mm dia.m
1100(6)a 106.27 431.49 45,854.89
1100(8) Boxes/Wire Gutters lump sum 3,512.57 1 3,512.57
1100(9) fittings and accessory lump sum 1,678.85 1 1,678.85
1101(2)b3 electric wire, 2. 0mm2 TW/THWN2m 774.23 774.23 599,432.09
1101(2)b2 electric wire, 3.5mm2 TW/THHN/ m 448.68 448.68 201,313.74
1101(1)b4 electric wire, 5. 5mm2 TW/THWN2 m 237.24 237.24 56,282.82
1101(1)b4 electric wire, 8mm2 TW/THWN2, m 7.65 7.65 58.52
1101(2)b7 electric wire, 30mm2 TW/THWN2,m 15.30 15.3 234.09
1101(3) single pole wall switch on one switset 11.00 7 77.00
1101(4) duplex (2single pole wall switches set 2.00 11 22.00
1101(5) triplex (3 single pole wall switch o set 24.00 2 48.00
1101(16) duplex convenience outlets/receptset 532.77 24 12,786.48
1101(20) Special purposed outlets/receptaclset 1,548.46 5 7,742.30
1102(1) panel board with main and branchlump sum 6,987.96 1 6,987.96
1103(1) lighting fixtures and lamps lump sum 12,349.73 1 12,349.73
1109(5)a ground clamps for electric wires, pc. 759.92 3 2,279.76
ground rod copper clad, 20mm dialength - 3 -
0 952,552.57 952,552.57
Item no 1103(1)
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 3 length 200 600.00
SUMMARY
A. Equipment 100.00
B. Labor 91.00
C. Materials 600.00

Item no 1103(1)
A. Equipment
minor tools 1 1 1 100 100.00
B. Labor
C. Materials
Electric Wire, 2.0mm2 TW/ 1 3 length 200 600.00
SUMMARY
A. Equipment 100.00
B. Labor 91.00
C. Materials 600.00
SUMMARY OF COST
#REF! QTY UNIT PRICE AMOUNT TOTAL
Provision of Field Office for the

#REF! #REF!
Engineer (Rental Basis), #REF!
PART II
B.3 OTHER GENERAL REQUIREMENTS
B.5 Permits and clearance 1 ls #REF! #REF!
B.7(2) Project Billboard/Signboard 1 Each 67,696.00 67,696.00
Occupational Safety and Health
1 L.s 53,772.60 53,772.60
b.9 Program
Mobilization/Demobilzation 1 L.s 28,298.76 28,298.76
PART II #REF! #REF!
00(3)a1 III-A. EARTHWORKS
804(1) structure excavation(common soil 11.00 CU.M 3,432.82 37,761.00

Embanlment from structure
804(4) ### CU.M 196.07 673,531.40
excavation
Gravel fill 497.46 CU.M 377.23 187,654.66
Sub – Total for this Page 898,947.06 898,947.06
900(1)c1 Part III-B. PLAIN AND REINFORCED CONCRETE WORKS
900(1)c2 foreman - -
- cu.m
900(1)c3 0.00 cu.m 2,246.24 -

SUMMARY
900(1)c4 hr cu.m hr #VALUE!

0
900(1)c5 500.00 CU.M #REF! #REF!

0
900(1)6 structural concrete beams and girder 125.00 CU.M 1,687.50 210,937.50
902(1)a unskilled 0.00 CU.M - -

Reinforcing Steel, Deformed (Grade
903(2) 40) 1,100.00 kg - -
9 Formworks and Falseworks #REF! Sq.m. 11,856.25 #REF!
#VALUE! #VALUE!
0 Part III-C. FINISHING
1001(1)a
Material anddescription #REF! m 15,035.63 #REF!
6
1001(1)a 631.89
Pipes and Fittings, 75mm dia., 3 m 210.63
7
1001(5)b pipes and Fittings, 100m., 68 m 124.64 8,475.52
1001(11) Cach basin 3 Each 569.94 1,709.82

1002(2)a2 septic vault, concrete/CHB 1 lump sum 2,254.98 2,254.98
10002(5) polyprophylene random copolymer
45 m 247.80
b (ppr-c) pip with fittings, 20mm dia., 11,151.00
water closet elongated complete,
1002(9)a flush type
2 set 2,539.95
5,079.90
urinal, flush, valve, complete, push
1002(11)a buttom type
2 set 1,315.20 2,630.40
1002(14)a kitchen sink, complete, stainless 1 set 2,668.50 2,668.50
lavatory, wall hung, complete,
1002(16)a2 manually operated
2 set 1,181.70 2,363.40
floor drain plates, 75mm dia.,
1002(16)a3 stainless
2 set 1,057.80 2,115.60
floor drain plates, 100mm dia.,
1002(18) stainless
2 set 509.85 1,019.70
1002(21) stainless steel grab bar, 40mm dia., 2 m 312.78 625.56
1003(1)a1 faucet 2 pc. 334.53 669.06
ceiling, 4.5mm, metal frame, fiber
1003(1)e2 cement board
145.17 Sq.m. 513.78 74,585.44
ceiling, metal frame, prepainted
1003(11)a1 metal panel
9.95 Sq.m. 42.01 418.00
fascia board, 19mm, fiber cement
1003(15)a board
13.92 m 622.53 8,665.60
1004(2) moulding, wood 187.2 m 165.91 31,058.51
1007(1)a finishing hardware 1 lump sum 2,934.88 2,934.88
aluminum framed glass door slide
1007(1)b type
7.1 Sq.m. 2,851.77 20,247.53
aluminum framed glass door swing
10.97 Sq.m. 1,077.93 11,824.89
1008(1)a type
1008(1)b aluminum glass window,sliding type 19.13 Sq.m. 1,511.58 28,916.53
aluminum glass window,casement
1008(1)c type
2.00 Sq.m. 996.16 1,992.32
1008(1)d aluminum glass window awning type 2.85 Sq.m. 2,934.88 8,364.41
1010(1) aluminum glass window fixed typed 21.33 Sq.m. 996.16 21,248.01
frames, jambs, sills, head, transoms,
1010(2)b and mullions
10.00 Sq.m. 1,201.83 12,018.30
1013(2)b1 doors,wood panel 19.35 Sq.m. 1,149.79 22,248.48
fabricated metal roofing accessory,
11.91 m 215.59 2,567.63
1014(1)b1 gauge 24, gutters
prepainted metal sheets, above
1016(1)a 0.427 mm. rib type, long span
83.43 Sq.m. 395.24 32,974.96
1018(1) water proofing cement base 24.23 Sq.m. 143.72 3,482.43
1018(2) glazed tiles 23.36 Sq.m. 552.59 12,908.60
1021(1)a unglazed tiles 8.23 Sq.m. 714.90 5,883.65
1027(1) cement floor finnish, plain 169.57 Sq.m. 100.36 17,017.88
1032(1)a cement plaster finish 794.45 Sq.m. 164.37 130,586.92
1032(1)b painting works masonry/concrete 920.31 Sq.m. 66.66 61,346.21
1032(1)c painting works wood 19.35 Sq.m. 136.29 2,637.21
1038(1) painting works steel 146.21 Sq.m. 80.95 11,835.41
1039(1) peflective insulation 73.48 Sq.m. 634.37 46,613.36
1043(2) aluminum cladding 66.90 Sq.m. 26.32 1,760.77
1046(1)a1 pvc doors and frames 3.87 Sq.m. 1,139.88 4,411.34
CHB load bearing ( including reinforcing steel), 100mm
1047(2)b 311.53 Sq.m. 1,917.97 597,505.82
1047(3)c structural steel, purlins 707.71 kg 24.31 17,205.25
1047(4) metal structure accessories, turnbuckle 4.00 each 197.00 788.00
metal structure accessories, cross bracing 54.32 kg
1047(7)b 63.61 3,455.37
1047(10) metal structure accessories, sagrods 14.92 kg 52.86 788.68
1051(6) metal structure accessories 1.00 L.s 532.77 532.77
railing 1.00 lump sum 421.26 421.26
#REF! #REF!
Part III-D
unit cost qty amount
ELECTRICAL uint
Rigid Steel Conduits
323.379 5.85 1,891.77
1100(1)e (RSC), 40mm. Dia., m
polyvinyl chloride
pipes (PVC/uPVC), 106.27105 431.49 45,854.89
1100(6)a 20mm dia. m
1100(8) Boxes/Wire Gutters lump sum 3512.565 1.00 3,512.57
lump
fittings and accessory 1678.845 1 1,678.85
1100(9) sum
electric wire, 2. 0mm2
m 774.23 774.23 599,432.09
TW/THWN2, Stranded
1101(2)b3
electric wire, 3.5mm2

TW/THHN/THWN2, m 448.68 448.68 201,313.74
stranded
1101(2)b2
electric wire, 5. 5mm2

m 237.24 237.24 56,282.82
TW/THWN2, Stranded
1101(1)b4
electric wire, 8mm2

m 7.65 7.65 58.52
TW/THWN2, Stranded
1101(1)b4
electric wire, 30mm2

m 15.3 15.3 234.09
TW/THWN2, Stranded
1101(2)b7
single pole wall
switch on one switch set 11 7 77.00
1101(3) plate
duplex (2single pole
wall switches on one set 2 11 22.00
1101(4) switch plate)
triplex (3 single pole
wall switch on one set 24 2 48.00
1101(5) switch plate)
duplex convenience
outlets/receptacles(G set 532.77 24 12,786.48
1101(16) T)
Special purposed
outlets/receptacle, set 1548.46 5 7,742.30
(GT) for ACU, Wh, etc
1101(20)
panel board with main lump

6987.96 1 6,987.96
and branch breakers sum
1102(1)
lighting fixtures and lump
12349.733 1 12,349.73
1103(1) lamps sum
ground clamps for
electric wires, 8mm pc. 759.92 3 2,279.76
1109(5)a dia.
ground rod copper
length 0 3 -
clad, 20mm dia. X 3m
952,552.57 952,552.57
Department of Public Works and Highways (DPWH)
Contract ID Contract
Concreting of Brgy. ID: 24JE0063
Alicia FMR,
Molave, Zamboanga del Sur
Location of the Contract: Molave, Zamboanga del Sur
BILL OF QUANTITIES
#REF!
#REF!
#REF!
PART B
#REF! Other General Requirement
B.5 #REF!
B.7(2) Project BILLBOARD
B.9 Occupation Safety and HEALTH
Mobiization/Demobilization
PART C
00(3)a1 Individual Removal of #REF!
0 Trees, 150-300 mm
67,696.00
53,772.60
53,772.60
28,298.76
30,776.76
234,316.72
37,761.00
673,531.40
187,654.66
898,947.06
8,509.10
232,576.82
87,574.78
1,227,607.76
886,523.19
10,071,705.40
941,042.59
849,218.54
2,250.00
1,693.75
13,633.01
-
39,621.07
139,023.08
178,644.15
14,925,000.00 0.994214962626
- 86,341.68
234,316.72
1,227,607.76
886,523.19
10,071,705.40
2,212,630.83
290,423.78
14,923,207.68
14,925,000.00 - 1,792.32
14,925,236.33
-
-
-
-
-
-
-
2,363.39
2,115.59
1,019.70
1,644.77
90,372.49
5,578.44
7,151.76
31,058.51
2,934.88
20,247.53
13,523.87
38,397.35
2,155.86
4,308.00
21,248.01
12,018.30
22,248.48
2,567.63
32,974.96
3,482.43
12,908.60
5,883.65
17,017.88
130,751.30
61,334.21
2,637.21
11,835.41
46,613.36
1,760.77
4,411.34
597,505.82
17,205.25
788.00
3,455.37
788.68
532.77
421.26
1,233,262.81
68

Alicia, Molave FMR

Uploaded by

Copyright:

Available Formats

You might also like

Alicia, Molave FMR

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

Alicia, Molave FMR

Uploaded by

Copyright:

Available Formats

Concreting of Brgy.

DETAILED Cost of Estimates

PART B Other General Requirement

B.5 Project BILLBOARD

Removal and Relocation

equipment no of unitsno of hrs Unit Unit Cost Total Cost (Pesos)

no of unitsno of hrs Unit Unit Cost Total Cost (Pesos)

103(1)a Structure Excavation,

Pipe Culverts and Drain

05(1)a1 Subgrade Preparatio

PART D SUBBASE AND BASE COURSE

200(1) Aggregate Subbase Course

PART G DRAINAGE AND SLOPE

404(1)a Reinforcing Steel, Grade 40

Structural Concrete Class A,

PART H MISCELLANEOUS STRUCTURES

602(3)a Road Marker (DA and DPWH)

C.Subtotal materials 8,582.00

611(1) Trees Furnishing

Trees Transplanting (Coco

612(1) Reflectorized Thermoplastic

SUMMARY QTY UNIT UNIT COST TOTAL

PART D SUBBASE AND BASE COURSE

PART B Other General Requirement

Total Project Cost: 14,923,207.68

Submitted and Prepared by:

1002(16)a2 Floor Drain Plates, 76mm dia., Stainless 2 set

1002(16)a3 Floor Drain Plates, 100mm dia., Stainless 2 set

1002(18) Stainless Steel Grab Bar, 40mm dia., 2.2 m

1003(11)a1 Fascia Board, 19mm, Fiber Cement Board

C. Subtotal Materials 14,200.00

description Aluminum Framed Glass Door, Swing Type

description Aluminum Glass Window, Sliding Type

C. Subtotal Materials 28,695.00

1008(1)b Aluminum Glass Window Casement Type

C. Subtotal Materials 1,400.00

C. Subtotal Materials 1,995.00

C. Subtotal Materials 14,931.00

C. Subtotal Materials 5,000.00

C. Subtotal Materials 17,415.00

C. Subtotal Materials 595.50

C. Subtotal Materials 25,029.00

C. Subtotal Materials 1,211.50

C. Subtotal Materials 8,176.00

C. Subtotal Materials 2,880.50

C. Subtotal Materials 11,869.90

C. Subtotal Materials 95,454.00

C. Subtotal Materials 46,006.50

1032(1)b Paintings Works, Wood

G. Total Cost (D+E+F) 597,505.82

1047(7b Metal Structure Accessories Cross Bracing

1047(7)b Metal Structure Accessories Sagrod

Part III-D ELECTRICAL

1100(9) Fittings and Accessories

1101(2)b1 Electric Wire, 2.0mm2 TW/THHN/THWN2, Stranded

F. Value Added Tax (VAT) 0.05 of (D+E) 47569553.88 2,378,477.69

G. Total Cost (D+E+F) 49,948,031.57