Dupa - 4sty20cl

No.
of CL= 20
No. of Sty= 4
Formworks
Footing-GF Ian: Footing-GF

Computed
Cumm.
Footing L (m) L'(m) W (m) H/thck (m) Set Conc. Volume Bar Size Bar Weight Cut Lgth Cut Width No. of pcs No. of Sets Total Qty. Total Weight
Weight
F1 3.8 3.8 3.8 0.5 13 93.86 25 3.85 3.8 3.8 22 13 286 4,188.71 4,188.71 98.8
CF1 5.5 5.5 4 0.5 13 143.00 25 2.47 5.5 4 65 13 845 17,912.26 22,100.97 143
SF1 0.8 0.8 0.6 0.2 4 0.38 10 0.62 0.8 0.5 7 4 28 13.81 22,114.78 0.64
WF1 8.55 8.55 0.4 0.2 2 1.37 10 0.62 0.9 6.4 34 2 68 306.11 22,420.90
STC1 0.4 0.4 0.2 1.025 4 0.33 16 1.58 1.025 - 4 4 16 25.89 22,446.79
Column Bar Size Bend Bend to Upper Face of Footing Height F-GF Total Height No. of Total Qty
Bars/Column
C1 0.67 0.67 0.67 1.7 13 9.92 32 0.52 0.375 1.7 2.595 16 208 2,609.56 2,609.56 59.228
C2 0.77 0.77 0.67 1.7 13 11.40 32 0.52 0.375 1.7 2.595 24 312 3,914.34 6,523.91 68.068
C3 0.62 0.62 0.52 1.7 13 7.13 32 0.52 0.375 1.7 2.595 16 208 2,609.56 9,133.47 54.808
C4 0.67 0.67 0.67 1.7 0 0.00 32 0.52 0.375 1.7 2.595 0 0 0.00 9,133.47 0
0.67 0.67 0.67 1.7 0 0.00 32 0.52 0.375 1.7 2.595 0 0 0.00 9,133.47 0
Footing Tie Beam Bar Size No. of Continuous Concrete Cover Bend Length of Total Weight Cumm. Weight Bar Size No. of Bars Length Total Wt Cumm. Wt.
Reinforcement Reinforcement
FTB-1 4.5 3.83 0.45 0.7 10 12.06 25 6 0.05 4.95 1,144.69 1,144.69 16 2 4.95 156.29 156.29 103.5
4.5 3.73 0.45 0.7 10 11.75 25 6 0.05 4.95 1,144.69 2,289.38 16 2 4.95 156.29 312.58 103.5
4.5 3.88 0.45 0.7 10 12.22 25 6 0.05 4.95 1,144.69 3,434.07 16 2 4.95 156.29 468.86 103.5
5 4.38 0.45 0.7 2 2.76 25 6 0.05 6.182 285.92 3,719.98 16 2 6.182 39.04 507.90 23
FTB-1A 5 4.33 0.45 0.7 2 2.73 Continuous 25 8 0.05 6.182 381.22 4,101.21 Web Bar 16 2 6.182 39.04 546.94 23
5 4.23 0.45 0.7 2 2.66 25 8 0.05 6.182 381.22 4,482.43 16 2 6.182 39.04 585.98 23
FTB-2 2.5 1.805 0.6 0.7 13 9.86 25 12 0.05 3.036 1,825.40 6,307.83 16 2 3.036 124.61 710.59 84.5
7 6.28 0.6 0.7 9 23.74 25 12 0.05 8.0135 3,335.62 9,643.45 16 2 8.0135 227.71 938.30 163.8
2.5 1.83 0.6 0.7 0 0.00 25 12 0.05 3.0635 0.00 9,643.45 16 2 3.0635 0.00 938.30 0
FTB-2A 7 6.28 0.6 0.7 4 10.55 25 12 0.05 8.0135 1,482.50 11,125.95 16 2 8.0135 101.21 1,039.51 72.8
7 6.33 0.6 0.7 0 0.00 25 12 0.05 8.0135 0.00 11,125.95 16 2 8.0135 0.00 1,039.51 0
No. of Temp Bars along No. of Temp Bars
Slab Bar Size Short Side along Long Side Weight Short Side Length Long Side Total Weight
Ground 55 55 9.5 0.1 1 52.25 10 184 32 1077.93 187.47 1265.40 12.9

Total 407.97
GF-2FL GF-2FL
No. of
Column b h thck/lgth Net thck/lgth set Conc. Volume Bar Size Height GF-F Total Height Total Qty Total Weight Cumm. Weight
Bars/Column
C1 0.6 0.6 3.15 3.15 13 14.742 32 3.15 3.15 16 208 3,167.68 3,167.68 98.28
C2 0.7 0.7 3.15 3.15 13 20.0655 32 3.15 3.15 24 312 4,751.52 7,919.19 114.66
C3 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 16 208 3,167.68 11,086.87 90.09
C4 0.6 0.6 3.15 3.15 0 0 28 3.15 3.15 0 0 0.00 11,086.87 0
Beam/Girder Bar Size No. of Continuous Concrete Cover Bend Length of Total Weight Cumm. Weight Bar Size No. of Bars Length Total Wt Cumm. Wt.
G1 0.45 0.7 7 6.35 9 18.00225 25 10 0.05 7.975 2,766.33 2,766.33 16 2 7.975 226.62 226.62 144.9
G-1A 0.45 0.7 2.5 1.875 9 5.315625 25 10 0.05 2.9975 1,039.76 3,806.09 16 2 2.9975 85.18 311.79 51.75
G-1B 0.45 0.7 2.5 1.875 4 2.3625 25 12 0.05 2.9975 554.54 4,360.63 16 2 2.9975 37.86 349.65 23
G-1C 0.45 0.7 7 6.35 2 4.0005 25 12 0.05 7.975 737.69 5,098.32 16 2 7.975 50.36 400.01 32.2
0.45 0.7 7 6.35 2 4.0005 25 12 0.05 7.975 737.69 5,836.00 16 2 7.975 50.36 450.37 32.2
G-2 0.3 0.4 4.5 3.95 10 4.74 25 4 0.05 4.95 763.13 6,599.13 450.37 63
0.3 0.4 4.5 3.9 10 4.68 Continuous 25 4 0.05 4.29 661.38 7,260.51 Web Bar 450.37 63
0.3 0.4 5 4.425 4 2.124 25 4 0.05 Ian: 5.775 356.13 6,955.26 450.37 28
G-3 0.4 0.5 4.5 3.8 10 7.6 25 7 0.05 assuming 20 mm 4.95 1,335.47 8,290.73 16 2 4.95 156.29 606.66 81
clear cover
0.4 0.5 5 4.3 2 1.72 25 7 0.05 5.3 285.98 8,576.70 16 2 5.3 33.47 640.13 18
B-1 0.3 0.4 4.5 4.5 8 4.32 25 4 0.05 4.95 610.50 9,187.21 50.4
0.3 0.4 4.5 4.5 2 1.08 25 4 0.05 5.1425 158.56 9,345.77 12.6
0.3 0.4 5 5 2 1.2 25 4 0.05 5.6925 175.52 9,521.29 14
0.3 0.4 3.8 3.8 2 0.912 25 4 0.05 4.455 137.36 9,658.65 10.64
B-2 0.25 0.4 4.5 4.5 2 0.9 20 4 0.05 4.95 97.68 9,756.33 11.7
CB-1 0.25 0.4 1.3 1.3 3 0.39 20 6 0.05 1.43 63.49 9,819.82 5.07
LB1 0.25 0.4 3.5 3.5 2 0.7 20 4 0.05 3.85 75.97 9,895.79 9.1
No. of Bars along Short No. of Bars along No. of Top Bars No. of Top Bars Length of Bend Length of Bend
Slab Bar Size Depth of Bend Ba Total Length Total Weight Cumm. Wt.
Dir. Long Dir. along Short Dir. along Long Dir. Bar along Short Bar along Long
S1 4.5 3.5 0.1 0.1 20 31.5 12 25 15 13 8 0.06 3.5252 4.5252 7,850.16 6,970.95 6,970.95 16
5 3.2 0.1 0.1 2 3.2 12 27 14 15 7 0.06 3.2252 5.0252 793.67 704.78 7,675.73 1.64
S2 4.5 2.5 0.1 0.1 10 11.25 12 25 11 13 6 0.06 2.5252 4.5252 2,844.07 2,525.54 10,201.26 7
5 2.5 0.1 0.1 2 2.5 12 27 11 15 6 0.06 2.5252 5.0252 626.92 556.70 10,757.97 1.5
S3 1.5 3.8 0.1 0.1 2 1.14 12 21 7 - 4 0.06 1.5252 3.8 233.46 192.88 10,950.84 1.06
S-Canopy 4.5 1.3 0.1 0.1 2 1.17 12 19 4 - - 0.06 1.324 4.5 86.31 87.75 11,038.59 1.16
Total= 162.00
2FL-3FL
No. of
Bars/Column
C1 0.6 0.6 3.15 3.15 13 14.742 32 3.15 3.15 8 104 1,583.84 1,583.84 98.28
C2 0.7 0.7 3.15 3.15 13 20.0655 32 3.15 3.15 16 208 3,167.68 4,751.52 114.66
C3 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 12 156 2,375.76 7,127.27 90.09
C4 0.6 0.6 3.15 3.15 0 0 32 3.15 3.15 0 0 0.00 7,127.27 0
G1 0.45 0.7 7 6.35 9 18.00225 25 10 0.05 Ian:

7.975 2,766.33 2,766.33 16 2 7.975 226.62 226.62 144.9
G-1A 0.45 0.7 2.5 1.875 9 5.315625 25 10 0.05 assuming 20 mm 2.9975 1,039.76 3,806.09 16 2 2.9975 85.18 311.79 51.75
G-1B 0.45 0.7 2.5 1.875 4 2.3625 25 10 0.05 clear cover 2.9975 462.12 4,268.20 16 2 2.9975 37.86 349.65 23
G-1C 0.45 0.7 7 6.35 2 4.0005 25 10 0.05 7.975 614.74 4,882.94 16 2 7.975 50.36 400.01 32.2
0.45 0.7 7 6.35 2 4.0005 25 10 0.05 7.975 614.74 5,497.69 16 2 7.975 50.36 450.37 32.2
G-2 0.30 0.4 4.5 3.95 10 4.74 Continuous 25 4 0.05 4.95 763.13 6,260.81 Web Bar 63
0.3 0.4 4.5 3.9 10 4.68 25 4 0.05 4.29 661.38 6,922.19 63
0.3 0.4 5 4.425 4 2.124 25 4 0.05 5.775 356.13 7,278.31 28
G-3 0.30 0.55 4.5 3.8 10 6.27 25 8 0.05 4.95 1,526.25 8,804.56 16 2 4.95 156.29 606.66 76.5
0.3 0.55 5 4.3 2 1.419 25 8 0.05 5.3 326.83 9,131.40 16 2 5.3 33.47 640.13 17
B-1 0.3 0.4 4.5 4.5 8 4.32 25 4 0.05 4.95 610.50 9,741.90 50.4
0.30 0.4 4.5 4.5 2 1.08 25 4 0.05 5.1425 158.56 9,900.46 12.6
0.3 0.4 5 5 2 1.2 25 4 0.05 5.6925 175.52 10,075.98 14
0.3 0.4 3.8 3.8 2 0.912 25 4 0.05 4.4 135.67 10,211.64 10.64
LB1 0.25 0.4 3.5 3.5 2 0.7 20 4 0.05 3.85 75.97 10,287.62 9.1
S1 4.5 3.5 0.1 0.1 20 31.5 12 25 15 13 8 0.06 3.5252 4.5252 7,850.16 6,970.95 6,970.95 16
5 3.2 0.1 0.1 2 3.2 12 27 14 15 7 0.06 3.2252 5.0252 793.67 704.78 7,675.73 1.64
S2 4.5 2.5 0.1 0.1 10 11.25 12 25 11 13 6 0.06 2.5252 4.5252 2,844.07 2,525.54 10,201.26 7
5 2.5 0.1 0.1 2 2.5 12 27 11 15 6 0.06 2.5252 5.0252 626.92 556.70 10,757.97 1.5
S3 1.5 3.8 0.1 0.1 2 1.14 12 21 7 - 4 0.06 1.5252 3.8 233.46 192.88 10,950.84 1.06
Total= 157.911
3FlL-4FL
No. of
Bars/Column
C1 0.6 0.6 3.15 3.15 13 14.742 32 3.15 3.15 8 104 1,583.84 1,583.84 98.28
C2 0.7 0.7 3.15 3.15 13 20.0655 32 3.15 3.15 16 208 3,167.68 4,751.52 114.66
C3 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 8 104 1,583.84 6,335.35 90.09
C4 0.6 0.6 3.15 3.15 0 0 32 3.15 3.15 0 Ian: 0 0.00 6,335.35 0
assuming 20 mm
clear cover
No. of Continuous Length of
Beam/Girder Bar Size Concrete Cover Bend Total Weight Cumm. Weight Bar Size No. of Bars Length Total Wt Cumm. Wt.
G1 0.45 0.7 7 6.35 9 18.00225 25 6 0.05 7.975 1,659.80 1,659.80 16 2 7.975 226.62 226.62 144.9
G-1A 0.45 0.7 2.5 1.875 9 5.315625 25 8 0.05 2.9975 831.81 2,491.61 16 2 2.9975 85.18 311.79 51.75
G-1B 0.45 0.7 2.5 1.875 4 2.3625 25 6 0.05 2.9975 277.27 2,768.87 16 2 2.9975 37.86 349.65 23
G-1C 0.45 0.7 7 6.35 2 4.0005 25 8 0.05 7.975 491.79 3,260.67 16 2 7.975 50.36 400.01 32.2
0.45 0.7 7 6.35 2 4.0005 25 8 0.05 7.975 491.79 3,752.46 16 2 7.975 50.36 450.37 32.2
G-2 0.30 0.4 4.5 3.95 10 4.74 Continuous 25 4 0.05 4.95 763.13 4,515.58 Web Bar 63
0.3 0.4 4.5 3.9 10 4.68 25 4 0.05 4.29 661.38 5,176.96 63
0.3 0.4 5 4.425 4 2.124 25 4 0.05 5.775 356.13 5,533.09 28
G-3 0.30 0.55 4.5 3.8 10 6.27 25 6 0.05 4.95 1,144.69 6,677.77 16 2 4.95 156.29 606.66 76.5
0.3 0.55 5 4.3 2 1.419 25 6 0.05 5.3 245.13 6,922.90 16 2 5.3 33.47 640.13 17
B-1 0.3 0.4 4.5 4.5 8 4.32 25 4 0.05 4.95 610.50 7,533.40 50.4
0.30 0.4 4.5 4.5 2 1.08 25 4 0.05 5.1425 158.56 7,691.96 12.6
0.3 0.4 5 5 2 1.2 25 4 0.05 5.6925 175.52 7,867.48 14
0.3 0.4 3.8 3.8 2 0.912 25 4 0.05 4.4 135.67 8,003.15 10.64
LB1 0.25 0.4 3.5 3.5 2 0.7 20 4 0.05 3.85 75.97 8,079.12 9.1
S1 4.5 3.5 0.1 0.1 20 31.5 12 25 15 13 8 0.06 3.5252 4.5252 7,850.16 6,970.95 6,970.95 16
5 3.2 0.1 0.1 2 3.2 12 27 14 15 7 0.06 3.2252 5.0252 793.67 704.78 7,675.73 1.64
S2 4.5 2.5 0.1 0.1 10 11.25 12 25 11 13 6 0.06 2.5252 4.5252 2,844.07 2,525.54 10,201.26 7
5 2.5 0.1 0.1 2 2.5 12 27 11 15 6 0.06 2.5252 5.0252 626.92 556.70 10,757.97 1.5
S3 1.5 3.8 0.1 0.1 2 1.14 12 21 7 - 4 0.06 1.5252 3.8 233.46 192.88 10,950.84 1.06
Total= 157.911
4FL-RD
Column b h thck/lgth Net thck/lgth Set Conc. Volume Bar Size Height GF-F Total Height No. of Total Qty Total Weight Cumm. Weight
Bars/Column
C1 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 8 104 1,583.84 1,583.84 90.09
C2 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 12 156 2,375.76 3,959.60 90.09
C3 0.55 0.55 3.15 3.15 13 12.387375 32 3.15 3.15 8 104 1,583.84 5,543.43 90.09
C4 0.6 0.6 3.15 3.15 0 0 32 3.15 3.15 0 0 0.00 5,543.43 0
RG-1 0.3 0.5 7 7 2 2.1 25 4 0.05 7.9475 245.05 245.05 22.4

RG-2 0.4 0.5 7 7 2 2.8 25 4 0.05 Ian: 7.9475 245.05 490.10 16 2 7.9475 50.19 50.19 25.2
assuming 20 mm
RB-1 0.3 0.5 2.5 2.5 11 4.125 25 4 0.05 clear cover 2.9975 508.33 998.42 44
RB-1A 0.4 0.5 2.5 2.5 2 1 25 4 0.05 2.9975 92.42 1,090.85 9
RB-2 0.35 0.5 7 7 9 11.025 25 4 0.05 7.9475 1,102.72 2,193.56 107.1
RB-3 0.25 0.4 4.5 4.5 10 4.5 25 4 0.05 4.95 763.13 2,956.69 58.5
0.25 0.4 4.5 4.5 10 4.5 25 4 0.05 4.95 763.13 3,719.81 58.5
0.25 0.4 4.5 4.5 10 4.5 25 4 0.05 4.95 763.13 4,482.94 58.5
0.25 0.4 5 5 2 1 25 4 0.05 5.7475 177.21 4,660.15 13
0.25 0.4 5 5 2 1 25 4 0.05 5.7475 177.21 4,837.37 13
0.25 0.4 5 5 2 1 Continuous 25 4 0.05 5.7475 177.21 5,014.58 Web Bar 13
0.25 0.4 1.55 1.55 2 0.31 25 4 0.05 1.705 52.57 5,067.16 4.03
RB-3A 0.25 0.4 0 0 0 0 25 4 0.05 0 0.00 5,067.16 0
RB-4 0.2 0.3 4.5 4.5 19 5.13 16 4 0.05 4.95 593.89 5,661.05 85.5
0.2 0.3 5 5 2 0.6 16 4 0.05 5.7475 72.59 5,733.64 10
0.2 0.3 5 5 2 0.6 16 4 0.05 5.7475 72.59 5,806.22 10
RB-5 0.2 0.4 4.5 4.5 1 0.36 20 4 0.05 4.95 48.84 5,855.06 5.4
0.2 0.4 5 5 2 0.8 20 4 0.05 5.665 111.79 5,966.85 12
RB-6 0.25 0.35 3.2 3.2 2 0.56 20 4 0.05 3.52 69.46 6,036.32 7.68
RCB-1 0.25 0.3 1.1 1.1 11 0.9075 20 4 0.05 1.1 119.39 6,155.70 13.31
0.25 0.3 1.1 1.1 11 0.9075 20 4 0.05 1.1 119.39 6,275.09 13.31
0.25 0.3 1.1 1.1 4 0.33 20 4 0.05 1.1 43.41 6,318.50 4.84
RCB-2 0.25 0.3 1.1 1.1 2 0.165 20 4 0.05 1.1 21.71 6,340.21 2.42
LRB-1 0.2 0.3 0 0 0 0 20 4 0.05 0 0.00 6,340.21 0
Slab Bar Size No. of Bars along Short No. of Bars along No. of Top Bars No. of Top Bars Depth of Bend Length of Bend Length of Bend
Dir. Long Dir. along Short Dir. along Long Dir. Bar Bar along Short Bar along Long Total Length Total Weight Cumm. Wt.
S4 5 3.2 0.12 0.12 2 3.84 12 27 14 15 7 0.08 3.2336 5.0336 794.36 705.39 705.39 1.968
Total= 89.22
Weight (10 Weight (12
Others mm) mm) Total Weight 4899.962
Parapet/Conc. Gutter 110 0.34 1 37.4 1 13 441 6 551 4 336 6 138 6 1243.201243 735.2647353 1978.465978 37.4
HW Floor Slab 7 1.6 0.1 2 2.24 25 7 178 109.7667764 109.7667764 1.72
Handwashing 6.65 0.1 2 1.33 1 4 28 6 35 5 20 6 74.000074 74.000074
Conc. Bench 36 0.1 0.4 1 1.44 0.5 180 12 27 6 99.9000999 99.9000999 14.44
Ramp 5.6 1.6 0.1 2 1.792 20 7 142 87.56675423 87.56675423 1.44
RC Wall 2.2 1.575 0.15 2 1.0395 11 12 48 38 59.2000592 67.48806749 126.6881267 1.1325
Stairs Riser Tread No. of Steps Stringer Stair Width Landing Waist Length Conc. Vol. 1 Conc. Vol. 2 Conc. Vol. 3 Total Volume
Thickness Length (Landing)
0.175 0.3 9 0.15 1.575 1.25 2.78 0.66 0.33075 0.609375 9.97 15.048
Stairs Stair Nosing Volume 0.062015625 52.542
Stairs (4FL-RD) 0.175 0.25 9 0.15 1 1.25 2.44 0.37 0.175 0.1875 1.465
22.8756875 29.7675
Reinforcement Stairs Bend Total Lngth No. of Bars Total Length Total Weight 20.55
16-mm Ø @ 150 mm 4.03 11 531.96 1,679.58 5074.002
12-mm Ø temp bars 1.575 10 94.5 167.83
Landing 3.25 5 195 346.32
Nosing 85.05 104.90
4FL-RD
16-mm Ø @ 150 mm 3.69 11 162.36 512.63
12-mm Ø temp bars 1 9 36 63.94
Landing 1 5 25 44.40
Nosing 18 31.97
2,951.55
5% wastage
G-40 77286.29 81,150.60
G-60 125,342.21 131,609.32
Concrete 1043.13 1095.29
Slab on Fill 56.28

Others 1039.01
Bar Sizes 5 6 7.5 9 10.5 12 13.5
8 1.98 2.37
10 3.08 3.7
12 4.44 5.33
13 5.21 6.25
16 7.90 9.47
20 12.33 14.8
25 19.27 23.12
28 24.17 29
30 27.75 33.29
32 31.57 37.88
36 39.96 47.95
Bar Weight
0.62
0.89
1.58
2.47
3.85
4.83
12
DETAILED UNIT PRICE ANALYSIS
Item No./ Description : A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : mo
Output : 1
No. of
Designation No. of Person/s Hourly Rate Amount (PhP)
Month/s
A. Labor
Sub - Total for A

No. of
Name and Capacity No of Unit/s Monthly Rate Amount (PhP)
Month/s
B. Equipment
a. 40 footer Container Van or its

equivalent with ACU, furnished and 1 1.00 26,000.00 26,000.00
maintained
Sub - Total for B 26,000.00

C. Total (A + B) 26,000.00
D. Output = 1 mo
E. Direct Unit Cost (C ÷ D) 26,000.00
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
Sub - Total for F

G. Direct Unit Cost (E + F) 26,000.00
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G 0.00
I. Contractor's Profit (CP) 10% of G 2,600.00
J. Value Added Tax (VAT) 5% of (G + H + I) 1,430.00
K. Total Unit Cost (G + H + I + J) 30,030.00
DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : B.3 Permits and Clearances

Unit of Measurement : l.s.
Output : 1
No. of
Hour/s
A. Labor
Sub - Total for A

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

C. Total (A + B) 0.00
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 0.00
F. Materials
Printing l.s. 1.00 8,744.00 8,744.00
Fees:
a. Zoning l.s. 1.00 34,154.00 34,154.00
b. Fire l.s. 1.00 28,865.00 28,865.00
c. Plumbing/ Sanitary l.s. 1.00 8,554.65 8,554.65
d. Electrical l.s. 1.00 22,880.00 22,880.00
e. Mechanical l.s. 1.00 7,100.00 7,100.00
f. Electronics l.s. 1.00 2,500.00 2,500.00
g. Other Fees l.s. 1.00 26,497.00 26,497.00
Sub - Total for F 139,294.65
I. Contractor's Profit (CP) 0% of G 0.00
Item No./Description : B.5 Project Billboard/ Sign Board

Unit of Measurement : ea
Output : 1
No. of
Hour/s
A. Labor
a. Construction Foreman 1 4.00 88.12 352.48

b. Skilled Laborer 1 4.00 63.79 255.16
c. Unskilled Laborer 1 4.00 49.20 196.80
Sub - Total for A 804.44

No. of
Hour/s
B. Equipment
Minor Tools (10% of labor cost) 80.44
Sub - Total for B 80.44

C. Total (A + B) 884.88
D. Output = 1 ea
F. Materials
a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

b. Good Lumber (Frames) bd-ft 48.00 48.00 2,304.00
c. Assorted Common Working Nails kg 1.00 85.00 85.00

J. Value Added Tax (VAT) 5% of (G + H + I) 277.79
Item No./Description : B.7 (2) Occupational Safety and Health Program

Output : 1
No. of
Designation No. of Person/s Daily Rate Amount (PhP)
Day/s
A. Labor
a. Part Time Safety Officer 1 14.00 510.32 7,144.48
Sub - Total for A 7,144.48

Name and Capacity Unit Quantity Daily Rate Amount (PhP)
B. Equipment
Sub - Total for B

C. Total (A + B) 7,144.48
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 6,236.00 0.25 1,559.00
b. Safety Shoes man-days 6,236.00 2.77 17,273.72
c. Safety Gloves man-days 6,236.00 7.67 47,830.12
Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 506.37
b. Safety First (4' x 4') set 1.00 270.87 270.87
c. Warning Signs (2' x 3') sets 27.00 123.68 3,339.36
d. Caution Tape, 100ft roll 1.00 800.00 800.00

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

Output : 1
No. of
Hour/s
A. Labor

No. of
Hour/s
B. Equipment
a. Mobilization/ Demobilization (1% of Civil Works) 293,529.86

C. Total (A + B) 293,529.86
D. Output = 1.00 l.s.
F. Materials
Sub - Total for F

Item No./Description : 801(1) Removal of Structure and Obstruction

Output per hour : 1.00
No. of
Hour/s
A. Labor
a. Construction Foreman 1 30.00 88.12 2,643.60

b. Unskilled Laborer 2 30.00 49.20 2,952.00

No. of
Hour/s
B. Equipment
a. Backhoe w/ breaker (0.80 m 3) 1 15.00 1,998.10 29,971.50

b. Backhoe (0.80 m3) - for loading 1 7.50 1,537.00 11,527.50
c. Dump Truck (12 yd3) 1 15.00 1,420.00 21,300.00
d. Cutting Outfit 1 30.00 45.45 1,363.50

C. Total (A + B) 69,758.10
D. Output per Hour = 1.00 l.s.
F. Materials
a. Acetylene kg 8.96 150.00 1,344.00

a. Oxygen kg 8.96 120.00 1,075.20

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 8,661.28
Item No./Description : 803(1)a Structure Excavation (Common Soil)

Unit of Measurement : m3
No. of
Hour/s
A. Labor

b. Unskilled Laborer 3 1.00 49.20 147.60

No. of
Hour/s
B. Equipment
a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00

b. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00
Minor Tools (10% of Labor Cost) 23.57

C. Total (A + B) 4,636.29
D. Output per Hour = 20.00 m3
F. Materials
Sub - Total for F

G. Direct Unit Cost (E + F) 231.81
K. Total Unit Cost (G + H + I + J) 296.95
Item No./Description : 804(1)a Embankment from Structure Excavation

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75

C. Total (A + B) 1,504.29
F. Materials
Sub - Total for F

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75

C. Total (A + B) 1,504.29
F. Materials
Embankment Materials m3 1.25 612.00 765.00

(w/ 25% Shrinkage Factor)
Sub - Total for F 765.00

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Plate Compactor 1 0.50 123.00 61.50


C. Total (A + B) 320.79
F. Materials
a. Gravel Bedding (G1) m3 1.05 1,127.00 1,183.35

(w/ 5% Shrinkage Factor)

Item No./Descripti : 900(1)c1 Structural Concrete, Class A, 28 days (4000 psi)

Unit of Measurem : m3
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00

C. Total (A + B) 520.71
F. Materials
a. Gravel m3 1.00 1,127.00 1,127.00

b. Sand m3 0.50 1,045.00 522.50
c. Portland Cement bags 10.50 272.00 2,856.00

Item No./Descripti : 900(1)c2 Structural Concrete, Class A, 28 days (Slab on Fill, 2500 psi)
Unit of Measurem : m3
No. of No. of
Designation Hourly Rate Amount (PhP)
Person/s Hour/s
A. Labor


No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
B. Equipment
a. One-bagger mixer 1 1.00 172.00 172.00


C. Total (A + B) 555.58
F. Materials
a. Gravel m3 1.00 1,127.00 1,127.00

b. Sand m3 0.50 1,045.00 522.50
c. Portland Cement bags 9.10 272.00 2,475.20

Item No./Descript : 902(1)a Reinforcing Steel, Grade 40

Unit of Measurem : kg
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75

C. Total (A + B) 1,242.50
D. Output per Hour = 129.094 kg
F. Materials
a. Deformed Reinforcing Steel

Grade 60/Grade 40 kg 1.00 45.00 45.00
b. #16 Galvanized Iron Wire kg 0.015 70.00 1.05
c. Consumables (5% of Materials Cost) 2.30

Item No./Description : 902(1)b Reinforcing Steel, Grade 60

Unit of Measurement : kg
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75

C. Total (A + B) 1,242.50
F. Materials
a. Deformed Reinforcing Steel kg 1.00 45.00 45.00

Grade
b. #16 60/GradeIron
Galvanized 40 Wire kg 0.015 70.00 1.05

Item No./Description : 903(2) Formworks and Falseworks

Output per hour : 1
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor
Installation
b. Skilled Laborer 4 680.75 63.79 173,700.45
c. Unskilled Laborer 6 680.75 49.20 200,957.73
Stripping
Daily Rental
Name and Capacity Quantity No. of Day/s Amount (PhP)
Rate
B. Equipment
Area= 205.01 m2
a. H-Frame 1.7 m x 1.2m, set 40 9,582.00 6.08 2,330,342.40
- 2 pcs H-frames
- 4 pcs diagonal cross braces
- 4 pcs horizontal braces
- 8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 62 9,582.00 4.50 2,673,378.00
c. Adjustable, U-head Jack, 0.6m 80 9,582.00 0.85 651,576.00
d. Adjustable, Base Jack, 0.6m 80 9,582.00 0.85 651,576.00
e.1-1/2" GI Pipe x 6m 62 9,582.00 2.50 1,485,210.00
f.1-1/2" GI Pipe x 3m 16 9,582.00 1.25 191,640.00
g.1-1/2" GI Pipe x 4m 32 9,582.00 1.75 536,592.00
h.1-1/2" GI Pipe x 1m 216 9,582.00 0.50 1,034,856.00
i.Tie Rod x 0.6m 278 9,582.00 1.00 2,663,796.00
j.Round Wing Nut 558 9,582.00 0.15 802,013.40
Sub - Total for B 13,020,979.80

C. Sub-Total for C (B/Area) 63,513.88
D. Output per Hour = 1 l.s
E. Direct Unit Cost (A ÷ D) + C 644,289.33
F. Materials
a. Phenolic Board (019x1.2x2.4) - 5 uses pc 1,063.000 1,450.00 308,270.00

c. Good Lumber - 3 uses bd ft 14,480.600 48.00 231,689.60
b. Consumables (5% of Materials Cost) 26,998.00

G. Direct Unit Cost (E + F) 1,211,246.93
K. Total Unit Cost (G + H + I + J) 1,551,607.32
Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : L
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 275.34
D. Output per Hour = 5.40 L
F. Materials
a. Soil Poisoning L 1.00 330.00 330.00

Item No./Description : 1046(2)a1 CHB Non Load Bearing Wall (including Reinforcing Steel), 100 mm
No. of
Hour/s
A. Labor


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


C. Total (A + B) 571.63
F. Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 10.00 130.00

b. Cement bag 0.525 272.00 142.80
c. Sand cu.m 0.04 1,045.00 45.98
d. Reinforcing Steel kg 3.24 45.00 145.80
e. #16 Tie wire kg 0.05 70.00 3.50

Item No./Description : 1046(2)a2 CHB Non Load Bearing Wall (including Reinforcing Steel), 150 mm
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment


C. Total (A + B) 571.63
F. Materials
a. 150 mm thk CHB (Non-Load Bearing) pc 13.00 14.00 182.00

b. Cement bag 1.500 272.00 408.00
c. Sand cu.m 0.04 1,045.00 45.98
d. Reinforcing Steel kg 3.24 45.00 145.80
e. #16 Tie wire kg 0.05 70.00 3.50

Item No./Description : 1003(17) Carpentry and Joinery Works (Blackboard)

No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Name and Capacity Quantity Amount (PhP)
Day/s Rate
B. Equipment
Minor Tools (10 % of Labor Cost) 1,432.64

C. Sub - Total for C (B ÷ Area) 15,759.04
E. Direct Unit Cost (A ÷ D) + C 15,759.04
F. Materials
a. Blackboard set 20.000 3,100.00 62,000.00

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

Unit of Measurement : l.s
Output : 1.00
No. of
Hour/s
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other fabricated materials.)
Sub - Total for A

No. of
Hour/s
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 l.s
E. Direct Unit Cost (C ÷ D)
F. Materials
a. Lockset set 77.00 900.00 69,300.00

b. Hinges set 290.00 150.00 43,500.00

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

Output : 0.18
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment
a. Welding Machine 1 0.25 391.00 97.75


C. Sub - Total for C (B ÷ Area) 318.97
D. Output = 0.18 m2
F. Materials
a. Steel Casement Window m2 1.000 1,870.00 1,870.00
b. Consumables (5% of Materials Cost) 93.50

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

Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Welding Machine 1 19.13 391.00 7,477.88

Minor Tools (10% of Labor Cost) 1,538.49

C. Total (A + B) 24,401.28
D. Output per Hour = 1 l.s.
F. Materials
a. 12 mm x 12 mm square bar kg 1,746.42 45.00 78,589.03

b. Consumables (3% of Materials Cost) 2,357.67

Item No./Description : 1006(6) Steel Doors and Frames

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 1,769.77
F. Materials
a. Steel Doors and Frames set 2.00 10,500.00 21,000.00

b. Consumbale (5% of Material Cost ) 1,050.00

Item No./Description : 1008(1)c Aluminum Glass Window (Awning Type)

Output : 0.36
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment


C. Total (A + B) 318.97
F. Materials
a. Aluminum Glass Window (Awning Type) m2 1.00 1,820.00 1,820.00

b. Consumbale (5% of Material Cost ) 91.00

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

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Jalousie Window (Glass) m2 1.00 680.00 680.00


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

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 132,732.60
F. Materials
a. Wood Panel Doors (w/ Transom Fixed Glass) m2 75.60 4,500.00 340,200.00
b. Hallow Core Flush Door m2 43.44 650.00 28,236.00
c. Door Frames set 75.00 2,000.00 150,000.00
d. Consumbale (5% of Material Cost of Door 7,500.00
Frames)

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


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 275.34
F. Materials
a. 4.5mm Fiber Cement Board pc 0.365 450.00 164.25

b. Metal Furring pc 1.131 130.00 147.03
and specifications
c. Carrying ) 3m length
Channels pc 0.357 150.00 53.55
d. Hanger Bars/Rod pc 1 80.00 80.00
e. Channel clip pc 6 20.00 120.00
f. Wall Angle pc 0.238 100.00 23.80
g. Rivets pc 14 1.50 21.00
h. 1" Metal Screw pc 4 3.00 12.00

Item No./Description : 1003(15)c Moulding (Pre-cast)

Unit of Measurement : m.
No. of No. of
Person/s Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment

C. Sub - Total for C (B ÷ Area) 45.57
E. Direct Unit Cost (A ÷ D) + C 45.57
F. Materials
a. Pre-cast Moulding m 1.00 190.00 190.00

Item No./Description : 1016(1)a Waterproofing (Cement-Base)

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
Minor Tools (10% of Labor Cost)

C. Total (A + B) 201.11
F. Materials
a. Cement Based Waterproofing m2 1.050 438.00 459.90

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 718.38
F. Materials
a. Glazed Tiles m2 1.050 468.00 491.40

b. Cement bags 0.325 272.00 88.40
c. Sand m3 0.026 1,045.00 27.43
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.143 250.00 35.75
f. Consumables (3% of Materials Cost) 20.23

Item No./Description : 1018(2) Unglazed Tiles

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 718.38
F. Materials
a. Unglazed Tiles m2 1.050 459.00 481.95

b. Cement bags 0.325 272.00 88.40
c. Sand m3 0.026 1,045.00 27.43
d. Tile Grout bags 0.125 250.00 31.25
e. Tile Adhesive (25 kg) bags 0.125 250.00 31.25
f. Consumable (3% of Materials Cost) 19.81

Item No./Description : 1021(1)c Cement Floor Finish with Floor Hardener

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 329.46
F. Materials
a. Cement bags 0.726 272.00 197.47

b. Sand m3 0.055 1,045.00 57.48
c. Floor Hardener bags 0.050 250.00 12.50

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 453.75
F. Materials
a. Cement bag 0.330 272.00 89.76

b. Sand cu.m 0.027 1,045.00 27.69

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 275.34
F. Materials
a. Reflective Insulation, 10 mm thck m2 1.000 135.00 135.00


Item No./Description : 1051(6) Railings

Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

b. Cutting Outfit 1 16.28 45.45 739.93
Minor Tools (10% of labor cost) 1,629.77

C. Total (A + B) 37,759.91
D. Output per Hour = 1 l.s
F. Materials
a. 50 mm Ø G.I. Pipe pc 64.00 2,300.00 147,200.00

b. Square Bar, 19mm kg 5499.23 45.00 247,465.24
c. Square Bar, 12mm kg 197.16 45.00 8,872.40
d. Welding Rod kg 169.00 160.00 27,040.00
e. Consumables (5% of material cost) 21,528.88

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 291.39
F. Materials
a. Concrete Neutralizer gal 0.08 412.32 32.99

b. Concrete Sealer/Primer gal 0.04 749.00 29.96
c. Patching Compound gal 0.05 550.00 27.50
d. Semi Gloss Latex (two coats) gal 0.08 900.00 72.00
e. Consumables (5% of Materials Cost) 8.12

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 291.39
F. Materials
a. Glazzing Putty gal 0.05 550.00 27.50

b. Flat Wall Enamel gal 0.04 908.00 36.32
c. Enamel Quick Dry gal 0.04 908.00 36.32
d. Paint Thinner gal 0.01 500.00 5.00

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

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 291.39
F. Materials
a. Red Oxide Primer gal 0.04 618.00 24.72

b. Enamel Paint gal 0.10 908.00 90.80
c. Paint thinner L 0.25 125.00 31.25
d. Consumables (5% of Materials Cost) 7.34

Item No./Description : 1014(1)b1 Prepainted Metal Sheets, Long Span, Corrugated, 0.4 mm thk
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 275.34
F. Materials
a. Prepainted Metal Sheets ( Corrugated, Long

m2 1.05 494.00 518.70
Span,0.4mm thk)
b. J-bolt with washers pc 10 4.50 45.00

Item No./Description : 1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll, 0.5 mm thk.)
Unit of Measurement : l.m.
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
D. Output per Hour = 10.00 l.m.
F. Materials
a. Ridge Roll m 1.05 250.00 262.50

b. Blind Rivets pc 19.00 1.50 28.50

Item No./Description : 1013(2)a2 Fabricated Metal Roofing Accessory (Flashing, 0.6 mm thk.)
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Flashing m 1.05 395.00 414.75


Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk.)
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Gutter (0.6 mm) m 1.00 434.00 434.00

b. 12" x 1" Plain GI Strap pc 3.00 40.00 120.00

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

No. of
Hour/s
A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.50 63.79 95.69

No. of
Hour/s
B. Equipment

b. Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10 % of Labor Cost) 48.36

C. Total (A + B) 836.56
F. Materials
a. Structural Steel Truss kg 1.00 75.00 75.00

b. Acetylene kg 0.011 150.00 1.65
c. Oxygen kg 0.022 120.00 2.64
d. Welding Rod kg 0.020 160.00 3.20

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

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment


C. Total (A + B) 1,235.75
F. Materials
a. Structural Steel Purlins kg 1.05 75.00 78.75

b. Welding Rod kg 0.02 160.00 3.20

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

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 201.31
D. Output = 7.87 kg
F. Materials
a. Bolts pc 1.00 144.00 144.00

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Steel Plates kg 1.05 50.00 52.50


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

Output : 12.995
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Sagrod with nuts and bolts kg 1.05 45.00 47.25

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Cross Bracing kg 1.05 45.00 47.25

b. Consumables (3% of Material Cost) 1.42

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

Unit of Measurement : ea.
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 33.18
D. Output = 1 ea
F. Materials
a. Standard Turnbuckle pc 1.00 190.00 190.00

Item No./Description : 1001(5)a Catch Basin

Unit of Measurement : ea.
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 258.83
D. Output = 1 ea
F. Materials
a. Concrete m3 0.07 4,505.50 315.39

b. Reinforcement kg 10.16 48.35 491.26
c. Masonry m2 1.94 468.08 908.08
d. Finishing Works m2 2.30 117.45 270.14

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

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment
C. Total (A + B) 17,071.14
D. Output = 1
F. Materials
a. uPVC pipe, 150mm dia.x3m, S-1000 lengths 37.00 1,975.29 73,085.73

b. uPVC pipe, 100mm dia.x3m, S-1000 lengths 9.00 798.00 7,182.00
c. uPVC pipe, 50mm dia.x3m, S-1000 lengths 16.00 250.00 4,000.00
d. uPVC, 150mm Coupling pcs 34.00 358.79 12,198.86
e. uPVC, 100mm Coupling pcs 6.00 200.00 1,200.00
f. uPVC, 50mm Coupling pcs 10.00 45.00 450.00
g. Elbow, 100mm dia-90 degr bend pcs 4.00 95.00 380.00
h. Elbow, 50mm dia-90 deg bend pcs 8.00 48.00 384.00
i.Wye, 100mm dia. pcs 20.00 150.00 3,000.00
j. Wye Reducer, 100mm dia.-50mm dia pcs 8.00 130.00 1,040.00
k. uPVC Tee 100mm dia.x 100mm dia. pcs 20.00 480.00 9,600.00
l. Clean out with cover, 100mm dia. pcs 14.00 100.00 1,400.00
m. uPVC P-trap, 50mm dia. pcs 24.00 170.00 4,080.00
n. PVC cement cans 6.00 150.00 900.00
o. Consumables (5% of Pipe) 4,213.39
Item No./Description : 1001(9) Storm Drainage and Downsprout

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 54,903.75
D. Output = 1
F. Materials
a. PVC Drain Pipe, 75mm dia.x3m pcs 4.00 400.00 1,600.00

b. PVC Drain Pipe, 100mm dia.x3m pcs 89.00 798.00 71,022.00
c. PVC Drain Pipe, 150mm dia.x3m pcs 28.00 1,975.29 55,308.12
d. Roof Drain (Dome-type strainer) pcs 26.00 1,500.00 39,000.00
e.Coupling, 100mm dia. pcs 48.00 200.00 9,600.00
f.Elbow, 100mm dia.-45 deg bend pcs 52.00 61.00 3,172.00
g. PVC solvent, 400cc cans 2.00 150.00 300.00
h. Consumables 5% 6,396.51

Item No./Description : 1001(11) Septic Vault

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 27,790.02
F. Materials
a. Concrete m3 13.38 4,505.50 60,270.07

b. Reinforcement Steel Bars kgs 1098.52 48.35 53,116.19
c. Plaster Finish m2 0.00 117.45 0.00
d. Cement-Base Waterproofing-Sahara bags 200.00 85.00 17,000.00

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

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 36,114.33
D. Output = 1 l.s.
F. Materials
a. Water Closet complete w/ fittings & accs. sets 20.00 7,500.00 150,000.00
b. Wall Hung Lavatory, complete w/ fittings & accs. sets 2.00 6,550.00 13,100.00
c. Concrete Counter Sink (3 Faucet) sets 8.00 6,028.00 48,224.00
d. Trough Urinal sets 4.00 9,500.00 38,000.00
e. Gate Valve, 50mm dia pcs 4.00 980.00 3,920.00
f. Gate Valve 32mm dia pcs 16.00 627.00 10,032.00
g. Check Valve, 50mm dia. pcs 1.00 954.00 954.00
h. S.S. Floor Drain 4'x4'' pcs 39.00 250.00 9,750.00
i. S.S. Sink Drain 4'x4'' pcs 15.00 250.00 3,750.00
j. S.S. Flip Up Down Grab Rail 1-1/2" dia. pcs 2.00 1,200.00 2,400.00
k. S.S. L-Type Grab Rail 1-1/2" dia. pcs 2.00 2,500.00 5,000.00
l. Mirror ft2 100.71 650.00 65,463.84
m. Faucet pcs 49.00 180.00 8,820.00
n. Consumables 5% 17,970.69

Item No./Description : 1002(24) Cold Water Lines

Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 12,390.35
D. Output = 1 l.s.
F. Materials
a. PPRC Pipe, 32mm dia. X 4m, PN 16 length 30.00 736.28 22,088.40

b. PPRC Pipe, 50mm dia. X 4m, PN 16 length 15.00 2,300.00 34,500.00
c. PP-R Coupling 32mm dia. pcs 31.00 19.75 612.25
d. PP-R Coupling 50mm dia. pcs 16.00 30.81 492.96
e. PP-R Elbow 32mm dia.- 90 deg pcs 75.00 31.60 2,370.00
f. PP-R Elbow 50mm dia.- 90 deg pcs 4.00 53.91 215.64
g. PP-R Tee 32mm dia. pcs 94.00 43.42 4,081.48
h. PP-R Tee 50mm dia. pcs 4.00 72.34 289.36
i.PP-R Elbow Reducer 50mmx32mm pcs 2.00 53.91 107.82
j. Consumables (5% of Pipe) 2,829.42

Item No./Description : 1002(26) Cistern

Output : 1.00
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 90,848.83
D. Output = 1 l.s.
F. Materials
a. Concrete length 75.76 4,505.50 341,336.68

b. Reinforcement length 3,708.43 48.35 179,311.86
c. Masonry pcs 81.01 468.08 37,919.16
d. Finishing Works pcs 81.01 117.45 9,514.83
e. Cement-based Waterproofing-Sahara pcs 129.01 459.90 59,331.70
f. .60 x .60 Manhole pcs 2.00 21,000.00 42,000.00

Item No./Description : 1202(1) Fire Protection System

Output per hour : 1
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A. Labor


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

C. Total (A + B) 78,158.44
F. Materials
a. G.I. Pipe 50mm dia sched. 40 length 6 2,300.00 13,800.00

b. G.I. Pipe 65mm dia sched. 40 length 7 3,000.00 21,000.00
c. Fittings (Elbow, Tee, Reducer, etc) l.s. 1 1,380.00 1,380.00
d. Fire Hose Cabinet with Fire
set 8 24,000.00 192,000.00
Extinguisher
e. Fire Extinguisher, 10 lbs Capacity,
set 28 6,825.00 191,100.00
Wall Mounted, HCFC 123
f. FDC Siamese Twin: Two-Way unit 1 6,500.00 6,500.00
g. Manual Pull Switch unit 8 1,500.00 12,000.00
h. Pull Box unit 8 1,250.00 10,000.00
i. Vibrating Bell outlet 230mm dia.,
unit 8 4,950.00 39,600.00
230V, 60Hz
j. Fire Alarm Control Panel set 1 14,584.00 14,584.00
k. Smoke Detector set 15 2,047.00 30,705.00

Item No./Description : 1201(1) Water Pumping System

Output per hour : 1
No. of
No. of
Designation Person/ Hourly Rate Amount (PhP)
Hour/s
s
A. Labor
a. Construction Foreman 1 55 88.12 4,846.60

b. Skilled Laborer 2 55 63.79 7,016.90
c. Unskilled Laborer 4 55 49.20 10,824.00

No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 24,956.25
F. Materials

b. Fittings (Elbow, Tee, Reducer, etc) l.s. 1 4,100.00 4,100.00
c. Overhead Water Tank 1500 US Gal unit 2 120,000.00 240,000.00
d. End-Suction Centrifugal Water Pump, TDH 10m,
unit 2 31,300.00 62,600.00
1.5HP, 80GPM
e. Booster Pump, TDH 25m, 3HP, 80GPM unit 1 41,265.00 41,265.00

Item No./Description : 1200(14) Ventilation

Output per hour : 1
No. of
No. of Amount
Designation Person/ Hourly Rate
Hour/s (PhP)
s
A. Labor


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

C. Total (A + B) 47,190.00
Amount
Name and Specification Unit Quantity Unit Cost
(PhP)
F. Materials
a. Fan outlet unit 97 280.00 27,160.00

b. Ceiling Fan with control switch, 60w, 230v, 60Hz unit 80 4,000.00 320,000.00
c. Exhaust Fan, grounding type, 15A, 230V unit 17 2,800.00 47,600.00
d. Air vent (Cost/area incorporated in item 1003(1)a1,
unit 48
ceiling)

Item No./Description : 1100(10) Conduits, Boxes, and Fittings

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 8,851.05
D. Output = 1 l.s.
F. Materials
a. 15mmØ PVC conduit length 623.00 80.00 49,840.00

a. 20mmØ PVC conduit length 3.00 96.00 288.00
a. 40mmØ PVC conduit length 4.00 265.00 1,060.00
d. 50mmØ RSC conduit length 6.00 1,426.00 8,556.00
g. 15mmØ PVC adapter pc 524.00 8.00 4,192.00
g. 20mmØ PVC adapter pc 2.00 8.00 16.00
g. 40mmØ PVC adapter pc 4.00 20.00 80.00
g. 50mmØ RSC adapter pc 2.00 40.00 80.00
g. 15mmØ PVC elbow pc 220.00 30.00 6,600.00
g. 20mmØ PVC elbow pc 4.00 35.00 140.00
g. 40mmØ PVC elbow pc 4.00 48.00 192.00
d. 50mmØ RSC elbow p 2.00 483.70 967.40
j. 15mmØ locknut and bushing pc 170.00 45.00 7,650.00
k. 20mmØ locknut and bushing pc 4.00 45.00 180.00
o. Ulitiity box, deep type pc 114.00 65.00 7,410.00
p. junction box, deep type pc 271.00 75.00 20,325.00
r. 50mmØ entrance cap pc 2.00 380.00 760.00
r. 100mmØ entrance cap pc 4.00 684.00 2,736.00
r. 175mmØ entrance cap pc 1.00 900.00 900.00
s. 16mmØx2.4m ground rod pc 2.00 1,200.00 2,400.00

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

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 18,067.12
D. Output = 1 l.s. .
F. Materials
a. 2.0 mm2 THHN wire, stranded m 50.00 30.00 1500.00

a. 3.5mm2 THHN wire,stranded m 4407.00 35.00 154,245.00
b. 5.5mm2 THHN wire,stranded m 150.00 65.00 9,750.00
c. 8mm2 THHN wire,stranded m 432.00 65.00 28,080.00
d.22mm2 THHN wire,stranded m 42.00 156.00 6,552.00
e.30mm2 THHN wire,stranded m 300.00 210.00 63,000.00
f.60mm2 THHN wire,stranded m 100.00 462.00 46,200.00
g. one gang switch set 29.00 85.00 2,465.00
h. two gang switch set 35.00 98.00 3,430.00
i. three gang switch set 4.00 320.00 1,280.00
j. Three-way switch set 24.00 180.00 4,320.00
k. WP Duplex C.O. grounding type, 20A, 250V set 6.00 367.00 2,202.00
l. Duplex C.O. grounding type, 15A, 230V set 30.00 180.00 5,400.00
m. KWHR meter set 1.00 2,200.00 2,200.00
n. Tape, bolt&nut, mica tube, terminal lugs, JB lot 1.00 16,456.20 16,456.20
cover clamps, screw and anchors
Item No./Description : 1102(1) Panel Boards with Main and Branch Breakers
Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 6,057.50
D. Output = 1 l.s.
F. Materials
a.Distribution PanelBoard set 2.00 31,600.00 63,200.00

Main: 100at, 100af, 2p, 230v, 18 KAIC
Br.: 12 - 20at, 50af, 2p, 230v
a.Power PanelBoard set 1.00 11,450.00 11,450.00
Main: 30at, 50af, 2p, 230v, 18 KAIC
Br.: 3 - 30at, 50af, 2p, 230v
a.Main Distribution PanelBoard set 1.00 18,700.00 18,700.00
Main: 100at, 250af, 2p, 230v, 18 KAIC
Br.: 2 - 100at, 225af, 2p, 230v
3 - 30at, 50af, 2p, 230v

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

Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 11,226.97
D. Output = 1 l.s.
F. Materials
a. 1 x 28, 230V Flourescent Lighting set 90.00 546.00 49,140.00

Fixture,
a. Box
2 x 28, Type
230V Flourescent Lighting set 120.00 980.00 117,600.00
Fixture,
d. 1 - 18Box Type
watts CFL w/ medium base set 9.00 320.00 2,880.00
keyless type porcelain receptacle

Item No./Description : 506(1) Stone Masonry

Unit of Measurement : cu.m
No. of
Hour/s
A. Labor
a. Construction Foreman 1 1 88.12 88.12

b. Skilled Laborer 2 1 63.79 127.58
c. Unskilled Laborer 8 1 49.20 393.60

No. of
Hour/s
B. Equipment
a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck/Pump (All Models, 1600L) 1 0.05 2,450.00 122.50
c. Backhoe, Wheel Mounted (0.28 m3) 1 0.1 922.00 92.20
d. Minor Tools (10% of Labor) 60.93

C. Total (A + B) 1,056.93
D. Output per Hour = 1.6 cu.m
F. Materials
Cement bag 5.5 272.00 1,496.00

Sand cu.m. 0.3 1,045.00 313.50
Gravel Fill cu.m. 0.02 1,127.00 22.54
Weep Holes (PVC) l.m. 0.3 108.33 32.50
Filter Cloth sq.m. 0.015 160.00 2.40
Boulders cu.m. 1.05 1,065.00 1,118.25
Miscellaneous (1% of Materials) 29.85

Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutter, 0.6 mm thk.)
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
a. Gutter (0.6 mm) m 1 434.00 434.00

b. 12" x 1" Plain GI Strap pc 3 40.00 120.00
c. Blind Rivets pc 16 1.50 24.00
d. Consumables (3% of Materials Cost) 17.34

Item No./Description : 1003(11)a1 Fascia Board (Fiber Cement Board)

Unit of Measurement : m
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 83.55
D. Output per Hour = 3.6 m
F. Materials
a. 12 x 300mm Fiber Cement Board m 1 145.00 145.00

b. 1" Metal Screws pc. 12 3.00 36.00

Item No./Description : 1202(1) Fire Protection System

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 74,074.69
F. Materials

b. G.I. Pipe 65mm dia sched. 40 length 4 3,000.00 12,000.00
c. G.I. Pipe 50mm dia sched. 40 length 2 2,300.00 4,600.00
d. Fittings (Elbow, Tee, Reducer, etc) l.s. 1 4,890.00 4,890.00
e. Fire Hose Cabinet with Fire Extinguisher set 4 24,000.00 96,000.00
f. Fire Extinguisher, 10 lbs Capacity, Wall Mounted, HCFC 123 set 8 6,825.00 54,600.00
g. FDC Siamese Twin: Two-Way unit 1 6,500.00 6,500.00
h. Overhead Water Tank 2000 US Gal unit 2 167,000.00 334,000.00
i. Concrete m³ 15.45 6,434.06 99,406.16
j. Rebar kg 648.9 57.98 37,621.47
k. Plaster Finish m² 66 181.14 11,955.02
l. Cement Based Waterproofing bag 159 50.00 7,950.00
m. .60 x .60 Manhole ea 2 21,000.00 42,000.00
n. End-Suction Centrifugal Water Pump, TDH 10m, 1.5HP, 80GPM unit 2 31,300.00 62,600.00
o. Booster Pump, TDH 25m, 3HP, 80GPM unit 1 41,265.00 41,265.00

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

Output per hour : 1
No. of
Hour/s
A. Labor
a. Skilled Laborer 1 31 63.79 1,977.49

b. Unskilled Laborer 1 31 49.20 1,525.20

No. of
Hour/s
B. Equipment

C. Total (A + B) 3,852.96
D. Output = 1 l.s.
F. Materials
a. Fire Alarm Control Panel set 1 14,584.00 14,584.00

b. Manual Pull Switch set 4 1,680.00 6,720.00
c. Bell, Vibrating Type set 4 1,470.00 5,880.00

Item No./Description : II.7 Occupational Safety and Health (15 CL)

Unit of Measurement : lot
Output : 1
No. of
Day/s
A. Labor

B. Equipment
Sub - Total for B

C. Total (A + B) 6,123.84
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00




Output : 1
No. of
Day/s
A. Labor

B. Equipment
Sub - Total for B

C. Total (A + B) 6,123.84
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00




Output : 1
No. of
Day/s
A. Labor

B. Equipment
Sub - Total for B

C. Total (A + B) 5,103.20
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00




Output : 1
No. of
Day/s
A. Labor

B. Equipment
Sub - Total for B

C. Total (A + B) 4,082.56
D. Output = 1 mo.
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00




Output : 1
No. of
Day/s
A. Labor

B. Equipment
Sub - Total for B

C. Total (A + B) 4,082.56
D. Output = 1 lot
F. Materials
First Aid Kit l.s. 1.00 1,000.00 1,000.00



Item No./Description : II.9 Mobilization/Demobilization (15 CL)

Output : 1
No. of No. of
Person/s Hour/s
A. Labor
Sub - Total for A -

No. of
Hour/s
B. Equipment
a. Mobilization/ Demobilization (0.75% of Civil Works) 191,307.32

C. Total (A + B) 191,307.32
D. Output = 1 l.s.
F. Materials

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -

Output : 1
No. of No. of
Person/s Hour/s
A. Labor
Sub - Total for A -

No. of
Hour/s
B. Equipment

C. Total (A + B) 166,546.33
D. Output = 1 l.s.
F. Materials

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -

Output : 1
No. of No. of
Person/s Hour/s
A. Labor

No. of
Hour/s
B. Equipment

C. Total (A + B) 138,501.39
D. Output = 1 l.s.
F. Materials


Output : 1
No. of No. of
Person/s Hour/s
A. Labor

No. of
Hour/s
B. Equipment

C. Total (A + B) 77,155.07
D. Output = 1 l.s.
F. Materials


Output : 1
No. of No. of
Person/s Hour/s
A. Labor

No. of
Hour/s
B. Equipment

C. Total (A + B) 54,219.25
D. Output = 1 l.s.
F. Materials

Item No./Description : 900(1)c1 Structural Concrete (Ready Mix, Class A, 28 days)

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment
a. Concrete Vibrator 2 1.00 91.25 182.50

b. Pumpcrete 1 0.27 2,076.00 560.52

C. Total (A + B) 1,305.01
F. Materials
a. Ready Mix, Class A, 28 Days m3 1.00 5,739.00 5,739.00

Item No./Description : 1053(2)a1 38 mm Ø G.I. Pipe Railings

No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

b. Cutting Outfit 1 0.25 45.45 11.36

C. Total (A + B) 579.95
F. Materials
a. 38 mm Ø G.I. Pipe pc 0.33 1,230.00 405.90

c. Welding Rod kg 0.015 160.00 2.40
d. Consumables (5% of material cost) 20.42

50 mm Ø G.l. Pipe Handrail Fully Welded on vertical Railing on

Item No./Description : 1051(1)
19 mm bar stiffener
No. of No. of Amount

Designation Hourly Rate
Person/s Hour/s (PhP)
A. Labor


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

b. Cutting Outfit 1 0.25 45.45 11.36

C. Total (A + B) 579.95
Amount
(PhP)
F. Materials
a. 50 mm Ø G.I. Steel Pipe pc 1 1,740.00 1,740.00

b. 19 mm bar kg 6.61 45.00 297.55
c. Welding Rod kg 0.015 160.00 2.40
d. Consumables (5% of material cost) 102.00

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

No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment


C. Total (A + B) 318.97
F. Materials
a. 12 mm x 12 mm square bar kg 12.56 45.00 565.20

b. 25 x 4 mm flat bar kg 2.08 45.00 93.60

Item No./Description : 1010(1) Frames (Jambs, Sill, Head, Transoms and Mullions)
Unit of Measurement : set
Output : 1
No. of Amount
Designation No. of Person/s Hourly Rate
Hour/s (PhP)
A. Labor


No. of Amount
Hour/s (PhP)
B. Equipment

C. Total (A + B) 442.44
D. Output = 1 set
Amount
(PhP)
F. Materials
a. Door Jambs set 1 2,000.00 2,000.00


Item No./Description : 1010(2)b Wooden Panel Door

Output : 0.36
No. of Amount
Hour/s (PhP)
A. Labor


No. of Amount
Hour/s (PhP)
B. Equipment

C. Total (A + B) 221.22
D. Output = 1 set
Amount
(PhP)
F. Materials
a. Wooden Door Panels m2 1 4,500.00 4,500.00

Item No./Description : 1010(2)a Hollow Core Flush Door

Output : 0.32
No. of Amount
Hour/s (PhP)
A. Labor


No. of Amount
Hour/s (PhP)
B. Equipment

C. Total (A + B) 221.22
D. Output = 1 set
Amount
(PhP)
F. Materials
a. Hollow Core Flush Door m2 1 650.00 650.00

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

Unit of Measurement : set
Output : 1
No. of
Hour/s
A. Labor
(Labor cost for these items are to be considered/included in the installation of doors, windows, and other
fabricated materials.)
Sub - Total for A

No. of
Hour/s
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1 set
F. Materials
a. Hinges set 1 150.00 150.00

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

Output per hour : 1
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment
Minor Tools (10 % of Labor Cost) 1,074.48

C. Total (A + B) 11,819.28
D. Output = 1 ls
F. Materials
a. Blackboard set 15 3,100.00 46,500.00


Output per hour : 1
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment

C. Total (A + B) 9,455.42
D. Output = 1 l.s.
F. Materials
a. Blackboard set 12 3,100.00 37,200.00


Output per hour : 1
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment

C. Total (A + B) 7,091.57
D. Output = 1 l.s.
F. Materials
a. Blackboard set 9 3,100.00 27,900.00


Output per hour : 1
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment

C. Total (A + B) 4,727.71
D. Output = 1 l.s.
F. Materials
a. Blackboard set 6 3,100.00 18,600.00


Output per hour : 1
No. of
Hour/s
A. Labor
Installation

No. of Daily Rental
Day/s Rate
B. Equipment

C. Total (A + B) 2,363.86
D. Output = 1 ls
F. Materials
a. Blackboard set 3 3,100.00 9,300.00

Item No./Description : 1047(6)-1 Metal Structure Accessories (Fire Escape)

Output per hour : 1
Amount
Designation No. of Person/s No. of Hour/s Hourly Rate
(PhP)
A. Labor


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


C. Total (A + B) 42,104.93
D. Output = 1 l.s.
Amount
(PhP)
F. Materials
a. 4" G.I. Pipe pcs. 2.13 4,440.00 9,472.00

b. 65 x 65 x 6mm Angular Bar kgs. 113.47 75.00 8,510.40
c. 12mm Anchor Bolts with Nuts and Washer kgs. 1.64 110.00 180.40
d. C 8x13 (Stringer) kgs. 407.56 75.00 30,567.00
e. 50 x 50 x 6mm Angular Bar kgs. 74.20 75.00 5,565.00
f. 38 x 38 x 4.5mm Angular Bar kgs. 23.05 75.00 1,728.75
g. LC 255 x 90 x 2.5mm Stair Thread kgs. 163.98 75.00 12,298.50
h. Checkered Plate kgs. 136.56 52.00 7,100.91
i. 25 x 25 x 4.5mm Angular Bar kgs. 0.68 75.00 50.63
j. Gusset Plate kgs. 33.08 50.00 1,654.00
k. 12mm dia. Round Bar (Plain) kgs. 1.78 45.00 79.92
l. Welding Rod kgs. 19.12 160.00 3,059.20
m. Acetylene kgs. 10.52 150.00 1,578.00
n. Oxygen kgs. 21.03 120.00 2,523.60

Item No./Description : 1010(4) Wooden Doors (for 15 CL)

Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 81,588.52
F. Materials
a. Wood Panel Doors m2 51.84 4,500.00 233,280.00

c. Door Frames set 43 2,000.00 86,000.00
d. Bar Door m2 5.76 650.00 3,744.00
d. Consumbale (5% of Material Cost of Door Frames) 4,300.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 70,969.91
F. Materials

c. Door Frames set 43 2,000.00 86,000.00
d. Bar Door m2 5.76 650.00 3,744.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 60,351.30
F. Materials

c. Door Frames set 43 2,000.00 86,000.00
d. Bar Door m2 5.76 650.00 3,744.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 39,357.43
F. Materials

c. Door Frames set 43 2,000.00 86,000.00
d. Bar Door m2 5.76 650.00 3,744.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 28,738.82
F. Materials

c. Door Frames set 43 2,000.00 86,000.00
d. Bar Door m2 5.76 650.00 3,744.00

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (15 CL)

Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,193.59
D. Output = 1 l.s.
F. Materials
a. 20mmØ PVC pipe length 560.00 96.00 53,760.00

b. 25mmØ PVC pipe length 40.00 180.00 7,200.00
c. 40mmØ PVC pipe length 2.00 265.00 530.00
d. 80mmØ RSC pipe length 12.00 2,961.70 35,540.40
e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
f. 20mmØ PVC adapter pc 824.00 8.00 6,592.00
g. 32mmØ PVC Adapter pc 8.00 16.00 128.00
h. 40mmØ PVC Adapter pc 2.00 20.00 40.00
i. 20mmØ L&B pc 824.00 45.00 37,080.00
j. 25mmØ L&B pc 2.00 60.00 120.00
k. 40mmØ L&B pc 2.00 30.70 61.40
l. 20mmØ flexible metal conduit length 6.00 20.00 120.00
m. 20mmØ connector pc 4.00 10.00 40.00
n. utility box, deep type pc 131.00 65.00 8,515.00
o. junction box, deep type pc 198.00 75.00 14,850.00
p. 80mmØ entrance cap pc 1.00 608.00 608.00
q. 16mmØX2.4m ground rod w/ connector pc 2.00 1,200.00 2,400.00

Item No./Description : 1100(18) Wires and Wiring Devices (15 CL)

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,680.78
D. Output = 1 l.s.
F. Materials
a. 3.5mm2 THWN wire,stranded m 3,522.00 35.00 123,270.00

b. 8.0mm2 THWN wire,stranded m 30.00 65.00 1,950.00
c. 14mm2 THWN wire,stranded m 6.00 86.00 516.00
d. 22mm2 THWN wire,stranded m 37.00 156.00 5,772.00
e. 125mm2 THWN wire,stranded m 81.00 864.00 69,984.00
f. 150mm2 THWN wire,stranded m 39.00 1,031.04 40,210.56
g. 2.0mm2 TW wire,stranded m 288.00 30.00 8,640.00
h. 3.5mm2 TW wire,stranded m 1,756.00 35.00 61,460.00
i. 5.5mm2 TW wire,stranded m 18.00 65.00 1,170.00
j. 14mm2 TW wire,stranded m 24.00 86.00 2,064.00
k. one gang switch set 27.00 85.00 2,295.00
l. two gang switch set 21.00 98.00 2,058.00
m. one gang 3 way switch set 8.00 180.00 1,440.00
n. two gang 3 way switch set 6.00 180.00 1,080.00
o. duplex C.O. grounding type, 15A, 250V set 30.00 180.00 5,400.00
p. duplex C.O. grounding type, 15A, 250V, WP set 9.00 367.00 3,303.00
q. KWHR meter round with base set 1.00 2,200.00 2,200.00
r. Consumables (5% of Materials Cost) 1.00 16,640.63 16,640.63

Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (15 CL)
Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 4,680.80
D. Output = 1 l.s.
F. Materials
MDP - Flush Mounted, NEMA 1 Enclosure w/ Ground Terminal set 1.00 115,731.20 115,731.20
Main: 700at, 800af, 3p, 240v, 65 kaic
Branches: 1 - 60at, 50af, 2p, 240v
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v
LPA set 1.00 14,008.80 14,008.80

Main: 60at, 2p LUGS ONLY
7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v
LPB &LPC set 1.00 14,346.80 14,346.80

Main: 50at, 50af, 2p, 240v, 10kaic
7 - 20at, 50af, 2p, 240v
Automatic Transfer Switch set 1.00 128,000.00 128,000.00

Main: 700at, 800af, 2p, 260v in nema 3R enclosure
40at, 50af, 2p, 240v in NEMA 3R enclosure set 2.00 1,200.00 2,400.00
40at, 50af, 3p, 240v in NEMA 3R enclosure 1.00 1,200.00 1,200.00

Item No./Description : 1103(1) Lighting Fixtures (15 CL)

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 16,795.80
D. Output = 1 l.s.
F. Materials
a. 2 x 36 watts FL fixture box type w/ canopy base and stem 1.5 ft.
set 60.00 1,800.00 108,000.00
(450mm) length similar to amco AP-113-1.5 or aproved equal.
b. 2 x 36 watts FL fixture. set 30.00 980.00 29,400.00
c. 1 x 36 watts FL fixture box type. set 58.00 546.00 31,668.00
d. 1 - 18 watts CFL w/ medium base keyless type porcelain receptacle. set 6.00 320.00 1,920.00
e. Wall Fan with control Switch set 30.00 1,200.00 36,000.00

Item No./Description : 1208(1) Fire Alarm System (15 CL)

Output per hour : 1
No. of
Hour/s
A. Labor
a. Skilled Laborer 1 31.00 63.79 1,977.49


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,852.96
D. Output = 1 l.s.
F. Materials
a. Fire Alarm Control Panel set 1.00 14,584.00 14,584.00

b. Fire Alarm Bell set 6.00 1,470.00 8,820.00
c. Manual Pull Station Switch set 6.00 1,680.00 10,080.00

Item No./Description : 1001(8) Sewer Line Works (15 CL)

Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,994.75
D. Output = 1 l.s.
F. Materials
a. uPVC pipe, 150mm dia. x 3m, S-1000 length 19.00 1,975.29 37,530.51
b. uPVC pipe, 100mm dia. x 3m, S-1000 length 18.00 798.00 14,364.00
c. uPVC pipe, 75mm dia. x 3m, S-1000 (vent) length 6.00 400.00 2,400.00
d. uPVC pipe, 50mm dia. x 3m, S-1000 length 4.00 250.00 1,000.00
e. uPVC pipe, 50mm dia. x 3m, S-1000 (vent) length 30.00 250.00 7,500.00
f. Elbow, 150mm dia. - 90 deg bend pc 5.00 538.33 2,691.65
g. Elbow, 50mm dia. - 90 deg bend pc 12.00 48.00 576.00
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 150.00 2,250.00
i. Wye, 50mm dia. pc 12.00 45.00 540.00
j. Wye Reducer, 150mm dia. - 100mm dia. pc 4.00 807.29 3,229.16
k.Wye, Reducer, 100mm dia. - 75mm dia. pc 2.00 180.00 360.00
m. uPVC Tee, 150mm dia. x 150mm dia. pc 4.00 926.89 3,707.56
n. uPVC Tee, 50mm dia. x 50mm dia. pc 36.00 50.00 1,800.00
o. Clean Out with cover, 150mm dia. pc 9.00 627.90 5,651.10
p. Clean Out with cover, 100mm dia. pc 4.00 100.00 400.00
q. Clean Out with cover, 50mm dia. pc 4.00 40.00 160.00
r. uPVC P-trap, 50mm dia. pc 59.00 170.00 10,030.00
s. PVC Cement can 8.00 150.00 1,200.00
t. Consumables (5% of Materials) 3,139.73

Item No./Description : 1002(6) Waterline Works (15 CL)

Output : 1
No. of
Hour/s
A. Labor
a. Construction Foreman 1.00 14.25 88.12 1,255.71

b. Skilled Laborer 1.00 14.25 63.79 909.01
c. Unskilled Laborer 2.00 14.25 49.20 1,402.20

No. of
Hour/s
B. Equipment

C. Total (A + B) 3,923.61
D. Output = 1 l.s.
F. Materials
a. PPRC Pipe, 38mm dia. x 4m, PN 16 length 15.00 1,117.85 16,767.75

a. PPRC Pipe, 32mm dia. x 4m, PN 16 length 2.00 736.28 1,472.56
b. PPRC Pipe, 25mm dia. x 4m, PN 16 length 9.00 425.92 3,833.28
c. PPRC Pipe, 20mm dia. x 4m, PN 16 length 8.00 275.50 2,204.00
d. PP-R Elbow, 38mm dia. - 90 deg pc 2.00 53.91 107.82
e. PP-R Elbow, 25mm dia pc 4.00 20.54 82.16
f. PP-R Elbow, 20mm dia pc 12.00 12.64 151.68
g. PP-R Elbow Reducer, 38mm x 32mm dia. pc 2.00 53.91 107.82
h. PP-R Elbow Reducer, 32mm x 25mm dia. pc 2.00 50.00 100.00
i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00
j. Consumables (5% of Materials) 1,213.88

Item No./Description : 1001(9) Storm Drainage and Downspout (15 CL)

Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment
a. Minor Tools (10% of labor cost) 3,279.38

C. Total (A + B) 36,073.13
D. Output = 1 l.s.
F. Materials
a. PVC Drain Pipe, 150mm dia. x 3m pc 42.00 1,975.29 82,962.18

b. Roof Drain (Dome-type strainer) pc 26.00 1,500.00 39,000.00
c. uPVC Sanitary Pipe,100mm dia. x 3m,S-1000 length 54.00 798.00 43,092.00
d. Elbow, 100mm dia. - 45 deg bend pc 36.00 61.00 2,196.00
e. PVC Solvent, 400cc can 6.00 150.00 900.00
f. Consumables 5% 6,302.71

Item No./Description : 1002(5) Sanitary/Plumbing Fixtures (15 CL)

Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 47,949.65
D. Output = 1 l.s.
F. Materials
a. Water Closet - Complete w/ fittings and acc. set 15.00 7,500.00 112,500.00
b. Urinal (Trough) set 3.00 9,500.00 28,500.00
c. Concrete Counter Sink - 3 Faucet set 6.00 6,028.00 36,168.00
d. Faucet, Hose Bibb, Brass 12mm dia. pc 18.00 180.00 3,240.00
e. Wall Hung Lavatory - Complete w/ fittings & acc. set 2.00 6,550.00 13,100.00
f. Gate Valve, 50mm dia. pc 3.00 980.00 2,940.00
g. Gate Valve, 32mm dia. pc 6.00 627.00 3,762.00
h. Gate Valve, 20mm dia. pc 3.00 650.00 1,950.00
i. Check Valve, 50mm dia. pc 1.00 954.00 954.00
j. S.S Floor Drain 4' x 4" pc 59.00 250.00 14,750.00
k. Mirror sq.ft. 36.00 650.00 23,400.00
l. Handrail (PWD) set 2.00 4,500.00 9,000.00
m. Consumables 12,513.20

Item No./Description : SPL-2 Dry Stand Pipe System 15CL

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor

b. Skilled Laborer 2.00 788.25 63.79 100,564.94

No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 357,668.44
D. Output per Hour = 1 ea
F. Materials
a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 150.00 984.00 147,600.00
c. B.I. Pipe 65mm dia lm 60.00 708.00 42,480.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 390.00 317.00 123,630.00
f. B.I. Pipe 25mm dia lm 68.00 192.00 13,056.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00 149,218.40 149,218.40
h. Pendent 12mm dia pc 130.00 503.00 65,390.00
i. Side Wall 12mm dia pc 6.00 518.00 3,108.00
j. Fire Hose Cabinet with Fire Extinguisher set 6.00 24,000.00 144,000.00
k. Fire Extinguisher, 10 lbs Capacity, Wall Mounted, HCFC 123 set 15.00 6,825.00 102,375.00
l. FP-1, Horizontal Split Case Centrifugal Pump with A.C. Motor &
assy 1.00 887,692.31 887,692.31
Controller, UL/FM Approved, 350 GPM, 100psi, 30 HP, 230/3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC Motor & Controller,
assy 1.00 180,000.00 180,000.00
UL/FM Approved, 10GPM, 3HP, 100psi, 230, 3/60
n. Gate Valve (OS & Y), 100mm dia unit 1.00 31,680.00 31,680.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
p.Check Valve unit 1.00 17,500.00 17,500.00
q. Alarm Check Valve Assembly unit 1.00 63,360.00 63,360.00
r. Globe Valve unit 1.00 9,114.00 9,114.00
s. Pressure Reducing Valve unit 1.00 104,099.33 104,099.33
t. Float Valve unit 1.00 77,396.68 77,396.68
u. Water Flow Switch unit 1.00 6,468.00 6,468.00
v.Floor Control Valve unit 1.00 8,303.00 8,303.00
w. Pressure Gauge unit 1.00 971.13 971.13
x. FDC Siamese Twin: Two-Way unit 1.00 6,500.00 6,500.00
y. Isolation Valve unit 1.00 18,000.00 18,000.00
z. Water Flow Meter unit 1.00 58,084.99 58,084.99
aa. Drain Off Valve unit 1.00 19,557.51 19,557.51
bb. Roof Manifold unit 1.00 16,199.14 16,199.14
cc. Hangers and Support l.s. 1.00 37,304.60 37,304.60
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00 15,000.00 15,000.00
ee. Miscellaneous and Consumables l.s. 1.00 5,000.00 5,000.00
ff. Testing and Commissioning l.s. 1.00 91,266.55 91,266.55
gg. Overhead Water Tank 2000 US Gal unit 2.00 167,000.00 334,000.00
hh. Fire Reserve Tank 7000 US gal unit 1.00 103,703.70 103,703.70
ii. Concrete m³ 15.45 6,434.06 99,406.16
jj. Rebar kg 648.90 57.98 37,621.47
kk. Plaster Finish m² 66.00 181.14 11,955.02
ll. Cement Based Waterproofing bag 159.00 50.00 7,950.00
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00
nn. End-Suction Centrifugal Water Pump, TDH 22m, 2.0HP, 80GPM unit 2.00 36,780.00 73,560.00
Sub - Total for F 3,236,949.44

Item No./Description : SPL-3 Septic Vault Type E (15 CL)

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,141.25
F. Materials
b. Concrete cu.m. 12.69 6,434.06 81,648.17

c. Reinforcement Steel Bars kg 896.70 57.98 51,988.25
d. Plaster Finish sq.m. 122.35 181.14 22,162.08
e. Cement-Based Waterproofing - Sahara bag 296.00 50.00 14,800.00
f. 6" CHB (150mm) sq.m. 7.00 175.00 1,225.00
g. 4" CHB (100mm) sq.m. 3.50 125.00 437.50

Item No./Description : 1001(6)b1 Catch Basin -1 (15 CL)

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
b. Concrete cu.m. 0.07 6,434.06 450.38

c. Reinforcement Steel Bars kg 8.63 57.98 500.34
d. Masonry Units sq.m. 0.80 125.00 100.00
e. Plaster Finish sq.m. 1.76 181.14 318.80


Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,193.59
D. Output = 1 l.s.
F. Materials

e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
i. 20mmØ L&B pc 824.00 45.00 37,080.00
j. 25mmØ L&B pc 2.00 60.00 120.00
k. 40mmØ L&B pc 2.00 30.70 61.40


Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,680.78
D. Output = 1 l.s.
F. Materials


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 4,680.80
D. Output = 1 l.s.
F. Materials
MDP - Flush Mounted, NEMA 1 Enclosure w/ G set 1.00 115,731.20 115,731.20

Main: 700at, 800af, 3p, 240v, 65 kaic
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v
LPA set 1.00 14,008.80 14,008.80

7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v
LPB &LPC set 1.00 14,346.80 14,346.80

7 - 20at, 50af, 2p, 240v



Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 16,795.80
D. Output = 1 l.s.
F. Materials
set 60.00 1,800.00 108,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,852.96
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,994.75
D. Output = 1 l.s.
F. Materials
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 150.00 2,250.00
i. Wye, 50mm dia. pc 12.00 45.00 540.00
s. PVC Cement can 8.00 150.00 1,200.00


Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,923.61
D. Output = 1 l.s.
F. Materials

i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 36,073.13
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 47,949.65
D. Output = 1 l.s.
F. Materials
e. Faucet, Hose Bibb, Brass 12mm dia. pc 18.00 180.00 3,240.00
f. Wall Hung Lavatory - Complete w/ fittings & acc. set 2.00 6,550.00 13,100.00
i. Gate Valve, 20mm dia. pc 3.00 650.00 1,950.00
j. Check Valve, 50mm dia. pc 1.00 954.00 954.00
k. S.S Floor Drain 4' x 4" pc 59.00 250.00 14,750.00
l. Mirror sq.ft. 36.00 650.00 23,400.00
m. Handrail (PWD) set 2.00 4,500.00 9,000.00
n. Consumables 12,508.10


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 357,668.44
F. Materials
a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 150.00 984.00 147,600.00
c. B.I. Pipe 65mm dia lm 60.00 708.00 42,480.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 390.00 317.00 123,630.00
f. B.I. Pipe 25mm dia lm 68.00 192.00 13,056.00
assy 1.00 887,692.31 887,692.31
m. JP-1 Vertical In-Line Centrifugal Pump with AC Motor &
assy 1.00 180,000.00 180,000.00
Controller, UL/FM Approved, 10GPM, 3HP, 100psi, 230, 3/60
o. Y-Strainer unit 1.00 36,118.45 36,118.45
ii. Concrete m³ 15.45 6,434.06 99,406.16
jj. Rebar kg 648.90 57.98 37,621.47
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,141.25
F. Materials
b. Concrete cu.m. 12.69 6,434.06 81,648.17

f. 6" CHB (150mm) sq.m. 7.00 175.00 1,225.00
g. 4" CHB (100mm) sq.m. 3.50 125.00 437.50


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
b. Concrete cu.m. 0.07 6,434.06 450.38



Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,071.22
D. Output = 1 l.s.
F. Materials

e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
i. 20mmØ L&B pc 824.00 45.00 37,080.00
j. 25mmØ L&B pc 2.00 60.00 120.00
k. 40mmØ L&B pc 2.00 30.70 61.40
l. 20mmØ flexible metal conduit m 6.00 20.00 120.00


Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,680.78
D. Output = 1 l.s.
F. Materials


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 4,680.80
D. Output = 1 l.s.
F. Materials

Main: 700at, 800af, 3p, 240v, 65 kaic
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v
LPA set 1.00 14,008.80 14,008.80

7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v
LPB &LPC set 1.00 14,346.80 14,346.80

7 - 20at, 50af, 2p, 240v



Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 16,795.80
D. Output = 1 l.s.
F. Materials
set 60.00 1,800.00 108,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,852.96
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,994.75
D. Output = 1 l.s.
F. Materials
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 150.00 2,250.00
i. Wye, 50mm dia. pc 12.00 45.00 540.00
s. PVC Cement can 8.00 150.00 1,200.00


Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,923.61
D. Output = 1 l.s.
F. Materials

i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 36,073.13
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 47,949.65
D. Output = 1 l.s.
F. Materials
l. Mirror sq.ft. 36.00 650.00 23,400.00


Output per hour : 1
No. of No. of
Designation
Person/s Hour/s
A. Labor
a. Construction Foreman 1.00 788.25

b. Skilled Laborer 2.00 788.25
c. Unskilled Laborer 4.00 788.25
Sub - Total for A

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

C. Total (A + B)
Name and Specification Unit Quantity
F. Materials
a. B.I. Pipe 100mm dia lm 20.00

b. B.I. Pipe 75mm dia lm 150.00
c. B.I. Pipe 65mm dia lm 60.00
d. B.I. Pipe 50mm dia lm 20.00
e. B.I. Pipe 40mm dia lm 390.00
f. B.I. Pipe 25mm dia lm 68.00
g. Fittings (Elbow, Tee, Reducer, etc) l.s. 1.00
h. Pendent 12mm dia pc 130.00
i. Side Wall 12mm dia pc 6.00
j. Fire Hose Cabinet with Fire Extinguisher set 6.00
k. Fire Extinguisher, 10 lbs Capacity, Wall Mounted, HCFC 123 set 15.00
assy 1.00
assy 1.00
n. Gate Valve (OS & Y), 100mm dia unit 1.00
o. Y-Strainer unit 1.00
p.Check Valve unit 1.00
q. Alarm Check Valve Assembly unit 1.00
r. Globe Valve unit 1.00
s. Pressure Reducing Valve unit 1.00
t. Float Valve unit 1.00
u. Water Flow Switch unit 1.00
v.Floor Control Valve unit 1.00
w. Pressure Gauge unit 1.00
x. FDC Siamese Twin: Two-Way unit 1.00
y. Isolation Valve unit 1.00
z. Water Flow Meter unit 1.00
aa. Drain Off Valve unit 1.00
bb. Roof Manifold unit 1.00
cc. Hangers and Support l.s. 1.00
dd. Electrical Works for Pumps from Main Breaker l.s. 1.00
ee. Miscellaneous and Consumables l.s. 1.00
ff. Testing and Commissioning l.s. 1.00
gg. Overhead Water Tank 2000 US Gal unit 2.00
hh. Fire Reserve Tank 7000 US gal unit 1.00
ii. Concrete m³ 15.45
jj. Rebar kg 648.90
kk. Plaster Finish m² 66.00
ll. Cement Based Waterproofing bag 159.00
mm. .60 x .60 Manhole ea 2.00
nn. End-Suction Centrifugal Water Pump, TDH 22m, 2.0HP, 80GPM unit 2.00
Sub - Total for F

G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 5%
K. Total Unit Cost
UPA)
Hourly Rate Amount (PhP)
88.12 69,460.59
63.79 100,564.94
49.20 155,127.60
325,153.13
Hourly Rate Amount (PhP)
32,515.31
32,515.31
357,668.44
357,668.44
Unit Cost Amount (PhP)
1,889.00 37,780.00
984.00 147,600.00
708.00 42,480.00
425.00 8,500.00
317.00 123,630.00
192.00 13,056.00
149,218.40 149,218.40
503.00 65,390.00
518.00 3,108.00
24,000.00 144,000.00
6,825.00 102,375.00
887,692.31 887,692.31
180,000.00 180,000.00
31,680.00 31,680.00
36,118.45 36,118.45
17,500.00 17,500.00
63,360.00 63,360.00
9,114.00 9,114.00
104,099.33 104,099.33
77,396.68 77,396.68
6,468.00 6,468.00
8,303.00 8,303.00
971.13 971.13
6,500.00 6,500.00
18,000.00 18,000.00
58,084.99 58,084.99
19,557.51 19,557.51
16,199.14 16,199.14
37,304.60 37,304.60
15,000.00 15,000.00 Hangers and Support Unit Cost
5,000.00 5,000.00 Fittings Unit Cost
94,229.47 94,229.47
167,000.00 334,000.00
162,962.00 162,962.00
6,434.06 99,406.16 Testing and Commissioning
57.98 37,621.47
181.14 11,955.02
50.00 7,950.00
21,000.00 42,000.00
36,780.00 73,560.00
3,299,170.66
3,656,839.09
of G 438,820.69
of G 292,547.13
of (G + H + I) 219,410.35
(G + H + I + J) 4,607,617.26
373,046.00
37,304.60
149,218.40
1,884,589.31
94,229.47

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,141.25
F. Materials
b. Concrete cu.m. 12.69 6,434.06 81,648.17

f. 6" CHB (150mm) sq.m. 7.00 175.00 1,225.00
g. 4" CHB (100mm) sq.m. 3.50 125.00 437.50


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
b. Concrete cu.m. 0.07 6,434.06 450.38



Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,193.59
D. Output = 1 l.s.
F. Materials

e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
i. 20mmØ L&B pc 824.00 45.00 37,080.00
j. 25mmØ L&B pc 2.00 60.00 120.00
k. 40mmØ L&B pc 2.00 30.70 61.40


Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,680.78
D. Output = 1 l.s.
F. Materials

p. duplex C.O. grounding type, 15A, 250V,
set 9.00 367.00 3,303.00
WP

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 4,680.80
D. Output = 1 l.s.
F. Materials

Main: 700at, 800af, 3p, 240v, 65 kaic
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v
LPA set 1.00 14,008.80 14,008.80

7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v
LPB &LPC set 1.00 9,677.20 9,677.20

7 - 20at, 50af, 2p, 240v



Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 16,795.80
D. Output = 1 l.s.
F. Materials
set 60.00 1,800.00 108,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 5,180.13
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,994.75
D. Output = 1 l.s.
F. Materials
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 150.00 2,250.00
i. Wye, 50mm dia. pc 12.00 45.00 540.00
s. PVC Cement can 8.00 150.00 1,200.00


Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,923.61
D. Output = 1 l.s.
F. Materials

i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 36,073.13
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 47,949.65
D. Output = 1 l.s.
F. Materials
l. Mirror sq.ft. 36.00 650.00 23,400.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 357,668.44
F. Materials
a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 150.00 984.00 147,600.00
c. B.I. Pipe 65mm dia lm 60.00 708.00 42,480.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 390.00 317.00 123,630.00
f. B.I. Pipe 25mm dia lm 68.00 192.00 13,056.00
assy 1.00 887,692.31 887,692.31
m. JP-1 Vertical In-Line Centrifugal Pump with AC Motor & Controller,
assy 1.00 180,000.00 180,000.00
UL/FM Approved, 10GPM, 3HP, 100psi, 230, 3/60
o. Y-Strainer unit 1.00 36,118.45 36,118.45
ii. Concrete m³ 15.45 6,434.06 99,406.16
jj. Rebar kg 648.90 57.98 37,621.47
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,141.25
F. Materials
b. Concrete cu.m. 12.69 6,434.06 81,648.17

f. 6" CHB (150mm) sq.m. 7.00 175.00 1,225.00
g. 4" CHB (100mm) sq.m. 3.50 125.00 437.50


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
b. Concrete cu.m. 0.07 6,434.06 450.38



Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,193.59
D. Output = 1 l.s.
F. Materials

e. 80mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
i. 20mmØ L&B pc 824.00 45.00 37,080.00
j. 25mmØ L&B pc 2.00 60.00 120.00
k. 40mmØ L&B pc 2.00 30.70 61.40


Output per hour : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 23,680.78
D. Output = 1 l.s.
F. Materials

p. duplex C.O. grounding type, 15A, 250V,
set 9.00 367.00 3,303.00
WP

Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 4,680.80
D. Output = 1 l.s.
F. Materials

Main: 700at, 800af, 3p, 240v, 65 kaic
2 - 50at, 50af, 2p, 240v
1 - 600at, 600af, 3p, 240v
FPP set 1.00 57,605.60 57,605.60

Main: 600at, 600af, 3p, 240v, 22KAIC
1 - 40at, 50af, 3p, 240v
1 - 600at, 600af, 3p, 240v
LPA set 1.00 14,008.80 14,008.80

7 - 20at, 50af, 2p, 240v
2 - 40at, 50af, 2p, 240v
LPB &LPC set 1.00 14,346.80 14,346.80

7 - 20at, 50af, 2p, 240v



Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 16,795.80
D. Output = 1 l.s.
F. Materials
set 60.00 1,800.00 108,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,852.96
D. Output = 1 l.s.
F. Materials



Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 20,994.75
D. Output = 1 l.s.
F. Materials
h. Wye, 150mm dia. pc 4.00 1,136.21 4,544.84
h. Wye, 100mm dia. pc 15.00 150.00 2,250.00
i. Wye, 50mm dia. pc 12.00 45.00 540.00
s. PVC Cement can 8.00 150.00 1,200.00


Output : 1
No. of
Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 3,923.61
D. Output = 1 l.s.
F. Materials

i. PP-R Tee, 20mm dia. pc 15.00 14.80 222.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 41,229.18
D. Output = 1 l.s.
F. Materials

e. PVC Solvent, 400cc can 6.00 190.00 1,140.00


Output : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 47,949.65
D. Output = 1 l.s.
F. Materials
l. Mirror sq.ft. 36.00 650.00 23,400.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of No. of
Unit/s Hour/s
B. Equipment

C. Total (A + B) 357,668.44
F. Materials
a. B.I. Pipe 100mm dia lm 20.00 1,889.00 37,780.00

b. B.I. Pipe 75mm dia lm 150.00 984.00 147,600.00
c. B.I. Pipe 65mm dia lm 60.00 708.00 42,480.00
d. B.I. Pipe 50mm dia lm 20.00 425.00 8,500.00
e. B.I. Pipe 40mm dia lm 390.00 317.00 123,630.00
f. B.I. Pipe 25mm dia lm 68.00 192.00 13,056.00
i. Side Wall 12mm dia pc 6.00 518 3,108.00
assy 1.00 887,692.31 887,692.31
assy 1.00 180,000.00 180,000.00
o. Y-Strainer unit 1.00 36,118.45 36,118.45
ii. Concrete m³ 15.45 6,434.06 99,406.16
jj. Rebar kg 648.90 57.98 37,621.47
mm. .60 x .60 Manhole ea 2.00 21,000.00 42,000.00


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 26,448.91
F. Materials
b. Concrete cu.m. 12.69 6,434.06 81,648.17

f. 6" CHB (150mm) sq.m. 7.00 175.00 1,225.00
g. 4" CHB (100mm) sq.m. 3.50 125.00 437.50


Output per hour : 1
No. of No. of
Person/s Hour/s
A. Labor


No. of
Hour/s
B. Equipment

C. Total (A + B) 221.22
F. Materials
b. Concrete cu.m. 0.07 6,434.06 450.38



Dupa - 4sty20cl

Uploaded by

Copyright:

Available Formats

Dupa - 4sty20cl

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Dupa - 4sty20cl

Uploaded by

Copyright:

Available Formats

No.

Footing-GF Ian: Footing-GF

Ground 55 55 9.5 0.1 1 52.25 10 184 32 1077.93 187.47 1265.40 12.9

G1 0.45 0.7 7 6.35 9 18.00225 25 10 0.05 Ian:

RG-1 0.3 0.5 7 7 2 2.1 25 4 0.05 7.9475 245.05 245.05 22.4

Slab on Fill 56.28

Sub - Total for A

a. 40 footer Container Van or its

Sub - Total for B 26,000.00

Sub - Total for F

Item No./Description : B.3 Permits and Clearances

Sub - Total for A

Sub - Total for B

Printing l.s. 1.00 8,744.00 8,744.00

Item No./Description : B.5 Project Billboard/ Sign Board

a. Construction Foreman 1 4.00 88.12 352.48

Sub - Total for A 804.44

Minor Tools (10% of labor cost) 80.44

Sub - Total for B 80.44

a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

Sub - Total for F 3,669.00

Item No./Description : B.7 (2) Occupational Safety and Health Program

a. Part Time Safety Officer 1 14.00 510.32 7,144.48

Sub - Total for A 7,144.48

Sub - Total for B

First Aid Kit l.s. 1.00 1,000.00 1,000.00

Personal Protective Equipment(PPE)

Signages and Barricades

Sub - Total for F 72,579.44

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

Sub - Total for A 0.00

a. Mobilization/ Demobilization (1% of Civil Works) 293,529.86

Sub - Total for B 293,529.86

Sub - Total for F

Item No./Description : 801(1) Removal of Structure and Obstruction

a. Construction Foreman 1 30.00 88.12 2,643.60

Sub - Total for A 5,595.60

a. Backhoe w/ breaker (0.80 m 3) 1 15.00 1,998.10 29,971.50

Sub - Total for B 64,162.50

a. Acetylene kg 8.96 150.00 1,344.00

Sub - Total for F 2,419.20

Item No./Description : 803(1)a Structure Excavation (Common Soil)

a. Construction Foreman 1 1.00 88.12 88.12

Sub - Total for A 235.72

a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00

Sub - Total for B 4,400.57

Sub - Total for F

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

a. Construction Foreman 1 1.00 88.12 88.12

Sub - Total for A 235.72

a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

Sub - Total for B 1,268.57

Sub - Total for F

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

a. Construction Foreman 1 1.00 88.12 88.12

Sub - Total for A 235.72

a. Plate Compactor (5 hp) 1 0.75 123.00 92.25

Sub - Total for B 1,268.57

Embankment Materials m3 1.25 612.00 765.00