1,2 and 3. 3sty-18cl

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Bureau : Plans/Design Section
Region : Caraga - Region XIII
District/City : Agusan del Sur
INDIVIDUAL PROGRAM OF WORK
cy 2017 beff-batch3, completion of sbp Date:
5) Name/Location of Project: (7) Source of Funds :
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1
(10) Project Description: (11) Calendar Days to C
(11-a) Original Project A
(11-b) Buffer Fund Req
Additional Foundati
Adaption as per Standard School Building Plans Duly Approved by DPWH-CO Approved Budget by C
P
(13) Equipment to be u
(12) Technical Personnel Required: Con
1 - Civil Engineer
1 - Construction Foreman
10 - Mason
8 - Carpenter
25 - Labor Drill
Truc
SPT
(14) Estimated Cost by Items of Work

% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
School Public Building
A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00
B.7 Occupational Safety and Health Program 0.43% month 10.00
B.9 Mobilization / Demobilization 0.21% ls. 1.00
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54
Item 803(3)- Foundation Fill 0.18% cu m 48.84
Item 804(1)a - Embankment 0.66% cu.m 179.55
B.1 Concrete Structures
Item 407-4 Piling 19.43% ln mts. 1,950.00
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89
Item 1000(1) - Soil Poisoning 0.04% liter 29.93
Item 1000(2) - Wood Preservative 0.01% liter 5.73
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66
Item 1044(1) - Forms and Falsework 3.81% ls 1.00
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
Item 1001(2) a1 Fittings 0.01% each 30.00
Item 1001(2) b1 Fittings 0.00% each 18.00
Item 1001(2) c1 Fittings 0.00% each 12.00
pages 1/2
Item 1001(2) d1 Fittings 0.01% each 24.00

Item 1001(2) e1 Fittings 0.02% each 18.00
Item 1001(2) f1 Fittings 0.01% each 12.00
Item 1001(2) g1 Fittings 0.01% each 24.00
Item 1001(2) i2 Fittings 0.01% each 18.00
Item 1001(2) l2 Fittings 0.01% each 6.00
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00
Item 1004(2) a - Rough Hardwares 0.06% set 18.00
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70
Item 1010(1) - Frames 0.98% set 57.00
Item 1010(2) a - Doors 0.08% sq. mts. 25.62
Item 1010(2) b - Doors 0.32% sq. mts. 68.04
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00
Item 1100(15) - Utility Box 0.02% Piece 135.00
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10
TOTAL 100.00%
pages 2/2
7/31/2017
(8) Issued (9) Released
Days to Complete : 295 C.D

l Project Appropriation: PHP 28,340,250.00
Fund Requested for
Foundation Works: PHP 6,503,230.62
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Mixer (1-Bagger)
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Drill Rig. Mechanical Rotary
Truck Mounted Crane (25T)
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
SPT & Desnading Machine
Tower Light
UNIT TOTAL
PRICE AMOUNT
3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52
5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01
2,936.27 5,725,721.12
9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88
85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13
136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Site/Location 1
(11-a) Original Project A
Additional Foundati
P
(12) Technical Personnel Required: Con
1 - Civil Engineer
10 - Mason
8 - Carpenter
25 - Labor Drill
Truc
SPT

% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
A. Earthworks
C. Finishing
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
pages 1/2

Item 1010(1) - Frames 0.98% set 57.00
D Electrical
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
TOTAL 100.00%
pages 2/2
7/31/2017

l Project Appropriation: PHP 28,340,250.00
Fund Requested for
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
Tower Light
UNIT TOTAL
PRICE AMOUNT
3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52
5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01
2,936.27 5,725,721.12
9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88
85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13
136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Site/Location 2
(11-a) Appropriation:
Additional Foundati
PH
(12) Technical Personnel Required: Concr
1 - Civil Engineer C
10 - Mason
8- Carpenter
25 - Labor Drill R
Truck
SPT &

% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
A. Earthworks
C. Finishing
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
pages 1/2

Item 1010(1) - Frames 0.98% set 57.00
D Electrical
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
TOTAL 100.00%
pages 2/2
7/31/2017

priation: PHP 28,340,250.00
Fund Requested for
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
Tower Light
UNIT TOTAL
PRICE AMOUNT
3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52
5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01
2,936.27 5,725,721.12
9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88
85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13
136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Site/Location 3
(11-a) Appropriation:
Additional Foundati
PH
(12) Technical Personnel Required: Concr
1 - Civil Engineer C
10 - Mason
8- Carpenter
25 - Labor Drill R
Truck
SPT &

% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
A. Earthworks
C. Finishing
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
pages 1/2

Item 1010(1) - Frames 0.98% set 57.00
D Electrical
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
TOTAL 100.00%
pages 2/2
7/31/2017

priation: PHP 28,340,250.00
Fund Requested for
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
Tower Light
UNIT TOTAL
PRICE AMOUNT
3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52
5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01
2,936.27 5,725,721.12
9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88
85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13
136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
4. Equipment Expenses 11.81
C. INDIRECT COST:
1. Overhead Expenses, Contingency, Miscellaneous 5.05
2. Profit 4.23
3 Value Added Tax (VAT) 4.69
SUB - TOTAL I 98.57

(16) II. ESTIMATED GOVERNMENT EXPENSES
1. Engineering and Overhead (EAO) 1.00
2. POW/Site Acquisition
3. Soil Exploration 0.43
4 Project Management Up to 5% of contract cost
SUB - TOTAL II 1.43
(17) III. CONTINGENCIES/RESERVE
1. Physical (Up to 15% of the Estimated Contract Cost)
2. Price Escalation (Up to 12% of the Estimated
Contract Cost)
SUB - TOTAL III
TOTAL ESTIMATED PROJECT COST 100.00
Prepared by: Recommending Approval:
ELMO M. ALONDE ANNIE R. SUMASTRE

Architect II Assistant District Engineer
Checked by: Approved by:
WILFRED R. VISAYA MARCELINO M. OPERARIO

Chief, Planning & Design Section District Engineer
Concurred by:
MINERVA T. ALBIS, Ph. D.

OIC - School Division Superintendent

Site/Location 1 additional foundation cost
AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
Superintendent
PHP 6,503,230.62
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
C. INDIRECT COST:
2. Profit 4.23
SUB - TOTAL I 98.57

SUB - TOTAL II 1.43
Contract Cost)
SUB - TOTAL III


Concurred by:


AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
Superintendent
PHP 6,503,230.62
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
C. INDIRECT COST:
2. Profit 4.23
SUB - TOTAL I 98.57

SUB - TOTAL II 1.43
Contract Cost)
SUB - TOTAL III


Concurred by:


#REF! additional foundation cost
AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
Superintendent
#REF!
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
C. INDIRECT COST:
2. Profit 4.23
SUB - TOTAL I 98.57

SUB - TOTAL II 1.43
Contract Cost)
SUB - TOTAL III


AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
PHP 6,503,230.62
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
C. INDIRECT COST:
2. Profit 4.23
SUB - TOTAL I 98.57

SUB - TOTAL II 1.43
Contract Cost)
SUB - TOTAL III


AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
PHP 6,503,230.62
2. Materials 60.55
1.1 Supply/Delivery
3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance
C. INDIRECT COST:
2. Profit 4.23
SUB - TOTAL I 98.57

SUB - TOTAL II 1.43
Contract Cost)
SUB - TOTAL III


#REF! additional foundation cost
AMOUNT
60,999.52
21,098,500.08
4,201,403.22
4,114,443.16
1,760,454.16
1,473,767.30
1,635,478.37
34,345,045.81
348,434.81
150,000.00
498,434.81
34,843,480.62
#REF!
APPROVED BUDGET FOR THE CONTRACT
Site/Location 1
MARK-UP IN % TOTAL MARK - UP
ESTIMATED
SCOPE OF WORKS % UNIT QTY. UNIT PRICE
DIRECT COST PRO
OCM %
FIT

B.5 Project Billboard/Signboard 0.02% units 2.00 3,414.70 6,829.40 5.00% 5.00%
B.7 Occupational Safety and Health Program 0.43% month 10.00 12,761.40 127,614.00 5.00% 5.00%
B.9 Mobilization / Demobilization 0.21% ls. 1.00 60,999.52 60,999.52 6.00% 5.00% 11.00%
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00 5,995.22 107,913.96 6.00% 5.00% 11.00%
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00 78,248.10 78,248.10 6.00% 5.00% 11.00%
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54 21.37 53,272.80 6.00% 5.00% 11.00%
Item 803(3)- Foundation Fill 0.18% cu m 48.84 1,077.46 52,623.03 6.00% 5.00% 11.00%
Item 804(1)a - Embankment 0.66% cu.m 179.55 1,080.74 194,047.01 6.00% 5.00% 11.00%
Item 407-4 Piling 19.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89 9,299.59 11,623,422.38 6.00% 5.00% 11.00%
Item 1000(1) - Soil Poisoning 0.04% liter 29.93 403.80 12,083.75 6.00% 5.00% 11.00%
Item 1000(2) - Wood Preservative 0.01% liter 5.73 500.00 2,866.48 6.00% 5.00% 11.00%
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47 1,407.28 752,139.39 6.00% 5.00% 11.00%
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78 1,366.09 2,285,160.02 6.00% 5.00% 11.00%
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66 110.77 1,873,001.56 6.00% 5.00% 11.00%
Item 1044(1) - Forms and Falsework 3.81% ls 1.00 1,123,241.60 1,123,241.60 6.00% 5.00% 11.00%
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50 286.31 572,474.49 6.00% 5.00% 11.00%
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
Item 1001(2) a1 Fittings 0.01% each 30.00 59.04 1,771.32 6.00% 5.00% 11.00%
Item 1001(2) a4 Fittings 0.00% each 8.00 98.06 784.44 6.00% 5.00% 11.00%
Item 1001(2) b1 Fittings 0.00% each 18.00 47.36 852.44 6.00% 5.00% 11.00%
Item 1001(2) b2 Fittings 0.01% each 32.00 55.51 1,776.44 6.00% 5.00% 11.00%
Item 1001(2) c1 Fittings 0.00% each 12.00 65.04 780.44 6.00% 5.00% 11.00%
Item 1001(2) c2 Fittings 0.00% each 18.00 66.36 1,194.44 6.00% 5.00% 11.00%
Item 1001(2) d1 Fittings 0.01% each 24.00 85.04 2,040.88 6.00% 5.00% 11.00%
Item 1001(2) e1 Fittings 0.02% each 18.00 248.39 4,471.10 6.00% 5.00% 11.00%
Item 1001(2) f1 Fittings 0.01% each 12.00 275.22 3,302.64 6.00% 5.00% 11.00%
Item 1001(2) g1 Fittings 0.01% each 24.00 142.11 3,410.64 6.00% 5.00% 11.00%
Item 1001(2) i2 Fittings 0.01% each 18.00 195.15 3,512.64 6.00% 5.00% 11.00%
Item 1001(2) l2 Fittings 0.01% each 6.00 400.44 2,402.64 6.00% 5.00% 11.00%
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00 320.15 5,762.64 6.00% 5.00% 11.00%
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00 385.14 9,243.30 6.00% 5.00% 11.00%
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00 470.17 11,283.96 6.00% 5.00% 11.00%
pages 1/2
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00 127.09 3,812.64 6.00% 5.00% 11.00%
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00 8,889.58 151,122.80 6.00% 5.00% 11.00%
Item 1004(2) a - Rough Hardwares 0.06% set 18.00 937.01 16,866.16 6.00% 5.00% 11.00%
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00 790.44 1,580.88 6.00% 5.00% 11.00%
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00 962.21 28,866.16 6.00% 5.00% 11.00%
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00 184.73 16,625.72 6.00% 5.00% 11.00%
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70 846.97 197,093.82 6.00% 5.00% 11.00%
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
Item 1010(2) a - Doors 0.08% sq. mts. 25.62 928.29 23,782.71 6.00% 5.00% 11.00%
Item 1010(2) b - Doors 0.32% sq. mts. 68.04 1,398.29 95,139.45 6.00% 5.00% 11.00%
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00 341.70 21,526.92 6.00% 5.00% 11.00%
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00 482.70 10,619.34 6.00% 5.00% 11.00%
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00 472.17 59,492.80 6.00% 5.00% 11.00%
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21 656.05 608,298.79 6.00% 5.00% 11.00%
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60 1,029.23 534,784.26 6.00% 5.00% 11.00%
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72 971.88 188,269.31 6.00% 5.00% 11.00%
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45 56.33 96,348.84 6.00% 5.00% 11.00%
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24 313.89 692,823.85 6.00% 5.00% 11.00%
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74 217.26 913,959.13 6.00% 5.00% 11.00%
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00 136.07 24,493.20 6.00% 5.00% 11.00%
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00 12.43 1,305.66 6.00% 5.00% 11.00%
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00 16.68 900.66 6.00% 5.00% 11.00%
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00 81.08 648.66 6.00% 5.00% 11.00%
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00 5.18 2,281.32 6.00% 5.00% 11.00%
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00 150.15 900.88 6.00% 5.00% 11.00%
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00 43.16 4,531.76 6.00% 5.00% 11.00%
Item 1100(15) - Utility Box 0.02% Piece 135.00 42.69 5,762.64 6.00% 5.00% 11.00%
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00 118.09 590.44 6.00% 5.00% 11.00%
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00 3,273.77 49,106.60 6.00% 5.00% 11.00%
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50 4,085.68 30,642.60 6.00% 5.00% 11.00%
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00 178.43 3,211.76 6.00% 5.00% 11.00%
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00 205.04 9,841.76 6.00% 5.00% 11.00%
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00 207.37 9,331.76 6.00% 5.00% 11.00%
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00 7,802.20 7,802.20 6.00% 5.00% 11.00%
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00 910.87 153,026.40 6.00% 5.00% 11.00%
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00 735.92 8,831.00 6.00% 5.00% 11.00%
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10 4,870.18 317,048.52 6.00% 5.00% 11.00%
TOTAL 100% 29,475,345.99

pages 2/2
Prepared by : Recommending Approval :
WILFRED R. VISAYA ANNIE R. SUMASTRE

Chief, Planning & Design Section Assistant District Engineer
G
ARK - UP
VAT TOTAL
INDIRECT TOTAL COST UNIT COST
VALUE COST
5.00%
341.47 358.54 700.01 7,529.41 3,764.71

6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94
11,870.54 5,989.22 17,859.76 125,773.72 6,987.43

8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60
629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15
1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67

1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75
82,735.33 41,743.74 124,479.07 876,618.46 1,640.18

251,367.60 126,826.38 378,193.98 2,663,354.01 1,592.18
206,030.17 103,951.59 309,981.76 2,182,983.32 129.10
123,556.58 62,339.91 185,896.48 1,309,138.08 1,309,138.08
62,972.19 31,772.33 94,744.53 667,219.02 333.69
1,628.73 821.77 2,450.49 17,257.09 179.76
1,382.33 697.45 2,079.77 14,646.37 190.71
3,907.93 1,971.73 5,879.65 41,406.25 345.05
3,014.51 1,520.96 4,535.46 31,940.06 437.54
194.85 98.31 293.15 2,064.47 68.82
217.95 109.96 327.91 2,309.23 64.15
173.68 87.63 261.30 1,840.18 102.23
86.29 43.54 129.82 914.26 114.28
93.77 47.31 141.08 993.52 55.20
195.41 98.59 294.00 2,070.44 64.70
85.85 43.31 129.16 909.60 75.80
131.39 66.29 197.68 1,392.12 77.34
224.52 113.28 337.80 2,378.90 198.24
142.00 71.64 213.64 1,504.52 250.75
224.50 113.27 337.77 2,378.65 99.11
184.90 93.29 278.19 1,959.07 122.44
514.90 259.79 774.69 5,455.57 454.63
268.59 135.52 404.11 2,845.87 711.47
491.82 248.15 739.97 5,211.07 289.50
418.56 211.18 629.74 4,434.84 492.76
1,237.79 624.52 1,862.31 13,114.95 728.61
363.29 183.30 546.59 3,849.23 320.77
290.69 146.67 437.36 3,080.00 513.33
375.17 189.29 564.46 3,975.10 165.63
570.57 287.88 858.44 6,045.41 335.86
262.09 132.24 394.33 2,776.97 694.24
386.39 194.95 581.34 4,093.98 227.44
264.29 133.35 397.64 2,800.28 466.71
633.89 319.83 953.72 6,716.36 373.13
1,016.76 513.00 1,529.77 10,773.07 448.88
1,241.24 626.26 1,867.50 13,151.46 547.98
227.85 114.96 342.80 2,414.12 134.12
196.83 99.31 296.13 2,085.45 173.79

554.55 279.79 834.34 5,875.66 163.21
356.62 179.93 536.55 3,778.53 314.88
458.99 231.58 690.57 4,863.21 374.09
433.69 218.82 652.51 4,595.15 459.51
419.39 211.60 630.99 4,443.63 148.12
16,623.51 8,387.32 25,010.82 176,133.62 10,360.80
1,855.28 936.07 2,791.35 19,657.51 1,092.08
173.90 87.74 261.64 1,842.52 921.26
3,175.28 1,602.07 4,777.35 33,643.51 1,121.45
1,828.83 922.73 2,751.56 19,377.28 215.30
21,680.32 10,938.71 32,619.03 229,712.85 987.15
31,659.36 15,973.58 47,632.94 335,445.27 5,885.00
2,616.10 1,319.94 3,936.04 27,718.75 1,081.92
10,465.34 5,280.24 15,745.58 110,885.03 1,629.70
2,367.96 1,194.74 3,562.70 25,089.62 398.25
1,168.13 589.37 1,757.50 12,376.84 562.58
6,544.21 3,301.85 9,846.06 69,338.86 550.31
66,912.87 33,760.58 100,673.45 708,972.24 764.63
58,826.27 29,680.53 88,506.80 623,291.06 1,199.57
20,709.62 10,448.95 31,158.57 219,427.88 1,132.73
10,598.37 5,347.36 15,945.73 112,294.57 65.65
76,210.62 38,451.72 114,662.35 807,486.19 365.84
100,535.50 50,724.73 151,260.24 1,065,219.36 253.22
2,694.25 1,359.37 4,053.62 28,546.82 158.59
862.69 435.27 1,297.96 9,140.60 182.81
410.04 206.88 616.93 4,344.58 241.37
143.62 72.46 216.09 1,521.75 14.49
138.92 70.09 209.01 1,471.89 43.29
99.07 49.99 149.06 1,049.72 19.44
58.13 29.33 87.46 615.90 25.66
71.35 36.00 107.35 756.01 94.50
373.09 188.24 561.34 3,953.10 29.28
142.99 72.14 215.13 1,515.01 38.85
19.81 10.00 29.81 209.92 52.48
250.95 126.61 377.56 2,658.88 6.04
129.90 65.54 195.44 1,376.32 137.63
99.10 50.00 149.10 1,049.98 175.00
498.49 251.51 750.01 5,281.77 50.30
633.89 319.83 953.72 6,716.36 49.75
64.95 32.77 97.72 688.16 137.63
5,401.73 2,725.42 8,127.14 57,233.74 3,815.58
3,370.69 1,700.66 5,071.35 35,713.95 4,761.86
1,446.13 729.64 2,175.76 15,322.36 8,512.42
353.29 178.25 531.55 3,743.31 207.96
1,082.59 546.22 1,628.81 11,470.57 238.97
270.79 136.63 407.42 2,869.18 478.20
600.79 303.13 903.92 6,365.68 176.82
1,026.49 517.91 1,544.41 10,876.17 241.69
858.24 433.02 1,291.26 9,093.46 9,093.46
16,832.90 8,492.97 25,325.87 178,352.27 1,061.62
971.41 490.12 1,461.53 10,292.53 857.71
34,875.34 17,596.19 52,471.53 369,520.05 5,676.19
3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81
Approved by :
MARCELINO M. OPERARIO
er District Engineer
Site/Location 2
ESTIMATED
DIRECT COST PRO
OCM %
FIT

A. Earthworks
Item 407-4 Piling 39.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
C. Finishing
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
pages 1/2
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
D Electrical
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
TOTAL 120% 29,475,345.99

pages 2/2

G
ARK - UP
VAT TOTAL
VALUE COST
5.00%
341.47 358.54 700.01 7,529.41 3,764.71

6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94
11,870.54 5,989.22 17,859.76 125,773.72 6,987.43

8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60
629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15
1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67

1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75
82,735.33 41,743.74 124,479.07 876,618.46 1,640.18

251,367.60 126,826.38 378,193.98 2,663,354.01 1,592.18
206,030.17 103,951.59 309,981.76 2,182,983.32 129.10
123,556.58 62,339.91 185,896.48 1,309,138.08 1,309,138.08
62,972.19 31,772.33 94,744.53 667,219.02 333.69
1,628.73 821.77 2,450.49 17,257.09 179.76
1,382.33 697.45 2,079.77 14,646.37 190.71
3,907.93 1,971.73 5,879.65 41,406.25 345.05
3,014.51 1,520.96 4,535.46 31,940.06 437.54
194.85 98.31 293.15 2,064.47 68.82
217.95 109.96 327.91 2,309.23 64.15
173.68 87.63 261.30 1,840.18 102.23
86.29 43.54 129.82 914.26 114.28
93.77 47.31 141.08 993.52 55.20
195.41 98.59 294.00 2,070.44 64.70
85.85 43.31 129.16 909.60 75.80
131.39 66.29 197.68 1,392.12 77.34
224.52 113.28 337.80 2,378.90 198.24
142.00 71.64 213.64 1,504.52 250.75
224.50 113.27 337.77 2,378.65 99.11
184.90 93.29 278.19 1,959.07 122.44
514.90 259.79 774.69 5,455.57 454.63
268.59 135.52 404.11 2,845.87 711.47
491.82 248.15 739.97 5,211.07 289.50
418.56 211.18 629.74 4,434.84 492.76
1,237.79 624.52 1,862.31 13,114.95 728.61
363.29 183.30 546.59 3,849.23 320.77
290.69 146.67 437.36 3,080.00 513.33
375.17 189.29 564.46 3,975.10 165.63
570.57 287.88 858.44 6,045.41 335.86
262.09 132.24 394.33 2,776.97 694.24
386.39 194.95 581.34 4,093.98 227.44
264.29 133.35 397.64 2,800.28 466.71
633.89 319.83 953.72 6,716.36 373.13
1,016.76 513.00 1,529.77 10,773.07 448.88
1,241.24 626.26 1,867.50 13,151.46 547.98
227.85 114.96 342.80 2,414.12 134.12
196.83 99.31 296.13 2,085.45 173.79

554.55 279.79 834.34 5,875.66 163.21
356.62 179.93 536.55 3,778.53 314.88
458.99 231.58 690.57 4,863.21 374.09
433.69 218.82 652.51 4,595.15 459.51
419.39 211.60 630.99 4,443.63 148.12
16,623.51 8,387.32 25,010.82 176,133.62 10,360.80
1,855.28 936.07 2,791.35 19,657.51 1,092.08
173.90 87.74 261.64 1,842.52 921.26
3,175.28 1,602.07 4,777.35 33,643.51 1,121.45
1,828.83 922.73 2,751.56 19,377.28 215.30
21,680.32 10,938.71 32,619.03 229,712.85 987.15
31,659.36 15,973.58 47,632.94 335,445.27 5,885.00
2,616.10 1,319.94 3,936.04 27,718.75 1,081.92
10,465.34 5,280.24 15,745.58 110,885.03 1,629.70
2,367.96 1,194.74 3,562.70 25,089.62 398.25
1,168.13 589.37 1,757.50 12,376.84 562.58
6,544.21 3,301.85 9,846.06 69,338.86 550.31
66,912.87 33,760.58 100,673.45 708,972.24 764.63
58,826.27 29,680.53 88,506.80 623,291.06 1,199.57
20,709.62 10,448.95 31,158.57 219,427.88 1,132.73
10,598.37 5,347.36 15,945.73 112,294.57 65.65
76,210.62 38,451.72 114,662.35 807,486.19 365.84
100,535.50 50,724.73 151,260.24 1,065,219.36 253.22
2,694.25 1,359.37 4,053.62 28,546.82 158.59
862.69 435.27 1,297.96 9,140.60 182.81
410.04 206.88 616.93 4,344.58 241.37
143.62 72.46 216.09 1,521.75 14.49
138.92 70.09 209.01 1,471.89 43.29
99.07 49.99 149.06 1,049.72 19.44
58.13 29.33 87.46 615.90 25.66
71.35 36.00 107.35 756.01 94.50
373.09 188.24 561.34 3,953.10 29.28
142.99 72.14 215.13 1,515.01 38.85
19.81 10.00 29.81 209.92 52.48
250.95 126.61 377.56 2,658.88 6.04
129.90 65.54 195.44 1,376.32 137.63
99.10 50.00 149.10 1,049.98 175.00
498.49 251.51 750.01 5,281.77 50.30
633.89 319.83 953.72 6,716.36 49.75
64.95 32.77 97.72 688.16 137.63
5,401.73 2,725.42 8,127.14 57,233.74 3,815.58
3,370.69 1,700.66 5,071.35 35,713.95 4,761.86
1,446.13 729.64 2,175.76 15,322.36 8,512.42
353.29 178.25 531.55 3,743.31 207.96
1,082.59 546.22 1,628.81 11,470.57 238.97
270.79 136.63 407.42 2,869.18 478.20
600.79 303.13 903.92 6,365.68 176.82
1,026.49 517.91 1,544.41 10,876.17 241.69
858.24 433.02 1,291.26 9,093.46 9,093.46
16,832.90 8,492.97 25,325.87 178,352.27 1,061.62
971.41 490.12 1,461.53 10,292.53 857.71
34,875.34 17,596.19 52,471.53 369,520.05 5,676.19
3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81
Approved by :
Site/Location 3
ESTIMATED
DIRECT COST PRO
OCM %
FIT

A. Earthworks
Item 407-4 Piling 39.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
C. Finishing
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
pages 1/2
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
D Electrical
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
TOTAL 120% 29,475,345.99

pages 2/2

G
ARK - UP
VAT TOTAL
VALUE COST
5.00%
341.47 358.54 700.01 7,529.41 3,764.71

6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94
11,870.54 5,989.22 17,859.76 125,773.72 6,987.43

8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60
629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15
1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67

1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75
82,735.33 41,743.74 124,479.07 876,618.46 1,640.18

251,367.60 126,826.38 378,193.98 2,663,354.01 1,592.18
206,030.17 103,951.59 309,981.76 2,182,983.32 129.10
123,556.58 62,339.91 185,896.48 1,309,138.08 1,309,138.08
62,972.19 31,772.33 94,744.53 667,219.02 333.69
1,628.73 821.77 2,450.49 17,257.09 179.76
1,382.33 697.45 2,079.77 14,646.37 190.71
3,907.93 1,971.73 5,879.65 41,406.25 345.05
3,014.51 1,520.96 4,535.46 31,940.06 437.54
194.85 98.31 293.15 2,064.47 68.82
217.95 109.96 327.91 2,309.23 64.15
173.68 87.63 261.30 1,840.18 102.23
86.29 43.54 129.82 914.26 114.28
93.77 47.31 141.08 993.52 55.20
195.41 98.59 294.00 2,070.44 64.70
85.85 43.31 129.16 909.60 75.80
131.39 66.29 197.68 1,392.12 77.34
224.52 113.28 337.80 2,378.90 198.24
142.00 71.64 213.64 1,504.52 250.75
224.50 113.27 337.77 2,378.65 99.11
184.90 93.29 278.19 1,959.07 122.44
514.90 259.79 774.69 5,455.57 454.63
268.59 135.52 404.11 2,845.87 711.47
491.82 248.15 739.97 5,211.07 289.50
418.56 211.18 629.74 4,434.84 492.76
1,237.79 624.52 1,862.31 13,114.95 728.61
363.29 183.30 546.59 3,849.23 320.77
290.69 146.67 437.36 3,080.00 513.33
375.17 189.29 564.46 3,975.10 165.63
570.57 287.88 858.44 6,045.41 335.86
262.09 132.24 394.33 2,776.97 694.24
386.39 194.95 581.34 4,093.98 227.44
264.29 133.35 397.64 2,800.28 466.71
633.89 319.83 953.72 6,716.36 373.13
1,016.76 513.00 1,529.77 10,773.07 448.88
1,241.24 626.26 1,867.50 13,151.46 547.98
227.85 114.96 342.80 2,414.12 134.12
196.83 99.31 296.13 2,085.45 173.79

554.55 279.79 834.34 5,875.66 163.21
356.62 179.93 536.55 3,778.53 314.88
458.99 231.58 690.57 4,863.21 374.09
433.69 218.82 652.51 4,595.15 459.51
419.39 211.60 630.99 4,443.63 148.12
16,623.51 8,387.32 25,010.82 176,133.62 10,360.80
1,855.28 936.07 2,791.35 19,657.51 1,092.08
173.90 87.74 261.64 1,842.52 921.26
3,175.28 1,602.07 4,777.35 33,643.51 1,121.45
1,828.83 922.73 2,751.56 19,377.28 215.30
21,680.32 10,938.71 32,619.03 229,712.85 987.15
31,659.36 15,973.58 47,632.94 335,445.27 5,885.00
2,616.10 1,319.94 3,936.04 27,718.75 1,081.92
10,465.34 5,280.24 15,745.58 110,885.03 1,629.70
2,367.96 1,194.74 3,562.70 25,089.62 398.25
1,168.13 589.37 1,757.50 12,376.84 562.58
6,544.21 3,301.85 9,846.06 69,338.86 550.31
66,912.87 33,760.58 100,673.45 708,972.24 764.63
58,826.27 29,680.53 88,506.80 623,291.06 1,199.57
20,709.62 10,448.95 31,158.57 219,427.88 1,132.73
10,598.37 5,347.36 15,945.73 112,294.57 65.65
76,210.62 38,451.72 114,662.35 807,486.19 365.84
100,535.50 50,724.73 151,260.24 1,065,219.36 253.22
2,694.25 1,359.37 4,053.62 28,546.82 158.59
862.69 435.27 1,297.96 9,140.60 182.81
410.04 206.88 616.93 4,344.58 241.37
143.62 72.46 216.09 1,521.75 14.49
138.92 70.09 209.01 1,471.89 43.29
99.07 49.99 149.06 1,049.72 19.44
58.13 29.33 87.46 615.90 25.66
71.35 36.00 107.35 756.01 94.50
373.09 188.24 561.34 3,953.10 29.28
142.99 72.14 215.13 1,515.01 38.85
19.81 10.00 29.81 209.92 52.48
250.95 126.61 377.56 2,658.88 6.04
129.90 65.54 195.44 1,376.32 137.63
99.10 50.00 149.10 1,049.98 175.00
498.49 251.51 750.01 5,281.77 50.30
633.89 319.83 953.72 6,716.36 49.75
64.95 32.77 97.72 688.16 137.63
5,401.73 2,725.42 8,127.14 57,233.74 3,815.58
3,370.69 1,700.66 5,071.35 35,713.95 4,761.86
1,446.13 729.64 2,175.76 15,322.36 8,512.42
353.29 178.25 531.55 3,743.31 207.96
1,082.59 546.22 1,628.81 11,470.57 238.97
270.79 136.63 407.42 2,869.18 478.20
600.79 303.13 903.92 6,365.68 176.82
1,026.49 517.91 1,544.41 10,876.17 241.69
858.24 433.02 1,291.26 9,093.46 9,093.46
16,832.90 8,492.97 25,325.87 178,352.27 1,061.62
971.41 490.12 1,461.53 10,292.53 857.71
34,875.34 17,596.19 52,471.53 369,520.05 5,676.19
3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81
Approved by :
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING

PAY ITEMS : B.5 Project Billboard/Signboard
COST SHEET ID : Other General Requirements
QUANTITY : 2.00 each PRODUCTION RATE :
NUMBER OF HOURS :
A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE
Coco lumber bd ft 85.00 19.00

Assorted C.W. Nails kgs. 2.00 70.00
Marine Plywood - 1/4" x 4' x 8' pcs. 2.00 353.00
Tarpaulin w/ printed signs ready for installation 4"x8" pcs. 2.00 1,250.00
SUB - TOTAL (A)

B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate
Construction Foreman 1.00 8.00 72.15

Laborer 4.00 8.00 40.35
SUB - TOTAL (B)

C. EQUIPMENT COST QUANTITY
Amount
No. of Equipt. Total Hours
SUB - TOTAL (C)

D. TOTAL DIRECT COST (A + B + C)
E. ADD: INDIRECT COST

1. OCM
2. Contractor's Profit 5% 341.47
3. VAT 5% 358.54
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
HOOL BUILDING
TOTAL COST
1,615.00
140.00
706.00
2,500.00
4,961.00
Total
Cost
577.20
1,291.20
1,868.40
Total
Cost
-
6,829.40
700.01
7,529.41
3,764.71
Unit Price Analysis

PAY ITEMS : B.7 Occupational Safety and Health Program
QUANTITY : 10.00 month PRODUCTION RATE :
NUMBER OF HOURS :
Safety Helmet man-month 10.00 163.00

Safety Gloves man-month 10.00 880.00
Safety Shoes man-month 10.00 888.00
Rain Coat man-month 10.00 81.60
Safety Dusk Masks man-month 10.00 856.80
Body Harness man-month 10.00 592.00
Lanyard man-month 10.00 492.00
Coverall Suit man-month 10.00 624.00
SUB - TOTAL (A)

B. LABOR COST QUANTITY Monthly
No. Personnel No. of Mon. Rate
Safety Officer (Part Time) 1.00 10.00 4,500.00

First Aider 1.00 10.00 3,684.00
SUB - TOTAL (B)

C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate
NONE
SUB - TOTAL (C)


1. OCM
2. Contractor's Profit 5% 6,380.70
3. VAT 5% 6,699.74
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OOMS SCHOOL BUILDING
TOTAL COST
1,630.00
8,800.00
8,880.00
816.00
8,568.00
5,920.00
4,920.00
6,240.00
45,774.00
Total
Cost
45,000.00
36,840.00
81,840.00
Total
Cost
-
127,614.00
13,080.44
140,694.44
14,069.44
Unit Price Analysis

PAY ITEMS : B.9 Mobilization / Demobilization
COST SHEET ID : Earthworks
QUANTITY : 1.00 ls. PRODUCTION RATE :
NUMBER OF HOURS :
NONE
SUB - TOTAL (A)


Laborer 15.00 90.05 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 3,659.97
3. VAT 5% 3,385.47
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OMS SCHOOL BUILDING
m3/hr.
TOTAL COST
0.00
Total
Cost
6,497.07
54,502.45
60,999.52
Total
Cost
0.00
60,999.52
10,095.42
71,094.94
71,094.94
Unit Price Analysis
PAY ITEMS : SPL - 1 Blackboard
QUANTITY : 18.00 set PRODUCTION RATE :
NUMBER OF HOURS :
6.0mm thk Ordinary Plywood pcs 27.00 385.00

Lawanit Board pcs 36.00 325.00
Frame Joist (lawaan/equiv.)
25mm x 50mm x 12' bd ft. 360.00 40.00
50mm x 50mm x 12' bd ft. 432.00 40.00
50mm x 100mm x 12' bd ft. 216.00 40.00
CWN - assorted kgs 180.00 75.00
Concrete Nail 1" kgs 72.00 150.00
10mm dia Machine Bolt w/ n & w pcs 144.00 10.00
Meshwire - 2mm dia x 10 x 10 sq mts 9.00 150.00
SUB - TOTAL (A)


Carpenter 3.00 32.00 60.11
Laborer 8.00 32.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 6,474.84
3. VAT 5% 5,989.22
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
SCHOOL BUILDING
TOTAL COST
10,395.00
11,700.00
14,400.00
17,280.00
8,640.00
13,500.00
10,800.00
1,440.00
1,350.00
89,505.00
Total
Cost
2,308.80
5,770.56
10,329.60
18,408.96
Total
Cost
107,913.96
17,859.76
125,773.72
6,987.43
Unit Price Analysis
JOB : Construction of 3sty-18cl School Building Projects
PAY ITEMS : Item 407-4 Piling
COST SHEET ID : Concrete Structures
QUANTITY : 1,950.00 ln mts. PRODUCTION RATE :
NUMBER OF HOURS :
A) MATERIALS : COST/UNIT UNIT QUANTITY
MICRO PILE:
195 pcs x 200mm dia x 10000mm lm 1,950.00
REINFORCED CONCRETE PILE TOTAL COST:

FOR FABRICATION AND INSTALLATION
per L.M.
for Micro Pile :

a. Ready Mix 3000 psi @ 28 days cu m 0.03
b. Reinforcing Steel Bar - 32mm dia x grade 60 kgs 12.63
c. Welding Rod ( 1 kg/2000 kg of RSB ) kgs 0.01
Miscellaneous ( 3% of Materials, Bentonite and etc. )
Material Cost = 730.27
SUB - TOTAL (A)

B. LABOR COST QUANTITY
No. Personnel Total Hours
Construction Foreman 1.00 1.00

Skilled Laborer 5.00 1.00
Laborer 6.00 1.00
Bending/Installation of RSB-32mm diameter

Laborer 8.00 0.25
Output per hour : 3.00 L.M./hr.
Labor Cost = 251.87
SUB - TOTAL (B)

Drill Rig. Mechanical Rotary 1.00 0.74

Truck Mounted Crane (25T) 1.00 0.95
Bar Bender 1.00 0.04
Bar Cutter 1.00 0.04
Bentonite Mixer 1.00 0.50
Bentonite Bin 1.00 0.50
Water Pump 1.00 0.50
Water Truck 1.00 0.50
Welding Machine 1.00 0.50
Tremie Pipe Set 1.00 0.24
SPT & Desnading Machine 1.00 0.24
Tower Light 1.00 0.50
Minor tools 10% of labor
Output per hour : 3.00 L.M./hr.
Equipment Cost = 1,954.13

SUB - TOTAL (C)

1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
3.00 mts/hour
UNIT RATE TOTAL COST
3,475.00 114.68
47.00 593.42
150.00 0.90
21.27
730.27
1,424,020.47
Hourly Total
Rate Cost
72.15 72.15
60.11 300.55
40.35 242.10
60.11 60.11
40.35 80.70
755.61
491,146.50
Hourly Total
Rate Cost
3,932.00 2,909.68
1,427.00 1,355.65
351.50 14.06
219.75 8.79
173.00 86.50
280.00 140.00
123.38 61.69
1,065.00 532.50
391.00 195.50
320.00 76.80
559.00 134.16
543.00 271.50
75.56
5,862.39
3,810,554.15
5,725,721.12
343,543.27
286,286.06
317,777.52
947,606.85
6,673,327.97
3,422.22
Unit Price Analysis

PAY ITEMS : Item 801 (1) - Removal of Obstruction & Structures
COST SHEET ID : Removal of Structures and Obstructions
QUANTITY : 1.00 lumpsum PRODUCTION RATE :
NUMBER OF HOURS :
NONE
SUB - TOTAL (A)


Laborer 18.00 98.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 4,694.89
3. VAT 5% 4,342.77
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
S SCHOOL BUILDING
m3/hr.
TOTAL COST
0.00
Total
Cost
7,070.70
71,177.40
78,248.10
Total
Cost
0.00
78,248.10
12,950.06
91,198.16
91,198.16
Unit Price Analysis

PAY ITEMS : Item 803(1)a - Structure Excavation
QUANTITY : 2,492.54 cu.m PRODUCTION RATE :
NUMBER OF HOURS :
NONE
SUB - TOTAL (A)


Laborer 10.00 112.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 3,196.37
3. VAT 5% 2,956.64
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
SCHOOL BUILDING
m3/hr.
TOTAL COST
0.00
Total
Cost
8,080.80
45,192.00
53,272.80
Total
Cost
0.00
53,272.80
8,816.65
62,089.45
24.91
Unit Price Analysis

PAY ITEMS : Item 803(3)- Foundation Fill
QUANTITY : 48.84 cu m PRODUCTION RATE : 1.18
, NUMBER OF HOURS :
Gravel - 3/4" - 2" cu m 48.84 811.14
SUB - TOTAL (A)


Laborer 6.00 41.39 40.35
SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 3,157.38
3. VAT 5% 2,920.58
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OOL BUILDING
m3/hr.
41.39
TOTAL COST
39,616.27
39,616.27
Total
Cost
2,986.28
10,020.48
13,006.75
Total
Cost
52,623.03
8,709.11
61,332.14
1,255.78
Unit Price Analysis

PAY ITEMS : Item 804(1)a - Embankment
QUANTITY : 179.55 cu.m PRODUCTION RATE : 1.04
NUMBER OF HOURS :
Gravel/Earth Fill cu.m 179.55 708.91
SUB - TOTAL (A)


Laborer 12.00 120.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 11,642.82
3. VAT 5% 10,769.61
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
SCHOOL BUILDING
m3/hr.
TOTAL COST
127,285.01
127,285.01
Total
Cost
8,658.00
58,104.00
66,762.00
Total
Cost
0.00
194,047.01
32,114.78
226,161.79
1,259.60
Unit Price Analysis

PAY ITEMS : Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days)
COST SHEET ID : Reinforced Concrete
QUANTITY : 1,249.89 cu.m PRODUCTION RATE :
NUMBER OF HOURS :
Footings
Portland Cement bags 2,444.44 263.09
Sand cu.m. 134.31 741.66
Gravel - 3/4" cu.m. 268.62 811.14
20mm dia x 6mts kgs. 12,992.56 45.12
#16 G.I. Tie Wire kgs. 227.55 100.00
Columns
Sand cu.m. 67.12 741.66
Gravel - 3/4" cu.m. 134.24 811.14
25mm dia x 6mts,20mm dia x 6mts,16mm dia x 6mts kgs. 60,386.90 45.12
12mm dia x 6mts,10mm dia x 6mts
#16 G.I. Tie Wire kgs. 586.44 100.00
Tie Beam
Portland Cement bags 479.80 263.09
Sand cu.m. 26.36 741.66
Gravel - 3/4" cu.m. 52.73 811.14
20mm dia x 6mts,16mm dia x 6mts kgs. 9,221.58 45.12
12mm dia x 6mts,10mm dia x 6mts
#16 G.I. Tie Wire kgs. 152.49 100.00
Slab on Fill
Sand cu.m. 29.93 741.66
Gravel - 3/4" cu.m. 59.85 811.14
10mm dia x 6mts kgs. 2,229.92 45.12
#16 G.I. Tie Wire kgs. 29.71 100.00
2nd Flr. & 3rd Flr. Slab

Sand cu.m. 58.64 741.66
Gravel - 3/4" cu.m. 117.27 811.14
10mm dia x 6mts kgs. 31,847.20 45.12
#16 G.I. Tie Wire kgs. 466.17 100.00
2nd Flr. & 3rd Flr. Beams

Sand cu.m. 51.52 741.66
Gravel - 3/4" cu.m. 103.04 811.14
#16 G.I. Tie Wire kgs. 263.18 100.00
Roof Conc. Beams

Sand cu.m. 18.20 741.66
Gravel - 3/4" cu.m. 36.40 811.14
16mm dia x 6mts,10mm dia x 6mts kgs. 5,008.54 45.12
#16 G.I. Tie Wire kgs. 100.15 100.00
Conc. Stairway
Sand cu.m. 16.87 741.66
Gravel - 3/4" cu.m. 33.74 811.14
#16 G.I. Tie Wire kgs. 2.67 100.00
Sunbreaker & Ramp

Sand cu.m. 6.92 741.66
Gravel - 3/4" cu.m. 13.85 811.14
12mm dia x 6mts,10mm dia x 6mts kgs. 739.76 45.12
#16 G.I. Tie Wire kgs. 3.62 100.00
Septic Tank
Sand cu.m. 6.76 741.66
Gravel - 3/4" cu.m. 13.53 811.14
12mm dia x 6mts,10mm dia x 6mts kgs. 372.72 45.12
#16 G.I. Tie Wire kgs. 0.57 100.00
SUB - TOTAL (A)

Construction Foreman 1.00 1,148.00 72.15

Mason 8.00 1,148.00 60.11
Carpenter 4.00 1,148.00 60.11
Laborer 15.00 1,148.00 40.35
Steelman 4.00 1,148.00 60.11
SUB - TOTAL (B)

Transit Mixer 5 cu.m. (All Models) 1.00 99.99 1,279.00

Concrete Mixer (1 Bagger) 1.00 99.99 172.00
Concrete Vibrator 2.00 99.99 148.88
Bar Cutter (Single Phase) 2.00 99.99 219.75
SUB - TOTAL (C)


1. OCM 6% 697,405.34
3. VAT 5% 645,099.94
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
CHOOL BUILDING
m3/hr.
TOTAL COST
643,108.49
99,612.89
217,889.50
586,254.35
22,754.72
321,382.61
49,779.86
108,886.60
2,724,796.20
58,643.77
126,229.97
19,552.12
42,767.57
416,098.82
15,249.06
143,288.08
22,194.30
48,546.97
100,619.13
2,971.13
280,758.44
43,487.47
95,122.86
1,437,019.07
46,616.60
246,699.69
38,212.01
83,583.52
770,710.71
26,318.49
87,145.96
13,498.28
29,525.64
225,996.92
10,014.79
80,772.82
12,511.13
27,366.38
48,106.67
267.17
33,148.98
5,134.54
11,231.10
33,379.82
361.94
32,381.67
5,015.69
10,971.13
16,817.80
57.36
9,522,860.80
Total
Cost
82,828.20
552,050.24
276,025.12
694,827.00
276,025.12
1,881,755.68
Total
Cost
127,888.26
17,198.42
29,773.27
43,945.96
218,805.91
11,623,422.38
1,923,676.40
13,547,098.78
10,838.67
Unit Price Analysis

PAY ITEMS : Item 1000(1) - Soil Poisoning
COST SHEET ID : Termite Control Works
QUANTITY : 29.93 liter PRODUCTION RATE :
NUMBER OF HOURS :
Soil Poisoning Solution liter 29.93 330.00
SUB - TOTAL (A)

Laborer 3.00 18.24 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 725.03
3. VAT 5% 670.65
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
S SCHOOL BUILDING
TOTAL COST
9,875.25
9,875.25
Total
Cost
2,208.50
2,208.50
Total
Cost
0.00
12,083.75
1,999.86
14,083.62
470.63
Unit Price Analysis

PAY ITEMS : Item 1000(2) - Wood Preservative
COST SHEET ID : Termite Control Works
QUANTITY : 5.73 liter PRODUCTION RATE :
NUMBER OF HOURS :
Wood Preservative liter 5.73 330.00
SUB - TOTAL (A)

Laborer 2.00 12.08 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 171.99
3. VAT 5% 159.09
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
S SCHOOL BUILDING
TOTAL COST
1,891.89
1,891.89
Total
Cost
974.59
974.59
Total
Cost
0.00
2,866.48
474.40
3,340.88
582.75
Unit Price Analysis

PAY ITEMS : Item 1043(2)a - CHB Non Load bearing
COST SHEET ID : Masonry Works
QUANTITY : 534.47 sq.m PRODUCTION RATE :
, NUMBER OF HOURS :
CHB - 4" x 8" x 16" pcs 6,396.00 10.00

Washed Sand kgs. 367.71 741.66
Reinforcing Steel Bars kgs. 2,956.79 45.12
#16 G.I. Tie Wire kgs. 25.12 100.00
SUB - TOTAL (A)


Mason 4.00 320.00 60.11
Laborer 6.00 320.00 40.35
Steelman 1.00 320.00 60.11
SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 45,128.36
3. VAT 5% 41,743.74
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
MS SCHOOL BUILDING
m2./hr.
TOTAL COST
63,960.00
73,399.70
272,718.69
133,417.12
2,511.99
546,007.50
Total
Cost
23,088.00
76,940.80
77,472.00
19,235.20
196,736.00
Total
Cost
9,395.89
9,395.89
752,139.39
124,479.07
876,618.46
1,640.18
Unit Price Analysis

PAY ITEMS : Item 1043(2)b - CHB Non Load Bearing
QUANTITY : 1,672.78 sq.m PRODUCTION RATE :
, NUMBER OF HOURS :
CHB - 6" x 8" x 16" pcs. 17,159.00 12.00

Washed Sand kgs. 1,485.42 828.51
Reinforcing Steel Bars kgs. 6,419.58 45.00
#16 G.I. Tie Wire kgs. 78.62 100.00
SUB - TOTAL (A)


Mason 4.00 424.00 60.11
Laborer 7.00 424.00 40.35
Steelman 1.00 424.00 60.11
SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 137,109.60
3. VAT 5% 126,826.38
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
S SCHOOL BUILDING
m2./hr.
TOTAL COST
205,908.00
275,217.94
1,230,691.77
288,880.88
7,862.04
2,008,560.64
Total
Cost
30,591.60
101,946.56
119,758.80
25,486.64
247,192.00
Total
Cost
29,407.38
29,407.38
2,285,160.02
378,193.98
2,663,354.01
1,592.18
Unit Price Analysis

PAY ITEMS : Item 403(a) - Steel Trusses
COST SHEET ID : Prepainted Metal Sheets
QUANTITY : 16,909.66 kgs. PRODUCTION RATE :
, NUMBER OF HOURS :
Steel Trusses
2< - 50mm x 50mm x 6mm x 6.0m Angle Bar kgs 3,812.46 75.23
2< - 50mm x 50mm x 4.5mm x 6.0m Angle Bar kgs 1,782.14 75.23
Gusset Plate - 1.2 x 2.4 x 6mm
0.25 x 0.35 x 6mm kgs 857.22 75.23
Base & Buckle Plate 1.2 x 2.4 x 12mm
0.45 x 0.45 x 12mm kgs 612.14 75.23
Anchor Bolts w/ N & W
4-16mm x 350mm Long Bolts kgs 246.32 110.23
Steel LC - Purlins
150mm x 65mm x 20mm x 2.5mm kgs 8,024.94 75.23
Steel Channel (Fascia Frame)
100mm x 50mm x 12mm x 1.2mm kgs 296.00 75.23
Bottom Strut
150mm x 50mm x 20mm x 2mm pcs 234.00 75.23
Long Clip Angle w/ N & W
65mm x 65mm x 6mm angle bar kgs 115.21 75.23
Angular Bar - press @ top of roofing sheet edges
40mm x 40mm x 6mm angle bar kgs 116.95 75.23
Shelf Angle
100mm x 100mm x 4.5mm bent plate kgs 162.78 75.23
6mm Spider legs anchor set 28.42 2.50
Blind Rivets set 2,500.00 1.50
TurnBuckle w/ hookend
16mm dia x Std. Turnbuckle pcs. 28.00 185.00
16mm dia x Cross Bracing Bar kgs. 309.48 47.12
Sag Rod
12mm dia x Nuts & Washers pcs 1,469.16 80.00
J-Bolt w/ cyclonic washer
6mm J-bolt w/ felt and cyclonic washer pcs 9,900.00 10.00
Purlins Connection
4- 12mm dia bolts x Nuts & Washers pcs 924.00 2.50
125mm x 125mm x 4mm x 50mm bent plate kgs 340.00 75.23
*** Welding Rod @ 20 kls kls 9.00 3,000.00
*** Red Lead gals. 8.00 655.00
***
SUB - TOTAL (A)


Welder 4.00 432.00 60.11
Laborer 10.00 432.00 40.35
SUB - TOTAL (B)

Welding Machine 1.00 54.00 539.00

Cutting OutFit 1.00 54.00 45.45
SUB - TOTAL (C)

1. OCM 6% 112,380.09
3. VAT 5% 103,951.59
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
kgs./hr.
TOTAL COST
286,820.77
134,075.16
64,490.81
46,053.13
27,152.91
603,736.34
22,268.82
17,604.41
8,667.60
8,798.59
12,246.17
3,750.00
5,180.00
14,583.60
117,532.80
99,000.00
2,310.00
25,579.29
27,000.00
5,240.00
1,532,090.38
Total
Cost
31,168.80
103,870.08
174,312.00
309,350.88
Total
Cost
29,106.00
2,454.30
31,560.30
1,873,001.56
309,981.76
2,182,983.32
129.10
Unit Price Analysis
JOB : Construction of One(1)-Storey TechVoc Workshop/Laboratory Building (Batch 6)
PAY ITEMS : Item 1044(1) - Forms and Falsework
QUANTITY : 1.00 ls PRODUCTION RATE :
, NUMBER OF HOURS :
Steel Scaffoldings & Accessories

H-Frame (B.I S-20) ls 1.00 300,000.00
E-Frame (B.I S-20)
Cross Brace (Galvanized) ls 1.00 250,000.00
Short (1.2 x 1.7 m)
Long (1.8 x 1.70 m)
Joint Pin (Expanded - Painted)
Adjustable U-Head (Painted)
1 1/4" dia. X 400mm
1 1/4" dia. X 600mm
Adjustable Base Jack (Painted)
1 1/4" dia. X 400mm
1 1/4" dia. X 600mm
Adjustable Straight Prop (Shoring Jack)
1.70x 1.50 m (2.80m full Ext.)
Cat Walk (Galvanized)
Stair Ladder
Swivel/Fixed Clamp
1 1/2" x 1 1/2" dia.
Wedge Pin
Horizontal Pipe Holder
Vertical Pipe Holder
Metal Panel Clip
Formworks and Accessories
Panel Form(Columns) ls 1.00 300,000.00
Panel Form (Beams)
Outside Corner Angle
Formworks and Accesoories

Inside Corner Angle (Slab) 100 x 100 x 1800 ls 1.00 250,000.00
100 x 100 x 1200
Stage Panel Form w/ Frame 4" x 8"

Stage Support 100 x 100
SUB - TOTAL (A)


Laborer 6.00 96.00 40.35
SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 67,394.50
3. VAT 5% 62,339.91
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
m2./hr.
TOTAL COST
300,000.00
250,000.00
300,000.00
250,000.00
1,100,000.00
Total
Cost
6,926.40
23,241.60
23,241.60
Total
Cost
-
1,123,241.60
185,896.48
1,309,138.08
1,309,138.08
Unit Price Analysis

PAY ITEMS : Item 1003(1)a - Carpentry for Ceiling
COST SHEET ID : Carpentry Works
QUANTITY : 1,999.50 sq.mt PRODUCTION RATE : 2.08
NUMBER OF HOURS :
Ceiling Board & Metal Furring Frame

4.5mm thk. Fiber Cement pcs 694.27 450.00
angle - 20mmx20mmx3mm pcs 328.20 31.00
19mmx50mmx0.8mmx5mm pcs 578.31 96.00
12mmx38mmx0.6mmx5mm pcs 66.91 115.00
rod suspension hanger pcs 2,692.08 18.00
preformed wire clip pcs 1,459.69 5.00
blind rivets - 1/8" x 1/2" pcs 16,200.00 1.50
Fascia Board & Frame
12.5mm thk. Fiber Cement Board pcs 16.29 765.00
Blind Rivets - 1/8" x 1/2" pcs 488.75 1.50
Assorted Concrete Nails kgs 12.00 150.00
Ceiling Eaves Ventillation (yakal/equiv.) - s4s
25mm x 25mm x 8' bd ft 60.00 50.00
25mm x 75mm x 8' bd ft 80.00 50.00
50mm x 50mm x 8' bd ft 120.00 50.00
Wire Mesh sq m 15.60 120.00
Pre-Formed Wire Cup pcs 250.00 1.50
Assorted C.W. Nails kgs 18.00 75.00
SUB - TOTAL (A)


Skilled Laborer 6.00 208.00 60.11
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)

1. OCM 6% 34,348.47
3. VAT 5% 31,772.33
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
CHOOL BUILDING
sq m/hr
TOTAL COST
312,421.88
10,174.20
55,517.33
7,694.62
48,457.50
7,298.44
24,300.00
12,463.13
733.13
1,800.00
3,000.00
4,000.00
6,000.00
1,872.00
375.00
1,350.00
497,457.21
Total
Cost
15,007.20
75,017.28
75,017.28
Total
Cost
0.00
572,474.49
94,744.53
667,219.02
333.69
Unit Price Analysis
PAY ITEMS : Item 1001(1) a5 Pipe
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 96.00 meter PRODUCTION RATE :
, NUMBER OF HOURS :
Series 1000 x PVC Pipe

50mm dia PVC pipe x 3mts pcs 32.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
350.00 11,200.00
11,200.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
14,806.60
888.40
740.33
821.77
2,450.49
17,257.09
179.76
Unit Price Analysis
, NUMBER OF HOURS :

75mm dia PVC pipe x 3mts pcs 25.60
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
350.00 8,960.00
8,960.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
12,566.60
754.00
628.33
697.45
2,079.77
14,646.37
190.71
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe x 3mts pcs. 40.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
798.00 31,920.00
31,920.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
35,526.60
2,131.60
1,776.33
1,971.73
5,879.65
41,406.25
345.05
Unit Price Analysis
, NUMBER OF HOURS :

150mm dia PVC pipe x 3mts pcs. 24.33
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
978.00 23,798.00
23,798.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
27,404.60
1,644.28
1,370.23
1,520.96
4,535.46
31,940.06
437.54
Unit Price Analysis
PAY ITEMS : Item 1001(2) a1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
Elbow 1/8 Bend(45 degree) pcs. 30.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
35.00 1,050.00
1,050.00
Hourly Total
Rate Cost
60.11 721.32
721.32
Hourly Total
Rate Cost
1,771.32
106.28
88.57
98.31
293.15
2,064.47
68.82
Unit Price Analysis
, NUMBER OF HOURS :

75mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
35.00 1,260.00
1,260.00
Hourly Total
Rate Cost
60.11 721.32
721.32
Hourly Total
Rate Cost
1,981.32
118.88
99.07
109.96
327.91
2,309.23
64.15
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
61.00 1,098.00
1,098.00
Hourly Total
Rate Cost
60.11 480.88
480.88
Hourly Total
Rate Cost
1,578.88
94.73
78.94
87.63
261.30
1,840.18
102.23
Unit Price Analysis
, NUMBER OF HOURS :

150mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
68.00 544.00
544.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
784.44
47.07
39.22
43.54
129.82
914.26
114.28
Unit Price Analysis
PAY ITEMS : Item 1001(2) b1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
34.00 612.00
612.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
852.44
51.15
42.62
47.31
141.08
993.52
55.20
Unit Price Analysis
PAY ITEMS : Item 1001(2) b2 Fittings
, NUMBER OF HOURS :

75mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
48.00 1,536.00
1,536.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
1,776.44
106.59
88.82
98.59
294.00
2,070.44
64.70
Unit Price Analysis
PAY ITEMS : Item 1001(2) c1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
Clean-Out with Plug pcs. 12.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
45.00 540.00
540.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
780.44
46.83
39.02
43.31
129.16
909.60
75.80
Unit Price Analysis
, NUMBER OF HOURS :

75mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
53.00 954.00
954.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
1,194.44
71.67
59.72
66.29
197.68
1,392.12
77.34
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
120.00 1,440.00
1,440.00
Hourly Total
Rate Cost
60.11 601.10
601.10
Hourly Total
Rate Cost
2,041.10
122.47
102.06
113.28
337.80
2,378.90
198.24
Unit Price Analysis
, NUMBER OF HOURS :

150mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
135.00 810.00
810.00
Hourly Total
Rate Cost
60.11 480.88
480.88
Hourly Total
Rate Cost
1,290.88
77.45
64.54
71.64
213.64
1,504.52
250.75
Unit Price Analysis
PAY ITEMS : Item 1001(2) d1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
Coupling pcs. 24.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
65.00 1,560.00
1,560.00
Hourly Total
Rate Cost
60.11 480.88
480.88
Hourly Total
Rate Cost
2,040.88
122.45
102.04
113.27
337.77
2,378.65
99.11
Unit Price Analysis
, NUMBER OF HOURS :

75mm dia PVC pipe
Coupling pcs. 16.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
75.00 1,200.00
1,200.00
Hourly Total
Rate Cost
60.11 480.88
480.88
Hourly Total
Rate Cost
1,680.88
100.85
84.04
93.29
278.19
1,959.07
122.44
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe
Coupling pcs. 12.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
350.00 4,200.00
4,200.00
Hourly Total
Rate Cost
60.11 480.88
480.88
Hourly Total
Rate Cost
4,680.88
280.85
234.04
259.79
774.69
5,455.57
454.63
Unit Price Analysis
, NUMBER OF HOURS :

150mm dia PVC pipe
Coupling pcs. 4.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
370.00 1,480.00
1,480.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
2,441.76
146.51
122.09
135.52
404.11
2,845.87
711.47
Unit Price Analysis
PAY ITEMS : Item 1001(2) e1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
P-Trap pcs. 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
215.00 3,870.00
3,870.00
Hourly Total
Rate Cost
60.11 601.10
601.10
Hourly Total
Rate Cost
4,471.10
268.27
223.56
248.15
739.97
5,211.07
289.50
Unit Price Analysis
, NUMBER OF HOURS :

75mm dia PVC pipe
P-Trap pcs. 9.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
356.00 3,204.00
3,204.00
Hourly Total
Rate Cost
60.11 601.10
601.10
Hourly Total
Rate Cost
3,805.10
228.31
190.26
211.18
629.74
4,434.84
492.76
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe
P-Trap pcs. 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
545.00 9,810.00
9,810.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
11,252.64
675.16
562.63
624.52
1,862.31
13,114.95
728.61
Unit Price Analysis
PAY ITEMS : Item 1001(2) f1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
Sanitary Tee pcs. 12.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
155.00 1,860.00
1,860.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
3,302.64
198.16
165.13
183.30
546.59
3,849.23
320.77
Unit Price Analysis
PAY ITEMS : Item 1001(2) f3 Fittings
, NUMBER OF HOURS :

100mm dia PVC pipe
Sanitary Tee pcs. 6.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
200.00 1,200.00
1,200.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
2,642.64
158.56
132.13
146.67
437.36
3,080.00
513.33
Unit Price Analysis
PAY ITEMS : Item 1001(2) g1 Fittings
, NUMBER OF HOURS :

50mm dia PVC pipe
Sanitary Wye pcs. 24.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
82.00 1,968.00
1,968.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
3,410.64
204.64
170.53
189.29
564.46
3,975.10
165.63
Unit Price Analysis
, NUMBER OF HOURS :

100mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
198.00 3,564.00
3,564.00
Hourly Total
Rate Cost
60.11 1,622.97
1,622.97
Hourly Total
Rate Cost
5,186.97
311.22
259.35
287.88
858.44
6,045.41
335.86
Unit Price Analysis
, NUMBER OF HOURS :

150mm dia PVC pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
235.00 940.00
940.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
2,382.64
142.96
119.13
132.24
394.33
2,776.97
694.24
Unit Price Analysis
PAY ITEMS : Item 1001(2) i2 Fittings
, NUMBER OF HOURS :

100mm x 50mm dia PVC pipe
Reducer-Bushing pcs. 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
115.00 2,070.00
2,070.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
3,512.64
210.76
175.63
194.95
581.34
4,093.98
227.44
Unit Price Analysis
PAY ITEMS : Item 1001(2) l2 Fittings
, NUMBER OF HOURS :

100mm x 50mm dia PVC pipe
Reducer-Sanitary Wye pcs. 6.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
160.00 960.00
960.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
2,402.64
144.16
120.13
133.35
397.64
2,800.28
466.71
Unit Price Analysis
PAY ITEMS : Item 1002(5) b1 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 18.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :
Water Line : PPR-C Pipe x 3m

20mm dia PPR-C pipe pcs. 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
240.00 4,320.00
4,320.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
5,762.64
345.76
288.13
319.83
953.72
6,716.36
373.13
Unit Price Analysis
PAY ITEMS : Item 1002(5) c2 PPR-C Pipes
, NUMBER OF HOURS :

SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
310.00 7,440.00
7,440.00
Hourly Total
Rate Cost
60.11 1,803.30
1,803.30
Hourly Total
Rate Cost
9,243.30
554.60
462.17
513.00
1,529.77
10,773.07
448.88
Unit Price Analysis
PAY ITEMS : Item 1002(5) d3 PPR-C Pipes
, NUMBER OF HOURS :

SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
380.00 9,120.00
9,120.00
Hourly Total
Rate Cost
60.11 2,163.96
2,163.96
Hourly Total
Rate Cost
11,283.96
677.04
564.20
626.26
1,867.50
13,151.46
547.98
Unit Price Analysis
, NUMBER OF HOURS :
Water Line : PPR-C Fittings

20mm dia PPR pipe
Elbow, 1/4 Bend (90 degree) pcs. 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
75.00 1,350.00
1,350.00
Hourly Total
Rate Cost
60.11 721.32
721.32
Hourly Total
Rate Cost
2,071.32
124.28
103.57
114.96
342.80
2,414.12
134.12
Unit Price Analysis
, NUMBER OF HOURS :

25mm dia PPR pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
89.00 1,068.00
1,068.00
Hourly Total
Rate Cost
60.11 721.32
721.32
Hourly Total
Rate Cost
1,789.32
107.36
89.47
99.31
296.13
2,085.45
173.79
Unit Price Analysis
, NUMBER OF HOURS :

32mm dia PPR pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
120.00 4,320.00
4,320.00
Hourly Total
Rate Cost
60.11 721.32
721.32
Hourly Total
Rate Cost
5,041.32
302.48
252.07
279.79
834.34
5,875.66
163.21
Unit Price Analysis
, NUMBER OF HOURS :

20mm dia PPR pipe
Tee (equal) pcs. 12.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
180.00 2,160.00
2,160.00
Hourly Total
Rate Cost
60.11 1,081.98
1,081.98
Hourly Total
Rate Cost
3,241.98
194.52
162.10
179.93
536.55
3,778.53
314.88
Unit Price Analysis
, NUMBER OF HOURS :

25mm dia PPR pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
210.00 2,730.00
2,730.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
4,172.64
250.36
208.63
231.58
690.57
4,863.21
374.09
Unit Price Analysis
, NUMBER OF HOURS :

32mm dia PPR pipe
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
250.00 2,500.00
2,500.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
3,942.64
236.56
197.13
218.82
652.51
4,595.15
459.51
Unit Price Analysis
PAY ITEMS : Item 1002(6) g2 PPR-C Pipes
, NUMBER OF HOURS :

20mm dia uPVC pipe
Female Threaded Adoptor pcs. 30.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
79.00 2,370.00
2,370.00
Hourly Total
Rate Cost
60.11 1,442.64
1,442.64
Hourly Total
Rate Cost
3,812.64
228.76
190.63
211.60
630.99
4,443.63
148.12
Unit Price Analysis

PAY ITEMS : Item 1002(2) - Plumbing Fixtures
COST SHEET ID : Plumbing Works
, NUMBER OF HOURS :
Water Closet (6.0 gpf) w/ complete accy set & assy. set 15.00 6,000.00
Lavatory w/ complete accy set & assy. set 2.00 5,500.00
Soap & Paper Holder set 15.00 650.00
sink faucet pcs 18.00 250.00
Solvent cement can 12.00 380.00
Teflon tape pcs 20.00 15.00
Stainless Steel Floor Drain pcs 12.00 180.00
SUB - TOTAL (A)

Installer/Skilled Laborer 4.00 120.00 60.11
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 9,067.37
3. VAT 5% 8,387.32
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OL BUILDING
TOTAL COST
90,000.00
11,000.00
9,750.00
4,500.00
4,560.00
300.00
2,160.00
122,270.00
Total
Cost
28,852.80
28,852.80
Total
Cost
151,122.80
25,010.82
176,133.62
10,360.80
Unit Price Analysis

PAY ITEMS : Item 1004(2) a - Rough Hardwares
COST SHEET ID : Hardwares
NUMBER OF HOURS :
Lockset set 18.00 750.00
note: including accessories set & assy.
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 1,011.97
3. VAT 5% 936.07
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
set/hr
TOTAL COST
13,500.00
13,500.00
Total
Cost
3,366.16
3,366.16
Total
Cost
-
16,866.16
2,791.35
19,657.51
1,092.08
Unit Price Analysis

PAY ITEMS : Item 1004(2) d - Finishing Hardwares
NUMBER OF HOURS :
Door Closer set 2.00 550.00
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 94.85
3. VAT 5% 87.74
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
set/hr
TOTAL COST
1,100.00
1,100.00
Total
Cost
480.88
480.88
Total
Cost
-
1,580.88
261.64
1,842.52
921.26
Unit Price Analysis

PAY ITEMS : Item 1004(2) e - Finishing Hardwares
NUMBER OF HOURS :
Knobs set 30.00 850.00
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 1,731.97
3. VAT 5% 1,602.07
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
set/hr
TOTAL COST
25,500.00
25,500.00
Total
Cost
3,366.16
3,366.16
Total
Cost
-
28,866.16
4,777.35
33,643.51
1,121.45
Unit Price Analysis

PAY ITEMS : Item 1004(2) g - Finishing Hardwares
NUMBER OF HOURS :
Hinges set 90.00 150.00
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 997.54
3. VAT 5% 922.73
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
set/hr
TOTAL COST
13,500.00
13,500.00
Total
Cost
3,125.72
3,125.72
Total
Cost
-
16,625.72
2,751.56
19,377.28
215.30
Unit Price Analysis

PAY ITEMS : Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.)
COST SHEET ID : Jalousie Windows
QUANTITY : 232.70 sq mt PRODUCTION RATE : 1.08
, NUMBER OF HOURS :
(W-1) Jalousie Windows - Glass Type (aluminum frame/equiv.)

1.2m x 2.5m x 36 sets - jalousie window sq mt 117.00 680.00
Transom - 0.30 x 2.50 per span sq mt 27.00 680.00

Transom - 0.3 x 1.4 per span sq mt 15.12 680.00


SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6% 11,825.63
3. VAT 5% 10,938.71
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
m2/hr.
215.47
TOTAL COST
79,560.00
18,360.00
44,553.60
10,281.60
4,961.28
522.24
158,238.72
Total
Cost
38,855.10
38,855.10
Total
Cost
-
197,093.82
32,619.03
229,712.85
987.15
Unit Price Analysis

PAY ITEMS : Item 1010(1) - Frames
COST SHEET ID : Wooden Doors and Windows
, NUMBER OF HOURS :
Jambs, Sills, Head, Transoms and Mullions (hardwood/equiv.)

Door Jamb - (D1)
Transom - 0.30 x 0.90 per span set 36.00
36 - 2" x 6" x 6' bd ft 216.00
72 - 2" x 6" x 8' bd ft 576.00
Door Jamb - (D2) set 2.00

2 - 2" x 6" x 6' bd ft 12.00
2 - 2" x 6" x 14' bd ft 56.00

3 - 2" x 6" x 6' bd ft 18.00
6 - 2" x 6" x 14' bd ft 84.00

3 - 2" x 6" x 8' bd ft 16.00
5 - 2" x 6" x 8' bd ft 26.67
Ground Floor
Window Jamb w/ Transom - (W1), (W2),(W3),(W4)
96 - 2" x 6" x 5' bd ft 480.00
54 - 2" x 6" x 6' bd ft 324.00
36 - 2" x 6" x 8' bd ft 288.00
2nd & 3rd Floor
Window Jamb w/ Transom - (W1), (W2),(W3),(W4)
192 - 2" x 6" x 5' bd ft 960.00
92 - 2" x 6" x 6' bd ft 552.00
72 - 2" x 6" x 8' bd ft 576.00
note: wooden frame smooth on four(4) sides (s4s)
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)

1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OOL BUILDING
set/hr.
680.00 24,480.00
50.00 10,800.00
50.00 28,800.00
-
-
50.00 600.00
50.00 2,800.00
-
-
50.00 900.00
50.00 4,200.00
50.00 800.00
50.00 1,333.33
50.00 24,000.00
50.00 16,200.00
50.00 14,400.00
50.00 48,000.00
50.00 27,600.00
50.00 28,800.00
233,713.33
Hourly Total
Rate Cost
60.11 54,099.00
54,099.00
Hourly Total
Rate Cost
-
287,812.33
17,268.74
14,390.62
15,973.58
47,632.94
335,445.27
5,885.00
Unit Price Analysis

PAY ITEMS : Item 1010(2) a - Doors
QUANTITY : 25.62 sq. mts. PRODUCTION RATE :
, NUMBER OF HOURS :
(D-2) Flush Door (hardwood frame/equiv.)

0.90m x 1.20m x 2 sets - flush sq. mts. 4.26


(D-5) Flush Door (PVC)

note: wooden frame smooth on four(4) sides (s4s)
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OOL BUILDING
1.08 sq.mts/hr.
23.72
650.00 2,769.00
650.00 6,552.00
650.00 6,084.00
650.00 1,248.00
16,653.00
Hourly Total
Rate Cost
60.11 7,129.71
7,129.71
Hourly Total
Rate Cost
-
23,782.71
1,426.96
1,189.14
1,319.94
3,936.04
27,718.75
1,081.92
Unit Price Analysis

PAY ITEMS : Item 1010(2) b - Doors
QUANTITY : 68.04 sq. mts. PRODUCTION RATE :
, NUMBER OF HOURS :
(D-1) Panel Door (hardwood/equiv.)

0.90m x 1.20m x 36 sets - panel sq. mts. 68.04
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OOL BUILDING
1.08 sq.mts/hr.
63.00
1,120.00 76,204.80
76,204.80
Hourly Total
Rate Cost
60.11 18,934.65
18,934.65
Hourly Total
Rate Cost
-
95,139.45
5,708.37
4,756.97
5,280.24
15,745.58
110,885.03
1,629.70
Unit Price Analysis

PAY ITEMS : Item 1013(2) a - Fabricated Metal Roofing Accessory
COST SHEET ID : Corrugated Metal Roofing
QUANTITY : 63.00 ln mt PRODUCTION RATE :
, NUMBER OF HOURS :
Fabricated Metal Roofing Accessory

Ga. 24 Fabricated Metal Roofing Accy.
Ridge Roll/Cap ln mts 63.00
SUB - TOTAL (A)

Installer/Skilled Laborer 3.00 30.29
SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
L BUILDING
2.08 ln m/hr.
HOURS : 30.29
255.00 16,065.00
16,065.00
Hourly Total
Rate Cost
60.11 5,461.92
5,461.92
Hourly Total
Rate Cost
-
21,526.92
1,291.62
1,076.35
1,194.74
3,562.70
25,089.62
398.25
Unit Price Analysis

PAY ITEMS : Item 1013(2) b - Fabricated Metal Roofing Accessory
QUANTITY : 22.00 ln mt PRODUCTION RATE :
, NUMBER OF HOURS :
Fabricated Metal Roofing Accessory

Side & End Flushing ln mts 22.00
SUB - TOTAL (A)

SUB - TOTAL (B)

SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
L BUILDING
2.08 ln m/hr.
HOURS : 10.58
396.00 8,712.00
8,712.00
Hourly Total
Rate Cost
60.11 1,907.34
1,907.34
Hourly Total
Rate Cost
-
10,619.34
637.16
530.97
589.37
1,757.50
12,376.84
562.58
Unit Price Analysis
PAY ITEMS : Item 1013(2) c - Fabricated Metal Roofing Accessory
QUANTITY : 126.00 ln mts PRODUCTION RATE :
, NUMBER OF HOURS :
Fabricated Metal Roofing Accessory ln mts 126.00

Gutter
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
434.00 54,684.00
54,684.00
Hourly Total
Rate Cost
60.11 4,808.80
4,808.80
Hourly Total
Rate Cost
59,492.80
3,569.57
2,974.64
3,301.85
9,846.06
69,338.86
550.31
Unit Price Analysis

PAY ITEMS : Item 1014(1) a1 - Prepainted Metal Sheets
COST SHEET ID : Prepainted Metal Sheets
QUANTITY : 927.21 sq mt PRODUCTION RATE :
, NUMBER OF HOURS :
LongSpan Roofing GI Sheets

Ga. 0.40mm Prepainted Metal Sheets - Corrugated/equiv.
1.220mm x 0.40mm x above 4.27mts length - (green/equiv.) sq mts 927.21
J-Bolt w/ nuts & neoprene pud/gasket
#12x45mm w/ neoprene pud pcs 9,900.00
Roof Sealant gals 5.00
Silicon Glue w/ gun qrts 7.00
SUB - TOTAL (A)

SUB - TOTAL (B)

Electric Drill 1.00 150.00
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
L BUILDING
2.08 sq m/hr.
HOURS : 445.77
480.00 445,060.00
7.50 74,250.00
580.00 2,900.00
145.00 1,015.00
523,225.00
Hourly Total
Rate Cost
60.11 80,386.29
80,386.29
Hourly Total
Rate Cost
31.25 4,687.50
4,687.50
608,298.79
36,497.93
30,414.94
33,760.58
100,673.45
708,972.24
764.63
Unit Price Analysis

PAY ITEMS : Item 1018(1) - Glazed Tiles and Trims
COST SHEET ID : Ceramic/Granite Tiles
QUANTITY : 519.60 sq mt. PRODUCTION RATE : 3.75
, NUMBER OF HOURS :
Ceramic Tiles (Wall Tiles)

Glazed - 0.20m x 0.20m pcs. 12,990.00 25.00
Tile Trim set 45.00 2,500.00
Tile Grout bags 30.00 125.00
Adhesive Cement bags 156.00 234.00
SUB - TOTAL (A)

Tiles Setter/Skilled Laborer 6.00 138.56 60.11
SUB - TOTAL (B)

Cutter 1.00 33.25 219.75
SUB - TOTAL (C)


1. OCM 6% 32,087.06
3. VAT 5% 29,680.53
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
m2/hr.
138.56
TOTAL COST
324,750.00
112,500.00
3,750.00
36,504.00
477,504.00
Total
Cost
49,972.66
49,972.66
Total
Cost
7,307.60
7,307.60
534,784.26
88,506.80
623,291.06
1,199.57
Unit Price Analysis

PAY ITEMS : Item 1018(2) - UnGlazed Tiles
COST SHEET ID : Ceramic/Granite Tiles
QUANTITY : 193.72 sq mt. PRODUCTION RATE : 3.75
, NUMBER OF HOURS :
Ceramic Tiles
unGlazed - 0.20m x 0.20m pcs. 4,843.00 30.00
Tile Grout bags 12.00 125.00
Adhesive Cement bags 86.00 234.00
SUB - TOTAL (A)

Tiles Setter/Skilled Laborer 6.00 51.66 60.11
SUB - TOTAL (B)

Cutter 1.00 12.40 219.75
SUB - TOTAL (C)


1. OCM 6% 11,296.16
3. VAT 5% 10,448.95
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
m2/hr.
51.66
TOTAL COST
145,290.00
1,500.00
20,124.00
166,914.00
Total
Cost
18,630.88
18,630.88
Total
Cost
2,724.43
2,724.43
188,269.31
31,158.57
219,427.88
1,132.73
Unit Price Analysis

PAY ITEMS : Item 1021(1)a - Cement Floor Finish
COST SHEET ID : Cement Floor Finish
, NUMBER OF HOURS :

Red Cement bags 150.52 85.00
SUB - TOTAL (A)

Mason 2.00 156.00 60.11

Laborer 1.00 156.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 5,780.93
3. VAT 5% 5,347.36
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OL BUILDING
m2./hr.
480.46
TOTAL COST
64,800.35
12,794.17
77,594.52
Total
Cost
18,754.32
18,754.32
Total
Cost
0.00
96,348.84
15,945.73
112,294.57
65.65
Unit Price Analysis

PAY ITEMS : Item 1027(1) - Cement Plaster Finish
COST SHEET ID : Cement Plaster Finish
, NUMBER OF HOURS :

Washed Sand cu.m. 741.25 741.66
SUB - TOTAL (A)

Mason 2.00 35.00 60.11

Laborer 1.00 35.00 40.35
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 41,569.43
3. VAT 5% 38,451.72
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
L BUILDING
m2./hr.
TOTAL COST
138,854.41
549,761.74
688,616.15
Total
Cost
4,207.70
4,207.70
Total
Cost
0.00
692,823.85
114,662.35
807,486.19
365.84
Unit Price Analysis

PAY ITEMS : Item 1032(1) - Painting Works
COST SHEET ID : Painting , Vanishing and Other Related Works
, NUMBER OF HOURS :
Flatwall Latex Paint (white/equiv.) gals 140.22 908.00

Semi-Gloss Latex Paint gals 140.22 908.00
Acrytex Reducer gals 131.46 908.00
Acry-Tile Cast gals 140.22 908.00
Polyester Body Filler & Paste Mixer Compound gals 105.17 750.00
Neutralizer gals 56.09 650.00
Tinting Colors pints 65.00 120.00
Gloss-Enamel Paint gals 18.00 908.00
Silver Metallic Course Lacquer gals 131.46 785.00
Paint Thinner gals 30.00 350.00
Roller, Steel & Hair Brushes sets 25.00 150.00
Red Lead gals 20.00 560.00
note: for the exterior and interior paint finish, pls. refer to DepEd's approved color
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 54,837.55
3. VAT 5% 50,724.73
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
OL BUILDING
m2./hr.
120.19
TOTAL COST
127,324.00
127,324.00
119,366.25
127,324.00
78,876.38
36,458.41
7,800.00
16,344.00
103,196.59
10,500.00
3,750.00
11,200.00
769,463.62
Total
Cost
144,495.51
144,495.51
Total
Cost
0.00
913,959.13
151,260.24
1,065,219.36
253.22
Unit Price Analysis
PAY ITEMS : Item 1100(1) a2 - Rigid Steel Conduit (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 180.00 length PRODUCTION RATE :
, NUMBER OF HOURS :
20mm dia x 3m - Rigid PVC Pipe pcs. 180.00 96.00
SUB - TOTAL (A)

Electrician 3 40.00 60.11
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 1,469.59
3. VAT 5% 1,359.37
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
17,280.00
17,280.00
Total
Cost
7,213.20
7,213.20
Total
Cost
24,493.20
4,053.62
28,546.82
158.59
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 470.56
3. VAT 5% 435.27
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
6,400.00
6,400.00
Total
Cost
1,442.64
1,442.64
Total
Cost
7,842.64
1,297.96
9,140.60
182.81
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 223.66
3. VAT 5% 206.88
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
2,826.00
2,826.00
Total
Cost
901.65
901.65
Total
Cost
3,727.65
616.93
4,344.58
241.37
Unit Price Analysis
PAY ITEMS : Item 1100(1) d2 - Conduit Coupling (RSC)
QUANTITY : 105.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :
20mm dia x 3m - Conduit Coupling RSC pcs. 105.00 9.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 78.34
3. VAT 5% 72.46
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
945.00
945.00
Total
Cost
360.66
360.66
Total
Cost
1,305.66
216.09
1,521.75
14.49
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 75.77
3. VAT 5% 70.09
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
782.00
782.00
Total
Cost
480.88
480.88
Total
Cost
1,262.88
209.01
1,471.89
43.29
Unit Price Analysis
PAY ITEMS : Item 1100(2) a2 - Locknut & Bushing (RSC)
, NUMBER OF HOURS :
20mm dia - Locknut & Bushing RSC pcs. 54.00 10.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 54.04
3. VAT 5% 49.99
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
540.00
540.00
Total
Cost
360.66
360.66
Total
Cost
900.66
149.06
1,049.72
19.44
Unit Price Analysis
PAY ITEMS : Item 1100(2) a3 - Locknut & Bushing (RSC)
, NUMBER OF HOURS :
25mm dia - Locknut & Bushing RSC pcs. 24.00 12.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 31.71
3. VAT 5% 29.33
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
288.00
288.00
Total
Cost
240.44
240.44
Total
Cost
528.44
87.46
615.90
25.66
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 38.92
3. VAT 5% 36.00
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
288.00
288.00
Total
Cost
360.66
360.66
Total
Cost
648.66
107.35
756.01
94.50
Unit Price Analysis
, NUMBER OF HOURS :
20mm dia x 90 deg. - PVC elbow pcs. 135.00 18.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 203.51
3. VAT 5% 188.24
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
2,430.00
2,430.00
Total
Cost
961.76
961.76
Total
Cost
3,391.76
561.34
3,953.10
29.28
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 77.99
3. VAT 5% 72.14
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
819.00
819.00
Total
Cost
480.88
480.88
Total
Cost
1,299.88
215.13
1,515.01
38.85
Unit Price Analysis
, NUMBER OF HOURS :
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 10.81
3. VAT 5% 10.00
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
120.00
120.00
Total
Cost
60.11
60.11
Total
Cost
180.11
29.81
209.92
52.48
Unit Price Analysis
PAY ITEMS : Item 1100(6) - Conduit Clamp
QUANTITY : 440.00 Piece PRODUCTION RATE :
, NUMBER OF HOURS :
Clamp Conduit 20mm dia w/ screws pcs 320.00 3.00

Clamp Conduit 25mm dia w/ screws pcs 120.00 5.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 136.88
3. VAT 5% 126.61
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
960.00
600.00
1,560.00
Total
Cost
721.32
721.32
Total
Cost
2,281.32
377.56
2,658.88
6.04
Unit Price Analysis
PAY ITEMS : Item 1100(8) b - G. I. Wire
QUANTITY : 10.00 kls PRODUCTION RATE :
, NUMBER OF HOURS :
G.I. Wire kls 10.00 70.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 70.85
3. VAT 5% 65.54
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
700.00
700.00
Total
Cost
480.88
480.88
Total
Cost
1,180.88
195.44
1,376.32
137.63
Unit Price Analysis
PAY ITEMS : Item 1100(12) - PVC Solvent Cement
QUANTITY : 6.00 Can PRODUCTION RATE :
, NUMBER OF HOURS :
PVC Solvent Cement Can 6.00 70.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 54.05
3. VAT 5% 50.00
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
420.00
420.00
Total
Cost
480.88
480.88
Total
Cost
900.88
149.10
1,049.98
175.00
Unit Price Analysis
PAY ITEMS : Item 1100(14) - Octagonal Junction Box
, NUMBER OF HOURS :
Octagonal Junction Box pcs 105.00 34.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 271.91
3. VAT 5% 251.51
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
3,570.00
3,570.00
Total
Cost
961.76
961.76
Total
Cost
4,531.76
750.01
5,281.77
50.30
Unit Price Analysis
PAY ITEMS : Item 1100(15) - Utility Box
, NUMBER OF HOURS :
Utility Box pcs 135.00 32.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 345.76
3. VAT 5% 319.83
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
4,320.00
4,320.00
Total
Cost
1,442.64
1,442.64
Total
Cost
5,762.64
953.72
6,716.36
49.75
Unit Price Analysis
PAY ITEMS : Item 1100(22) - Grounding Rod Copperweld
, NUMBER OF HOURS :
Ground Rod w/ clamp - 20mm dia x 3m length 5.00
SUB - TOTAL (A)

Electrician 2 2.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
HOOL BUILDING
N RATE :
HOURS :
70.00 350.00
350.00
Hourly Total
Rate Cost
60.11 240.44
240.44
Hourly Total
Rate Cost
590.44
35.43
29.52
32.77
97.72
688.16
137.63
Unit Price Analysis
PAY ITEMS : Item 1101(1) a2 - Electrical Wire
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 15.00 rolls PRODUCTION RATE :
, NUMBER OF HOURS :
3.5mm2 TW Wire rolls 15.00

Electrical Miscellaneous, Materials & etc. lumpsum 1.00
SUB - TOTAL (A)

Electrician 2 30.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
2,800.00 42,000.00
3,500.00 3,500.00
45,500.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
49,106.60
2,946.40
2,455.33
2,725.42
8,127.14
57,233.74
3,815.58
Unit Price Analysis
PAY ITEMS : Item 1101(1) a3 - Wires and Wiring Devices
COST SHEET ID : Electrical Works
, NUMBER OF HOURS :
5.5mm2 TW Wire mts 750.00

Grounding Clamps for Electrical Wires pcs 1.00
SUB - TOTAL (A)

Electrician 2 30.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
36.00 27,000.00
36.00 36.00
27,036.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
30,642.60
1,838.56
1,532.13
1,700.66
5,071.35
35,713.95
4,761.86
Unit Price Analysis
PAY ITEMS : Item 1101(1) a4 - Wires and Wiring Devices
COST SHEET ID : Electrical Works
, NUMBER OF HOURS :
8.0mm2 TW Wire roll 180.00
SUB - TOTAL (A)

Electrician 2 30.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
53.00 9,540.00
9,540.00
Hourly Total
Rate Cost
60.11 3,606.60
3,606.60
Hourly Total
Rate Cost
13,146.60
788.80
657.33
729.64
2,175.76
15,322.36
8,512.42
Unit Price Analysis
PAY ITEMS : Item 1101(2) - Tumbler Switch Single Pole
, NUMBER OF HOURS :
Single Switch (flush type) set 18.00
SUB - TOTAL (A)

Electrician 2 8.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
125.00 2,250.00
2,250.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
3,211.76
192.71
160.59
178.25
531.55
3,743.31
207.96
Unit Price Analysis
PAY ITEMS : Item 1101(3) - Tumbler Switch
, NUMBER OF HOURS :
Two-Gang Switch (flush type) set 48.00
SUB - TOTAL (A)

Electrician 2 8.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
185.00 8,880.00
8,880.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
9,841.76
590.51
492.09
546.22
1,628.81
11,470.57
238.97
Unit Price Analysis
, NUMBER OF HOURS :
Three-Way Switch (flush type) set 6.00
SUB - TOTAL (A)

Electrician 2 8.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
250.00 1,500.00
1,500.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
2,461.76
147.71
123.09
136.63
407.42
2,869.18
478.20
Unit Price Analysis
, NUMBER OF HOURS :
Fan Control Switch (flush type) set 36.00
SUB - TOTAL (A)

Electrician 2 8.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LDING
N RATE :
HOURS :
125.00 4,500.00
4,500.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
5,461.76
327.71
273.09
303.13
903.92
6,365.68
176.82
Unit Price Analysis
PAY ITEMS : Item 1101(6) - Duplex Convenience Receptacle
, NUMBER OF HOURS :
Duplex C.O. (flush type) set 36.00

Weatherproof Duplex C.O. (flush type) set 9.00
SUB - TOTAL (A)

Electrician 2 8.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
BUILDING
N RATE :
HOURS :
180.00 6,480.00
210.00 1,890.00
8,370.00
Hourly Total
Rate Cost
60.11 961.76
961.76
Hourly Total
Rate Cost
9,331.76
559.91
466.59
517.91
1,544.41
10,876.17
241.69
Unit Price Analysis
PAY ITEMS : Item 1102(1) - Panel Boards Safety Switch Type
COST SHEET ID : Power Load Center, Swicthgear and Panel Boards
, NUMBER OF HOURS :
Panel Board DP
Main : 125AT, 2p, 100AF, 240V
Branches : 2-15AT, to 30AT, 2P, 240V (Plug in type) set 1.00
Circuit Breaker
15 ACB, 20 ACB, 30 ACB to 100ACB set 1.00
SUB - TOTAL (A)

Electrician 1.00 20.00
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
HOOL BUILDING
3,100.00 3,100.00
3,500.00 3,500.00
6,600.00
Hourly Total
Rate Cost
60.11 1,202.20
1,202.20
Hourly Total
Rate Cost
7,802.20
468.13
390.11
433.02
1,291.26
9,093.46
9,093.46
Unit Price Analysis
PAY ITEMS : Item 1103(1) a4 - Fluorescent lighting Fixture
COST SHEET ID : Lighting Fixture
, NUMBER OF HOURS :
1 x 36w Flourescent Lamp fixtures w/ box type case set 60.00 546.00
2 x 36w Flourescent Lamp fixtures w/ box type case set 108.00 980.00
SUB - TOTAL (A)

Electrician 2.00 120.00 60.11
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 9,181.58
3. VAT 5% 8,492.97
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
32,760.00
105,840.00
138,600.00
Total
Cost
14,426.40
14,426.40
Total
Cost
153,026.40
25,325.87
178,352.27
1,061.62
Unit Price Analysis
PAY ITEMS : Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb
COST SHEET ID : Lighting Fixture
, NUMBER OF HOURS :
Porcelain Keyless Receptacle case w/ 18w softone bulb set 12.00 235.00
SUB - TOTAL (A)

Electrician 2.00 50.00 60.11
SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6% 529.86
3. VAT 5% 490.12
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
TOTAL COST
2,820.00
2,820.00
Total
Cost
6,011.00
6,011.00
Total
Cost
8,831.00
1,461.53
10,292.53
857.71
Unit Price Analysis
PAY ITEMS : Item 1208(2) b1 GI Pipe Railings
COST SHEET ID : Miscellaneous Hardwares
QUANTITY : 65.10 mts PRODUCTION RATE :
, NUMBER OF HOURS :
Corridor Handrail
G.I Pipe x 3m - sch. 40
50mm dia x hand railings mts 34.80
19mm dia x Square bar baluster kgs 1,122.40
Stairway railings
19mm dia x Square bar baluster kgs 708.58
PWD Handrail Stainless
Stainless Steel Pipe x 3m -
Ramp railings
38mm dia x Railings support mts 7.67
Stair Nosing
25mm x 25mm x 2mm Angle bar kgs 134.40
12mm x 12mm x 2mm Flat bar strap kgs 11.20
Welding Rod kls 12.00
Welding Rod for Stainless Steel Pipe kls 4.00
SUB - TOTAL (A)

SUB - TOTAL (B)

NONE
SUB - TOTAL (C)


1. OCM 6%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UILDING
N RATE :
HOURS :
2,312.50 80,475.00
45.00 50,508.00
2,312.50 26,593.75
45.00 31,885.92
-
-
3,260.00 6,520.00
-
-
1,850.00 16,896.67
1,850.00 14,183.33
-
75.23 10,111.25
75.23 842.60
150.00 1,800.00
1,275.00 5,100.00
-
244,916.52
Hourly Total
Rate Cost
60.11 72,132.00
72,132.00
Hourly Total
Rate Cost
317,048.52
19,022.91
15,852.43
17,596.19
52,471.53
369,520.05
5,676.19
Materials Price Data
Price Unit Hauling
Aluminum Cladding Panel 4mm x 1200mm x 2400mm 2,200.00 sq.m
Assorted C.W. Nails 75.00 kgs.
CHB - 4" x 8" x 16" 10.00 pc.
CHB - 6" x 8" x 16" 12.00 pc.
Stone Masonry 660.00 cu.m
Coco lumber 19.00 bd.ft
Lumber Good 45.00 bd.ft
Red or White Lau-an 50.00 bd.ft
Yakal 80.00 bd.ft
Gravel - 3/4" (crushed) 650.00 cu.m 228.512

Gravel -3/4" - 2" 650.00 cu.m 228.512
Gravel - Earth/Gravel Fill 650.00 cu.m 228.512
Portland Cement 260.00 Bags 4.51

Sand 600.00 cu.m 228.512
Screened Sand 600.00 cu.m 228.512
Washed Sand 600.00 cu.m 228.512
Fabricated Materials and Hardwares

Stainless Steel Pipe & Tubular 75mm dia ssp & 50mm x 100mm tubular 25,000.00 lht
Tarpaulin w/ printed signs ready for installation 4"x8" 1,450.00 pcs
#16 G.I. Tie Wire 100.00 kgs.
Hinges (50mm x 101mm) 65.00 pr
Door Locks(schlage or equivalent) 900.00 set
Automatic Door Closer(Yale or equivalent) 2,000.00 set
STEEL BARS
Reinforcing Steel Bars 45.00 kgs.
Structural Steel Angular Bar (A36) 75.00 kgs.
Anchor Bolts with Nuts & Washer 110.00 kgs.
Machine Bolts with Nuts & Washer 130.00 kgs.
Steel Deck 550.00 kgs.
1/4" thk. Marine Plywood 388.00 pcs

1/2" thk. Marine Plywood 765.00 pcs
1/2 thk. Ordinary Plywood 606.00 pcs
3/4 thk. Marine Plywood 1,152.00 pcs
Wood Glue
G.I Pipe Schedule 40 dia. (38mm) 1,850.00 pcs

G.I Pipe Schedule 40 dia. (50.8mm) 2,771.00 pcs
G.I Pipe Schedule 40 dia. (102mm) 8,000.00 pcs
Roofing Materials
Pre-painted Metal Roofing Sheet GA. 26 (Long span) 494.00 sq.m
Corrugated Roofing sheets GA. 26 480.00 sq.m
Pre-painted Gutter GA. 24 434.00 ln m
Pre-painted Flashing GA. 24 396.00 ln.m
Pre-painted Ridge Roll GA. 24 250.00 ln.m
Roof Ventilators 1,000.00 set
Painting Materials
Paint Tinting Color 400.00 ltr.
Paint Enamel 908.00 gal.
Paint Latex Gloss 908.00 gal.
Paint latex Semi Gloss 908.00 gal.
Paint Red Lead 800.00 gal.
Thinner Paint 500.00 gal.
Thinner Lacquer 650.00 gal.
Concrete Neutralizer 110.00 ltr.
Brush Paint (101mm) 150.00 pc
Brush Roller (152mm) 180.00 pc
Sand Paper 1,600.00 roll
Solignum (Termite Control) Clear 1,200.00 lrt
Plumbing Works
Water Closet Including Fittings and Accy. 7,500.00 set
Lavatory Including Fittings and Accy. 6,550.00 set
Urinals Including Fittings and Accy. 8,500.00 set
Shower Head with Valve 1,200.00 set
Soap Holder 650.00 set
Kitchen Sink 3,800.00 set
Floor Drain 180.00 set
Paper Holder 480.00 set
Mirror 650.00 sq.ft
Solvent Cement 380.00 can
Tefflon Tape 30.00 roll
Gate Valve 25mm dia. 650.00 pc
Water Meter 1,800.00 pc
Cylindrical Water Tank (500 gals) 18,000.00 set
PVC Pipe (101mm dia.) 798.00 pc
PVC Pipe 45 deg. (3mm Bend x 101mm) 61.00 pc
PVC Pipe 45 deg. Single Branch, WYE (50mm x 50mm) 82.00 pc
PVC P-Trap w/ Plug & Sealing Ring(101mm) 545.00 pc
PVC Clean Out w/ Plug & Sealing Ring(101mm) 120.00 pc
Electrical Works
Service Entrance Cap (19mm dia.) 100.00 pc
Eletrical Rigid Steel Conduit (19mm dia.) 504.00 pc
Bushing and Locknut (19mm) 10.00 pc
PVC Conduit Pipe (3m x 19mm dia.) 96.00 pc
Octagonal Junction Box Type guage #16(101mmx101mmx53mm) 34.00 pc
Utility Box guage # 16 (50mmx101mmx53mm) Deep Type 32.00 pc
Eletrical Wires THWN / THHN 2.0 mm2 30.00 mtr
Single gang Switch 100.00 set
Two-gang Switch 146.00 set
Three-gang Switch 320.00 set
Duplex Convenience Outlet 195.00 set
Telephone Outlet RJ 45 242.00 set
Polarized 3-prongs (ACU Outlet) 472.00 set
Eclosed Air Circuit Breaker 100AF, 3P, 220V,70AT 1,600.00 set
Electrical Tape 38.00 pc
Panel Board & Cabinets (Enclosed 60AMP,2 PST) 1,627.00 set
1 x 20 W Box Type FLF 451.00 set
1 x 40 W Troofer Type Aluminum Louver Recess 1,500.00 set
6" dia. Pinlinght with 18W 220 V CFL 567.00 set
Air Conditioner Window Type 1.0 HP 220V 19,587.00 unit
Air Conditioner Window Type 1.5 HP 220V 23,450.00 unit
hours man days month per month

Safety Helmet 2.00 30 1 60.00
Safety Gloves 22.16 30 1 664.80
Safety Shoes 61.36 30 1 1,840.80
Total
2,200.00
75.00
10.00
12.00
660.00
19.00
45.00
50.00
80.00
878.51
878.51
878.51
264.51
828.51
828.51
828.51
25,000.00
1,450.00
100.00
65.00
900.00
2,000.00
45.00
75.00
110.00
130.00
550.00
388.00
765.00
606.00
1,152.00
-
1,850.00
2,771.00
8,000.00
494.00
480.00
434.00
396.00
250.00
1,000.00
400.00
908.00
908.00
908.00
800.00
500.00
650.00
110.00
150.00
180.00
1,600.00
1,200.00
7,500.00
6,550.00
8,500.00
1,200.00
650.00
3,800.00
180.00
480.00
650.00
380.00
30.00
650.00
1,800.00
18,000.00
798.00
650.00
350.00
61.00
40.00
35.00
82.00
55.00
34.00
82.00
198.00
235.00
250.00
545.00
385.00
215.00
120.00
75.00
45.00
-
-
100.00
504.00
10.00
96.00
34.00
32.00
30.00
35.00
40.00
100.00
146.00
320.00
195.00
242.00
472.00
1,600.00
1,312.00
1,240.00
38.00
1,627.00
451.00
1,500.00
567.00
19,587.00
23,450.00
Materials
price w/ Hauling Cost
GI Pipe - 38mm dia 2,312.50 2,312.50
Assorted C.W. Nails 75.00
CHB - 4" x 8" x 16" 10.00
CHB - 6" x 8" x 16" 12.00
Fiber Cement Board - 1/4" x 4' x 8' 450.00 0.62 450.62
Coco lumber 19.00
Gravel - 3/4" 650.00 811.14 811.14
Gravel - 3/4" - 2" 650.00 811.14 811.14
Gravel/Earth Fill 650.00 708.91 708.91
Marine Plywood - 1/4" x 4' x 8' 388.00
Marine Plywood - 1/2" x 4' x 8' 765.00
Portland Cement 260.00 3.09 263.09
Reinforcing Def. Steel Bars 45.00 0.12 45.12
Reinforcing Pln. Steel Bars 47.00 0.12 47.12
Sand 600.00 741.66 741.66
Screened Sand 600.00 741.66 741.66
Mixed Sand & Gravel w/ Boulders 600.00 783.83 783.83
Stainless Steel Pipe & Tubular 75mm dia ssp & 50mm x 100mm tubular 25,000.00
Tarpaulin w/ printed signs ready for installation 4"x8" 1,450.00
Washed Sand 600.00 741.66 741.66
#16 G.I. Tie Wire 100.00
Embankment 633.00 708.91 708.91
Concrete Nail 150.00
Roofing Sheets 494.00 2.91 496.91
Structural Angular 75.00 0.23 75.23
Anchor Bolt w/ n&w 110.00 0.23 110.23
CHB-4 10.00 0.17 10.17
CHB-6 12.00 0.25 12.25
Safety Helmet 0.25

Safety Gloves 2.77
Safety Shoes 7.67
Rain Coat 0.34
Safety Dust Masks 3.57
Labor
Carpenter 60.11
Construction Foreman 72.15
Electrician 60.11
Installer/Skilled Laborer 60.11
Laborer 40.35
Mason 60.11
Safety Officer (Part Time) 245.00
Skilled Laborer 60.11
Steelman 60.11
Tiles Setter/Skilled Laborer 60.11
Welder 60.11
Description Operated Hourly Rate
Air Compressor (103 Hp) 675.00

Asphalt Batching Plant 1,139.63
Asphalt Distributor (10 ft. wide) 936.00
Asphalt Paver (PF-180) 1,349.00
Backhoe (SE 130 LC-2, 0.80 cu.m.) 1,537.00
Backhoe, Wheel Type (PW60-3, 0.28 cu.m.) 840.00
Backhoe w/ Breaker (0.80 cu.m.) 2,074.95
Bar Cutter (Single Phase) 219.75
Bar Bender (Three Phase) 351.50
Batching Plant (30 cu.m.) 1,208.03
Bulldozer, 155 hp Crawler (D65A-8) 2,299.00
Cargo Truck (10T, 270Hp) 1,102.00
Chainsaw 139.50
Concrete Batching Plant w/ Silo 1,208.03
Concrete Mixer (1 Bagger) 172.00
Concrete Paver (Gomaco) 6,765.00
Concrete Saw (Blade Ø 14") 7.5 hp 167.38
Concrete Screeeder 5.5 Hp 545.00
Concrete Vibrator 148.88
Crane, T-MTD LAT Boom, Mechanically/Hydraulic Operated 1,656.00
Crawler Crane, Standard Boom, Mechanically/Hydraulic Opera 1,729.00
Crawler Crane (80T) 3,268.00
Cutter 219.75
Cutting OutFit 45.45
Drop Hammer 823.00
Dumptruck (All Models - 10cu.m.) 1,352.00
Genator Set 1,296.70
Generator 375.00
Grinding Machine 200.00
Injection Machine 500.00
Jackhammer 514.31
Payloader 1.50 cu.m. (LX80-2C) 1,733.00
Pile Hammer w/out Crane (K25-DSL) 1,249.00
Plate Compactor, 5Hp Gasoline Engine (Single Direction) 123.00
Pneumatic Tire Roller / Static (W251D) 553.00
Power Broom, (Engine 2m wide) Towed Type 130.55
Road Grader, Motorized 140 Hp (G710A) 2,173.00
Stake Truck (All Models) 712.00
Service Vehicle (Frontier 3.2 AT II 4x4) Bare rental
Set Applicator Machine 77.00
Tandem Steel Roller (10.1m.t.) CC421 1,652.00
Total Station 187.50
Trailer w/Truck (FRUEHAUF DES-021A20) 1,906.00
Transit Mixer 5 cu.m. (All Models) 1,279.00
Truck Mounted Crane (3T) 1,553.00
Truck Mounted Crane (45T) 1,722.00
Vibratory Roller, 10 mt (SP56) Single Smooth Drum 1,507.00
Vibro Hammer, Pile Vibratoty Hydraulic Driven (PTC 50 H1A) 3,069.00
Water Truck 1000gal (All Make) 1,065.00
Welding Machine 539.00
6-Wheeler Truck (cap. - 5 tons) 711.88
Operated Full Daily Fuel Consumption Operated Dry Hourly Rate Operated Dry Daily Rate
owned?
9,117.04 1,139.63 9,117.04
7,488.00 6 liter/hour 749.00 5,992.00
10,792.00 8 liter/hour 1,079.00 8,632.00
12,296.00 9 liter/hour 1,229.00 9,832.00
6,720.00 5 liter/hour 672.00 5,376.00
16,599.60 12 liter/hour 1,659.15 13,273.20
1,758.00 219.75 1,758.00
2,812.00 351.50 2,812.00
9,664.24 351.50 2,812.00
18,392.00 13 liter/hour 1,839.00 14,712.00
8,816.00 13 liter/hour
9,664.24 liter/hour 1,208.03 9,664.24

1,376.00 172.00 1,376.00
54,120.00 37 liter/hour 5,412.00 43,296.00
1,339.04 167.38 1,339.04
4,360.00 liter/hour 545.00 4,360.00
1,191.04 148.88 1,191.04
13,832.00 5 liter/hour 1,556.00 12,448.00

26,144.00
1,758.00
363.60 45.45 363.60
6,584.00 823.00 6,584.00
10,816.00 8 liter/hour 1,082.00 8,656.00
owned
owned
owned
owned?
4,114.48
13,864.00 10 liter/hour 1,386.00 11,088.00
9,992.00 1,249.00 9,992.00
984.00 123.00 984.00
4,424.00 2 liter/hour 498.00 3,984.00
1,044.40 130.55 1,044.40
17,384.00 12 liter/hour 1,738.00 13,904.00
5,696.00 liter/hour -
55,907.00 per month 279.55 2,236.40
616.00 77.00 616.00
13,216.00
1,500.00 187.50 1,500.00
15,248.00 11 liter/hour 1,524.00 12,192.00
10,232.00 7 liter/hour 1,023.00 8,184.00
12,424.00 7 liter/hour 1,023.00 8,184.00
13,776.00
12,056.00 5 liter/hour 1,356.00 10,848.00
24,552.00 3,069.00 24,552.00
8,520.00 7.5 liter/hour 852.00 6,816.00
owned
5,695.04 1 liter/hour 681.00 5,448.00
OCM 6%
CP 5%
VAT 5%
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
DESCRIPTION: Sand - Screened & Washed

Quantity : 1,000.00 cu.m.
40% Passing
Volume 2,500.00 cu.m.
Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.
where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained 2.00
Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorl
Speed empty: 55 kph 35 kph 25
Speed loaded: 35 kph 30 kph 15
Empty running time: 43.64 min. 8.57 min. 4.8

Total empty running time: 57.01 minutes
Loaded running time: 68.57 min. 10.00 min. 8

Total loaded running time: 86.57 minutes
Loading & unloading time: 15.00 minutes
Total Cycle Time: 158.58 minutes
No. of trips per day: 3.03 say 3.00 trips
Capacity of Dumptruck = 10.00 cu.m.

Output of Dumptruck per Day = 10.00 x 3.00 = 30.00
30.00 x 9.00 = 270.00 cu.m./day
Output of Payloader per Day = 280.00 cu.m./day

1,000.00 / 270.00 = 3.70 days say 4.00
Balance Fleet;
1 Payloader 4.00 days
9 Dumptruck 4.00 days
I. Direct Cost
A.Equipment
1 units Payloader for 4.00 days @ 13,864.00 =

9 units Dumptruck for 4.00 days @ 10,816.00 =
C.Materials Cost
1,000.00 cu.m. @ Php 296.83 =
ESTIMATED TOTAL DIRECT COST = Php 741,664.00

UNIT COST = Php 741.66 /cu.m.
kms.
(Poorly M )
kph
kph
min.
min.
days
55,456.00
389,376.00
Php 444,832.00
Php 296,832.00
Limits
EXTRACTION OF MATERIAL COST FOR SAND
Quantity - 1,000.00 cu.m. compacted vol.

Assume : 40% Passing
2,500.00 cu.m. loose vol.
where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained =
Payloader Capability for Washing & Screening = 280.00 cu.m./day

= 2,500.00 / 280.00 = 8.93 days
Bulldozer Capability for Quarrying = 480.00 cu.m./day

= 2,500.00 / 480.00 = 5.21 days
I. Direct Cost
A.Equipment
1 unit Payloader for 9.00 days @
1 unit Bulldozer for 5.50 days @
1 unit Screen for 9.00 days @
C.Materials Cost
1,000.00 cu.m. @
ESTIMATEDOTAL DIRECT COST =

UNIT COST =
oorly Maintained = 2.00 kms.
say 9.00 days
say 5.50 days
13,864.00 = 124,776.00
18,392.00 = 101,156.00
100.00 = 900.00
226,832.00
70.00 = 70,000.00
70,000.00
296,832.00
296.83 /cu.m.
Limits
DESCRIPTION: Gravel
30% Passing
Volume 3,333.33 cu.m.
where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained = 2.00
Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorly M



30.00 x 9.00 = 270.00 cu.m./day

1,000.00 / 270.00 = 3.70 days say 4.00
Balance Fleet;
I. Direct Cost
A.Equipment

C.Materials Cost
1,000.00 cu.m. @ Php 366.31 =

kms.
oorly M )
kph
kph
min.
min.
days
55,456.00
389,376.00
Php 444,832.00
Php 366,312.00
Limits
EXTRACTION OF MATERIAL COST FOR GRAVEL

Assume : 30% Passing
3,333.33 cu.m. loose vol.
where:
ader Capability for Washing & Screening = 280.00 cu.m./day

= 3,333.33 / 280.00 = 11.90 days say 12.00

= 3,333.33 / 480.00 = 6.94 days say 7.00
I. Direct Cost
A.Equipment
1 unit Payloader for 12.00 days @ 13,864.00 =
1 unit Bulldozer for 7.00 days @ 18,392.00 =
1 unit Screen for 12.00 days @ 100.00 =
C.Materials Cost
1,000.00 cu.m. @ 70.00 =
ESTIMATED TOTAL DIRECT COST = 366,312.00

UNIT COST = 366.31 /cu.m.
kms.
days
days
166,368.00
128,744.00
1,200.00
296,312.00
70,000.00
70,000.00
Limits K1355+560 - K1355+660
DESCRIPTION: Embankment
where:
Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (P



40.00 x 7.00 = 280.00 cu.m./day

1,000.00 / 280.00 = 3.57 days say 4.00
Balance Fleet;
I. Direct Cost
A.Equipment

C.Materials Cost
1,000.00 cu.m. @ Php 350.61 =

kms.
Poorly M )
kph
kph
min.
min.
days
55,456.00
302,848.00
Php 358,304.00
Php 350,607.20
Limits
EXTRACTION OF MATERIAL COST FOR EMBANKMENT/BOULDERS
where:
20% Passing
= 1,000.00 / 480.00 = 2.08 days say
Manual labor cap. for pick-up & stock-piling = 1.50 cu.m.. / m.d.
= 1,000.00 cu.m. / ( 1.50 cu.m./m.d. ) x 14.00 Laborer ) =
say
I. Direct Cost
A.Equipment
1 unit Bulldozer for 2.50 days @ 18,392.00
B. Labor
1 Construction Foreman for 48.00 days @ 577.20
14 Laborers for 48.00 days @ 322.80
C.Materials Cost
1,000.00 cu.m. @ 60.00

UNIT COST = 350.61
2.00 kms.
2.50 days
47.62 days
48.00 days
= 45,980.00
= 27,705.60
= 216,921.60
244,627.20
= 60,000.00
60,000.00
/cu.m.
Limits
DESCRIPTION: Boulders
Quarry Source : Simulao River, Sta. Maria, Agusan del Sur

where:
Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorly M
Empty running time: 32.73 min. 63.43 min. 0



30.00 x 14.00 = 420.00 cu.m./day

1,000.00 / 420.00 = 2.38 days say 2.50
Balance Fleet;
I. Direct Cost
A.Equipment

C.Materials Cost
1,000.00 cu.m. @ Php 370.61 =

kms.
Poorly M )
kph
kph
min.
min.
days
34,660.00
378,560.00
Php 413,220.00
Php 370,607.20
Name of Project REPAIR / MAINTENANCE OF ROADSLIP ALONG BUTUAN CITY - TALACOGON - LORETO - VERUELA - ST
(S00440MN)
Location OSMEÑA, LA PAZ, AGUSAN DEL SUR
Limits K1355+560 - K1355+660
EXTRACTION OF MATERIAL COST FOR BOULDERS
Quarry Source : Simulao River, Sta. Maria, Agusan del Sur

where:
20% Passing
= 1,000.00 / 480.00 = 2.08 days say
Manual labor cap. for pick-up & stock-piling = 1.50 cu.m.. / m.d.
= 1,000.00 cu.m. / ( 1.50 cu.m./m.d. ) x 14.00 Laborer ) =
say
I. Direct Cost
A.Equipment
1 unit Bulldozer for 2.50 days @ 18,392.00
B. Labor
1 Construction Foreman for 48.00 days @ 577.20
14 Laborers for 48.00 days @ 322.80
C.Materials Cost
1,000.00 cu.m. @ 80.00

UNIT COST = 370.61
TA. JOSEFA ROAD
0.00 kms.
2.50 days
47.62 days
48.00 days
= 45,980.00
= 27,705.60
= 216,921.60
244,627.20
= 80,000.00
80,000.00
/cu.m.
RSB Hauling Cost from DPWH ADS II DEO to Project Site
Hauling Dist. ; = 5 kms. Conc. = 5 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms
Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph
a. Empty Running Time 5.45 0.0 0 = 5.45 mins.

b. Loaded Running Time 8.57 0 0 = 8.57 mins.
c. Loading and Unloading = 15 mins.
29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr
Capacity of Cargo Truck = 5 tons or 5,000.00 kg
I. Direct Cost
B.Equipment
1 unit Cargo Truck (10T, 270Hp) 0.50 hrs @ 1,102.00 = P 551.00

P 551.00
A. Labor Cost (Loading & Unloading)
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 611.53

Hauling Cost 0.12 /kg
Angular Bar Hauling Cost from DPWH ADS II DEO to Project Site
Hauling Assumption;

43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr
Capacity of Cargo Truck = 5 tons or 5,000.00 kg
I. Direct Cost
B.Equipment
1 unit Cargo Truck (10T, 270Hp) 1.00 hrs @ 1,102.00 = P 1,102.00

P 1,102.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 1,162.53

Hauling Cost 0.23 /kg
Cement Hauling Cost from DPWH ADS II DEO to Project Site
Hauling Assumption;

43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr
Capacity of Stake Truck = 10 tons or 10,000.00 kg

1 Bag Cement = 40 kg
No of Bags/Load = 250.00 bags
I. Direct Cost
B.Equipment
1 unit Stake Truck (All Models) 1.00 hrs @ 712.00 = P 712.00

P 712.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 772.53

Hauling Cost 0.08 /kg of cement
3.09 / bag of cement
Roofing Hauling Cost from DPWH ADS II DEO to Project Site
Hauling Assumption;

239.42 mins.
239.42 / 60 = 3.9902597403 say 4.00 hr

1 Roofing Sheets = 10 kg
No of Sheets/Load = 1,000.00 shts
I. Direct Cost
B.Equipment
1 unit Stake Truck (All Models) 4.00 hrs @ 712.00 = P 2,848.00

P 2,848.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 2,908.53

Hauling Cost 0.29 /kg of roofing-sheet
2.91 /pc of roofing sheets
Hauling Assumption;

43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr

1 Ficem = 8 kg
No of Bags/Load = 1,250.00 bags
I. Direct Cost
B.Equipment

P 712.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 772.53

Hauling Assumption;

29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr

1 chb-4 = 4 kg
I. Direct Cost
B.Equipment

P 356.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 416.53

Hauling Assumption;

29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr

1 chb-6 = 6 kg
I. Direct Cost
B.Equipment

P 356.00
6.0 Laborers 0.25 hrs @ P 40.35 = 60.53

P 60.53
Total Cost P 416.53

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

Project Location : SAN FRANCISCO, ADS
EXECUTIVE SUMMARY 1
DESCRIPTION QUANTITY
RSB # 16 G.I. Tie PORTLAND SAND
CEMENT
(kgs.) (kgs.) (bags) (cu.m.)
FOOTING 12,992.56 227.55 2,444.44 134.31
COLUMN 60,386.90 586.44 1,221.57 67.12
TIE BEAM 9,221.58 152.49 479.80 26.36
SLAB ON FILL 2,229.92 29.71 544.64 29.93
2ND & 3RD FLOOR SLAB 31,847.20 466.17 1,067.16 58.64
2ND & 3RD FLOOR BEAM 17,080.48 263.18 937.70 51.52
ROOF CONCRETE BEAM 5,008.54 100.15 331.24 18.20
SUNBREAKER 680.06 3.40 110.57 6.08
RAMP 59.70 0.22 15.43 0.85
STAIRWAY 1,066.14 2.67 307.02 16.87
MASONRY (CHB #4) 2,956.79 25.12 278.99 367.71
MASONRY (CHB #6) 6,419.58 78.62 1,040.47 1,485.42
SEPTIC TANK 372.72 0.57 123.08 6.76
PLASTER FINISH 527.78 741.25
EXECUTIVE SUMMARY 2

DESCRIPTION UNIT
TILE WORKS Tile (0.20m x 0.20m) pcs.
RAILING GI Pipe Handrail 50mm dia (SCH. 40) m.

Square Bar 19mm dia m.
Stainless Steel-PWD 38mm dia (SCH. 20) m.
GI Pipe Handrail-Ramp 38mm dia (SCH. 40) m.
GI Pipe Baluster-Ramp 38mm dia (SCH. 40) m.
CATCH BASIN Drainage Pipe 300mm dia. l.m.
EXCAVATION: cu.m.
BACKFILL : cu.m.
GRAVEL BEDDING @ COLUMN FOOTINGS : cu.m.
EMBANKMENT: cu.m.
WINDOWS sq.m.
JAMB bd ft
DOORS sq.m.
JAMB bd ft
CARPENTRY WORKS
Ceiling Panel pcs
angle - 20mmx20mmx3mm pcs
19mmx50mmx0.8mmx5mm pcs
12mmx38mmx0.6mmx5mm pcs
adjustment spring or clip & rod joiner pcs
preformed wire clip pcs
blind rivets - 1/8" x 1/2" pcs
Ceiling Ventillation - 0.30m x 1.1750m bd ft
wire screen sq mts
Fascia Board - 12mm x 1.20mm x 2.40mm ficem pcs
tekscrew pcs
CWN klg.

concrete klg.
ROOF AND FRAMING WORKS
Roofing sq mts
area sq mts
gutter l.m.
ridge roll l.m.
end-flushing l.m.
J-Bolt pcs

DETAILED ESTIMATE FOR RSB
FOOTING under revision-waiting soil exploration results-ok na

@ top CF - 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø (mm)
X 20.00 24.00 6.10 146.40 1.01
Y 20.00 20.00 3.60 72.00 1.01
Number of Footing : 15.00

#16 G.I.tie 7,200.00 0.30 2,160.00
@ bottom CF - 1
Bar ø (mm)
X 20.00 35.00 6.10 213.50 1.01
Y 20.00 40.00 3.60 144.00 1.01

#16 G.I.tie 21,000.00 0.30 6,300.00
@ top F-2
Bar ø (mm)
X 20.00 20.00 3.50 70.00 1.01
Y 20.00 20.00 3.50 70.00 1.01

#16 G.I.tie 6,000.00 0.30 1,800.00
@ bottom F-2
Bar ø (mm)
X 20.00 20.00 3.50 70.00 1.01
Y 20.00 20.00 3.50 70.00 1.01

#16 G.I.tie 6,000.00 0.30 1,800.00
CF - 1 8,742.16 CF - 1
F-2 4,250.40 F-2
Total RSB for footing = 12,992.56 Total #16 G.I. Tie =

COLUMN
C-1
Bar ø
FDN TO GF
25.00 12.00 2.10 25.20 3.85
12.00 21.00 3.90 81.90 0.89
GF TO 2F
25.00 4.00 4.17 16.66 3.85
20.00 8.00 4.17 33.32 1.01
12.00 24.00 3.90 93.60 0.89
12.00 36.00 3.90 140.40 0.89
2F TO 3F
20.00 12.00 3.84 46.08 1.01
12.00 22.00 3.90 85.80 0.89
12.00 32.00 3.90 124.80 0.89
3F TO ROOF
20.00 12.00 3.84 46.08 1.01
12.00 22.00 3.90 85.80 0.89
12.00 32.00 3.90 124.80 0.89
Number of Columns : 15.00

#16 G.I.tie 3,780.00 0.30 1,134.00
#16 G.I.tie 10,800.00 0.30 3,240.00
#16 G.I.tie 9,720.00 0.30 2,916.00
#16 G.I.tie 9,720.00 0.30 2,916.00

C-2
Bar ø
FDN TO GF
25.00 12.00 2.10 25.20 3.85
12.00 21.00 6.00 126.00 0.89
GF TO 2F
25.00 12.00 4.17 49.98 3.85
12.00 24.00 5.64 135.36 0.89
12.00 36.00 5.64 203.04 0.89
2F TO 3F
25.00 12.00 3.84 46.08 3.85
12.00 22.00 5.40 118.80 0.89
12.00 32.00 5.40 172.80 0.89
3F TO ROOF
25.00 12.00 3.84 46.08 3.85
12.00 22.00 4.40 96.80 0.89
12.00 32.00 4.40 140.80 0.89

#16 G.I.tie 3,780.00 0.30 1,134.00
#16 G.I.tie 10,800.00 0.30 3,240.00
#16 G.I.tie 9,720.00 0.30 2,916.00
#16 G.I.tie 9,720.00 0.30 2,916.00
C-3
Bar ø
FDN TO GF
25.00 12.00 2.45 29.40 3.85
12.00 21.00 5.74 120.54 0.89
GF TO 2F
25.00 12.00 4.17 49.98 3.85
12.00 24.00 5.40 129.60 0.89
12.00 36.00 5.40 194.40 0.89
2F TO 3F
25.00 12.00 3.84 46.08 3.85
12.00 22.00 5.40 118.80 0.89

12.00 32.00 5.40 172.80 0.89
3F TO ROOF
25.00 12.00 3.84 46.08 3.85
12.00 22.00 4.40 96.80 0.89
12.00 32.00 4.40 140.80 0.89

#16 G.I.tie 3,780.00 0.30 1,134.00
#16 G.I.tie 10,800.00 0.30 3,240.00
#16 G.I.tie 9,720.00 0.30 2,916.00
#16 G.I.tie 9,720.00 0.30 2,916.00
DC - 1
Bar ø
FDN TO GF
16.00 4.00 1.95 7.80 1.01
10.00 11.00 0.70 7.70 0.62
GF TO 2F
16.00 4.00 1.95 7.80 1.01
10.00 11.00 0.70 7.70 0.62

#16 G.I.tie 704.00 0.30 211.20
#16 G.I.tie 704.00 0.30 211.20

PC - 1
Bar ø
FDN TO GF
16.00 4.00 2.85 11.40 1.01
10.00 17.00 1.00 17.00 0.62

#16 G.I.tie 136.00 0.30 40.80
C-1 14,142.89 C-1

C-2 22,908.68 C-2
C-3 22,886.94 C-3
DC - 1 404.38 DC - 1
PC - 1 44.02 PC - 1

TIE BEAM TB 1
Bar ø
20.00 12.00 2.85 34.20 1.01

12.00 9.00 1.30 11.70 0.89
12.00 13.00 2.80 36.40 0.89

#16 G.I.tie 2,340.00 0.30 702.00
TB 2
Bar ø
20.00 12.00 7.35 88.20 1.01

12.00 24.00 1.30 31.20 0.89
12.00 70.00 1.50 105.00 0.89

#16 G.I.tie 12,600.00 0.30 3,780.00
TB 3
Bar ø
20.00 6.00 13.85 83.10 1.01

12.00 45.00 1.30 58.50 0.89
12.00 135.00 1.50 202.50 0.89

#16 G.I.tie 11,340.00 0.30 3,402.00
FB 1
Bar ø
FDN
16.00 2.00 4.85 9.70 1.01
16.00 1.00 2.25 2.25 1.01

16.00 3.00 4.85 14.55 1.01

10.00 45.00 1.50 67.50 0.62

#16 G.I.tie 180.00 0.30 54.00
STB 1
Bar ø
FDN TO GF
16.00 2.00 3.35 6.70 1.01
16.00 1.00 1.68 1.68 1.01
16.00 2.00 1.30 2.60 1.01
16.00 2.00 3.35 6.70 1.01
10.00 30.00 1.30 39.00 0.62
Number of Beams : 4.00


#16 G.I.tie 240.00 0.30 72.00
STB 2
Bar ø
FDN TO GF
16.00 2.00 3.35 6.70 1.01
16.00 2.00 1.68 3.35 1.01
16.00 2.00 2.25 4.50 1.01
16.00 2.00 3.35 6.70 1.01
10.00 30.00 1.30 39.00 0.62

#16 G.I.tie 240.00 0.30 72.00
TB 1 1,159.85 TB 1
TB 2 3,153.06 TB 2
TB 3 4,422.11 TB 3
FB 1 136.80 FB 1
STB 1 167.64 STB 1
RC SLAB STB 2 182.12 STB 2
SLAB @ ground
Bar ø
GF
10.00 29.00 63.35 1,837.15 0.62
10.00 181.00 9.85 1,782.85 0.62
Number of Slab : 1.00

#16 G.I.tie 5,249.00 0.30 1,574.70
bend1
cut1
2F & 3F SLAB 1 two slab @ 4.5mts
bend1a 10.00 10.00 9.70 97.00 0.62
cut1a 10.00 10.00 4.50 45.00 0.62
@ 3.5mts
temperature/straight 2.00 10.00 13.00 7.70 100.10 0.62
10.00 13.00 7.70 100.10 0.62

temperature/straight 2.00 @ 4.5mts

10.00 9.00 9.70 87.30 0.62
@ 3.5mts
3.00 10.00 12.00 7.70 92.40 0.62

#16 G.I.tie 9,048.00 0.30 8,143.20
bend1
cut1
bend1a 10.00 9.00 9.70 87.30 0.62
cut1a 10.00 9.00 4.50 40.50 0.62
@ 3.5mts
10.00 12.00 7.70 92.40 0.62
10.00 9.00 9.70 87.30 0.62
@ 3.5mts
3.00 10.00 12.00 7.70 92.40 0.62


#16 G.I.tie 7,992.00 0.30 7,192.80
bend1
cut1
bend1a 10.00 7.00 9.70 67.90 0.62
cut1a 10.00 7.00 4.50 31.50 0.62
@ 2.5mts
10.00 12.00 5.70 68.40 0.62
10.00 7.00 9.70 67.90 0.62
@ 2.5mts
3.00 10.00 12.00 5.70 68.40 0.62

#16 G.I.tie 6,648.00 0.30 5,983.20
bend1
cut1
bend1a 10.00 7.00 9.70 67.90 0.62
cut1a 10.00 7.00 4.50 31.50 0.62
@ 2.5mts
10.00 12.00 5.70 68.40 0.62
10.00 7.00 9.70 67.90 0.62
@ 2.5mts
3.00 10.00 12.00 5.70 68.40 0.62

#16 G.I.tie 1,108.00 0.30 997.20
bend1
cut1
bend1a 10.00 14.00 9.70 135.80 0.62
cut1a 10.00 14.00 4.50 63.00 0.62
@ 3.15mts
10.00 12.00 7.00 84.00 0.62

10.00 14.00 9.70 135.80 0.62

@ 3.15mts
3.00 10.00 12.00 7.00 84.00 0.62

#16 G.I.tie 2,032.00 0.30 1,828.80
bend1
cut1
bend1a 10.00 4.00 8.20 32.80 0.62
cut1a 10.00 4.00 3.75 15.00 0.62
@ 1.5mts
10.00 10.00 3.70 37.00 0.62
10.00 10.00 8.20 82.00 0.62
@ 1.5mts
3.00 10.00 4.00 3.70 14.80 0.62

#16 G.I.tie 624.00 0.30 561.60

SLAB 1 10,372.45
SLAB 2 9,934.85
SLAB 3 7,522.10
SLAB 4 1,253.68
SLAB 5 1,986.97
SLAB 6 777.15
Total RSB for Slabs = 31,847.20 Total #16 G.I. Tie =
2ND FLOOR RC BEAM G-1

Bar ø
20.00 2.00 4.85 9.70 1.01

20.00 1.00 2.60 2.60 1.01
20.00 1.00 2.60 2.60 1.01
20.00 2.00 4.85 9.70 1.01
10.00 36.00 1.50 54.00 0.62

#16 G.I.tie 3,024.00 0.30 907.20
G-2
Bar ø
20.00 2.00 4.85 9.70 1.01

20.00 2.00 2.60 5.20 1.01
20.00 2.00 2.60 5.20 1.01
20.00 2.00 4.85 9.70 1.01
10.00 36.00 1.60 57.60 0.62

#16 G.I.tie 4,032.00 0.30 1,209.60
G-3
Bar ø
20.00 2.00 4.85 9.70 1.01

20.00 2.00 2.60 5.20 1.01
20.00 2.00 2.60 5.20 1.01
20.00 2.00 4.85 9.70 1.01
10.00 36.00 1.60 57.60 0.62


#16 G.I.tie 4,032.00 0.30 1,209.60
G-4
Bar ø
20.00 3.00 2.85 8.55 1.01

20.00 1.00 0.98 0.98 1.01
20.00 3.00 2.85 8.55 1.01
10.00 20.00 1.70 34.00 0.62

#16 G.I.tie 280.00 0.30 84.00
G-5
Bar ø
20.00 3.00 7.35 22.05 1.01

20.00 3.00 3.85 11.55 1.01
20.00 1.00 3.85 3.85 1.01
20.00 3.00 7.35 22.05 1.01
10.00 56.00 1.90 106.40 0.62

#16 G.I.tie 1,120.00 0.30 336.00
G-6
Bar ø
20.00 3.00 2.85 8.55 1.01
20.00 1.00 1.60 1.60 1.01
20.00 3.00 2.85 8.55 1.01
10.00 20.00 1.70 34.00 0.62

#16 G.I.tie 1,820.00 0.30 546.00

G-7
Bar ø
25.00 2.00 7.35 14.70 3.85
25.00 3.00 3.85 11.55 3.85
25.00 2.00 3.85 7.70 3.85
25.00 2.00 7.35 14.70 3.85
10.00 56.00 1.90 106.40 0.62

#16 G.I.tie 1,008.00 0.30 302.40
G-8
Bar ø
25.00 3.00 7.35 22.05 3.85

25.00 2.00 3.85 7.70 3.85
25.00 1.00 3.85 3.85 3.85
25.00 3.00 7.35 22.05 3.85
10.00 56.00 1.90 106.40 0.62

#16 G.I.tie 5,544.00 0.30 1,663.20
B-1
Bar ø
25.00 2.00 4.85 9.70 3.85

25.00 2.00 4.85 9.70 3.85
10.00 36.00 1.30 46.80 0.62

#16 G.I.tie 1,728.00 0.30 518.40
B-2
Bar ø
20.00 2.00 4.85 9.70 1.01

20.00 1.00 2.60 2.60 1.01
20.00 3.00 4.85 14.55 1.01

10.00 36.00 1.50 54.00 0.62

#16 G.I.tie 360.00 0.30 108.00
B-3
Bar ø
20.00 2.00 4.10 8.20 1.01

20.00 3.00 4.10 12.30 1.01
10.00 30.00 1.30 39.00 0.62

#16 G.I.tie 300.00 0.30 90.00
- G-1 814.23
G-2 918.95
G-3 918.95
G-4 78.47
G-5 251.51
RAMP G-6 518.29
G-7 506.08
G-8 3,080.19
B-1 1,243.16
B-2 120.87
B-3 89.54

RAMP
Bar ø
STAIRWAY 10.00 4.57 5.30 24.23 0.62

10.00 15.14 1.60 24.23 0.62
Number of Ramp : 2.00

#16 G.I.tie 39.43 0.30 11.83
RAMP 59.70
Total RSB for Slabs = 59.70 Total #16 G.I. Tie =
CONCRETE STAIR
Bar ø
10.00 6.00 14.78 88.68 0.62

10.00 20.00 1.50 30.00 0.62
12.00 70.00 1.50 105.00 0.89
SUNBREAK 16.00 11.00 4.50 49.50 1.01
16.00 11.00 4.50 49.50 1.01
Number of Stair : 4.00

#16 G.I.tie 472.00 0.30 141.60
CONCRETE STAIR 1,066.14

SUNBREAKER
Bar ø
10.00 19.00 1.00 19.00 0.62


10.00 6.00 4.50 27.00 0.62
Number of Sunbreaker: 24.00

#16 G.I.tie 600.00 0.30 180.00
SUNBREAKER 680.06
Total RSB for Slabs = 680.06 Total #16 G.I. Tie =
PUBLIC WORKS AND HIGHWAYS
HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
UTIVE SUMMARY 1
QUANTITY
GRAVEL CHB
(cu.m.)
268.62
134.24
52.73
59.85
117.27
103.04
36.40
12.15
1.70
33.74
6,396.00
17,159.00
13.53
UTIVE SUMMARY 2
QUANTITY REMARKS
17,833.00
34.80
48.40
2.00
9.13
7.67
130.00
2,492.54
997.31
48.84
179.55
232.70
3,158.00
91.74
1,004.67
694.27
328.20
578.31
66.91
2,692.08
1,459.69
16,200.00
260.00
15.60
16.29
260.67
18.00
12.00
927.21
693.00
126.00
63.00
22.00
9,900.00
D ESTIMATE FOR RSB
@ FOOTING ONLY
Total Wt. (kgs.) Remarks
148.16 MATT BARS

72.86 MATT BARS
221.02
3,315.31 kgs.
40.75
(Note:1kg of #16 G.I. tie is equal to 53m)
216.06 MATT BARS

145.73 MATT BARS
361.79
5,426.85 kgs.
118.87
@ FOOTING ONLY
70.84 MATT BARS

70.84 MATT BARS
141.68
2,125.20 kgs.
33.96
70.84 MATT BARS

70.84 MATT BARS
141.68
2,125.20 kgs.
33.96
159.62
67.92
227.55
@ COLUMN ONLY
97.12 Vertical Bars

72.73 Ties
169.85
64.21 Vertical Bars

33.72 Vertical Bars
83.12 Ties
124.68 Ties
305.72
46.63 Vertical Bars

76.19 Ties
110.82 Ties
233.65
46.63 Vertical Bars

76.19 Ties
110.82 Ties
233.65
942.86
14,142.89 kgs.
21.40
61.13
55.02
55.02
192.57
@ COLUMN ONLY
97.12 Vertical Bars

111.89 Ties
209.01
192.62 Vertical Bars

120.20 Ties
180.30 Ties
493.12

105.49 Ties
153.45 Ties
436.53

85.96 Ties
125.03 Ties
388.58
1,527.25
22,908.68 kgs.
21.40
61.13
55.02
55.02
192.57
@ COLUMN ONLY

107.04 Ties
220.35

115.08 Ties
172.63 Ties
480.33

105.49 Ties
153.45 Ties
436.53

85.96 Ties
125.03 Ties
388.58
1,525.80
22,886.94 kgs.
21.40
61.13
55.02
55.02
192.57
@ COLUMN ONLY
7.89 Vertical Bars

4.74 Ties
12.64
7.89 Vertical Bars

4.74 Ties
12.64
404.38 kgs.
3.98
3.98
7.97
@ COLUMN ONLY
11.54 Vertical Bars

10.47 Ties
22.01
44.02 kgs.
0.77
0.77
192.57
192.57
192.57
7.97
0.77
586.44
@ TB ONLY
34.61 Vertical Bars

10.39 Ties
32.32 Ties
77.32
1,159.85 kgs.
13.25
13.25
@ TB ONLY
89.26 Vertical Bars

27.71 Ties
93.24 Ties
210.20
3,153.06 kgs.
71.32
71.32
@ TB ONLY
84.10 Vertical Bars

51.95 Ties
179.82 Ties
315.87
4,422.11 kgs.
64.19
64.19
@ FB ONLY
9.82 Vertical Bars

2.28 Cut Bottom Bars
14.72 Bottom Bars

41.58 Ties
68.40
136.80 kgs.
1.02
1.02
@ Stair
6.78 Top Bars

1.70 Cut Top Bars
6.78 Bottom Bars
24.02 Ties
41.91
167.64 kgs.
1.36
1.36
@ TB ONLY
6.78 Top Bars

3.39 Cut Top Bars
6.78 Bottom Bars
24.02 Ties
45.53
182.12 kgs.
1.36
1.36
13.25
71.32
64.19
1.02
1.36
1.36
152.49
@ 1st - SLAB @ GROUND ONLY

1,131.68 X Bars
1,098.24 Y Bars
2,229.92
2,229.92 kgs.
29.71
29.71
59.75 Bend bars

27.72 Bend bars
61.66 Cut Bars

61.66 Cut Bars
107.55 temperature/straight
432.19
10,372.45 kgs.
153.65
153.65
53.78 Bend bars

24.95 Bend bars
56.92 Cut Bars

56.92 Cut Bars
413.95
9,934.85 kgs.
135.71
135.71
41.83 Bend bars

19.40 Bend bars
42.13 Cut Bars

42.13 Cut Bars
313.42
7,522.10 kgs.
112.89
112.89
41.83 Bend bars

19.40 Bend bars
42.13 Cut Bars

42.13 Cut Bars
313.42
1,253.68 kgs.
18.82
18.82
83.65 Bend bars

38.81 Bend bars
51.74 Cut Bars

51.74 Cut Bars
496.74
1,986.97 kgs.
34.51
34.51
20.20 Bend bars

9.24 Bend bars
22.79 Cut Bars

22.79 Cut Bars
194.29
777.15 kgs.
10.60
10.60
153.65
135.71
112.89
18.82
34.51
10.60
466.17 -
9.82 Top Bars

2.63 Cut Bars-top
2.63 Cut Bars-bottom
9.82 Bottom Bars
33.26 Ties
58.16
814.23 kgs.
17.12
9.82 Top Bars

5.26 Cut Bars-top
9.82 Bottom Bars
35.48 Ties
65.64
918.95 kgs.
22.82
9.82 Top Bars

5.26 Cut Bars-top
9.82 Bottom Bars
35.48 Ties
65.64
918.95 kgs.
22.82
8.65 Top Bars

0.99 Cut Bars-top
8.65 Bottom Bars
20.94 Ties
39.24
78.47 kgs.
1.58
22.31 Top Bars

11.69 Cut Bars-top
22.31 Bottom Bars
65.54 Ties
125.76
251.51 kgs.
6.34
8.65 Top Bars

1.62 Cut Bars-top
8.65 Bottom Bars
20.94 Ties
39.87
518.29 kgs.
10.30
56.65 Top Bars

44.51 Cut Bars-top
56.65 Bottom Bars
65.54 Ties
253.04
506.08 kgs.
5.71
84.98 Top Bars

29.68 Cut Bars-top
84.98 Bottom Bars
65.54 Ties
280.02
3,080.19 kgs.
31.38
37.38 Top Bars

37.38 Bottom Bars
28.83 Ties
103.60
1,243.16 kgs.
9.78
9.82 Top Bars

14.72 Bottom Bars
33.26 Ties
60.44
120.87 kgs.
2.04
8.30 Top Bars

12.45 Bottom Bars
24.02 Ties
44.77
89.54 kgs.
1.70
17.12
22.82
22.82
1.58
6.34
10.30
5.71
31.38
9.78
2.04
1.70
131.59
14.92 Top Bars

14.92 Bottom Bars
29.85 1F to 2F ONLY
59.70 kgs.
0.22
0.22
0.22
54.63 Riser & Thread Bars

18.48 Nosing Bars
93.24 Nosing Bars
50.09 1st Bottom Main Bars
50.09 2nd Bottom Main Bars
266.53 1F to 2F ONLY
1,066.14 kgs.
2.67
2.67
2.67
11.70 Traverse Bars

16.63 Longitudinal Bars

28.34
680.06 kgs.
3.40
3.40
3.40
DETAILED ESTIMATE FOR RSB
3RD FLOOR RC BEAM G-1

No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø
20.00 2.00 4.85 9.70 1.01 9.82

20.00 1.00 2.60 2.60 1.01 2.63
20.00 1.00 2.60 2.60 1.01 2.63
20.00 2.00 4.85 9.70 1.01 9.82
10.00 36.00 1.50 54.00 0.62 33.26
58.16
Number of Beams : 14.00 814.23
#16 G.I.tie 3,024.00 0.30 907.20 17.12
G-2
Bar ø
20.00 2.00 4.85 9.70 1.01 9.82

20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 4.85 9.70 1.01 9.82
10.00 36.00 1.60 57.60 0.62 35.48
65.64
#16 G.I.tie 4,032.00 0.30 1,209.60 22.82
G-3
Bar ø
20.00 2.00 4.85 9.70 1.01 9.82

20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 4.85 9.70 1.01 9.82
10.00 36.00 1.60 57.60 0.62 35.48
65.64
#16 G.I.tie 4,032.00 0.30 1,209.60 22.82
G-4
Bar ø
20.00 3.00 2.85 8.55 1.01 8.65

20.00 1.00 0.98 0.98 1.01 0.99
20.00 3.00 2.85 8.55 1.01 8.65
10.00 20.00 1.70 34.00 0.62 20.94
39.24
#16 G.I.tie 280.00 0.30 84.00 1.58
G-5
Bar ø
20.00 3.00 7.35 22.05 1.01 22.31

20.00 3.00 3.85 11.55 1.01 11.69
20.00 1.00 3.85 3.85 1.01 3.90
20.00 3.00 7.35 22.05 1.01 22.31
10.00 56.00 1.90 106.40 0.62 65.54
125.76
#16 G.I.tie 1,120.00 0.30 336.00 6.34
G-6
Bar ø
20.00 3.00 2.85 8.55 1.01 8.65

20.00 1.00 1.60 1.60 1.01 1.62
20.00 3.00 2.85 8.55 1.01 8.65
10.00 20.00 1.70 34.00 0.62 20.94
39.87
#16 G.I.tie 1,820.00 0.30 546.00 10.30
G-7
Bar ø
25.00 2.00 7.35 14.70 3.85 56.65

25.00 3.00 3.85 11.55 3.85 44.51
25.00 2.00 3.85 7.70 3.85 29.68
25.00 2.00 7.35 14.70 3.85 56.65
10.00 56.00 1.90 106.40 0.62 65.54
253.04
#16 G.I.tie 1,008.00 0.30 302.40 5.71
G-8
Bar ø
25.00 3.00 7.35 22.05 3.85 84.98

25.00 2.00 3.85 7.70 3.85 29.68
25.00 1.00 3.85 3.85 3.85 14.84
25.00 3.00 7.35 22.05 3.85 84.98
10.00 56.00 1.90 106.40 0.62 65.54
280.02
Number of Beams : 11.00 3,080.19
#16 G.I.tie 5,544.00 0.30 1,663.20 31.38
B-1
Bar ø
25.00 2.00 4.85 9.70 3.85 37.38

25.00 2.00 4.85 9.70 3.85 37.38
10.00 36.00 1.30 46.80 0.62 28.83
103.60
#16 G.I.tie 1,728.00 0.30 518.40 9.78
B-2
Bar ø
20.00 2.00 4.85 9.70 1.01 9.82

20.00 1.00 2.60 2.60 1.01 2.63
20.00 3.00 4.85 14.55 1.01 14.72
10.00 36.00 1.50 54.00 0.62 33.26
60.44
#16 G.I.tie 360.00 0.30 108.00 2.04
B-3
Bar ø
20.00 2.00 4.10 8.20 1.01 8.30

20.00 3.00 4.10 12.30 1.01 12.45
10.00 30.00 1.30 39.00 0.62 24.02
44.77
#16 G.I.tie 300.00 0.30 90.00 1.70
3RD FLOOR G-1 814.23 17.12

G-2 918.95 22.82
G-3 918.95 22.82
G-4 78.47 1.58
G-5 251.51 6.34
G-6 518.29 10.30
G-7 506.08 5.71
G-8 3,080.19 31.38
B-1 1,243.16 9.78
B-2 120.87 2.04
B-3 89.54 1.70
Total RSB for Slabs = 8,540.24 Total #16 G.I. Tie = 131.59
ROOF BEAM RG - 1
Bar ø
16.00 2.00 4.85 9.70 1.01 9.82

16.00 1.00 3.85 3.85 1.01 3.90
16.00 1.00 3.85 3.85 1.01 3.90
16.00 2.00 4.85 9.70 1.01 9.82
10.00 38.80 1.70 65.96 0.62 40.63
68.06
#16 G.I.tie 9,777.60 0.30 2,933.28 55.34
RG - 2
Bar ø
16.00 2.00 9.85 19.70 1.01 19.94

16.00 1.00 3.85 3.85 1.01 3.90
16.00 1.00 3.85 3.85 1.01 3.90
16.00 2.00 9.85 19.70 1.01 19.94
10.00 78.80 1.50 118.20 0.62 72.81
120.48
#16 G.I.tie 6,146.40 0.30 1,843.92 34.79
RG - 3
Bar ø
16.00 2.00 10.35 20.70 1.01 20.95

16.00 1.00 5.35 5.35 1.01 5.41
16.00 2.00 10.35 20.70 1.01 20.95
10.00 82.80 1.50 124.20 0.62 76.51
123.82
#16 G.I.tie 828.00 0.30 248.40 4.69
RG - 4a
Bar ø
16.00 2.00 7.35 14.70 1.01 14.88

16.00 2.00 7.35 14.70 1.01 14.88
10.00 58.80 1.50 88.20 0.62 54.33
84.08
#16 G.I.tie 470.40 0.30 141.12 2.66
RG - 4b
Bar ø
16.00 2.00 7.35 14.70 1.01 14.88

16.00 2.00 7.35 14.70 1.01 14.88
10.00 58.80 1.50 88.20 0.62 54.33
84.08
#16 G.I.tie 470.40 0.30 141.12 2.66
RG - 1 2,858.38 55.34
RG - 2 1,566.19 34.79
RG - 3 247.64 4.69
RG - 4a 168.17 2.66
RG - 4b 168.17 2.66
CATCH BASIN CATCH BASIN

Not Encluded No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø
10.00 6.00 7.35 44.10 0.62 27.17

10.00 2.00 28.00 56.00 0.62 34.50
10.00 6.00 7.35 44.10 0.62 27.17
88.83
Number of : 16.00 1,421.24
#16 G.I.tie 224.00 0.30 67.20 1.27
CATCH BASIN 1,421.24 1.27

SEPTIC TANK SEPTIC TANK

Bar ø
10.00 11.50 8.95 102.93 0.62 63.40

10.00 43.00 2.65 113.95 0.62 70.19
10.00 10.50 23.20 243.60 0.62 150.06
10.00 7.67 8.95 68.62 0.62 42.27
10.00 28.67 2.65 75.97 0.62 46.80
372.72
Number of : 1.00 372.72
#16 G.I.tie 101.33 0.30 30.40 0.57
SEPTIC TANK 372.72 0.57

Total RSB for Slabs = 372.72 Total #16 G.I. Tie = 0.57
STIMATE FOR RSB
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Cut Bars-top
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Bottom Bars
Ties
kgs.
Remarks
Top Bars
Side Bars
Bottom Bars
kgs.
Remarks
Top Bars
Top Bars
Side Bars
Bottom Bars
Bottom Bars
kgs.

DETAILED ESTIMATE FOR CONCRETE
Footing : under revision-waiting soil exploration results-ok na
Length (m) Width (m) Thickness (m) Vol. of footing No. of Footings Total Volume
CF - 1 6.00 3.50 0.50 10.50 15.00 157.50

F-3 3.40 3.40 0.50 5.78 15.00 86.70
CF - 1 6.00 3.50 0.05 1.05 15.00 15.75
F-3 3.40 3.40 0.05 0.58 15.00 8.67
268.62
Quantity
Portland Cement 2,444.44
Sand 134.31
Gravel 268.62
Column :
Length (m) Width (m) Height (m) Vol. of col. No. of columns Total Volume
C-1 0.44 0.44 2.10 0.40 15.00 5.96
0.40 0.40 3.53 0.56 15.00 8.46
0.40 0.40 3.20 0.51 15.00 7.68
0.40 0.40 3.20 0.51 15.00 7.68
C-2 0.61 0.61 2.10 0.78 15.00 11.72

0.58 0.58 3.53 1.17 15.00 17.48
0.55 0.55 3.20 0.97 15.00 14.52
0.45 0.45 3.20 0.65 15.00 9.72
C-3 0.59 0.59 2.10 0.72 15.00 10.78

0.55 0.55 3.53 1.07 15.00 15.99
0.55 0.55 3.20 0.97 15.00 14.52
0.45 0.45 3.20 0.65 15.00 9.72
134.24
Quantity
Portland Cement 1,221.57
Sand 67.12
Gravel 134.24
Tie Beam :
Length (m) Width (m) Height (m) Vol. of beam No. of beams Total Volume
TB 1 0.30 0.50 2.50 0.38 15.00 5.63
TB 2 0.30 0.50 7.00 1.05 15.00 15.75
TB 3 0.30 0.50 13.50 2.03 14.00 28.35

STB 1 0.20 0.40 3.00 0.24 4.00 0.96

STB 2 0.20 0.40 3.00 0.24 4.00 0.96
FB-1 0.30 0.40 4.50 0.54 2.00 1.08
52.73
Quantity
Portland Cement 479.80
Sand 26.36
Gravel 52.73
Secondary Beam :
B-1 0.20 0.40 4.50 0.36 24.00 8.64
B-2 0.30 0.40 4.50 0.54 4.00 2.16
B-3 0.20 0.40 3.75 0.30 4.00 1.20
12.00
Quantity
Sand 6.00
Gravel 12.00

Main Concrete Beam :

G-1 0.30 0.40 4.50 0.54 28.00 15.12
G-2 0.30 0.45 4.50 0.61 28.00 17.01
G-3 0.30 0.45 1.30 0.18 28.00 4.91
G-4 0.40 0.40 2.50 0.40 4.00 1.60
G-5 0.40 0.50 7.00 1.40 4.00 5.60
G-6 0.40 0.40 2.50 0.40 26.00 10.40
G-7 0.40 0.50 7.00 1.40 4.00 5.60
G-8 0.40 0.50 7.00 1.40 22.00 30.80
91.04
Quantity
Sand 45.52
Gravel 91.04
Roof Concrete Beam :

RG - 1 0.30 0.40 4.50 0.54 42.00 22.68
RG - 2 0.20 0.40 9.50 0.76 13.00 9.88
RG - 3 0.20 0.40 10.00 0.80 2.00 1.60
RG - 4a 0.20 0.40 7.00 0.56 2.00 1.12
RG - 4b 0.20 0.40 7.00 0.56 2.00 1.12
36.40
Quantity
Sand 18.20
Gravel 36.40
Slab on Fill :
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
SLAB @ ground 63.00 9.50 0.10 59.85 1.00 59.85
59.85
Quantity
Sand 29.93
Gravel 59.85

2nd-3rd Floor :
SLAB 1 3.50 4.50 0.10 1.58 24.00 37.80
SLAB 2 3.50 4.50 0.10 1.58 24.00 37.80
SLAB 3 2.50 4.50 0.10 1.13 24.00 27.00
SLAB 4 2.50 4.50 0.10 1.13 4.00 4.50
SLAB 5 3.15 4.50 0.10 1.42 4.00 5.67
SLAB 6 1.50 3.75 0.10 0.56 8.00 4.50
117.27
Quantity
Sand 58.64
Gravel 117.27
Ramp :
5.30 1.60 0.10 0.85 2.00 1.70
1.70
Quantity
Sand 0.85
Gravel 1.70

Stairs :
Length (m) Width (m) Thickness (m) Vol. of slab No. of Stairs Total Volume
14.78 1.50 0.35 7.76 4.00 31.04
slab 1.50 3.00 0.15 0.68 4.00 2.70
33.74
Quantity
Sand 16.87
Gravel 33.74
Septic Tank
8.60 2.30 0.15 2.97 1.00 2.97
2.10 2.30 0.15 0.72 3.00 2.17
2.10 8.60 0.15 2.71 2.00 5.42
8.60 2.30 0.15 2.97 1.00 2.97
1.00 13.53
Quantity
Sand 6.76
Gravel 13.53
Catch Basin
0.90 0.90 0.10 0.08 16.00 1.30
1.30
2.59
Quantity
Sand 1.30
Gravel 2.59
SunBreaker
3.75 0.90 0.15 0.51 24.00 12.15
12.15
Quantity

Sand 6.08
Gravel 12.15
STIMATE FOR CONCRETE
Remarks
LEAN CONCRETE
LEAN CONCRETE
bags
cu.m.
cu.m.
Remarks
FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF
FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF
FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
bags
cu.m.
cu.m.
Remarks
for 16 sets
bags
cu.m.
cu.m.
Remarks
for 24 sets
bags
cu.m.
cu.m.
Project Name: CONSTRUCTION OF TWO STOREY TEN CLASSROOM SCHOOL BULDING

Project Location : POBLACION, TRENTO, AGUSAN DEL SUR
DETAILED ESTIMATE FOR MASONRY
Masonry:
CHB Width Length Area Deducted Net Area No. of Total Area Factor No. of Pcs. Say
Size Area Walls/
Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs) (pcs)
SEPTIC TANK
1 #4 2.05 3.30 6.77 6.77 4.00 27.06 12.5 338.25 339.00
2 #4 2.05 1.50 3.08 3.08 6.00 18.45 12.5 230.63 231.00
45.51 570.00
SCHEDULE OF RSB FOR WALL
Vertical Reinforcement 45.51 x 2.930 = 133.34

Horizontal Reinforcement 45.51 x 3.300 = 150.18
283.53 m
( unit weight of Bar # 10 ) x 0.616
174.65 kgs.
# 16 G.I. Tie
45.51 x 0.047 = 2.14 kgs.
for cement mortar
Area 45.51 x 0.522 = 23.76 bags of cement (cement mortar)
45.51 x 0.0435 = 1.98 cu.m. of sand (cement mortar)
cement mortar for plastering

Area = 45.51 Thickness = 0.16 Sides = 2.00
Volume 14.56 x 0.288 = 4.19 bags of cement (cement mortar)
Quantity
Sand 4.94
CHB 570.00
RSB 174.65
#16 G.I. Tie 2.14
DETAILED ESTIMATE FOR CEMENT PLASTER FINISH
cement plaster finish

a1 45.51
a2 0.00
a3 0.00
Total Area = 45.51 Thickness = 0.02 Sides = 2.00
Project Name: CONSTRUCTION OF TWO STOREY TEN CLASSROOM SCHOOL BULDING

Project Location : POBLACION, TRENTO, AGUSAN DEL SUR
Masonry:
Size Area Walls/
Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs) (pcs)
Quantity
Sand 0.89
C WORKS AND HIGHWAYS
ATE FOR MASONRY
Remarks
Wall
Side Wall
FOR 2 SETS
Quantity
bags
cu.m.
pcs.
kgs.
kgs.
R CEMENT PLASTER FINISH

ATE FOR MASONRY
Remarks
Quantity
bags
cu.m.
FORM WORKS
Column
Plywood Area x y Length used
No. of columns
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 15.00 0.87 0.87 3.20
12.5 2.88 15.00 1.22 1.22 3.20
12.5 2.88 15.00 1.17 1.17 3.20
Support and Braces

2" x 2" x 13' vertical 15.00 16.00 3.20 3.20
2" x 2" x 13' horizontal 15.00 10.67 1.74 3.20
2" x 2" x 13' vertical 15.00 20.00 3.20 3.20
2" x 2" x 16' horizontal 15.00 10.67 2.44 4.88
2" x 2" x 13' vertical 15.00 20.00 3.20 3.20
2" x 2" x 16' horizontal 15.00 10.67 2.34 4.88
area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 16.00 15.00 21.33 21.33 90.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 20.00 15.00 21.33 21.33 90.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 20.00 15.00 21.33 21.33 90.00
Tie Beam
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 15.00 0.00 1.00 2.50
12.5 2.88 15.00 0.00 1.00 7.00
12.5 2.88 14.00 0.00 1.00 13.50
12.5 2.88 4.00 0.00 0.80 3.00
12.5 2.88 4.00 0.00 0.80 3.00
12.5 2.88 2.00 0.00 0.80 4.50
Support and Braces

2" x 2" x 20' vertical 15.00 12.50 0.50 6.25
2" x 2" x 17' horizontal 15.00 8.00 2.50 5.00
2" x 2" x 20' vertical 15.00 35.00 0.50 6.25
2" x 2" x 12' horizontal 15.00 8.00 7.00 3.60
2" x 2" x 15' vertical 14.00 67.50 0.50 4.50
2" x 2" x 15' horizontal 14.00 8.00 13.50 4.50
2" x 2" x 10' vertical 4.00 15.00 0.40 3.00
2" x 2" x 10' horizontal 4.00 6.00 3.00 3.00
2" x 2" x 10' vertical 4.00 15.00 0.40 3.00
2" x 2" x 10' horizontal 4.00 6.00 3.00 6.00
2" x 2" x 10' vertical 2.00 22.50 0.40 3.00
2" x 2" x 15' horizontal 2.00 6.00 4.50 4.50
area
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 12.50 15.00 100.00 100.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 35.00 14.00 100.00 100.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 35.00 14.00 93.33 93.33 120.00
@ 2ND FLOOR
Girder Beam
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 28.00 0.30 0.80 4.50
12.5 2.88 28.00 0.30 0.90 4.50
12.5 2.88 28.00 0.30 0.90 1.30
12.5 2.88 4.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 1.00 7.00
12.5 2.88 26.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 1.00 7.00
12.5 2.88 22.00 0.40 1.00 7.00
Support and Braces

2" x 2" x 12' vertical 28.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 28.00 11.00 4.50 4.50
2" x 2" x 12' vertical 28.00 11.25 1.20 3.60
2" x 2" x 12' horizontal 28.00 11.00 4.50 3.60
2" x 2" x 13' vertical 28.00 3.25 1.20 3.90
2" x 2" x 13' horizontal 28.00 11.00 1.30 3.90
2" x 2" x 10' vertical 4.00 6.25 1.20 3.00
2" x 2" x 10' horizontal 4.00 12.00 2.50 3.00
2" x 2" x 12' vertical 4.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 26.00 6.25 1.20 3.50
2" x 2" x 15' horizontal 26.00 12.00 2.50 4.50
2" x 2" x 12' vertical 4.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 22.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 22.00 12.00 7.00 3.50
area
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 11.25 28.00 132.00 132.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.25 28.00 132.00 132.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.25 28.00 132.00 132.00 120.00
@ 3RD FLOOR
Girder Beam
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 28.00 0.30 0.80 4.50
12.5 2.88 28.00 0.30 0.90 4.50
12.5 2.88 28.00 0.30 0.90 1.50
12.5 2.88 4.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 0.80 7.00
12.5 2.88 26.00 0.40 0.80 2.50
12.5 2.88 14.00 0.40 1.00 7.00
12.5 2.88 22.00 0.40 1.00 7.00
Support and Braces

2" x 2" x 12' vertical 28.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 28.00 11.00 4.50 4.50
2" x 2" x 12' vertical 28.00 11.25 1.20 3.60
2" x 2" x 12' horizontal 28.00 11.00 4.50 3.60
2" x 2" x 13' vertical 28.00 3.75 1.20 3.90
2" x 2" x 13' horizontal 28.00 11.00 1.50 3.90
2" x 2" x 10' vertical 4.00 6.25 1.20 3.00
2" x 2" x 10' horizontal 4.00 12.00 2.50 3.00
2" x 2" x 12' vertical 4.00 17.50 1.20 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 26.00 6.25 1.20 3.50
2" x 2" x 15' horizontal 26.00 12.00 2.50 4.50
2" x 2" x 12' vertical 14.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 14.00 12.00 7.00 3.50
2" x 2" x 12' vertical 22.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 22.00 12.00 7.00 3.50
area
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 11.25 28.00 133.33 133.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.75 28.00 133.33 133.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.75 28.00 133.33 133.33 120.00
Roof Beam
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 42.00 0.30 0.80 4.50
12.5 2.88 13.00 0.20 0.80 9.50
12.5 2.88 2.00 0.20 0.80 10.00
12.5 2.88 2.00 0.20 0.80 7.00
12.5 2.88 2.00 0.20 0.80 7.00
Support and Braces

2" x 2" x 12' vertical 42.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 42.00 11.00 4.50 4.50
2" x 2" x 12' vertical 13.00 23.75 1.00 3.60
2" x 2" x 12' horizontal 13.00 10.00 9.50 3.60
2" x 2" x 13' vertical 2.00 25.00 1.00 3.90
2" x 2" x 13' horizontal 2.00 10.00 10.00 3.90
2" x 2" x 10' vertical 2.00 17.50 1.00 3.00
2" x 2" x 10' horizontal 2.00 10.00 7.00 3.00
2" x 2" x 12' vertical 2.00 17.50 1.00 3.50
2" x 2" x 12' horizontal 2.00 10.00 7.00 3.50
area
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00
Slab 2nd floor and 3rd floor

No. of slabs
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 24.00 3.50 4.50
12.5 2.88 24.00 3.50 4.50
12.5 2.88 24.00 2.50 4.50
12.5 2.88 4.00 2.50 4.50
12.5 2.88 4.00 3.15 4.50
12.5 2.88 8.00 1.50 3.75
Support and Braces

2" x 2" x 15' horizontal-a 24.00 8.75 4.50 4.50
2" x 2" x 12' horizontal-b 24.00 11.25 3.50 3.50
2" x 2" x 12' vertical-a 24.00 4.38 5.63 3.20
2" x 3" x 15' vertical-b 24.00 4.38 5.63 3.20
2" x 2" x 15' horizontal-a 24.00 8.75 4.50 4.50
2" x 2" x 12' horizontal-b 24.00 11.25 3.50 3.50
2" x 2" x 12' vertical-a 24.00 4.38 5.63 3.20
2" x 3" x 15' vertical-b 24.00 4.38 5.63 3.20
2" x 2" x 13' horizontal-a 24.00 6.25 4.50 4.50
2" x 2" x 17' horizontal-b 24.00 11.25 2.50 5.00
2" x 2" x 12' vertical-a 24.00 3.13 5.63 3.20
2" x 3" x 15' vertical-b 24.00 3.13 5.63 3.20
2" x 2" x 15' horizontal-a 4.00 6.25 4.50 4.50
2" x 2" x 15' horizontal-b 4.00 11.25 2.50 4.50
2" x 2" x 12' vertical-a 4.00 6.25 5.63 3.20
2" x 3" x 15' vertical-b 4.00 6.25 5.63 3.20
2" x 2" x 15' horizontal-a 4.00 7.88 4.50 4.50
2" x 2" x 12' horizontal-b 4.00 11.25 3.15 3.50
2" x 2" x 12' vertical-a 4.00 3.94 5.63 3.20
2" x 3" x 15' vertical-b 4.00 3.94 5.63 3.20
2" x 2" x 12' horizontal-a 8.00 3.75 3.75 3.50
2" x 2" x 12' horizontal-b 8.00 9.38 1.50 3.50
2" x 2" x 10' vertical-a 8.00 1.88 4.69 3.00
2" x 3" x 12' vertical-b 8.00 1.88 4.69 3.20
area
24.00
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 3.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 3.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 2.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 4.00 2.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 4.00 3.15 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 8.00 1.50 3.75 120.00
Total
Remarks
(m.)
29.00 1st
40.67 2nd
39.00 3rd
108.67
bd ft
240.00 1,040.00 1st
87.00 377.00
300.00 1,300.00 2nd
80.00 426.67
300.00 1,300.00 3rd
76.72 409.18
108.67 4,852.85
312.96
Total
Remarks
(m.)
113.78 1st
142.22 2nd
142.22 3rd
398.22
Total
Remarks
(m.)
13.02 TB 1
36.46 TB 2
65.63 TB 3
3.33 STB 1
3.33 STB 2
2.50 FB-1
124.27
bd ft
15.00 100.00 TB 1
60.00 340.00
42.00 280.00 TB 2
233.33 933.33
105.00 525.00 TB 3
336.00 1,680.00
8.00 26.67 STB 1
24.00 80.00
8.00 26.67 STB 2
12.00 40.00
6.00 20.00 FB-1
12.00 60.00
861.33 4,111.67
2,480.64
Total
Remarks
(m.)
312.50 1st
816.67 2nd
762.22 3rd
1,891.39
Total
Remarks
(m.)
48.13 G-1
52.50 G-2
15.17 G-3
4.17 G-4
13.61 G-5
27.08 G-6
13.61 G-7
74.86 G-8
249.13
bd ft
96.25 385.00 G-1
308.00 1,540.00
105.00 420.00 G-2
385.00 1,540.00
28.00 121.33 G-3
102.67 444.89
10.00 33.33 G-4
40.00 133.33
28.00 112.00 G-5
96.00 384.00
55.71 222.86 G-6
173.33 866.67
28.00 112.00 G-7
96.00 384.00
154.00 616.00 G-8
528.00 2,112.00
2,233.96 9,427.41
6,433.82
Total
Remarks
(m.)
693.00 1st
2,356.20 2nd
2,356.20 3rd
5,405.40
Total
Remarks
(m.)
48.13 G-1
52.50 G-2
17.50 G-3
4.17 G-4
11.67 G-5
27.08 G-6
47.64 G-7
74.86 G-8
283.54
bd ft
96.25 385.00 G-1
308.00 1,540.00
105.00 420.00 G-2
385.00 1,540.00
32.31 140.00 G-3
118.46 513.33
10.00 33.33 G-4
40.00 133.33
24.00 96.00 G-5
96.00 384.00
55.71 222.86 G-6
173.33 866.67
98.00 392.00 G-7
336.00 1,344.00
154.00 616.00 G-8
528.00 2,112.00
2,560.07 10,738.52
7,372.99
Total
Remarks
(m.)
700.00 1st
2,411.11 2nd
2,411.11 3rd
5,522.22
Total
Remarks
(m.)
72.19 RG - 1
42.88 RG - 2
6.94 RG - 3
4.86 RG - 4a
4.86 RG - 4b
131.74
bd ft
144.38 577.50 RG - 1
462.00 2,310.00
85.76 343.06 RG - 2
343.06 1,372.22
12.82 55.56 RG - 3
51.28 222.22
11.67 38.89 RG - 4a
46.67 155.56
10.00 40.00 RG - 4b
40.00 160.00
1,207.63 5,275.00
3,477.98
Total
Remarks
(m.)
401.11 1st
401.11 2nd
401.11 3rd
1,203.33
Total
Remarks
(m.)
131.25 SLAB 1
131.25 SLAB 2
93.75 SLAB 3
15.63 SLAB 4
19.69 SLAB 5
15.63 SLAB 6
407.19
bd ft
210.00 1,050.00 SLAB 1
270.00 1,080.00
184.57 738.28
184.57 1,107.42
210.00 1,050.00 SLAB 2
270.00 1,080.00
184.57 738.28
184.57 1,107.42
150.00 750.00 SLAB 3
135.00 765.00
131.84 527.34
131.84 791.02
25.00 125.00 SLAB 4
25.00 83.33
43.95 175.78
43.95 263.67
31.50 126.00 SLAB 5
40.50 162.00
27.69 110.74
27.69 207.64
32.14 128.57 SLAB 6
32.14 128.57
23.44 78.13
21.97 131.84
2,621.91 12,506.04
7,551.10
Total
Remarks
(m.)
352.80 SLAB 1
352.80 SLAB 2
308.70 SLAB 3
51.45 SLAB 4
56.23 SLAB 5
77.18 SLAB 6
1,199.15

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 3.13 196.88 196.88 1.00 196.88 12.5 2,460.94
INTERIOR
#6 7.00 3.13 21.88 21.88 9.00 196.88 12.5 2,460.94
REAR
#6 63.00 3.13 196.88 196.88 1.00 196.88 12.5 2,460.94
LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
W4 0.60 0.64 0.38 0.38 2.00 0.76 12.5 9.53
CHB #6
2ND FLOOR
Size Area Surface
FRONT
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
INTERIOR
#6 7.00 2.80 19.60 19.60 9.00 176.40 12.5 2,205.00
REAR
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
CHB #6
3RD FLOOR
Size Area Surface

Masonry:
1ST FLOOR
Size Area Surface
FRONT
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
INTERIOR
#6 7.00 2.80 19.60 19.60 9.00 176.40 12.5 2,205.00
REAR
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
CHB #6

Masonry:
1ST FLOOR
Size Area Surface
EAVES WALL SIDE FLASHING
Size Area Surface
FRONT
#6 9.50 1.25 11.88 11.88 2.00 23.75 12.5 296.88
23.75
CHB #6
OVERALL TOTAL 1,672.78 SQ AREA

CHB #6 17,159.00 PCS
Vertical Reinforcement 1672.78 x 2.930 = 4,901.23

Horizontal Reinforcement 1672.78 x 3.300 = 5,520.16
10,421.39 m
6,419.58 kgs.
# 16 G.I. Tie
1,672.78 x 0.047 = 78.62 kgs.
for cement mortar

Area 1,672.78 x 0.62 = 1040.47 bags of cement (cement mortar)
1,672.78 x 0.89 = 1485.42 cu.m. of sand (cement mortar)

Area = 1,672.78 Thickness = 0.02 Sides = 2.00
Quantity
Portland Cement
Sand
CHB
RSB
#16 G.I. Tie
UBLIC WORKS AND HIGHWAYS
TIMATE FOR MASONRY
Say Remarks
(pcs)
2,461.00 1ST FLOOR
2,461.00 1ST FLOOR
2,461.00 1ST FLOOR

7,383.00 TOTAL
338.00 1ST FLOOR

315.00 1ST FLOOR
563.00 1ST FLOOR
31.00 1ST FLOOR
10.00 1ST FLOOR
1,257.00 TOTAL
6,126.00
Say Remarks
(pcs)
2,205.00 2ND FLOOR
2,205.00 2ND FLOOR
2,205.00 2ND FLOOR

6,615.00 TOTAL
338.00 2ND FLOOR

315.00 2ND FLOOR
563.00 2ND FLOOR
31.00 2ND FLOOR
1,247.00 TOTAL
5,368.00
Say Remarks
TIMATE FOR MASONRY
Say Remarks
(pcs)
(pcs)
2,205.00 3RD FLOOR
2,205.00 3RD FLOOR
2,205.00 3RD FLOOR

6,615.00 TOTAL
338.00 3RD FLOOR

315.00 3RD FLOOR
563.00 3RD FLOOR
31.00 3RD FLOOR
1,247.00 TOTAL
5,368.00
TIMATE FOR MASONRY
Say Remarks
(pcs)
Say Remarks
(pcs)
297.00 TOP OF ROOF BEAM AT EAVES

297.00 TOTAL
297.00
1,456.65 bags
2,079.59 cu.m.
17,159.00 pcs.
6,419.58 kgs.
78.62 kgs.

Masonry:
1ST FLOOR
Size Area Surface
@ STAIR & CR
1ST FLOOR
#4 34.10 3.13 106.56 106.56 2.00 213.13 12.5 2,664.06
LESS #4
INTERIOR D2 0.90 2.10 1.89 1.89 2.00 3.78 12.5 47.25
D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 2.00 1.80 12.5 22.50
D5 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
225.43
CHB #4
2ND FLOOR
Size Area Surface
@ STAIR & CR
2ND FLOOR
#4 12.90 2.80 36.12 36.12 2.00 72.24 12.5 903.00
LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00
79.20
CHB #4
3RD FLOOR
Size Area Surface
@ STAIR & CR
3RD FLOOR
#4 17.00 2.80 47.60 47.60 2.00 95.20 12.5 1,190.00
LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00

Masonry:
1ST FLOOR
Size Area Surface
102.16
CHB #4
WALL RAILING
Size Area Surface
FRONT
#4 45.00 0.90 40.50 40.50 1.00 40.50 12.5 506.25
#4 63.00 0.90 56.70 56.70 1.00 56.70 12.5 708.75
#4 63.00 0.90 56.70 56.70 1.00 56.70 12.5 708.75
153.90
CHB #4
OVERALL TOTAL 534.47 SQ AREA

CHB #4 6,396.00 PCS

Masonry:
1ST FLOOR
Size Area Surface

3,329.72 m
2,956.79 kgs.
# 16 G.I. Tie
534.47 x 0.047 = 25.12 kgs.
for cement mortar


Quantity
Portland Cement
Sand
CHB #4
RSB
#16 G.I. Tie
DETAILED ESTIMATE FOR CEMENT PLASTER FINISH
cement plaster finish

a1 1672.78
a2 534.47
Total Area = 2207.24 Thickness = 0.08 Sides = 2.00

Quantity
Portland Cement
Sand
STIMATE FOR MASONRY
Say Remarks
(pcs)
2,665.00 1ST FLOOR

2,665.00 TOTAL
48.00 1ST FLOOR

42.00 1ST FLOOR
23.00 1ST FLOOR
42.00 1ST FLOOR
113.00 TOTAL
2,552.00
Say Remarks
(pcs)
903.00 2ND FLOOR

903.00 TOTAL
42.00 2ND FLOOR

45.00 2ND FLOOR
87.00 TOTAL
816.00
Say Remarks
(pcs)
1,190.00 3RD FLOOR

1,190.00 TOTAL
42.00 3RD FLOOR

45.00 3RD FLOOR
87.00 TOTAL
STIMATE FOR MASONRY
Say Remarks
(pcs)
1,103.00
Say Remarks
(pcs)
507.00 1ST FLOOR

709.00 2ND FLOOR
709.00 3RD FLOOR
1,925.00 TOTAL
1,925.00
STIMATE FOR MASONRY
Say Remarks
(pcs)
390.59 bags
514.80 cu.m.
6,396.00 pcs.
2,956.79 kgs.
25.12 kgs.
E FOR CEMENT PLASTER FINISH
Quantity
50.85 bags
2.83 cu.m.

DETAILED ESTIMATE FOR RAILING
Type Size Length Total Length
GI Pipe Handrail 50mm dia (SCH. 40) 208.80 6.00 34.80

GI Pipe Handrail 50mm dia (SCH. 40) 69.00 6.00 11.50
Square Bar 19mm dia 290.40 6.00 48.40
Stainless Steel-PWD 38mm dia (SCH. 20) 12.00 6.00 2.00
GI Pipe Handrail-Ramp 38mm dia (SCH. 40) 54.80 6.00 9.13
GI Pipe Baluster-Ramp 38mm dia (SCH. 40) 46.00 6.00 7.67
Step Nosing Tread 25mm x 25mm x 2mm 120.00 6.00 20.00
Flat Bar 12mmx12mmx2mm 10.00 6.00 1.67
Square Tube 19mm 460.00 6.00 76.67
CDP
F PUBLIC WORKS AND HIGHWAYS
ESTIMATE FOR RAILING
Remarks
corridor handrail
stairway handrail
stairway balluster
PWD-CR Handrail
Ramp Handrail
Ramp Handrail Support
Nozing
Nozing anchor support
Nozing anchor support

DETAILED ESTIMATE FOR TILES
COMFORT ROOM
Dimension of tile : 0.20 x 0.20
Length Width Area No. of Total Area No. of tiles
Wall/Surface (Total Area/Area of Tile)
SHE
GF 4.50 2.00 9.00 2.00 18.00
2.68 1.15 3.08 2.00 6.15
2.00 1.60 3.20 2.00 6.40
4.50 1.60 7.20 2.00 14.40
3.15 1.60 5.04 2.00 10.08
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
4.70 1.60 7.52 2.00 15.04
2F 3.30 3.15 10.40 4.00 41.58
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3F 3.30 3.15 10.40 4.00 41.58
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
HE
GF 2.00 3.00 6.00 2.00 12.00
2.00 4.50 9.00 2.00 18.00
3.15 1.60 5.04 2.00 10.08
4.50 1.60 7.20 2.00 14.40
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
4.50 1.60 7.20 2.00 14.40
2F 3.05 3.16 9.64 4.00 38.55
1.45 1.80 2.61 4.00 10.44
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80

3F 3.05 3.16 9.64 4.00 38.55

1.45 1.80 2.61 4.00 10.44
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80
Area of Tile 0.20 0.20 0.04 Unglazed 193.72 4,843.00
Area of Tile 0.20 0.20 0.04 Glazed 519.60 12,990.00
SAY 17,833.00
Tile (0.20m x 0.20m) = 17,833.00 pcs.

BLIC WORKS AND HIGHWAYS
STIMATE FOR TILES
Remarks
Floor
Wall 1
Wall 2
Wall 3
Wall 3-a
Wall 3-b
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 3-a
Wall 3-b
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 4
BLIC WORKS AND HIGHWAYS
Floor
Wall 1
Wall 2
Wall 3
Wall 4
floor
wall

EARTHWORKS
EXCAVATION:
FOOTING:
V= Length x Width x Depth x No. of Footings
= 6.00 x 3.50 x 2.10 x 15.00
= 661.50 cu.m.

= 3.40 x 3.40 x 2.10 x 15.00
= 364.14 cu.m.
Vt = 1,025.64 cu.m.
TIE BEAM
Vt = Total Length x Width x Depth
= 553.50 x 0.30 x 1.00
Vt = 166.05 cu.m.
CHB WALL FOOTING:

Vt = Total Length x Width x Depth
= 553.50 x 0.15 x 0.600
= 49.82 cu.m.
Vt = 1,241.51 cu.m.
SEPTIC TANK
Vt = Total Length x Width x Depth x No. of Septic Tank
= 8.60 x 2.30 x 1.500 x 2.00
= 59.34 cu.m.
Vt = 2,492.54 cu.m.
BACKFILL :
Vt = Vol. Excavated - Vol. occupied by footing & column

= 1241.51 - 244.20
Vt = 997.31 cu.m.
GRAVEL BEDDING @ COLUMN FOOTINGS :

= 6.00 x 3.50 x 0.10 x 15.00
= 31.50 cu.m.

= 3.40 x 3.40 x 0.10 x 15.00
= 17.34 cu.m.
Vt = 48.84 cu.m.

EARTHWORKS
EMBANKMENT:
BUILDING
V= Length x Width x Depth x No. of Area
= 63.00 x 9.50 x 0.30 x 1.00
= 179.55 cu.m.
DOORS & WINDOWS AND FRAME
Ground Floor
MARK Width Length Numbers Total
Remarks
W1 jalousie
blades 1.30 2.50 12.00 39.00
transom 0.30 2.50 12.00 9.00
W2
jalousie 1.30 1.40 12.00 21.84
transom 0.30 1.40 12.00 5.04
W3 jalousie
blades 0.64 1.90 2.00 2.43
W4
blades 0.64 0.60 2.00 0.77
Total Area 78.08
jamb-sizes vertical bd ft
2" x 6" x 5' 1.00 5.00 12.00 60.00 W1 300.00
horizontal
2" x 6" x 8' 1.00 3.00 12.00 36.00 W1 288.00
vertical
2" x 6" x 5' 1.00 3.00 12.00 36.00 W2 180.00
horizontal
2" x 6" x 6' 1.00 3.00 12.00 36.00 W2 216.00
vertical
2" x 6" x 6' 1.00 3.00 2.00 6.00 W3 30.00
horizontal
2" x 6" x 6' 1.00 2.00 2.00 4.00 W3 24.00
vertical
2" x 6" x 6' 1.00 2.00 2.00 4.00 W4 20.00
horizontal
2" x 6" x 6' 1.00 2.00 2.00 4.00 W4 24.00
1,082.00
2nd & 3rd Floor

Remarks
W1 jalousie
blades 1.30 2.50 24.00 78.00
transom 0.30 2.50 24.00 18.00
W2
jalousie 1.30 1.40 24.00 43.68
transom 0.30 1.40 24.00 10.08
W3 jalousie
blades 0.64 1.90 4.00 4.86
Total Area 154.62
jamb-sizes vertical bd ft
2" x 6" x 5' 1.00 5.00 24.00 120.00 W1 600.00
horizontal
2" x 6" x 8' 1.00 3.00 24.00 72.00 W1 576.00
vertical
2" x 6" x 5' 1.00 3.00 24.00 72.00 W2 360.00
horizontal
2" x 6" x 6' 1.00 3.00 24.00 72.00 W2 432.00
vertical
2" x 6" x 6' 1.00 3.00 4.00 12.00 W3 60.00
horizontal
2" x 6" x 6' 1.00 2.00 4.00 8.00 W3 48.00
2,076.00
DOORS
Remarks
D1 swing type-panel
swing-door 0.90 2.10 12.00 22.68 1st
transom 0.30 0.90 12.00 3.24 1st
swing-door 0.90 2.10 12.00 22.68 2nd
transom 0.30 0.90 12.00 3.24 2nd
swing-door 0.90 2.10 12.00 22.68 3rd
transom 0.30 0.90 12.00 3.24 3rd
jamb-sizes vertical 36.00 68.04 bd ft
2" x 6" x 8' 1.00 2.00 12.00 24.00 1st 192.00
horizontal
2" x 6" x 6' 1.00 1.00 12.00 12.00 1st 72.00
vertical
2" x 6" x 8' 1.00 2.00 12.00 24.00 2nd 192.00
horizontal
2" x 6" x 6' 1.00 1.00 12.00 12.00 2nd 72.00
vertical
2" x 6" x 8' 1.00 2.00 12.00 24.00 3rd 192.00
horizontal
2" x 6" x 6' 1.00 1.00 12.00 12.00 3rd 72.00
792.00

Remarks
D2 swing type-hollow core-flush
swing-door 0.90 2.10 2.00 3.78 1st
kickplate 0.30 0.80 2.00 0.48 2nd
jamb-sizes vertical 4.26 bd ft
2" x 6" x 14' 1.00 2.00 2.00 4.00 1st 56.00
horizontal
2" x 6" x 6' 1.00 1.00 2.00 2.00 1st 12.00
68.00

Remarks
swing-door 0.80 2.10 2.00 3.36 1st
swing-door 0.80 2.10 2.00 3.36 2nd
swing-door 0.80 2.10 2.00 3.36 3rd
2" x 6" x 14' 1.00 1.00 6.00 6.00 1st 84.00
horizontal
2" x 6" x 6' 1.00 1.00 3.00 3.00 1st 18.00
102.00
Remarks
swing-door 0.60 1.20 3.00 2.16 1st
swing-door 0.60 1.20 5.00 3.60 2nd
swing-door 0.60 1.20 5.00 3.60 3rd
2" x 4" x 8' 1.00 1.00 3.00 3.00 1st 16.00
2" x 4" x 8' 1.00 1.00 5.00 5.00 3rd 26.67
42.67
TRUSSES:
Diameter Length No. of Pcs Total Length

Remarks
(inches) (m.) (pcs.) (m.)
0.00
Silver Paint
gal.
Base Plates
Dimension No. of Columns No. of Pcs per col. Total Remarks
4.00 1.00 4.00 for col. joint
Bolts
4.00 4.00 16.00 for col. Joint
WALL FRAMING :
Remarks
(inches) (m.) (pcs.) (m.)
2" 21.42 1.00 21.42 Front Frame
2" 11.04 1.00 11.04 Left Frame
2" 19.06 1.00 19.06 Right Frame
2" 6.8 1.00 6.80 Door Frame
58.32
STEEL SCREEN :
Dimension Height (ave.) Width Area Remarks
2" x 2" 2.85 4.61 13.14 Front
2" x 2" 2.97 2.80 8.32 Left
2" x 2" 2.97 2.80 8.32 Right Frame
ROOF FRAMING :
Channel Bars
Dimension Length No. of Pcs. Total Length Remarks
2" x 6" 4.00 5.00 20.00 Rafter
2" x 6" 6.25 9.00 56.25 Rafter
Total : 76.25
Miscellaneous Materials
Welding Rod
CARPENTRY WORKS
Ceiling Panel
Fiber Cement Area Width Length Total
Remarks
thick (s. m.) (m.) (m.) (m.)
4.5 2.88 9.50 63.00 207.81 1st
4.5 2.88 9.50 63.00 207.81 2nd
4.5 2.88 12.50 64.20 278.65 3rd
pcs 694.27
area 1,999.50
Ceiling Joists - metal furring cross

Metal Width Length/space Required Total
Remarks
size (m.) (m.) (pcs.) (pcs.)
angle - 20mmx20mmx3mm 23.00 14.00 322.00 1st
14.00 14.00 196.00
23.00 14.00 322.00 2nd
14.00 14.00 196.00
23.00 14.00 322.00 3rd
14.00 14.00 196.00
415.20 1.00 415.20
1,969.20 6m/length
328.20
metal dou-furrying channel
19mmx50mmx0.8mmx5mm 11.25 17.50 14.00 6.00 459.38
11.25 17.50 14.00 6.00 459.38
11.25 17.50 14.00 6.00 459.38
11.25 17.50 14.00 6.00 459.38
11.25 17.50 14.00 6.00 459.38
11.25 17.50 14.00 6.00 459.38
23.75 160.00 1.00 6.00 633.33
7.50 64.20 1.00 6.00 80.25
3,469.83
578.31
metal primary carrying channel
12mmx38mmx0.6mmx5mm 3.75 5.83 14.00 6.00 51.04
3.75 5.83 14.00 6.00 51.04
3.75 5.83 14.00 6.00 51.04
3.75 5.83 14.00 6.00 51.04
3.75 5.83 14.00 6.00 51.04
3.75 5.83 14.00 6.00 51.04
52.50 1.20 1.00 6.00 10.50
7.92 64.20 1.00 6.00 84.71
401.46
66.91
rod suspension hanger
adjustment spring or clip & rod joiner 3.75 5.83 6.00 131.25
2.63 5.83 6.00 91.88
3.75 5.83 6.00 131.25
2.63 5.83 6.00 91.88
3.75 5.83 6.00 131.25
52.50 5.83 6.00 1,837.50
7.92 5.83 6.00 277.08
2,692.08
preformed wire clip 3.75 11.25 6.00 253.13

2.63 11.25 6.00 177.19
3.75 11.25 6.00 253.13
2.63 11.25 6.00 177.19
3.75 11.25 6.00 253.13
2.63 11.25 6.00 177.19
2.50 11.25 6.00 168.75
1,459.69
blind rivets - 1/8" x 1/2" 22.50 22.50 6.00 3,037.50

12.50 22.50 6.00 1,687.50
22.50 22.50 6.00 3,037.50
12.50 22.50 6.00 1,687.50
22.50 22.50 6.00 3,037.50
12.50 22.50 6.00 1,687.50
15.00 22.50 6.00 2,025.00
16,200.00
Ceiling Ventillation - 0.30m x 1.1750m
Wood Width Length/space Required Total
Remarks
size (m.) (m.) (pcs.) (bd ft.)
2" x 3" x 8' 20.00 80.00
2" x 2" x 8' 30.00 120.00 bd ft
1" x 1" x 8' 2.00 30.00 60.00 bd ft
wire screen 0.40 1.30 30.00 15.60 sq mts
Fascia Board - 12mm x 1.20mm x 2.40mm ficem

Length Width/space Area of Board Required Total
(m.) (m.) (pcs.) (pcs.)
@ slope eaves 14.00 0.30 2.88 2.00 2.92
@ side longitudinal side 64.20 0.30 2.88 2.00 13.38
16.29
tekscrew 78.20 0.60 2.00 260.67
CWN
Remarks
(inches) (pcs.) (m.)
Assorted Assorted 3.00 6.00 18.00 1st,2nd&3rd
Concrete Assorted 2.00 6.00 12.00 1st,2nd&3rd
cwn 18.00
concrete 12.00
1st
2nd
3rd
6m/length
1st
2nd
3rd
6m/length
1st
2nd
3rd
1st
2nd
3rd
1st
2nd
3rd
260.00
Remarks
ROOF AND FRAMING WORKS

Roofing corrugated
left 5.50 63.00 1.45 463.60
right 5.50 63.00 1.45 463.60
927.21
area
5.50 63.00 2.00 693.00
gutter
2.00 63.00 1.00 126.00
ridge roll 1.00 63.00 1.00 63.00

J-Bolt #12x45mm w/ neoprene pud
15.71 630.00 1.00 9,900.00
end-flushing
4.00 5.50 1.00 22.00
long anchor bolts 4-16mm dia x 350mm
3.00 4.00 6.00 13.00 26.00 246.32 9.47
light gage bolts 10mm dia x 50mm w/ n & w
16.00 2.00 15.00 480.13
base plate 16mm x 300mm x 300mm
3.00 0.40 0.40 13.00 2.17 612.14 282.53
gusset plate 6mm x 250mm x 350mm
16.00 0.25 0.35 13.00 6.32 857.22 135.65
Purlins Conn. 4mm x 125mm x 125mm
2.00 0.13 0.13 231.00 2.51 340.00 135.65
clip angle 65mm x 65mm x 6mm angle bar
6.00 0.13 16.00 13.00 4.33 115.21
sag rod 10mm dia x w/ n & w
28.00 2.00 5.50 6.00 51.33 1,469.16
turnbuckle 16mm x 200mm w/ hookend
14.00 2.00 7.00 6.00 32.67 309.48
TRUSSES
MARK Pcs Length Numbers Unit length Total per length
t1 2-50mm x 50mm x 6mm
TOP 2.00 11.10 13.00 6.00 48.10 26.58
BOTTOM 2.00 19.00 13.00 6.00 82.33 26.58
WEB
Vetical 1 2.00 5.00 13.00 6.00 21.67 18.36
Vertical 2 2.00 7.60 13.00 6.00 32.93 18.36
Diagonal1 2.00 4.00 13.00 6.00 17.33 18.36
Diagonal2 2.00 5.80 13.00 6.00 25.13 18.36
Horizontal Eaves 2.00 3.00 13.00 6.00 13.00 26.58
Top End Flashing 2.00 0.60 22.00 6.00 4.40 26.58
End Flashing 2.00 11.00 4.00 6.00 14.67 26.58
150mm x 65mm x 20mm x 2.5mm

C-purlins 2.00 11.00 63.00 6.00 231.00 34.74
100mm x 50mm x 12mm x 1.2mm
Rake 2.00 37.00 4.00 6.00 49.33 20.82
150mm x 50mm x 20mm x 2mm
Bottom Strut 2.00 4.50 26.00 6.00 39.00 20.82
4.5mm x 100mm x 100mm
Shelf Angle 120.00 0.10 0.10 2.88 3.46 47.10
Spider legs 2.00 15.00 2.00 60.00 28.42

12mm x 300mm
Fascia Board 74.00 2.00 0.30 2.88 15.42
Total kgs
1,278.50
2,188.42
397.80
604.66
318.24
461.45
345.54
116.95
389.84
6,101.39
8,024.94
296.00
234.00
162.78
28.42
15.42
MATERIALS : COST/UNIT UNIT PCS
Water Closet (6.0 gpf) w/ complete accy set & assy. set 15.00
Lavatory w/ complete accy set & assy. set 2.00
Soap & Paper Holder set 15.00
PVC Pipe x s1000
150mm dia x 3mts mts
150mm dia x 1/8 bend pipe pcs
150mm dia x wye pipe pcs
100mm dia x 3mts mts 10.00
50mm dia x 3mts mts 8.00
100mm dia x wye pipe pcs 8.00
100mm dia x 1/8 bend pipe pcs 10.00
100mm dia x cap pipe pcs 6.00
100mm dia x 90 elbow pipe pcs 16.00
100mm dia x tee pipe pcs 12.00
100mm dia x p-trap pipe pcs 6.00
50mm x 100mm dia x wye pipe pcs 6.00
50mm dia x elbow pipe pcs 8.00
50mm dia x 1/8 bend pipe pcs 4.00
20mm dia x 3mts Ppr pipe pcs 12.00
20mm dia x elbow uPVC pipe pcs 25.00
20mm dia x tee uPVC pipe pcs 15.00
20mm dia x coupling w/ one-side tread uPVC pipe pcs 10.00
20mm dia x Gate Valves (brass/Ppr/equiv.) pcs 10.00
Teflon tape pcs 12.00
Stainless Steel Floor Drain pcs 6.00
Range Hood pcs 1.00
Exhaust Fan pcs 4.00
ING
UNIT RATE
8,750.00
5,575.00
350.00
-
85.00
750.00
650.00
85.00
85.00
65.00
85.00
85.00
85.00
65.00
55.00
55.00
375.00
55.00
55.00
75.00
75.00
10.00
150.00
4,575.00
1,575.00
MATERIALS : COST/UNIT UNIT PCS
20mm dia x 3m PVC pcs. 25.00

20mm dia x elbow PVC pcs. 30.00
Metal Junction Box Assy, Pre-painted Red Oxide pcs. 15.00
Metal Utility Box Assy, Pre-painted Red Oxide pcs. 12.00
Locknut and Bushing 15mm dia pcs. 28.00
Clamp Conduit 20mm dia w/ screws pcs. 200.00
G.I. Wire pcs. 5.00
20mm dia x 3m RSC w/ coupling set 1.00
Service Entrance Cap - 20mm dia pcs. 1.00
Ground Rod w/ clamp pcs. 1.00
Metering Accessories set 1.00
3.5mm2 TW Wire rolls 5.00

5.5mm2 TW Wire mts 150.00
Single Switch (flush type) set 10.00
Three-Gang Switch set 1.00
Duplex C.O. (flush type) rolls 8.00
C.O. - ACU (flush type) mts 5.00
Electrical Tape, Big rolls 15.00
Electrical Miscellaneous, Materials & etc. lumpsum 1.00
Porcelain Keyless Receptacle - 18w CFL set 11.00

Louver Type Reflecturized Recessed - 40w CFL set 11.00
Panel Board DP
Main : 30AT, 2p, 50AF, 240V
Branches : 2-15AT, to 20AT, 2P, 240V (Plug in type) set 1.00
HOOL BUILDING
UNIT RATE
70.00
10.00
45.00
40.00
12.00
6.00
70.00
460.00
70.00
550.00
2,000.00
2,800.00
36.00
375.00
220.00
345.00
385.00
40.00
10,000.00
250.00
1,975.00
3,750.00

Masonry:
Size Area Walls
(m) (m) (sq.m.) (sq.m.) (sq.m.) n
/Surface (sq.m.) (pcs./sq.m.) (pcs) (pcs)
FRONT WALL
1 #6 4.5 3.80 17.10 5.22 11.88 10.00 118.80 12.5 1485.00 1485.00
2 #6 4.5 2.70 12.15 5.22 6.93 10.00 69.30 13.5 935.55 936.00
BACK WALL
1 #6 4.5 3.80 17.10 5.20 11.90 10.00 119.00 12.5 1487.50 1488.00
2 #6 4.5 2.70 12.15 5.20 6.95 10.00 69.50 13.5 938.25 939.00
3 #6 4.5 3.80 17.10 1.08 16.02 2.00 32.04 12.5 400.50 401.00
4 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00
5 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00
LEFT WALL
1 #6 7.0 3.80 26.60 26.60 1.00 26.60 12.5 332.50 333.00
RIGHT WALL
1 #6 7 3.80 26.60 5.22 21.38 1.00 21.38 12.5 267.25 268.00
2 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00
EXTENSION
1 #6 2.70 0.00 13.30 -13.30 1.00 12.5 0.00 0.00
488.75 6285.00
Vertical Reinforcement 488.75 x 2.130 = 1041.04

Horizontal Reinforcement 488.75 x 2.150 = 1050.81
2091.85 m
1857.56 kgs.
# 16 G.I. Tie
488.75 x 0.032 = 15.64 kgs.
for cement mortar

Quantity
Sand 50.34
CHB 6285.00
RSB 1857.56
#16 G.I. Tie 15.64
ATE FOR MASONRY
Remarks
1ST FLOOR MID

2ND FLOOR MID
1ST FLOOR MID

2ND FLOOR MID
1ST FLOOR END
2ND FLOOR LEFT END
2ND FLOOR RIGHT END
1ST & 2ND FLOOR
1ST FLOOR
2ND FLOOR
FRONT EXTENSION (2NDF)
Quantity
bags
cu.m.
pcs.
kgs.
kgs.

Masonry:
1ST FLOOR
Size Area Surface
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
@ STAIR & CR
1ST FLOOR
#4 20.00 3.20 64.00 64.00 2.00 128.00 12.5 1,600.00
LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
W4 0.60 0.64 0.38 0.38 2.00 0.76 12.5 9.53
LESS #4
INTERIOR D2 0.90 2.10 1.89 1.89 2.00 3.78 12.5 47.25
D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 2.00 1.80 12.5 22.50
D5 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
844.40
2ND FLOOR
Size Area Surface
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
@ STAIR & CR
2ND FLOOR
#4 17.00 3.20 54.40 54.40 2.00 108.80 12.5 1,360.00
LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16

Masonry:
1ST FLOOR
Size Area Surface
LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00
819.09
3RD FLOOR
Size Area Surface
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
@ STAIR & CR
3RD FLOOR
#4 17.00 3.20 54.40 54.40 2.00 108.80 12.5 1,360.00
LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00
819.09
EAVES WALL SIDE FLASHING
Size Area Surface
FRONT
#6 9.50 2.50 23.75 23.75 1.00 23.75 12.5 296.88
23.75
OVERALL TOTAL 2,506.33 SQ AREA


Masonry:
1ST FLOOR
Size Area Surface

15,614.44 m
13,865.62 kgs.
# 16 G.I. Tie
2,506.33 x 0.047 = 117.80 kgs.
for cement mortar

Area 2,506.33 x 0.52 = 1308.30 bags of cement (cement mortar)

Area = 2,506.33 Thickness = 0.02 Sides = 2.00
Volume 1,002.53 x 0.52 = 523.32 bags of cement (cement mortar)
Quantity
Portland Cement
Sand
CHB
RSB
#16 G.I. Tie
STIMATE FOR MASONRY
Say Remarks
(pcs)
2,520.00 1ST FLOOR
2,520.00 1ST FLOOR
2,520.00 1ST FLOOR

7,560.00 TOTAL
1,600.00 1ST FLOOR

1,600.00 TOTAL
324.00 1ST FLOOR

315.00 1ST FLOOR
563.00 1ST FLOOR
31.00 1ST FLOOR
10.00 1ST FLOOR
1,243.00 TOTAL
48.00 1ST FLOOR

42.00 1ST FLOOR
23.00 1ST FLOOR
42.00 1ST FLOOR
113.00 TOTAL
Say Remarks
(pcs)
2,520.00 2ND FLOOR
2,520.00 2ND FLOOR
2,520.00 2ND FLOOR

7,560.00 TOTAL
1,360.00 2ND FLOOR

1,360.00 TOTAL
324.00 2ND FLOOR

315.00 2ND FLOOR
563.00 2ND FLOOR
31.00 2ND FLOOR
STIMATE FOR MASONRY
Say Remarks
(pcs)
1,233.00 TOTAL
42.00 2ND FLOOR

45.00 2ND FLOOR
87.00 TOTAL
Say Remarks
(pcs)
2,520.00 3RD FLOOR
2,520.00 3RD FLOOR
2,520.00 3RD FLOOR

7,560.00 TOTAL
1,360.00 3RD FLOOR

1,360.00 TOTAL
324.00 3RD FLOOR

315.00 3RD FLOOR
563.00 3RD FLOOR
31.00 3RD FLOOR
1,233.00 TOTAL
42.00 3RD FLOOR

45.00 3RD FLOOR
87.00 TOTAL
Say Remarks
(pcs)
297.00 3RD FLOOR

297.00 TOTAL
STIMATE FOR MASONRY
Say Remarks
(pcs)
4,864.29 bags
2,414.10 cu.m.
- pcs.
13,865.62 kgs.
117.80 kgs.

1,2 and 3. 3sty-18cl

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

1,2 and 3. 3sty-18cl

Caricato da

Copyright:

Formati disponibili

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

(14) Estimated Cost by Items of Work

Item 1001(2) d1 Fittings 0.01% each 24.00

Days to Complete : 295 C.D

(14) Estimated Cost by Items of Work

Item 1001(2) d1 Fittings 0.01% each 24.00

Days to Complete : 295 C.D

(14) Estimated Cost by Items of Work

Item 1001(2) d1 Fittings 0.01% each 24.00

Days to Complete : 295 C.D

(14) Estimated Cost by Items of Work

Item 1001(2) d1 Fittings 0.01% each 24.00

Days to Complete : 295 C.D

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

MINERVA T. ALBIS, Ph. D.

CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

MINERVA T. ALBIS, Ph. D.

CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

MINERVA T. ALBIS, Ph. D.

CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

4. Equipment Expenses 11.81

1. Overhead Expenses, Contingency, Miscellaneous 5.05

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57

ELMO M. ALONDE ANNIE R. SUMASTRE

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO

School Public Building

TOTAL 100% 29,475,345.99