Vitali NHS 4 20

DETAILED UNIT PRICE ANALYSIS (DUPA)
Item No./Description : 1200(5)a Exhaust Fan Ceiling Cassette

Unit of Measurement : sets
Output per hour : 1.00
No. of No. of
Designation Hourly Rate Amount (PhP)
Person/s Hour/s
A. Labor
a. Construction Foreman 1 1.00 87.19 87.19

b. Skilled Laborer 1 1.00 62.92 62.92
c. Unskilled Laborer 1 1.00 48.49 48.49
Sub - Total for A 198.60

No. of No. of
Name and Capacity Hourly Rate Amount (PhP)
Unit/s Hour/s
B. Equipment
Minor Tools (10% of Labor Cost) 19.86
Sub - Total for B 19.86

C. Total (A + B) 218.46
D. Output = 1 l.s.
E. Direct Unit Cost (C ÷ D) 218.46
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F. Materials
a. Exhaust Fan Ceiling Cassette set 1.00 1,170.00 1,170.00
Sub - Total for F 1,170.00

G. Direct Unit Cost (E + F) 1,388.46
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G 166.62
I. Contractor's Profit (CP) 8% of G 111.08
J. Value Added Tax (VAT) 5% of (G + H + I) 83.31
K. Total Unit Cost (G + H + I + J 1,749.46
803(1)a Structure Excavation, Common Soil 89.17 cu.m.
Qty. Length Height/Width Depth Volume
STEEL STAIR - Footing (0.50 x 0.50) 4 0.50 0.50 0.40 0.40

FOOTING
FC1 1 8.78 1.90 16.69
FC2 1 7.84 1.90 14.90
FC3 3 2.00 2.00 1.90 22.80
FC4 3 2.00 2.00 1.90 22.80
STRAP FOOTING
SF Along Grid 1 1 3.800 0.20 1.90 1.44
SF Along Grid 2 1 3.800 0.20 1.90 1.44
SF Along Grid A 1 2.314 0.20 1.90 0.88
SF Others 4 2.300 0.20 1.90 3.50
Wall Footing
WF-1 Front Elevation 1 16.67 0.40 0.50 3.33
WF-1 Right Elevation 1 4.95 0.40 0.50 0.99
TOTAL 89.17
804(1)a Embankment from Structure Excavation 60.94 cu.m.

Below NGL Volume
Volume of Excavation below the ground 89.17
Volume of Concrete for Footing 16.23
Volume of Concrete for Column 2.49
Volume of Concrete for Tie Beam 2.76
Volume of Gravel Fill 6.76
TOTAL 60.94
804(1)b Embankment from Borrow 14.26 cu.m.

Qty. Length Width Depth Volume
Above NGL
Below Slab on Grade
At Near Steel Stair 1 2.35 2.20 0.20 1.03
At Main Slab Area 1 66.15 0.20 13.23
TOTAL 14.26
804(4) Gravel Fill 15.16 cu.m.

STEEL STAIR - Footing (0.50 x 0.50) 4 0.50 0.50 0.10 0.10
FOOTING
FC1 1 8.78 0.10 0.88
FC2 1 7.84 0.10 0.78
FC3 3 2.00 2.00 0.10 1.20
FC4 3 2.00 2.00 0.10 1.20
STRAP FOOTING
SF Along Grid 1 1 3.80 0.20 0.10 0.08
SF Along Grid 2 1 3.80 0.20 0.10 0.08
SF Along Grid A 1 2.31 0.20 0.10 0.05
SF Others 4 2.30 0.20 0.10 0.18
TIE BEAM
TB Along Grid 1 1 11.50 0.20 0.10 0.23
TB Along Grid 2 1 10.94 0.20 0.10 0.22
TB Along Grid A 1 4.73 0.20 0.10 0.09
TB Others 4 4.70 0.20 0.10 0.38
Wall Footing
Slab On Fill
Slab On Fill
At Main Slab Area 1 66.15 0.10 6.62
Ramp
Ramp 1 9.46 0.10 0.95
Stair on Grade
Stair on Grade Front Stair 1 9.10 0.35 0.10 0.32
TOTAL 15.16
Structural Concrete for Footing, Footing Tie Beam, Column, Suspended Slab, Girder/Beam
900(1)c1 57.86 cu.m.
(Class A, 3000 psi @ 28 days)
Steel Stair
Foundation (0.50 x 0.50) 4 0.50 0.50 0.30 0.30
Column (0.20 x 0.20) 4 0.20 0.20 0.575 0.09
FOOTING
FC1 1 8.78 0.30 2.63
FC2 1 7.84 0.30 2.35
FC3 3 2.00 2.00 0.30 3.60
FC4 3 2.00 2.00 0.30 3.60
STRAP FOOTING
SF Along Grid 1 1 3.80 0.20 0.30 0.23
SF Along Grid 2 1 3.80 0.20 0.30 0.23
SF Along Grid A 1 2.31 0.20 0.30 0.14
SF Others Vertical 4 2.30 0.20 0.30 0.55
TIE BEAM
TB Along Grid 1 1 11.50 0.20 0.30 0.69
TB Along Grid 2 1 10.94 0.20 0.30 0.66
TB Along Grid A 1 4.73 0.20 0.30 0.28
TB Others TB10, TB11, TB12 & TB13 4 4.70 0.20 0.30 1.13
WALL FOOTING
SLAB ON FILL
Slab On Fill
At Main Slab Area 1 66.15 0.10 6.62
RAMP
Ramp 1 9.46 0.10 0.95
STAIR ON GRADE
Stair on Grade Front Stair 1 9.10 0.30 0.20 0.55
COLUMN
C1 10 0.40 0.40 8.10 12.96
2ND FLOOR BEAM

2F Beam B1, B2, B3 & B4 Along Grid 1 1 11.50 0.25 0.35 1.01
2F Beam B9, B10, B11 & B12 Along Grid 2 1 10.94 0.25 0.35 0.96
2F Beam B19 Along Grid A 1 4.73 0.30 0.40 0.57
2F Beam B14, B15, & B16 3 4.70 0.30 0.50 2.11
2F Beam B17 1 4.70 0.30 0.40 0.56
2F Beam B5 & B6 2 2.95 0.20 0.30 0.35
2F Beam B7 1 3.00 0.20 0.30 0.18
2F Beam B8 1 0.75 0.20 0.30 0.05
2F Beam B13 1 0.75 0.25 0.35 0.07
2F Beam B18 1 1.825 0.20 0.30 0.11
2F - SUSPENDED SLAB
2F - Suspended Slab
At Main Slab Area 1 66.15 0.125 8.27
ROOF BEAM
Roof Beam Along Grid 1 1 11.50 0.20 0.30 0.69
Roof Beam Along Grid 2 1 10.94 0.20 0.30 0.66
Roof Beam Along Grid A 1 4.73 0.20 0.30 0.28
Roof Beam Others B10, B11, B12 & B13 4 4.70 0.20 0.30 1.13
TOTAL 57.86
902(1)a1 Reinforcing Steel (Deformed) Grade 40 8,284.24 kgs.
Bar Diameter Qty. of Member Qty. of Bars Length Total L Unit Wt. Weight
----------Foundation to Ground Flr. Level----------
Steel Stair
Footing
Along L 10 4 4 0.650 10.40 0.616 6.41
Along B 10 4 4 0.650 10.40 0.616 6.41
Column
Vert. Bars 12 4 4 1.140 18.24 0.887 16.18
Ties 10 4 5 0.680 13.60 0.616 8.38
FOOTING
FC1
Short Span (T) 16 1 14 2.350 32.90 1.577 51.87
Long Span (T) 16 1 7 4.632 32.42 1.577 51.12
Short Span (B) 16 1 21 2.350 49.35 1.577 77.81
Long Span (B) 16 1 10 4.632 46.32 1.577 73.03
FC2
Short Span (T) 16 1 13 2.350 30.55 1.577 48.17
Long Span (T) 16 1 7 4.162 29.13 1.577 45.94
Short Span (B) 16 1 19 2.350 44.65 1.577 70.40
Long Span (B) 16 1 10 4.162 41.62 1.577 65.62
FC3
Short Span (T) 16 3 7 2.350 49.35 1.577 77.81
Long Span (T) 16 3 7 2.350 49.35 1.577 77.81
Short Span (B) 16 3 10 2.350 70.50 1.577 111.16
Long Span (B) 16 3 10 2.350 70.50 1.577 111.16
FC4
Short Span (T) 16 3 7 2.350 49.35 1.577 77.81
Long Span (T) 16 3 7 2.350 49.35 1.577 77.81
Short Span (B) 16 3 10 2.350 70.50 1.577 111.16
Long Span (B) 16 3 10 2.350 70.50 1.577 111.16
STRAP FOOTING
SF Along Grid 1 0.20 0.30
Horizontal Bar 16 1 4 5.30 21.20 1.577 33.43
Stirrups 10 1 42 0.60 25.20 0.616 15.52
SF Along Grid 2 0.20 0.30
Horizontal Bar 16 1 4 4.89 19.55 1.577 30.82
Stirrups 10 1 38 0.60 22.80 0.616 14.04
SF Along Grid A 0.20 0.30
Horizontal Bar 16 1 4 2.81 11.26 1.577 17.75
Stirrups 10 1 26 0.60 15.60 0.616 9.61
SF Others (Vertical) 0.20 0.30
Horizontal Bar 16 1 4 2.80 11.20 1.577 17.66
Stirrups 10 1 26 0.60 15.60 0.616 9.61
TIE BEAM
TB Along Grid 1 0.20 0.30
Horizontal Bar 16 1 4 13.85 55.40 1.577 87.35
Stirrups 10 1 144 0.60 86.40 0.616 53.21
TB Along Grid 2 0.20 0.30
Horizontal Bar 16 1 4 13.29 53.17 1.577 83.84
Stirrups 10 1 144 0.60 86.40 0.616 53.21
TB Along Grid A 0.20 0.30
Horizontal Bar 16 1 4 5.88 23.53 1.577 37.10
Stirrups 10 1 66 0.60 39.60 0.616 24.39
TB Others (Vertical) 0.20 0.30
Horizontal Bar 16 4 4 5.85 93.60 1.577 147.58
Stirrups 10 4 66 0.60 158.40 0.616 97.56
WALL FOOTING
WF-1 Front Elevation
Continuous Bar 10 1 3 26.59 79.77 0.616 49.13
Bottom Bars 10 1 89 0.55 48.95 0.616 30.15
Vertical Bar 10 1 45 0.69 31.19 0.616 19.21
WF-1 Right Elevation
Continuous Bar 10 1 3 5.83 17.48 0.616 10.76
Bottom Bars 10 1 20 0.55 11.00 0.616 6.77
Vertical Bar 10 1 10 0.69 6.93 0.616 4.27
COLUMN
C1 0.400 0.400
Vert. Bars 20 10 12 8.785 1054.20 2.464 2,597.17
Ties 1 10 10 57 1.480 843.60 0.616 519.58
Ties 2 10 10 57 0.520 296.40 0.616 182.56
2ND FLOOR BEAM

B1 0.25 0.35
Horizontal Bar (T & B) 16 1 5 3.71 18.55 1.577 29.25
Support Bar (T) 16 1 2 1.52 3.04 1.577 4.79
Continuous Bar (T) 16 1 2 1.17 2.33 1.577 3.68
Support Bar (B) 16 1 1 1.52 1.52 1.577 2.39
Continuous Bar (B) 16 1 1 1.17 1.17 1.577 1.84
Stirrups 10 1 37 1.08 39.96 0.616 24.61
B2 0.25 0.35
Continuous Bar (T) 16 1 2 2.32 4.63 1.577 7.31
Continuous Bar (B) 16 1 1 2.32 2.32 1.577 3.65
Middle Bar (B) 16 1 1 1.71 1.71 1.577 2.70
Stirrups 10 1 40 1.08 43.20 0.616 26.61
B3 0.25 0.35
Continuous Bar (T) 16 1 2 2.30 4.60 1.577 7.25
Continuous Bar (B) 16 1 1 2.30 2.30 1.577 3.63
Middle Bar (B) 16 1 1 1.71 1.71 1.577 2.70
Stirrups 10 1 40 1.08 43.20 0.616 26.61
B4 0.25 0.35
Support Bar (T) 16 1 2 1.52 3.04 1.577 4.79
Continuous Bar (T) 16 1 2 1.17 2.33 1.577 3.68
Support Bar (B) 16 1 1 1.52 1.52 1.577 2.39
Continuous Bar (B) 16 1 1 1.17 1.17 1.577 1.84
Middle Bar (B) 16 1 3 1.74 5.22 1.577 8.23
Stirrups 10 1 41 1.08 44.28 0.616 27.27
B5 0.20 0.30
Stirrups 10 1 13 0.88 11.44 0.616 7.05
B6 0.20 0.30
Stirrups 10 1 13 0.88 11.44 0.616 7.05
B7 0.20 0.30
Stirrups 10 1 33 0.88 29.04 0.616 17.89
B8 0.20 0.30
Stirrups 10 1 8 0.88 7.04 0.616 4.34
B9 0.25 0.35
Support Bar (T) 16 1 2 1.33 2.67 1.577 4.20
Continuous Bar (T) 16 1 2 0.98 1.96 1.577 3.09
Support Bar (B) 16 1 3 1.33 4.00 1.577 6.31
Continuous Bar (B) 16 1 1 0.98 0.98 1.577 1.55
Stirrups 12 1 28 1.12 31.36 0.887 27.81
B10 0.25 0.35
Continuous Bar (T) 16 1 2 2.13 4.26 1.577 6.72
Continuous Bar (B) 16 1 1 2.13 2.13 1.577 3.36
Stirrups 10 1 35 1.08 37.80 0.616 23.28
B11 0.25 0.35
Continuous Bar (T) 16 1 2 2.30 4.60 1.577 7.25
Continuous Bar (B) 16 1 1 2.30 2.30 1.577 3.63
Stirrups 10 1 35 1.08 37.80 0.616 23.28
B12 0.25 0.35
Support Bar (T) 16 1 2 1.52 3.04 1.577 4.79
Continuous Bar (T) 16 1 2 1.17 2.33 1.577 3.68
Support Bar (B) 16 1 1 1.52 1.52 1.577 2.39
Continuous Bar (B) 16 1 1 1.17 1.17 1.577 1.84
Stirrups 10 1 37 1.08 39.96 0.616 24.61
B13 0.25 0.35
Stirrups 10 1 10 1.08 10.80 0.616 6.65
B14 0.30 0.50
Support Bar (T) 16 1 6 2.12 12.71 1.577 20.04
Middle Bar (B) 16 1 2 2.82 5.64 1.577 8.89
Stirrups 10 1 56 1.48 82.88 0.616 51.05
B15 0.30 0.50
Support Bar (T) 16 1 6 2.12 12.71 1.577 20.04
Middle Bar (B) 16 1 2 2.82 5.64 1.577 8.89
Stirrups 10 1 56 1.48 82.88 0.616 51.05
B16 0.30 0.50
Support Bar (T) 16 1 6 2.12 12.71 1.577 20.04
Middle Bar (B) 16 1 2 2.82 5.64 1.577 8.89
Stirrups 10 1 56 1.48 82.88 0.616 51.05
B17 0.30 0.40
Support Bar (T) 16 1 7 2.12 14.83 1.577 23.38
Middle Bar (B) 16 1 4 2.82 11.28 1.577 17.79
Stirrups 10 1 55 1.28 70.40 0.616 43.36
B18 0.20 0.30
Stirrups 10 1 13 0.88 11.44 0.616 7.05
B19 0.30 0.40
Support Bar (T) 16 1 5 2.13 10.65 1.577 16.79
Stirrups 10 1 47 1.28 60.16 0.616 37.05
ROOF BEAM
Roof Beam Along Grid 1 0.20 0.30
Horizontal Bar 16 1 4 13.92 55.68 1.577 87.79
Stirrups 10 1 144 0.88 126.72 0.616 78.05
Roof Beam Along Grid 2 0.20 0.30
Horizontal Bar 16 1 4 13.29 53.17 1.577 83.84
Stirrups 10 1 144 0.88 126.72 0.616 78.05
Roof Beam Along Grid A 0.20 0.30
Horizontal Bar 16 1 4 5.88 23.53 1.577 37.10
Stirrups 10 1 66 0.88 58.08 0.616 35.77
Roof Beam Others (Vertical) 0.20 0.30
Horizontal Bar 16 4 4 5.85 93.60 1.577 147.58
Stirrups 10 4 66 0.88 232.32 0.616 143.09
SLABS
Slab on Grade
(13.22m x 5.10m) (Average Length) 13.22 5.10
no. of
Main Bar Bar Diameter spacing Length Total Length Unit Wt. Weight
pieces
Along Long Span 10 0.50 10 13.22 132.20 0.616 81.42
Along Short Span 10 0.50 26 5.10 132.60 0.616 81.67
(2.35m x 2.20m) 2.350 2.200
no. of
Main Bar Bar Diameter spacing Length Total Length Unit Wt. Weight
pieces
Along Long Span 10 0.5 4 2.35 9.40 0.616 5.79
Along Short Span 10 0.5 5 2.20 11.00 0.616 6.77
2ND FLOOR - SUSPENDED SLAB

S1 (3.32m x 5.10m) (Average Length) 1 5.10 3.32
no. of
Main Bar (Top) Bar Diameter spacing Length Total Length Unit Wt. Weight
pieces
Along Long Span 10 0.25 12 1.70 20.40 0.616 12.56
Along Short Span 10 0.235 20 1.11 22.13 0.616 13.63
Main Bar (Bottom)
Along Long Span 10 0.25 6 3.06 18.36 0.616 11.31
Along Short Span 10 0.25 10 1.99 19.92 0.616 12.27
Temp. Bar (top & bottom)
Along Long Span 10 0.25 12 5.10 61.20 0.616 37.69
Along Short Span 10 0.25 20 3.32 66.40 0.616 40.90
S2 (2.95m x 2.40m) 1 2.95 2.40
Main Bar (Top) Bar Diameter spacing no. of pieces Length Total Length Unit Wt. Weight
Along Long Span 10 0.25 8 0.98 7.87 0.616 4.85

Along Short Span 10 0.24 12 0.80 9.60 0.616 5.91
Main Bar (Bottom)
Along Long Span 10 0.25 4 1.77 7.08 0.616 4.36
Along Short Span 10 0.25 5 1.44 7.20 0.616 4.43
Along Long Span 10 0.25 8 2.95 23.60 0.616 14.54
Along Short Span 10 0.25 8 2.40 19.20 0.616 11.83
S3 (2.95m x 2.40m) 1 2.95 2.40
Along Long Span 10 0.250 8 0.98 7.87 0.616 4.85

Along Short Span 10 0.250 10 0.80 8.00 0.616 4.93
Main Bar (Bottom)
Along Long Span 10 0.250 4 1.77 7.08 0.616 4.36
Along Short Span 10 0.250 5 1.44 7.20 0.616 4.43
Along Long Span 10 0.250 8 2.95 23.60 0.616 14.54
Along Short Span 10 0.250 8 2.40 19.20 0.616 11.83
S4 (3.00m x 2.40m) 1 3.00 2.40
Along Long Span 10 0.215 10 1.00 10.00 0.616 6.16

Along Short Span 10 0.175 16 0.80 12.80 0.616 7.88
Main Bar (Bottom)
Along Long Span 10 0.250 4 1.80 7.20 0.616 4.43
Along Short Span 10 0.215 6 1.44 8.64 0.616 5.32
Along Long Span 10 0.250 8 3.00 24.00 0.616 14.78
Along Short Span 10 0.250 8 2.40 19.20 0.616 11.83
S5 (2.95m x 2.325m) 1 2.95 2.325
Along Long Span 10 0.145 16 0.98 15.73 0.616 9.69

Along Short Span 10 0.120 24 0.78 18.60 0.616 11.46
Main Bar (Bottom)
Along Long Span 10 0.250 4 1.77 7.08 0.616 4.36
Along Short Span 10 0.150 9 1.40 12.56 0.616 7.73
Along Long Span 10 0.250 8 2.95 23.60 0.616 14.54
Along Short Span 10 0.250 8 2.33 18.60 0.616 11.46
S6 (2.95m x 2.325m) 1 2.95 2.325
Along Long Span 10 0.210 10 0.98 9.83 0.616 6.06

Along Short Span 10 0.175 16 0.78 12.40 0.616 7.64
Main Bar (Bottom)
Along Long Span 10 0.250 4 1.77 7.08 0.616 4.36
Along Short Span 10 0.220 6 1.40 8.37 0.616 5.16
Along Long Span 10 0.250 8 2.95 23.60 0.616 14.54
Along Short Span 10 0.250 8 2.33 18.60 0.616 11.46
S7 (3.00m x 2.325m) 1 3.00 2.325
Along Long Span 10 0.250 8 1.00 8.00 0.616 4.93

Along Short Span 10 0.250 10 0.78 7.75 0.616 4.77
Main Bar (Bottom)
Along Long Span 10 0.250 4 1.80 7.20 0.616 4.43
Along Short Span 10 0.250 5 1.40 6.98 0.616 4.30
Along Long Span 10 0.250 8 3.00 24.00 0.616 14.78
Along Short Span 10 0.250 8 2.33 18.60 0.616 11.46
S8 (0.75m x 1.375m) 1 0.75 1.375
Along Long Span 10 0.250 4 0.25 1.00 0.616 0.62

Along Short Span 10 0.250 2 0.46 0.92 0.616 0.56
Main Bar (Bottom)
Along Long Span 10 0.250 2 0.45 0.90 0.616 0.55
Along Short Span 10 0.250 1 0.83 0.83 0.616 0.51
Along Long Span 10 0.250 4 0.75 3.00 0.616 1.85
Along Short Span 10 0.250 0 1.38 0.00 0.616 0.00
STAIR CASE
Stair On Grade (Front) (9.10m x 0.30m) Qty Length Area Unit Weight Weight
Horizontal Bar 10 4 9.30 0.000079 7842 22.91
V Shape Bar 10 62 0.69 0.000079 7842 26.35
Main Bar 10 31 0.96 0.000079 7842 18.35
RAMP
Horizontal Bar Qty Length Area Unit Weight Weight
FFL to Mid Landing 10 1 9 1.36 0.000079 7842 7.54
Mid Landing to GFFL 10 1 15 1.36 0.000079 7842 12.56
Main Bar
FFL to Mid Landing 10 1 4 3.40 0.000079 7842 8.38
Mid Landing to GFFL 10 1 4 5.80 0.000079 7842 14.29
TOTAL 8,284.24
903(2) Forms and Falseworks 296.10 sq.m.
----------Foundation to Ground Flr. Level----------
STEEL STAIR P = 2 (a + b) Qty. a b h/d A=PxH

Foundation (0.50 x 0.50) 2.00 4 0.50 0.50 0.30 2.40
FOOTING P = 2 (a + b) Qty. a b h/d A=PxH
FC1 12.78 1 4.39 2.00 0.30 3.83
FC2 11.84 1 3.92 2.00 0.30 3.55
FC3 8.00 3 2.00 2.00 0.30 7.20
FC4 8.00 3 2.00 2.00 0.30 7.20
STRAP FOOTING P=2xd Qty. L d A=PxL
SF Along Grid 1 0.60 1 3.80 0.30 2.28
SF Along Grid 2 0.60 1 3.80 0.30 2.28
SF Along Grid A 0.60 1 2.31 0.30 1.39
SF Others (Vertical) 0.60 4 2.30 0.30 5.52
TIE BEAM P=2xd Qty. L d A=PxL
TB Along Grid 1 0.60 1 11.50 0.30 6.90
TB Along Grid 2 0.60 1 10.94 0.30 6.56
TB Along Grid A 0.60 1 4.73 0.30 2.84
TB Others (Vertical) 0.60 4 4.70 0.30 11.28
WALL FOOTING P=2xd Qty. L d A=PxL
WF-1 Front Elevation 0.40 1 26.59 0.20 10.64
WF-1 Right Elevation 0.40 1 5.83 0.20 2.33
SLAB ON FILL P = 2 (a + b ) Qty. a b d A=PxH
At Near Steel Stair 9.10 1 2.35 2.20 0.100 0.91
Slab On Fill
At Main Slab Area 36.14 1 12.97 5.10 0.100 3.61
COLUMN P = 2 (a + b) Qty. a b h/d A=PxH
C1 (0.40 x 0.40) 1.60 10 0.40 0.40 8.10 129.60
STEEL STAIR (0.20 x 0.20) 0.80 4 0.20 0.20 0.54 1.71
2ND FLOOR BEAM P=2xd Qty. L d A=PxL
2F Beam B1, B2, B3 & B4 0.70 1 11.50 0.35 8.05
2F Beam B9, B10, B11 & B12 0.70 1 10.94 0.35 7.66
2F Beam B19 0.80 1 4.73 0.40 3.79
2F Beam B14, B15, & B16 1.00 3 4.70 0.50 14.10
2F Beam B17 0.80 1 4.70 0.40 3.76
2F Beam B5 & B6 0.60 2 2.95 0.30 3.54
2F Beam B7 0.60 1 3.00 0.30 1.80
2F Beam B8 0.60 1 0.75 0.30 0.45
2F Beam B13 0.70 1 0.75 0.35 0.52
2F Beam B18 0.60 1 1.825 0.30 1.10
2F - SUSPENDED SLAB P = 2 (a + b ) Qty. a b d A=PxH
At Near Steel Stair 5.45 1 0.90 1.83 0.125 0.68
2F - Suspended Slab
At Main Slab Area 36.14 1 12.97 5.10 0.125 4.52
ROOF BEAM P=2xd Qty. L d A=PxL
Roof Beam Along Grid 1 0.60 1 11.50 0.30 6.90
Roof Beam Along Grid 2 0.60 1 10.94 0.30 6.56
Roof Beam Along Grid A 0.60 1 4.73 0.30 2.84
Roof Beam B10, B11, B12 & B13 0.60 4 4.70 0.30 11.28
Qty. of
STAIR CASE Qty. b d
Member
Stair On Grade (Front) (9.10m x 0.30m) 1 unit
Rise 2 9.10 0.20 3.64
Side 2 0.72 0.40 0.58
Qty. of
RAMP Qty. b d
Member
Ramp 1 unit
Side 2 9.20 0.125 2.30
TOTAL 296.10
1000(1) Soil Poisoning 5.00 liters

Area 71.32
Liters 5
Total Solution Required 356.62
1046(2)a1 100 mm CHB Non Load Bearing Wall (including Reinforcing Steel) 116.58 sq.m.
Qty. Length Depth/ Height Area Total Area
GROUND FLOOR
Horizontal 1 5.30 3.10 16.43
Interior Wall Less W-2 1 0.70 0.60 0.42
(Above GFFL to 2nd GL A-B/1-2 24.95
Floor) Vertical 1 5.35 3.10 16.59
Less D-2 3 1.00 2.55 7.65
Above WF-1 Along Grid 2 Horizontal 1 13.09 0.60 7.85 7.85
2ND FLOOR
Perimeter Wall GL A-B/1 1 2.34 2.70 6.32
Front Elevation 4.11
(2nd Floor - Roof) Less W-3 1 1.70 1.30 2.21
Horizontal 1 3.11 2.70 8.40
6.89
Less D -3 1 0.70 2.15 1.51
GL A-B/1-2
Vertical 1 4.70 2.70 12.69
10.54
Less D -1 1 1.00 2.15 2.15
Horizontal 1 5.20 2.70 14.04
Less W-1 1 1.40 1.20 1.68 10.21
GL A-B/2-3 Less D -1 1 1.00 2.15 2.15
Vertical 1 4.46 2.70 12.04
10.54
Less D -3 1 0.70 2.15 1.51
Interior Wall
Horizontal 1 5.20 2.70 14.04
(2nd Floor - Roof)
Less W-1 1 1.40 1.20 1.68 10.21
GL A-B/3-4 Less D -1 1 1.00 2.15 2.15
Vertical 1 4.46 2.70 12.04
10.54
Less D -3 1 0.70 2.15 1.51
Horizontal 1 5.20 2.70 14.04
Less W-1 1 1.40 1.20 1.68 10.21
GL A-B/4-5 Less D -1 1 1.00 2.15 2.15
Vertical 1 4.46 2.70 12.04
10.54
Less D -3 1 0.70 2.15 1.51
TOTAL 116.58
Qty. Length Depth/ Height Area Total Area
GROUND FLOOR
Left Elevation 1 7.14 3.30 23.56
Perimeter Wall (GF-2F) Rear Elevation 1 12.70 3.30 41.91 77.02
Right Elevation 1 3.50 3.30 11.55
2ND FLOOR
Left Elevation 1 7.14 3.00 21.42
Perimeter Wall (2F - Roof) Rear Elevation 1 12.70 3.00 38.10 70.02
Right Elevation 1 3.50 3.00 10.50
TOTAL 147.04
1027(1) Plain Cement Plaster Finish 504.08 sq.m.

No. of Sides Length Depth/ Height Area Total Area
WALLS
CHB 2 263.62 527.24
ADDITIONAL AREA
Exposed Underside of Concrete
1 3.04
CL-1 Ground Floor 5.98
1 2.94
DEDUCTIVE AREA
Below Ground 2 13.09 0.20 5.24
Front Elevation
NGL - GFFL 1 13.09 0.40 5.24
Below Ground 2 7.14 0.20 2.86
Left Elevation
NGL - GFFL 1 7.14 0.40 2.86
29.14
Below Ground 2 12.70 0.20 5.08
Rear Elevation
NGL - GFFL 1 12.70 0.40 5.08
Below Ground 2 3.50 0.20 1.40
Right Elevation
NGL - GFFL 1 3.50 0.40 1.40
TOTAL 504.08
1021(1)a Cement Floor Finish 9.46 sq.m.
Location Qty. Length Height/Width Area
GROUND FLOOR
FL1 - Plain Cement Floor Finish Ramp 1 9.46
TOTAL 9.46 sq.m
1018(2) Unglazed Ceramic Tiles 105.99 sq.m.

Location Qty Width Length Area
GROUND FLOOR
FL2 - 300mm x 300mm Vitrified T&B-01 1 2.89
Unglazed Tiles T&B-02 1 2.77
Storage Room 1 3.75
FL3 - 600mm x 600mm Vitrified Multi-Purpose Hall 1 10.93 5.35 58.48
Unglazed Tiles Front Stair 1 9.10 0.70 6.37
Near Access Stair 1 2.15 1.75 3.76
SECOND FLOOR
FL2 - 300mm x 300mm Vitrified T&B 1 3.71
Unglazed Tiles T&B 3 2.10 1.08 6.80
FL3 - 600mm x 600mm Vitrified
Hallway 1 11.05 1.58 17.46
Unglazed Tiles
TOTAL 105.99 sq.m
1018(5) Glazed Tiles 100.93 sq.m.

Location Qty Width Height Area Total Area
SECOND FLOOR
Quarter 4 1 11.10
FL4 - 600mm x 600mm Floor Quarter 3 1 8.63
37.00
Tiles (Glazed Tiles Wood Design) Quarter 2 1 8.63
Quarter 1 1 8.63
GLAZED TILES ON WALLS
GROUND FLOOR
600mm x 600mm Vitrified 1 13.67 1.80 24.61
Glazed Wall Tile Finished on CHB T&B Less D-2 1 1.00 2.55 2.55 21.64
WALL Less W-2 1 0.70 0.60 0.42
SECOND FLOOR
At Quarter 4 1 8.72 1.80 15.70
600mm x 600mm Vitrified Less D-3 1 0.70 2.15 1.51
Glazed Wall Tile Finished on CHB T&B 42.29
WALL At Quarter 1, 2 & 3 3 6.04 1.80 32.62
Less D-3 3 0.70 2.15 4.51
TOTAL 100.93
1003(1)a1 Carpentry and Joinery Works, 4.5mm Fiber Cement Board Ceiling on Metal Frame 129.46 sq.m.
Qty Width Length Area
1 3.823
CL-2, 4.5mm thk. Fiber Cement Board Ceiling on Metal Ground Floor
1 57.700
Furring
Second Floor 1 67.939
TOTAL 129.46 sq.m
1003(1)e2 Pre-Painted Metal Panel Ceiling on Metal Frame 25.05 sq.m.

CL- 3, Spandrel Ceiling 1 15.90 8.89 25.05
TOTAL 25.05 sq.m
1038(1) Reflective Insulation (10mm Thick, 2 Sides Aluminum) 108.53 sq.m.

Area
Area from:
1014(1)b2 Prepainted Metal Sheets, Rib Type, Long Span 108.53
TOTAL 108.53
1008(1)a Aluminum Glass Windows, Sliding Type 5.64 sq.m.
Location Qty Width Height Area
W-1 Bedrooms 3 1.40 1.20 5.04
W-3 Bedrooms 1 0.50 1.20 0.60
TOTAL 5.64 sq.m
1008(1)c Aluminum Glass Windows, Awning Type 0.35 sq.m.

W-2 C.R. 1 0.70 0.50 0.35
TOTAL 0.35 sq.m
1008(1)d Aluminum Glass Windows, Fixed Type 1.30 sq.m.

Set Qty Width Height Area
W-3 (0.50 x 1.30) 2 1 0.50 1.30 1.30
TOTAL 1.30 sq.m
1010(1) Frames, Jambs 11.00 set
Location Qty Total L (m) Total L (bd.ft.) Total Bd.ft.
50mm x 100mm Hardwood Jamb for D-1 Bedrooms 4 5.20 11.02 44.07
CR (AT GF) & Storage

50mm x 100mm Hardwood Jamb for D-2 3 5.20 11.02 33.05
Room
50mm x 100mm Hardwood Jamb for D-3 T&B 4 4.90 10.38 41.53
TOTAL 11 set 118.66 Bd. Ft.
1010(2)a Wooden Flush Door 20.58 sq.m.

D-1 Hollow Core Flush Type Bedrooms 4 1.00 2.10 8.40

Swing Door
Hollow Core Flush Type CR (AT GF) & Storage
D-2 3 1.00 2.10 6.30
Swing Door Room
D-3 Hollow Core Flush Type T&B 4 0.70 2.10 5.88

Swing Door
TOTAL 20.58 sq.m
1004(2) Finishing Hardware (Lockset and Hinges) 1.00 l/s

Qty
D-1 Lockset (Cylinder Type) 4
Hinges 4 units per door 16
TOTAL
LOCKSET 11 pcs
HINGES 44 pcs
1051(6) Railings 1 l/s
Qty Length Area Unit Wt Weight
SECOND FLOOR
R-1
Horizontal 1 2.85 0.00036 7842 8.05
(2 x 4 x 1.2)
Vertical 4 0.87 0.00036 7842 9.82
(1 x 1 x 1.2) Horizontal 4 2.85 0.00012 7842 10.38
R-2
Horizontal 1 2.85 0.00036 7842 8.05
(2 x 4 x 1.2)
Vertical 4 0.87 0.00036 7842 9.82
(1 x 1 x 1.2) Horizontal 4 2.85 0.00012 7842 10.38
R-3
Horizontal 1 2.90 0.00036 7842 8.19
(2 x 4 x 1.2)
Vertical 4 0.87 0.00036 7842 9.82
(1 x 1 x 1.2) Horizontal 4 2.90 0.00012 7842 10.57
R-4
Horizontal 1 1.08 0.00036 7842 3.05
(2 x 4 x 1.2)
Vertical 2 0.87 0.00036 7842 4.91
(1 x 1 x 1.2) Horizontal 4 1.08 0.00012 7842 3.94
R-5
Horizontal 1 1.53 0.00036 7842 4.32
(2 x 4 x 1.2)
Vertical 2 0.87 0.00036 7842 4.91
(1 x 1 x 1.2) Horizontal 4 1.53 0.00012 7842 5.57
MAIN STAIR RAILINGS
Qty
a. 50 mm Ø G.I. pipe Handrail Length No. of Pieces Area for Painting
Member
Horizontal 1 4.80 0.754
Paint Finished Vertical 8 0.90 4.00 1.131
Inclined 1 10.14 1.593

b. 19mm x 19mm Square bar
Horizontal 5 2.56 0.00036 7842 36.24
Vertical 43 0.90 0.00036 7842 109.56
Inclined 32 0.77 0.00036 7842 69.75
RAMP RAILINGS
Qty Area for
Length Total Length No. of Pieces
a. 32mmØ Stainless Steel Pipe Handrail Member Painting
Horizontal 2 4.98 9.96 1.001
Vertical 16 1.00 16.00 1.608
Paint Finished 11
Inclined 8 5.07 40.56 4.078
End Handrail 2 0.51 1.03 0.103
SUB-TOTAL
a. 2" x 4" x 1.2mm Rectangular Tube Total Weight 70.94
b. 1" x 1" x 1.2mm Square Bar Total Weight 40.85
c. 19mm x 19mm Square Bar Total Weight 215.55
c. 50mmØ G.I. Pipe No. of Pieces 4
d. 32mmØ Stainless Steel Pipe No. of Pieces 11
1032(1)a Masonry/Concrete Painting 569.62 sq.m.

Qty Length Height Area
CHB Walls Plain Cement Plaster Finish 504.08
CL-2 Item 1003(1)a1 129.46
LESS AREA
Glazed Tiles on Wall Area 63.93
TOTAL 569.62 sq.m
1032(1)b Wood Painting 55.65 sq.m.

Number of
Qty Length Height/Width Area Total Area
Sides
DOORS
D-1 Front and Back 1.00 2.10 16.80
Sides 4 2 0.05 2.10 0.84 18.04
Top and Bottom 1.00 0.05 0.40
D-2 Front and Back 1.00 2.10 12.60
Sides 3 2 0.05 2.10 0.63 13.53
D-3 Front and Back 0.70 2.10 11.76
Sides 4 2 0.05 2.10 0.84 12.88
Number of
Qty Length Height/Width Area Total Area
Sides
DOOR JAMBS
Sides 2 0.20 2.10 3.36
D-1 4
Top 1 1.00 0.20 0.80
Sides 2 0.20 2.10 2.52
D-2 3 11.20
Top 1 1.00 0.20 0.60
Sides 2 0.20 2.10 3.36
D-3 4
Top 1 0.70 0.20 0.56
TOTAL 55.65
1032(1)c Metal Painting 276.32 sq.m.
Area
Structural Steel, Truss 84.90
Structural Steel, Purlins 109.18
Metal Structure Accessories, Sagrods 1.18
Metal Structure Accessories, Bolts 0.81
Metal Structure Accessories, Cross Bracing 2.46
Metal Structure Accessories, Steel Plates 5.63
Metal Structure Accessories, Fascia Frame 4.23
Rafter 17.87
Railings 28.27
STEEL STAIR 21.80
TOTAL 276.32 sq.m
1014(1)b2 Prepainted Metal Sheets, Rib Type, Long Span 108.53 sq.m.
Qty Length Width Area
0.40mm Thick (Base Metal Thickness) G.I. Roofing Sheet, Rib-Type 1 7.69 14.11 108.53
TOTAL 108.53
1036(1) PolyCarbonate Sheets/Panels 13.20 ln.m.

Qty Length Total Length
Mini Corrugated Poly Carbonate Roof Sheet (1.22m x 2.44m x 3mm)
At Skit Roof Framing Plan 11 1.20 13.20
TOTAL 13.20
1013(2)a2 Fabricated Metal Roofing Accessory, Flashing 29.88 ln.m.

Qty Length
250mm Width Prepainted Pre-Fab Fascia G.I Sheet w/ End Flashing 1 7.69
Rivets sp.@ 0.20m Corner Flashing 1 22.19
TOTAL 29.88 ln.m.
1013(2)b1 Fabricated Metal Roofing Accessory, Gutters 13.73 ln.m.

Qty Length
Pre-Painted Gutter At Roof Plan 1 13.73
TOTAL 13.73
1047(2)a Structural Steel, Truss 1,779.56 kg

Area for
Qty L Area Unit Wt Weight
Painting
Truss 01 5 units
Top 2 7.69 0.00074 7842 448.67 19.99

A - 65mm x 65mm x 6mm Angle
Bar
Bottom 2 6.40 0.00074 7842 373.40 16.64
King Post 2 0.95 0.00074 7842 55.43 2.47

B - 65mm x 65mm x 6mm Angle
Bar
Vert. Web 2 4.51 0.00074 7842 263.13 11.73
C - 50mm x 50mm x 6mm Angle
Diag. Web 2 6.14 0.00056 7842 271.57 12.28
Bar
Strut - 1 1 units
Top 1 3.30 0.00044 7842 11.31 0.67
Bottom 1 3.30 0.00044 7842 11.31 0.67

2" x 2" x 4.5mm Angle Bar
Vert. Web 1 3.68 0.00044 7842 12.61 0.75
Diag. Web 1 3.96 0.00044 7842 13.57 0.80
Strut - 2 3 units
Top 1 3.25 0.00044 7842 33.41 1.98
Bottom 1 3.25 0.00044 7842 33.41 1.98

Vert. Web 1 3.68 0.00044 7842 37.83 2.24
Diag. Web 1 3.93 0.00044 7842 40.40 2.40
Strut - 3 1 units
Top 1 2.96 0.00044 7842 10.14 0.60
Bottom 1 2.96 0.00044 7842 10.14 0.60

Vert. Web 1 2.75 0.00044 7842 9.42 0.56
Diag. Web 1 3.24 0.00044 7842 11.10 0.66
Strut - 4 3 units
Top 1 3.30 0.00044 7842 33.92 2.01
Bottom 1 3.30 0.00044 7842 33.92 2.01

Vert. Web 1 2.75 0.00044 7842 28.27 1.68
Diag. Web 1 3.56 0.00044 7842 36.60 2.17
TOTAL 1,779.56 84.90

1047(2)b Structural Steel, Purlins 850.17 kg
Area for
Painting
C-Purlins - 150mm x 50mm x 20mm x 2mm
At Roof Plan 14 13.73 0.000564 7842 850.17 109.18
TOTAL 850.17 109.18
1047(7)b Metal Structure Accessories, Sagrods 27.67 kg

Area for
Painting
12mmØ Sag Rod
At Roof Plan 52 0.60 0.00011 7842 27.67 1.176
TOTAL 27.67 1.18
1047(3)a Metal Structure Accessories, Bolts 98.00 each

Area for
Painting
4-12mmØ - 250mm Long Anchor Bolts with N&W
Truss 01 40 0.25 0.00011 7842 8.87 0.377
TOTAL 40 8.87 0.38
4-5/8"Ø - 6 Inches Long Bolts with N&W
At Skirt Roof 40 0.1524 0.00020 7842 9.46 0.304
TOTAL 40 9.46 0.30
10mmØ - 100 Long Plus 40 Hook Anchor Bolts with N&W
At Steel Stair 2 0.14 0.00008 7842 0.17 0.009
TOTAL 2 0.17 0.01
12mmØ - 200mm Long Anchor Bolts with N&W
At Steel Stair 16 0.2 0.00011 7842 2.84 0.121
TOTAL 16 2.84 0.12
1047(3)c Metal Structure Accessories, Turnbuckle 16.00 pc

Qty
16mmØ 16.00
TOTAL 16.00
1047(4) Metal Structure Accessories, Cross Bracing 77.26 kg

Area for
Painting
16mmØ At Roof Plan 1 49.00 0.000201 7842 77.26 2.46
TOTAL 77.26 2.46
1047(6) Metal Structure Accessories, Steel Plates 149.10 kg

Area for
Qty Thickness Area Unit Wt Weight
Painting
ROOF PLAN
Gusset Plate - 6mm Thick
(0.11m x 0.15m) 45 0.006 0.0165 7842 34.94 1.49
Truss 01
(0.12m x 0.15m) 45 0.006 0.0180 7842 38.11 1.62
Base Plate - 10mm Thick
Truss 01 (0.20m x 0.220m) 10 0.01 0.04 7842 34.50 0.88
SKIRT ROOF
Steel Plate - 3.5mm Thick (0.25m x 0.15m) 10 0.0035 0.0375 7842 10.29 0.75
STEEL STAIR
(160 x 210 x 8) 6 0.008 0.03360 7842 12.65 0.40
Gusset Plate
(75 x 150 x 10) 10 0.010 0.01125 7842 8.82 0.22
Spider Plate - 12mm 100Wide x 220Long 2 0.012 0.02200 7842 4.14 0.09
Base Plate - 8mm (150 x 150) 4 0.008 0.02250 7842 5.65 0.18
TOTAL 149.10 5.63

1047(10) Metal Structure Accessories, Fascia Frame 1.00 l/s
Area for
Painting
3.2mm THK x 1 1/2" x 1 1/2" Flat Bar Fascia Frame Support
27 0.0381 0.000122 7842 0.98 0.08
2 mm THK x 1 1/2" Flat Bar Vertical Framing & Backing
27 0.300 0.000076 7842 4.84 0.65
3.2mm THK x 1 1/2" x 1 1/2" Angle Bar Top & Bottom
2 13.73 0.000234 7842 50.29 3.49
TOTAL 56.11 4.23

Rivets 54
TOTAL 54
a. 12mm x 38mm x 5m x 0.8mm thk Metal Furring Channel

Vertical 22 0.25 5.5
Horizontal 2 7.69 15.38
TOTAL 20.88 5 pcs
b. Rivets sp. @ 0.20 m 2 38 98
TOTAL 98.00 pcs
1047(1) Structural Steel 1.00 l/s

Area for
Qty Length Area Unit Wt. Weight
Painting
STEEL STAIR
Angle Bar
(38 x 38 x 4.5) 36 0.20 0.00032 7842 18.17 1.09
(25 x 25 x 4.5) 1 2.00 0.00020 7842 3.21 0.20
(25 x 25 x 4.5) 4 0.10 0.00020 7842 0.64 0.04
(50 x 50 x 6.0) 4 1.21 0.00056 7842 21.34 0.97
(50 x 50 x 6.0) 4 0.71 0.00056 7842 12.51 0.57
(50 x 50 x 6.0) 2 4.80 0.00056 7842 42.46 1.92
(65 x 65 x 6.0) 1 8.84 0.00074 7842 51.59 2.30
Checkered Plate Flooring - 6mm
Ground to Landing 8 1 0.00198 7842 124.22 5.65
Landing 1 2 0.00840 7842 131.75 1.41
Landing to 2nd 8 1 0.00198 7842 124.22 5.65
4" Pipe Post - Schedule 40
Ground to Landing 4 1.40 0.00205 7842 89.61 2.00
C8 x 13 Stringer
Ground to Landing 2 2.19 19.39 85.00
Landing 1 8.20 19.39 158.97
Landing to 2nd 2 2.51 19.39 97.13
SKIRT ROOF
Area for
Rafter Qty Length Area Unit Wt Weight
Painting
1
2" x 6" x 1.2mm Rectangular
Horizontal 5 1.20 0.00048 7842 22.68 2.44
Tube
Inclined 5 1.25 0.00048 7842 23.62 2.54
1
2" x 3" x 1.0mm Rectangular
Tube
4 12.69 0.00025 7842 99.51 12.89
Item Description Unit Total

Angle Bar kgs 149.93
Checkered Plate Flooring kgs 380.18
4" Pipe Post - Schedule 40 pc 4
C8 x 13 Stringer kgs 341.10
2" x 6" x 1.2mm Rectangular Tube kgs 46.30
2" x 3" x 1.0mm Rectangular Tube kgs 99.51
1001(11) Septic Vault 1.00 l/s
STRUCTURE EXCAVATION Qty. Length Height/Width Depth Volume
1 3.65 2.00 2.25 16.43
TOTAL 16.43
GRAVEL FILL Qty. Length Height/Width Depth Volume

1 3.65 2.00 0.10 0.73
Inside Leaching Chamber 1 1.00 1.70 0.46 0.78
TOTAL 1.51
STRUCTURAL CONCRETE (Class A, 3000psi @ 28 days)

Qty. Length Height/Width Thickness Volume
Top & Bottom Slab 2 3.65 2.00 0.15 2.19
Wall (Left, Middle, and Right
Wall) 3 1.70 1.85 0.15 1.42
Wall (Front and Back Wall) 2 3.65 1.85 0.15 2.03
TOTAL 5.63
REINFORCEMENT BARS (G40)

Qty. of
Bar Diameter Spacing Qty. of Bars Length Unit Weight Weight
Member
Slab - Bottom (3.65m x 2.00m) 3.65 2.00
Along Long Span 12 0.190 1 11 3.80 0.887 37.07

Along Short Span 12 0.195 1 19 2.15 0.887 36.23
Slab - Top (3.65m x 2.00m) 3.65 2.00
Along Long Span 10 0.190 1 11 3.80 0.616 25.74

Along Short Span 10 0.195 1 19 2.15 0.616 25.16
Diagonal Bar (Additional) 16 - 2 4 0.95 1.577 11.97
L=3.65m, W=2.00m,
Side Wall 3.65 2.00 1.85
H=1.85m
Horizontal Bar 10 0.400 1 5 11.90 0.616 36.65
Vertical Bar 10 0.400 1 29 2.00 0.616 35.72
Walls in Chamber (1.70m x 1.85m) 1.70 1.85
Horizontal Bar 10 0.400 1 5 1.85 0.616 5.70

Vertical Bar 10 0.400 1 5 2.00 0.616 6.16
TOTAL 220.40
a. Structure Excavation 16.43 cu.m.

b. Gravel Fill 1.51 cu.m.
c. Structural Concrete (Class A, 3000 psi) 5.63 cu.m.
d. Reinforcement Bars (G40) - 12mm∅ 220.40 kgs
e. 100mm∅ PVC Soil Pipe - 3m 1 pcs
f. 100mm∅ PVC Soil Tee 3 pcs
g. 100mm∅ PVC Clean Out Cover 3 pcs
1001(5)b Catch Basin 2 each

STRUCTURE EXCAVATION Qty. Length Height/Width Depth Volume
1 0.70 0.70 0.70 0.34
TOTAL 0.34
STRUCTURAL CONCRETE (Class A, 3000psi @ 28 days)

Qty. Length Height/Width Thickness Volume
Top & Bottom Slab 2 0.70 0.70 0.10 0.10
Wall 4 0.50 0.50 0.10 0.10
TOTAL 0.20
Slab - Top (0.70m x 0.70m) 0.70 0.70
Along Long Span 10 - 3 0.85 0.616 1.57

Along Short Span 10 - 3 0.85 0.616 1.57
Slab - Bottom (0.70m x 0.70m) 0.70 0.70
Along Long Span 10 - 3 0.85 0.616 1.57

Along Short Span 10 - 3 0.85 0.616 1.57
L=0.70m, W=0.70m,
Side Wall 0.70 0.70 1
H=1.00m
Vertical Bar 10 - 12 1.15 0.616 8.50
TOTAL 14.78
1001(9) Storm Drainage and Downspout 1.00 l/s
Length pcs
a. 4"∅ PVC Pipe Downspout 13.20 5

b. 5"∅ - PVC Pipe 9.51 3
c. 4"∅ - 90° elbow 4

d. 4"∅ - 1/8 Bend 4
Prepared By:
Engineer Bryle De La Cruz

SANITARY ENGINEER
1001(8) Sewer Line Works 1 l/s

Ground
Unit 2nd Floor Length pcs
Floor
4"∅ PVC Pipe
Horizontal 1 7.967 17.033 25.00
10
Vertical 1 3.60 0 3.60
3"∅ PVC Pipe

Horizontal & Vertical 1 17.00 6
2"∅ PVC Vent Pipe

Horizontal 1 8.051 17.808 25.86
14
Vertical 1 17.54
FIITTINGS
PIPE DIAMETER
90 Degree Elbow 9
3 inches Tee 7
P Trap (Floor Drain) 6
90 Degree Elbow 7
Wye 4
1/8 Bend 17
4 inches 4x2 Tee 9
4x3 Wye 4
4 x 3 Coupling Reducer 2
Clean Out (CO) 2
Prepared By:

SANITARY ENGINEER
1002(24) Cold Water Lines 1.00 l/s

Ground
Unit 2nd Floor Length pcs
Floor
PPR PIPE (3/4" ∅)
Horizontal (All) 1 10.98 16.02 27
7
Vertical (Urinal Only) 1 4.60 4.60
PPR PIPE (1/2" ∅)
Vertical 1 1.31 9.81 11.12 3
FIITTINGS
PIPE DIAMETER
Threaded Elbow (female) 19
1/2" ∅
90 deg plain elbow 13
3/4 x 1/2 coupling reducer 3

3/4 x 1/2 reducing Tee 16
90 deg plain elbow 11
Plain Tee 4
3/4" ∅
Threaded Elbow (female) 1
Check Valve 2
Gate Valve 1
Water Meter 1
Prepared By:

SANITARY ENGINEER
1002(4) Plumbing Fixtures 1.00 l/s
Qty units
Water Closet 6 sets
Lavatory 6 sets
Shower Head with Valve 4 sets
Faucet 6 pcs
Floor Drain Square Strainer with Slot Opening 6 pcs
Bidet Spray 6 pcs
Urinal 1 pcs
Stainless Steel Grab Bar (1 1/2"∅) 2 pcs
43.22 sq.ft.
Prepared By:

SANITARY ENGINEER
1201(8) Water Tank, Rainwater Collector 1 l/s

Qty. of
Member
Wall Footing (12.90m)
Continous Bar 10 - 1 3 13.30 0.616 24.57
Bottom Bar 10 0.30 1 43 0.50 0.616 13.24
Vertical Bar 10 0.60 1 22 1.41 0.616 19.04
Slab - Platform (4.00m x 2.45m) 4.00 2.45
Along Long Span 10 0.40 1 7 4.17 0.616 17.98

Along Short Span 10 0.40 1 10 2.62 0.616 16.14
TOTAL 90.97
CHB Qty Length Depth/Height Area Total Area

1 12.90 0.90 11.61 11.61
Plastering Number of Sides Qty Length Depth/Height Area Total Area

1 1 12.90 0.20 2.58 2.58
Stainless Tank (1.25mØ - 1.50m Long) Qty

2 pcs
Hose Bibb, 20mmØ Qty. Length Total

0.43
a. REINFORCEMENT BARS (G40) - 12mm∅ 90.97 kgs

b. 100mm∅ PVC Soil Pipe - 3m 1 pcs
c. 100mm∅ PVC Soil Tee 3 pcs
d. 100mm∅ PVC Clean Out 3 pcs
Project Title: Construction of 2 Storey 4 Classroom School Building (Elementary School), Barangay Tolosa, Zamboanga City, Zamboanga del Sur
Project Allocation:
803(1)a Structure Excavation, Common Soil 163.84 cu.m.
Isolated Footing
FOOTING - F1 3 2.60 2.60 1.60 32.45
FOOTING - F2 3 2.20 2.20 1.60 23.23
FOOTING - F3 6 1.60 1.60 1.60 24.58
FOOTING - F4 6 2.50 2.50 1.60 60.00
FOOTING TIE BEAM - FTB 1 1 54.00 0.25 0.50 6.75
FOOTING TIE BEAM - FTB 1A 1 9.50 0.30 0.60 1.71
FOOTING TIE BEAM - FTB 2 1 38.00 0.30 0.55 6.27
FOOTING TIE BEAM - FTB 2A 1 13.00 0.35 0.60 2.73
WALL FOOTING - WF 1 1 16.00 0.50 0.30 2.40
STAIRWAY FOOTING - SF 1 2 0.80 0.60 0.30 0.29
F.E FOOTING 4 0.60 0.60 1.00 1.44
F.E SLAB 1 2.50 2.00 0.40 2.00
TOTAL EXCAVATION 163.84
804(1)a Embankment from Structure Excavation 112.47 cu.m.
Embankment below NGL
FOOTING - F1 3 6.5 1.33 25.8375
FOOTING - F2 3 4.7 1.33 18.6825
FOOTING - F3 6 2.5 1.33 19.875
FOOTING - F4 6 5.95 1.33 47.3025
F.E FOOTINGS 4 0.32 0.60 0.768
TOTAL EMBANKMENT 112.47
804(1)b Embankment from Borrow 23.08 cu.m.
Above NGL Qty. Area Depth Volume
WF1 1 16.00 0.50 0.10 0.80
SF1 2 0.80 0.60 0.10 0.10
SLAB ON GRADE 1 215 0.10 21.50
R.C RAMP 1 6.85 0.10 0.69

F1 3 2.60 2.60 0.10 2.028

F2 3 2.20 2.20 0.10 1.452
F3 6 1.60 1.60 0.10 1.536
F4 6 2.50 2.50 0.10 3.75
FTB1 1 54.00 0.25 0.10 1.35
FTB 1A 1 9.50 0.30 0.10 0.285
FTB2 1 38.00 0.30 0.10 1.14
FTB2 A 1 13.00 0.35 0.10 0.455
WF1 1 16.00 0.50 0.10 0.8
SF1 2 0.80 0.60 0.10 0.096
SLAB ON GRADE 1 218 0.10 21.8
RC.RAMP 1 6.85 0.10 0.685
F.E FOOTINGS 4 0.6 0.6 0.10 0.144
F.E SLAB 1 2.5 2 0.10 0.5
TOTAL GRAVEL FILL 36.02
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days) 22.00 cu.m.
SLAB ON GRADE
SLAB ON GRADE 1 220 0.10 22
TOTAL CONCRETE 2500 PSI 22.00
900(8) Structural Concrete (4000 psi @ 28 days) 135.87 cu.m.
FOOTINGS Qty. Length Height/Width Depth Volume
FTB1 1 54.00 0.25 0.40 5.4
FTB 1A 1 9.50 0.30 0.50 1.425
FTB2 1 38.00 0.30 0.45 5.13
FTB2 A 1 13.00 0.35 0.50 2.275
WF1 1 16.00 0.40 0.20 1.28
SF1 2 0.80 0.60 0.20 0.192
COUMNS
C1 4 7.00 0.40 0.40 4.48
C2 4 7.00 0.40 0.40 4.48
C3 4 7.00 0.40 0.40 4.48
C4 6 7.00 0.55 0.55 12.705
C1 4 1.50 0.47 0.47 1.3254
C2 4 1.50 0.47 0.47 1.3254
C3 4 1.50 0.47 0.47 1.3254
C4 6 1.50 0.62 0.62 3.4596
PC1 1 11.00 0.30 0.20 0.66
R.C BEAMS
G1 1 20.00 0.30 0.50 3
G1A 1 6.00 0.30 0.50 0.9
G1B 1 10.00 0.30 0.50 1.5
G1C 1 26.00 0.30 0.50 3.9
G2 1 45.00 0.25 0.40 4.5
G3 1 21.00 0.30 0.40 2.52
B1 1 22.00 0.25 0.40 2.2
B2 1 10.00 0.20 0.40 0.8
CB1 1 3.00 0.25 0.40 0.3
CB1A 1 2.20 0.25 0.40 0.22
ROOF BEAMS
RG1 1 7.00 0.25 0.40 0.7
RG2 1 14.00 0.40 0.60 3.36
RB1 1 8.00 0.25 0.40 0.8
RB1A 1 4.00 0.25 0.40 0.4
RB2 1 50.00 0.25 0.40 5
RB3 1 44.00 0.25 0.40 4.4
RB3A 1 5.00 0.25 0.40 0.5
RB4 1 65.00 0.25 0.30 4.875
RB5 1 5.50 0.25 0.40 0.55
RB6 1 3.00 0.25 0.35 0.2625
RCB1 1 12.00 0.25 0.40 1.2
RCB2 1 1.20 0.25 0.35 0.105
LRB1 1 15.00 0.20 0.30 0.9
SLABS
SUSPENDED SLAB 1 207 0.10 20.7
ROOF DECK SLAB (S4) 1 17 0.20 3.4
R.C RAMP 1 9 0.10 0.9
F.E SLAB (GROUND) 1 5 0.30 1.5
CANOPY MAIN ENTRANCE 1 12 0.10 1.2
GUTTER 2 24 0.10 4.8
MEDIA AGUA 4 4.00 0.1 1.6
CLASSROON STAIRWAY
STAIRWAY-MAIN 1 1.65 2.25 3.713
STAIRWAY (ROOF DECK) 1 1.20 0.65 0.78
STIFFENER COLUMN 3 7.00 0.30 0.15 0.945
STAIRWAY COLUMN 2 1.35 0.20 0.40 0.216
STAIRWAY LANDING BEAM 1 3.30 0.25 0.40 0.33
STAIRWAY LANDING 1.5 3.25 1.30 0.15 0.951
HANDWASH
WF1 HANDWASH 5 0.50 0.50 0.10 0.125
HANDWASH WALL 1 4.50 0.15 0.50 0.3375
HANDWASH COUNTER 1 6.75 0.50 0.10 0.3375
HANDWASH SLAB 1 10.00 1.20 0.10 1.2
TOTAL 4000 PSI 135.87
902(1)a Reinforcing Steel (Deformed) Grade 40 13291.43 kgs.
SLAB ON GRADE QTY Bar. DIA. TOTAL LENGTH KGS/LN.M TOTAL KGS
SLAB ON FILL 1 10 1656 0.617 1022.222
F.E SLAB 1 10 93 0.617 57.407
#REF! 4 10 6.4 0.617 15.802
FOOTING TIE BEAM
STIRRUPS FTB1-FTB1A 2 10 206 0.617 254.321
STIRRUPS FTB1-FTB1 1 10 195.5 0.617 120.679
STIRRUPS FTB2-FTB2 4 10 81 0.617 200.000
STIRRUPS FTB2-FTB2A 2 10 90 0.617 111.111
R.C BEAMS STIRRUPS
STIRRUPS G2-G2 2 10 240 0.617 296.296
STIRRUPS B1-B1 1 10 200 0.617 123.457
STIRRUPS G3-G3 1 10 200 0.617 123.457
STIRRUPS G1B-G1C 3 10 120 0.617 222.222
STIRRUPS G1A-G1 3 10 120 0.617 222.222
STIRRUPS CB1 3 10 20 0.617 37.037
STIRRUPS B2-B2 1 10 95 0.617 58.642
STIRRUPS B1 1 10 42 0.617 25.926
STIRRUPS CB1A 2 10 25.5 0.617 31.481
ROOF BEAMS STIRRUPS
STIRRUPS RCB1 12 10 13 0.617 96.296
STIRRUPS RB4 2 10 195 0.617 240.741
STIRRUPS RB3-RB3A 1 10 198 0.617 122.222
STIRRUPS RB3-RB3 1 10 198 0.617 122.222
STIRRUPS RB2-RB2 1 10 198 0.617 122.222
STIRRUPS RB1A-RG2 2 10 110 0.617 135.802
STIRRUPS RB1-RB2 4 10 100 0.617 246.914
STIRRUPS RB4 1 10 20 0.617 12.346
STIRRUPS RB5 1 10 52 0.617 32.099
STIRRUPS RCB2-RB6 1 10 64 0.617 39.506
LRB-1 1 10 315 0.617 194.444
COLUMNS AND COLUMN TIES
PC1 2 12 19 0.889 33.778
F.E COLUMNS 4 12 4.85 0.889 17.244
TIES (C1) 4 10 282 0.617 696.296
TIES (C2) 4 10 282 0.617 696.296
TIES (C3) 4 10 282 0.617 696.296
TIES (C4) 6 10 540 0.617 2000.000
TIES (PC1) 2 10 25 0.617 30.864
TIES (PC1) 2 10 11.1 0.617 13.704
TIES (F.E COUMN) 4 10 16 0.617 39.506
SUSPENDED SLAB
S1 1 12 1926 0.889 1712.000
S2 1 12 981 0.889 872.000
S3 1 12 112 0.889 99.556
S4 1 12 280 0.889 248.889
R.C GUTTER
ALONG X 2 10 165 0.617 203.704
ALONG Y 2 12 206 0.889 366.222
ALONG Y 2 10 137 0.617 169.136
ALONG Z 2 10 176.5 0.617 217.901
ALONG Z 2 12 176.5 0.889 313.778
MEDIA AGUA
TRANSVERSE BAR 72 10 1.5 0.617 66.667
LONG BAR 12 10 4.3 0.617 31.852
STAIRWAY FOOTING AND COLUMNS
WF1 1 10 67.75 0.617 41.821
SF 1 2 10 5.25 0.617 6.481
TIES 3 10 13 0.617 24.074
TIES 2 10 48 0.617 59.259
STIRRUPS LB1 1 10 24 0.617 14.815
LANDING BAR 1 12 73.5 0.889 65.333
ALONG X BAR 1 12 108.5 0.889 96.444
CHAIR BAR 1 10 38.2 0.617 23.580
NOSING BAR 1 10 63 0.617 38.889
HANDWASH
WALL 1 10 29 0.617 17.901
TRANS. BAR 1 10 30 0.617 18.519
LONG. BAR 1 10 16 0.617 9.877
R.C RAMP
ALONG X 1 10 36 0.617 22.222
ALONG Y 1 10 27 0.617 16.667
TOTAL KGS OF GRADE 40 BARS 13291.426
902(1)b Reinforcing Steel (Deformed) Grade 60 20630.39 kgs.
FOOTINGS QTY Bar. DIA. TOTAL LENGTH KGS/LN.M TOTAL KGS
F1 3 20 55 2.469 407.407
F2 3 20 60 2.469 444.444
F3 6 20 30 2.469 444.444
F4 6 20 72 2.469 1066.667
FOOTING TIE BEAM
FTB1-FTB 1A 2 20 149 49.5 2.469 980.247
FTB1-FTB1 1 20 131 35.5 2.469 411.111
FTB2 - FTB2 4 20 84 0 2.469 829.630
FTB 2 - FTB2A 2 20 215.5 0 2.469 1064.198
WEB BAR (FTB1 A) 2 16 5.3 1.580 16.751
WEB BAR (FTB2) 2 16 43 1.580 135.901
WEB BAR (FTB2A) 2 16 20 1.580 63.210
R.C BEAMS
G2-G2 2 20 36 158 2.469 958.025
B1-B1 1 20 105 0 2.469 259.259
G3-G3 1 20 36 210 2.469 607.407
G1B-G1C 3 20 16 72 2.469 651.852
G1A-G1 3 20 16 60 2.469 562.963
CB1 3 20 9 0 2.469 66.667
B2-B2 1 20 53 0 2.469 130.864
B1 1 20 17 0 2.469 41.975
CB1A 2 20 10.2 0 2.469 50.370
WEB BARS (G1) 2 16 20 1.580 63.210
WEB BARS (G1A) 2 16 6 1.580 18.963
WEB BARS (G1B) 2 16 10 1.580 31.605
WEB BARS (G1C) 2 16 26 1.580 82.173
ROOF BEAMS
RCB1 12 20 10 2.469 296.296
RB4 2 16 120 1.580 379.259
RB3-RB3A 1 20 126 2.469 311.111
RB3-RB3 1 20 117 2.469 288.889
RB2-RB2 1 20 166 2.469 409.877
RB1A-RG2 2 20 53 2.469 261.728
RB1-RB2 4 20 64 2.469 632.099
RB4 1 16 11 1.580 17.383
RB5 1 20 25 2.469 61.728
RCB2-RB6 1 20 25 2.469 61.728
LRB1 1 20 92 2.469 227.160
WEB BARS (RG2) 2 16 14 1.580 44.247
WEB BARS (RB1A) 2 16 4 1.580 12.642
COLUMNS
C1 4 20 141 2.469 1392.593
C2 4 25 105 3.858 1620.370
C3 4 20 105 2.469 1037.037
C4 6 20 210 2.469 3111.111
STC 3 16 22.5 1.580 106.667
SC 2 16 22.5 1.580 71.111
LB 1 1 25 21 3.858 81.019
STAIRWAY ALONG Y BAR 1 16 517 1.580 816.988
TOTAL KGS OF GRADE 60 BARS 20630.386
903(2) Forms and Falseworks 1362.29 sq.m.
FOOTINGS QTY SIDES L W H AREA
FOOTING 1 3 2 2.60 2.60 0.28 8.58
FOOTING 2 3 2 2.20 2.20 0.28 7.26
FOOTING 3 6 2 1.60 1.60 0.28 10.56
FOOTING 4 6 2 2.50 2.50 0.28 16.5
F.E FOOTING 4 2 0.60 0.60 0.30 2.88
FOOTING TIE BEAM
FTB1 1 2 54.00 0.00 0.40 43.2
FTB 1A 1 2 9.50 0.00 0.50 9.5
FTB2 1 2 38.00 0.00 0.45 34.2
FTB2 A 1 2 13.00 0.00 0.50 13
WF1 1 2 16.00 0.00 0.20 6.4
SF1 2 2 0.80 0.60 0.20 1.12
COLUMNS
C1 4 2 7.00 0.40 0.40 44.8
C2 4 2 7.00 0.40 0.40 44.8
C3 4 2 7.00 0.40 0.40 44.8
C4 6 2 7.00 0.55 0.55 92.4
C1 4 2 1.23 0.47 0.47 9.212
C2 4 2 1.23 0.47 0.47 9.212
C3 4 2 1.23 0.47 0.47 9.212
C4 6 2 1.23 0.62 0.62 18.228
PC1 1 2 11.00 0.30 0.20 11
R.C BEAMS
G1 1 2 20.00 0.30 0.50 26
G1A 1 2 6.00 0.30 0.50 7.8
G1B 1 2 10.00 0.30 0.50 13
G1C 1 2 26.00 0.30 0.50 33.8
G2 1 2 45.00 0.25 0.40 47.25
G3 1 2 21.00 0.30 0.40 23.1
B1 1 2 22.00 0.25 0.40 23.1
B2 1 2 10.00 0.20 0.40 10
CB1 1 2 3.00 0.25 0.40 3.15
CB1A 1 2 2.20 0.25 0.40 2.31
ROOF BEAMS
RG1 1 2 7.00 0.25 0.40 7.35
RG2 1 2 14.00 0.40 0.60 22.4
RB1 1 2 8.00 0.25 0.40 8.4
RB1A 1 2 4.00 0.25 0.40 4.2
RB2 1 2 50.00 0.25 0.40 52.5
RB3 1 2 44.00 0.25 0.40 46.2
RB3A 1 2 5.00 0.25 0.40 5.25
RB4 1 2 65.00 0.25 0.30 55.25
RB5 1 2 5.50 0.25 0.40 5.775
RB6 1 2 3.00 0.25 0.35 2.85
RCB1 1 2 12.00 0.25 0.40 12.6
RCB2 1 2 1.20 0.25 0.35 1.14
LRB1 1 2 15.00 0.20 0.30 12
SLABS/STAIRWAY/HANDWASH QTY SIDES TOTAL LENGTH H AREA
1 2 9.5 0.1 1.9 1.9
SUSPENDED SLAB
1 2 23 0.1 4.6 4.6
SUSPENDED SLAB 1 1 … … 207 207
ROOF DECK SLAB 1 1 … … 17 17
MAIN CANOPY 1 … … … 12 12
GUTTER 1 … … … 48 48
SIDE GUTTER 1 1 47 3.2 150.4 150.4
STAIRWAY- SIDE FORM WORKS … … … …. 1.5 1.5
STAIRWAY STEPS (RISE) - GROUND FL 2 1 1.575 3.25 10.2375 10.2375
STAIRWAY STEPS (RUN) - GROUND FL 2 1 2.4 3.25 15.6 15.6
STAIRWAY STEPS (RISE) - ROOF DECK 2 1 1.575 1 3.15 3.15
STAIRWAY STEPS (RUN) - ROOF DECK 2 1 2 1 4 4
STAIRWAY LANDING (GROUND) 1 1 3.25 1.3 4.225 4.225
STAIRWAY LANDING (GROUND) - SIDE 1 1 3.25 0.15 0.4875 0.4875
STAIRWAY LANDING (SECOND FLOOR) 1 1 1.1 1 1.1 1.1
STAIRWAY LANDING (SECOND FLOOR) - SIDE 1 1 1 0.15 0.15 0.15
STAIRWAY LANDING (ROOF DECK) 1 1 1.675 1 1.675 1.675
STAIRWAY LANDING (ROOF DECK) - SIDE 1 1 1 0.15 0.15 0.15
1 1 10 0.1 1 1
H.W FLOOR SLABS
1 1 10 1.2 12 12
1 1 4.5 0.15 0.675 0.675
H.W WALL
1 1 4.5 0.5 2.25 2.25
H.W COUNTER TOP 1 1 6.5 0.1 0.65 0.65
H.W FOOTING 5 1 0.5 0.1 0.25 0.25
TOTAL FORMWORKS 1362.289
1000(1) Soil Poisoning 16 liters
Area 230.00
Liters 16
Total Solution Required 1,150.00
Qty. Length Height/Width Area Total Area
GL-2ND STAIRWAY WALLS 4'' 1 10 3.1 31 31
2ND-RD STAIRWAY WALLS 4'' 1 25 25 25
GROUND FLOOR TOILET 4'' 1 20 20 20
2ND FLOOR TOILET 4'' 1 23 23 23
RAMP CHB 4'' 1 3.3 3.3 3.3
TOTAL AREA 102.300
WINDOW AREA DOOR AREA Qty. Length Height/Width Area Total Area
GL 1-5/A - OUTSIDE WALL CHB 6'' 1 8.50 0.75 6.375 6.375
GL 5-6/A - OUTSIDE WALL CHB 6'' 1 3.75 1.20 4.5 4.500
GL 1-5/B - CLASSROOM WALL CHB 6'' 9.6 9.6 1 17.50 3.20 56 36.800
GL 1-6/C - CLASSROOM WALL CHB 6'' 23.25 1 22.00 3.00 66 42.750
GL 1/B-C - CLASSROOM WALL CHB 6'' 1 6.80 3.00 20.4 20.400
GL 1-5/B - CLASSROOM WALL CHB 6'' 9.6 9.6 1 17.50 2.80 49 29.800
GL 1-6/C - CLASSROOM WALL CHB 6'' 23.25 1 22.50 3.00 67.5 44.250
CORRIDOR WALL CHB 6'' 1 12.5 12.5 12.500
ROOF DECK ENDS WALLS 6'' 1 35 35 35.000
ROOF DECK PARAPET WALL 6'' 1 6.1 6.1 6.100
TOTAL AREA 370.415
1027(1) Plain Cement Plaster Finish #REF! sq.m.
LOCATION Qty. Length Height/Width Area T. Area
EWF-1 GROUND FLOOR WALL 2 …. ….. #REF! #REF!
IWF-1 GROUND FLOOR WALL 2 …. ….. #REF! #REF!
IWF-2 GROUND FLOOR WALL 2 …. ….. #REF! #REF!
EWF-1 SECOND FLOOR WALL 2 …. ….. #REF! #REF!
EWF-1a SECOND FLOOR WALL 2 …. ….. #REF! #REF!
IWF-1 SECOND FLOOR WALL 2 …. ….. #REF! #REF!
IWF-2 SECOND FLOOR WALL 2 …. ….. #REF! #REF!
EWF-1 ROOF DECK END WALL 2 …. ….. #REF! #REF!
EWF-2 ROOF DECK PARAPET WALL 2 …. ….. #REF! #REF!
EWF-2 GUTTER 2 …. ….. #REF! #REF!
TOTAL AREA #REF!
1021(1)c Cement Floor Finish with Floor Hardener 473.70 sq.m.
LOCATION Qty. Length Height/Width Area T. Area
F1 GROUND FLOOR 1 …. …. 117.00 117
FL2 GROUND FLOOR 1 …. …. 64.00 64
FL3 GROUND FLOOR-TOILET 1 …. …. 15.20 15.2
FL2 STAIRWAY 1 …. …. 15.00 15
FL4 RAMP 1 …. …. 5.00 5
F1 SECOND FLOOR 1 …. …. 117.00 117
FL2 2ND FLOOR - CORRIDOR 1 …. …. 55.00 55
FL3 2ND FLOOR - TOILET 1 …. …. 11.00 11
FL2 2ND FLOOR - STAIRWAY 1 …. …. 15.00 15
FL-2a ROOF DECK 1 …. …. 59.50 59.5
TOTAL AREA 473.70
Chart Title
40,000,000.00
35,000,000.00
30,000,000.00
25,000,000.00
20,000,000.00
15,000,000.00
10,000,000.00
5,000,000.00
-
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Submitted
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
As Evaluated
CIVI EAR Removal Individ- Shoring, Micro Struc- Em- Em- Lean TOTAL PLAI Struc- Struc- Rein- Rein- Form TOTAL
L, TH of Struc- ual Re- Cribbing Piles In ture Ex- bank- bank- Concrete OF PART N tural tural forcing forcing works OF PART
ME WO tures moval of and Drilled cavation ment ment (Manual A AN Concrete Concrete Steel Steel and B
CHA RKS and Ob- Trees Drain Holes, (Com- from from mixing) D (Class B, (Ready (De- (De- False
NIC struction (150mm Excava- 0.20m mon Road- Com- RE- 2500 psi Mix, formed), formed), works
AL, dia - tion 12' (or- Soil) way/ mon IN- @ 28 Class Grade Grade
ELE 300mm dinary Struc- Borrow, FOR days) AA/ 40 60
CTR dia) soil ture Ex- Selected CED Class
ICAL condi- cava- Borrow CO A/Class
AN tion) tion, NCR B/Class
D Com- ETE C/Class
SAN mon Soil WO P/Seal
ITA RKS Con-
RY/ crete, 7
PLU days/14
MB- days/28
ING days)
WO
RKS
(Pro (Pro PAR PAR 801(1) 800(3) 803(4)a 1052(28 803(1)a 804(1)a 804(2)a 901(1) PAR 900(2)c 900 902(1)a 902(1)b 903(2)
ject ject T III T A a1 )a TB
ID) Co
mp
one
nt
ID -
De- Column E Column F Column G Column H Column I Column J Column K Column L Column M
scri
ptio Column N Column O Column P Column Q Column R Column S Column T Column U
n)
Construction of 4-Storey, 20-Classroom School Building at Vitali National High School, Zamboanga City
ITEM NO. DESCRIPTION QTY UNIT REMARKS

PART I OTHER GENERAL REQUIREMENTS
Low Cost Bunkhouse including 1 no. plastic Table,

4 nos. Monobloc Chairs.1 pc plastic pail and 1 pc
A.1.1(3) Construction of Field Office for the Engineer 1.00 l/s plastic tub, shall be properly turn-over to the DPWH
ofiice for inventory and safe keeping upon
completion of the project.
PART II OTHER GENERAL REQUIREMENTS
B.3 (1) Permits and Clearances 1.00 l/s Including payment for blueprinting for permits
B.4(10) Miscellaneous Survey and Staking 1.00 l/s Including preparation of as-stake plan
1 no. DPWH Project Billboard as per D.O. 21 s.

B.5 Project Billboard/Sign Board 2.00 ea 2017
1 no. COA Billboard
B.7(1) Occupational Safety and Health Program 1.00 l/s
Includes clearing of site during mobilization and

B.9 (1) Mobilization/Demobilization 1.00 l/s hauling of wastes, debris and scrap materials during
demobilization
B.20 (1) Temporary Fence 1.00 l/s Refer to Plan

CIVIL, MECHANICAL, ELECTRICAL AND
PART III
SANITARY/PLUMBING WORKS
PART A EARTHWORKS
801(1) Removal of Structures and Obstruction 1.00 l/s Refer to Plan
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia) 3.00 ea Refer to Plan
Refer to Plan (Includes a Cistern Tank and Micro

803(4)a Shoring, Cribbing and Drain Excavation 1.00 l/s
Piles)
Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil
1052(28)a 507.00 m Refer to Plan
condition)
803(1)a Structure Excavation (Common Soil) 1,208.65 cu.m. Refer to Plan
Embankment from Roadway/Structure Excavation,
804(1)a 1,115.09 cu.m. Refer to Plan
Common Soil
804(2)a Embankment from Common Borrow, Selected Borrow 70.95 cu.m. Use selected borrow for embankment
901(1) Lean Concrete (Manual mixing) 107.67 cu.m. Refer to Plan

PART B PLAIN AND REINFORCED CONCRETE WORKS
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days) 68.44 cu.m. Refer to Plan. fc' 17.5 Mpa (2500 psi)
Structural Concrete (Ready Mix, Class AA/Class A/Class

900 885.40 cu.m. Refer to Plan. fc' 27.6 Mpa (4000 psi)
B/Class C/Class P/Seal Concrete, 7 days/14 days/28 days)
902(1)a Reinforcing Steel (Deformed), Grade 40 69,106.84 kgs. Refer to Plan. fy' 275 Mpa (40000 psi)
902(1)b Reinforcing Steel (Deformed), Grade 60 146,513.02 kgs. Refer to Plan. fy' 420 Mpa (60000 psi)
903(2) Formworks and Falseworks 4,399.16 sq.m. Refer to Plan
PART C FINISHING
C.1 Termite Control Works
1000(1) Soil Poisoning 36.00 liters Refer to Plan
C.2 Masonry Works

100mm CHB Non-Load Bearing (including Reinforcing
1046(2)a1 291.54 sq.m. fm = 3.45 Mpa (500 psi)
Steel)
150mm CHB Non-Load Bearing (including Reinforcing
1046(2)a2 2,096.64 sq. m. fm = 3.45 Mpa (500 psi)
Steel)
C.3 Finishing Works
1027(1) Cement Plaster Finish 8,628.84 sq. m. Refer to Plan
Refer to Plan (Includes a floor harderner and

1021(1)a Cement Floor Finish Plain 3,275.87 sq.m.
Integral Membrane Waterproofing)
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling 570.39 sq.m. Refer to Plan
1018(2) Unglazed Tiles 95.00 sq.m. Refer to Plan
1018(5) Glazed Tiles 263.00 sq.m. Refer to Plan
1010(1) Wooden Frames 113.00 set Refer to Plan. 50mmx150mm Good Lumber Jamb
1009(1) Jalousie Window (Glass) 78.00 sq.m. Refer to Plan
1010(2)a Wooden Flush Door 40.08 sq.m. Refer to Plan
1006(6) Steel Doors and Frames 1.00 l/s Refer to Plan
1010(2)b Wooden Panel Door 75.60 sq.m. Refer to Plan
1004(2) Finishing Hardware (Lockset and Hinges) 1.00 l/s Refer to Plan. 4 units per door
1005(1) Casement Steel Window (Awning Type) 11.52 sq.m. Refer to Plan
1005(1) Residential Casement Window (Steel)- Swing type 172.80 sq.m Refer to Plan
1012(8) Glass and Glazing 78.84 sq.m Refer to Plan
1016(1)a Waterproofing Cement Base 196.74 sq.m Refer to Plan
1003(17) Carpentry and Joinery Works 1.00 l/s Refer to Plan
C.4 Fabricated Materials
Refer to Plan. (Includes Ground to Fourth Floor

1051(1)a Railings 1.00 l/s railings, Stair entrance railings, Ramp railings,
Stairway, and Window grills)
C.5 Painting Works

1032(1)a Painting Works (Masonry/Concrete Painting) 9,045.33 sq.m. Refer to Plan
1032(1)b Painting Works (Wood Painting) 349.15 sq.m. Refer to Plan
1032(1)c Painting Works (Steel Painting) 1,334.44 sq.m. Refer to Plan. (Includes roofing materials)
C.6 Roof Framing and Roofing Works

1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span 351.25 sq.m. Refer to Plan
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll) 55.00 ln.m. Refer to Plan
1013(2)b Fabricated Metal Roofing Accessory (Flashings) 18.92 ln.m. Refer to Plan
1038(1) Reflective Insulation 522.50 sq.m. Refer to Plan
Refer to Plan. ASTM-A36, fy = 248 Mpa (36000

psi)
Refer to Plan. Cold Formed Light gage, fy = 248
1047(8)b Structural Steel Purlins 6,060.53 kg
Mpa (36000 psi)
Refer to Plan. (Includes Long Anchor Bolts and
1047(4)a Metal Structure Accessories (Bolts) 536.00 each
Machine Bolts)
1047(4)b Metal Structure Accessories (Turnbuckle) 44.00 each Refer to Plan
1047(5)c Metal Structure Accessories (Crossbracing) 459.49 kg Refer to Plan
1047(5)d Metal Structure Accessories (Steel Plates) 1,026.44 kg Refer to Plan
1047(5)b Metal Structure Accessories (Sagrods) 100.50 kg Refer to Plan

C.7 Plumbing/Sanitary Works
1001(8) Sewer Line Works 1.00 l/s Refer to Plan
1001(9) Storm Drainage and Downspout 1.00 l/s Refer to Plan
Includes the Structure Excavation, Structural

1001(11) Septic Vault (CHB) 1.00 l/s Concrete, Reinforcing Steel bar, and Water Proofing
Cement Base.
1001(5)b Catch Basin (CHB) 24.00 ea Refer to Plan
Includes the Structure Excavation, Structural

1002(26) Cistern 1.00 l/s Concrete, Reinforcing Steel bar, 100mm CHB non-
load bearing, and Plain Cement Plaster.
1201(1) Water Pumping System 1.00 l/s Refer to Plan
1202(1) Fire Protection System 1.00 l/s Refer to Plan
1002(4) Plumbing Fixtures 1.00 l/s Refer to Plan
1002(24) Cold Water Lines 1.00 l/s Refer to Plan
1002(20) Facial Mirror 4.60 sq.m. Refer to Plan
Water Tank including Concrete Platform (Rainwater

1201 (8)a 1.00 set Refer to Plan
Collector)
PART D ELECTRICAL
1100(19) Conduit, Boxes, and Fittings (20 CL) 1.00 l/s Refer to Plan
1100(18) Wires and Wiring Devices (20 CL) 1.00 l/s Refer to Plan
1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL) 1.00 l/s Refer to Plan
1103(1) Lighting Fixtures (20 CL) 1.00 l/s Refer to Plan (Includes a Ceiling Fan)
1208(1) Fire Alarm System (20 CL) 1.00 l/s Refer to Plan
1200(5)a Exhaust Fan 17.00 sets Refer to Plan

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ZAMBOANGA CITY
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE IX
Divisoria, Zamboanga City
QUANTITY COMPUTATIONS
Project Title: Construction of 4 STOREY 20 CLASSROOMS VITALI NATIONAL HIGHSCHOOL ,Zamboanga City
Project Allocation: PHP 67,231,500.00
B.20 (1) Temporary Fence 1 l/s

Coco Lumber QTY Total Length(ft) bd.ft
vertical 8' @12.58m span 2.00 330.0992 110.03
vertical 8' @ 61.83m span 2.00 8112.10 2,704.03
horizontal 10' @ 12.58m span 2.00 247.57 82.52
horizontal 10' @ 61.83m span 2.00 1216.81 405.60
diagonal - 1.729m 272.21 90.74
horizontal bottom - 1.2m 188.93 62.98
TOTAL BD.FT 3,455.91
BAMBOO QTY LENGTH PCS

Bamboo Stake 2 dia.(1.52m) 3.00 148.82 294
SACOLIN/BLUESACK Total ln.m

sacolin 148.82
801(1) Removal of Structures and Obstruction 1 l/s

QTY AREA LENGTH VOLUME
SLAB 1 350 0.10 35.00
PATHWALK 1 7.30 0.10 0.73
COMFORT ROOM 26.25 0.00

DOORS AND FRAMES 1
CEILING 1
FLOORING 1
ROOFING CORRUGATED 1
WINDOWS,METAL 1
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia) 3 ea

QTY DIA.
Mango Tree 3 0.2m
803(5)a Shoring, Cribbing and Drain Excavation 1.00 l/s

Qty. Length (ft) BD.FT TOTAL BD.FT
0.30m Ø x 4m Long Coconut Log - Cistern Tank Along Short Span 20 13.12 50.03 1000.60
Along Long Span 12 13.12 50.03 600.36
TOTAL 1600.96
Qty. Length (ft) Total Length (ft) Area (sq.in) TOTAL BD.FT
1" x 8" Coconut Planks - Cistern Tank Along Short Span 30 19.16 574.656 8.00 383.10
Along Long Span 30 35.56 1066.656 8.00 711.10
TOTAL 1094.21

0.30m Ø x 4m Long Coconut Log - Combine Footing (59.59 x 5.1) Along Short Span 94 9.84 37.52 3527.11
Along Long Span 10 9.84 37.52 375.22
TOTAL 3902.33
1" x 8" Coconut Planks - Combine Footing Along Short Span 22 16.73 368.02 245.34
Along Long Span 22 195.46 4300.01 2866.68
TOTAL 3112.02
0.30m Ø x 4m Long Coconut Log - Isolated Footing (59.14 x 3.8) Along Short Span 94 9.84 37.52 3527.11
Along Long Span 8 9.84 37.52 300.18
TOTAL 3827.29
1" x 8" Coconut Planks - Isolated Footing Along Short Span 22 12.46 274.21 182.81
Along Long Span 22 193.98 4267.54 2845.03
TOTAL 3027.83
Coco log 9330.58

Coco Planks 7234.06
803(1)a Structure Excavation (Common Soil) 1208.65 cu.m.

FOOTING QTY LENGTH WIDTH HEIGHT VOLUME
F1 1 59.14 3.8 2.2 494.4104
COMBINED FOOTING
CF-1 1 59.59 5.4 2.2 707.9292
WALL FOOTING
WF-1 2 21.023 0.5 0.3 6.3069
TOTAL EXCAVATION 1,208.65
804(1)a Embankment from Roadway/Structure Excavation, Common Soil 1,115.09 cu.m.

VOLUME EXCAVATED 1,208.65
VOLUME OF F-1 13 3.8 3.8 0.6 112.632

VOLUME OF CF-1 13 5.1 4 0.6 159.12
VOLUME OF COLUMN -C1 13 0.67 0.67 2.2 12.83854

WF-1 2 21.023 0.5 0.3 6.3069
GRAVEL FILL 47.3943
TOTAL EMBANKMENT 1,115.09
804(2)a Embankment from Common Borrow, Selected Borrow 70.95 cu.m.
SLAB ON FILL 1 12.9 55 0.1 70.95

901(1) Lean Concrete Qty. Length Height/Width Depth Volume
F1 13 3.8 3.8 0.1 18.772

CF-1 13 5.1 4 0.1 26.52
WF-1 2 21.023 0.5 0.1 2.1023
SLAB ON FILL 1 9.5 55 0.1 52.25
RAMP 2 13.5 1.4 0.1 3.78

STAIR ON FILL (MIDDLE) 1 9.6 0.9 0.1 0.864
STAIR ON FILL (SIDE) 2 1.9 0.9 0.1 0.342
Lavatory Handwash Slab 2 9.5 1.6 0.1 3.04
TOTAL LEAN CONCRETE 107.67

900 Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class P/Seal Concrete, 7 days/14 days/28 days) 885.40 cu.m.
FOOTING Qty. Length Height/Width Depth Volume

F1 13 3.8 3.8 0.6 112.632
COMBINED FOOTING
CF-1 13 5.1 4 0.6 159.12
FOOTING TIE BEAM
FTB-1 (ALONG GRID 1 AND 13/A 2 4.33 0.4 0.6 2.0784
FTB-1 (ALONG GRID A-C) 30 3.83 0.4 0.6 27.576
FTB-1A 4 4.33 0.4 0.6 4.1568
FTB-2 (ALONG GRID 2-12) 9 6.33 0.4 0.6 13.6728
FTB-2 (ALONG GRID A) 13 1.83 0.4 0.6 5.7096
FTB-2A 4 6.33 0.4 0.6 6.0768
STAIRWAY FOOTING AND COLUMN

Ground Floor level
STC-1 4 0.4 0.2 3.15 1.008
SF-1 4 0.8 0.6 0.2 0.384
Second Floor level
STC-1 4 0.4 0.2 3.15 1.008
Third Floor level
STC-1 4 0.4 0.2 3.15 1.008
Fourth Floor level
RC Wall 2 2.2 0.15 3.15 2.079
STIFFENER COLUMN AT GROUND FLOOR

STF-1 6 0.4 0.2 3.15 1.512
COLUMNS
C1 (FOOTING TO GROUND) 13 3.20 0.67 0.67 18.67424
C1 (GROUND TO 2ND FLOOR) 13 3.15 0.60 0.60 14.742
C1 (2ND TO 3RD FLOOR) 13 3.15 0.60 0.60 14.742
C1 (3RD TO 4TH FLOOR) 13 3.15 0.60 0.60 14.742
C1 (4TH TO ROOF DECK LEVEL) 13 3.15 0.60 0.60 14.742
C2 (FOOTING TO GROUND) 13 3.25 0.67 0.67 18.966025

C2 (2ND TO 3RD FLOOR) 13 3.15 0.60 0.60 14.742
C2 (3RD TO 4TH FLOOR) 13 3.15 0.60 0.60 14.742
C3 (FOOTING TO GROUND)
C3 (2ND TO 3RD FLOOR) 13 3.15 0.60 0.60 14.742
C3 (3RD TO 4TH FLOOR) 13 3.15 0.60 0.60 14.742
13 3.15 0.60 0.60 14.742
RC BEAMS (SECOND FLOOR LEVEL)

G1 9 6.4 0.4 0.6 13.824
G1-A 9 1.9 0.4 0.6 4.104
G1-B 4 1.9 0.4 0.6 1.824
G1-C 4 6.4 0.4 0.6 6.144
G2 (ALONG GRID 3/A AND GRID C) 20 3.9 0.25 0.4 7.8
G2 (ALONG GRID 1 AND 13/A AND C) 4 4.4 0.25 0.4 1.76
G3 (ALONG GRID 1 AND13/B) 2 4.4 0.4 0.5 1.76
G3 (ALONG GRID 3/B ) 10 3.9 0.4 0.5 7.8
B1 (ALONG GRID C) 2 4.134 0.25 0.4 0.8268
B1 (ALONG GRID 1 AND 13) 2 3.8 0.25 0.4 0.76
B1 (ALONG GRID 3 AND 11) 10 3.9 0.25 0.4 3.9
B2 1 8.3 0.25 0.4 0.83
CB-1 3 1.005 0.25 0.4 0.3015
RC BEAMS (THIRD FLOOR LEVEL)

G1 9 6.4 0.4 0.6 13.824
G1-A 9 1.9 0.4 0.6 4.104
G1-B 4 1.9 0.4 0.6 1.824
G1-C 4 6.4 0.4 0.6 6.144
G3 (ALONG GRID 1 AND13/B) 2 4.4 0.4 0.5 1.76
G3 (ALONG GRID 3/B ) 10 3.9 0.4 0.5 7.8
B1 (ALONG GRID C) 2 4.134 0.25 0.4 0.8268
B1 (ALONG GRID 1 AND 13) 2 3.8 0.25 0.4 0.76
B1 (ALONG GRID 3 AND 11) 10 3.9 0.25 0.4 3.9
RC BEAMS (FOURTH FLOOR LEVEL)

G1 9 6.4 0.4 0.6 13.824
G1-A 9 1.9 0.4 0.6 4.104
G1-B 4 1.9 0.4 0.6 1.824
G1-C 4 6.4 0.4 0.6 6.144
G3 (ALONG GRID 1 AND13/B) 2 4.4 0.4 0.5 1.76
G3 (ALONG GRID 3/B ) 10 3.9 0.4 0.5 7.8
B1 (ALONG GRID C) 2 4.13 0.25 0.4 0.826
B1 (ALONG GRID 1 AND 13) 2 3.8 0.25 0.4 0.76
B1 (ALONG GRID 3 AND 11) 10 3.9 0.25 0.4 3.9
RC BEAMS (ROOF DECK LEVEL)

RG-1 2 6.4 0.3 0.4 1.536
RG-2 2 6.4 0.4 0.6 3.072
RB-1 11 1.9 0.3 0.4 2.508
RB-1A 2 1.9 0.3 0.4 0.456
RB-2 9 6.4 0.3 0.4 6.912
RB-3 (ALONG GRID 1 AND 13/A-C) 6 4.4 0.25 0.4 2.64
RB-3 (ALONG GRID 3/A-C) 30 3.9 0.25 0.4 11.7
RB-3A 2 1.55 0.25 0.4 0.31
RB-4 (ALONG GRID 1 AND 13/A AND C) 4 4.4 0.2 0.3 1.056
RB-4 (ALONG GRID 3/A-C) 20 3.9 0.2 0.3 4.68
RB-5 2 4.4 0.25 0.3 0.66
RB-6 2 3.2 0.25 0.35 0.56
RCB-1 20 1.1 0.25 0.35 1.925
RCB-2 2 1.1 0.25 0.35 0.1925
LRB-1 2 7.44 0.2 0.3 0.8928
SLAB
SECOND FLOOR
S1 (ALONG GRID 1 AND 13) 2 2.67 3.2 0.1 1.7088
S1 (ALONG GRID 2 TO 12)/C 10 2.17 3.5 0.1 7.595
S1 (ALONG GRID 2 TO 12)/B 10 2.17 3.35 0.1 7.2695
S2 (ALONG GRID 1 AND 13)/A

S2 (ALONG GRID 2 TO 12) 2 2.67 2.5 0.1 1.335
10 2.17 2.5 0.1 5.425
S3 2 3.8 1.77 0.1 1.3452

THIRD FLOOR
S1 (ALONG GRID 1 AND 13) 2 2.67 3.2 0.1 1.7088
S1 (ALONG GRID 2 TO 12)/C 10 2.17 3.5 0.1 7.595
S1 (ALONG GRID 2 TO 12)/B 10 2.17 3.35 0.1 7.2695

S2 (ALONG GRID 2 TO 12) 2 2.67 2.5 0.1 1.335
10 2.17 2.5 0.1 5.425
S3 2 3.8 1.77 0.1 1.3452

FOURTH FLOOR
S1 (ALONG GRID 1 AND 13) 2 2.67 3.2 0.1 1.7088
S1 (ALONG GRID 2 TO 12)/C 10 2.17 3.5 0.1 7.595
S1 (ALONG GRID 2 TO 12)/B 10 2.17 3.35 0.1 7.2695

S2 (ALONG GRID 2 TO 12) 2 2.67 2.5 0.1 1.335
10 2.17 2.5 0.1 5.425
S3 2 3.8 1.77 0.1 1.3452

ROOF DECK LEVEL
S4 2 2.67 3.2 0.1 1.7088
CANOPY ENTRANCE 1 9.5 1.2 0.1 1.14
STAIRWAY QTY AREA

GROUND FLOOR 2 0.7517 1.575 2.367855
LANDING 2 1 3.27 1.25 0.15 1.22625
STC-1 2 2 1.175 0.2 0.4 0.376
LB-1 2 1 3.27 0.4 0.25 0.654
SECOND FLOOR 2 0.683 1.575 2.15145

LANDING 2 1 3.27 1.25 0.15 1.22625
STC-1 2 2 1.175 0.2 0.4 0.376
LB-1 2 1 3.27 0.4 0.25 0.654
THIRD FLOOR 2 0.7745 1.575 2.439675
LANDING 2 1 3.27 1.25 0.15 1.22625
STC-1 2 2 1.175 0.2 0.4 0.376
LB-1 2 1 3.27 0.4 0.25 0.654
FOURTH FLOOR 2 0.6442 1.575 2.02923
LANDING 2 1 3.27 1.25 0.15 1.22625
STC-1 2 2 1.175 0.2 0.4 0.376
LB-1 2 1 3.27 0.4 0.25 0.654
ROOF DECK 2 0.5473 1 1.0946
LANDING 2 1 1 1 0.15 0.3
LAVATORY HANDWASH
Lavatory 2 2.063 0.4 1.6504
Slab 2 9.3 0.1 1.86
MEDIA AGUA 2F-4F 30 3.9 0.525 0.15 9.21375
PC-1 2 3.7 0.2 0.3 0.444

PC-1 2 1.62 0.2 0.3 0.1944
CONCRETE GUTTER Detail A 1 9.3 0.1 1.2 1.116

1 55 0.1 0.8 4.4
Detail B 1 45.7 0.1 0.8 3.656

1 55 0.1 0.6 3.3
TOTAL CONCRETE 4000 PSI 885.40
902(1)a Reinforcing Steel (Deformed), Grade 40 69,106.84 kgs.

` Bar Diameter (mm) Qty. of Member Qty. of Bars Length Total L KGS/L Weight
FOOTING TIE BEAM
C3
903(2) Formworks and Falseworks 4399.16 sq.m.
FOOTING QTY SIDE LENGTH WIDTH AREA
F1 13 4.00 3.80 0.50 98.80
COMBINED FOOTING
CF-1 13 4.00 5.10 0.45 119.34
FOOTING TIE BEAM
FTB-1 (ALONG GRID 1 AND 13/A) 2 2 4.33 0.40 6.93
FTB-1 (ALONG GRID 3/A-C) 10 2 3.83 0.40 30.64
FTB-1A 4 2 4.33 0.40 13.86
FTB-2 (ALONG GRID 3-11) 9 2 6.33 0.40 45.58
FTB-2 (ALONG GRID 3-11/A) 13 2 1.83 0.40 19.03
FTB-2A 4 2 6.33 0.40 20.26
COLUMN
C1 (FOOTING TO GROUND) 13 4 3.25 0.67 113.23
C1 (GROUND TO 2ND FLOOR) 13 4 3.15 0.6 98.28
C1 (2ND TO 3RD FLOOR) 13 4 3.15 0.6 98.28
C1 (3RD TO 4TH FLOOR) 13 4 3.15 0.6 98.28
C1 (4TH TO ROOF DECK LEVEL) 13 4 3.15 0.6 98.28

C2 (2ND TO 3RD FLOOR) 13 4 3.15 0.6 98.28
C2 (3RD TO 4TH FLOOR) 13 4 3.15 0.6 98.28

C3 (2ND TO 3RD FLOOR) 13 4 3.15 0.6 98.28
C3 (3RD TO 4TH FLOOR) 13 4 3.15 0.6 98.28
SLABS
SLAB ON FILL 1 4 129 0.10 51.60
SECOND FLOOR
S1
S1 (ALONG GRID 1/C) 1 4 16.4 0.23 14.76
S1 (ALONG GRID 13/C) 1 4 16.3 0.23 14.67
S1 (ALONG GRID 2-12/C) 10 4 16 0.23 144.00
S1 (ALONG GRID 2-12/B) 10 4 16.6 0.23 149.40
S2
S2 (ALONG GRID 1 AND 13/A) 1 4 15 0.23 13.50
S2 (ALONG GRID 2-12/A) 1 4 14 0.23 12.60
S3
S3 (ALONG GRID 1 AND/B) 2 4 10.7 0.23 19.26
THIRD FLOOR
S1
S1 (ALONG GRID 1/C) 1 4 16.4 0.23 14.76
S1 (ALONG GRID 13/C) 1 4 16.3 0.23 14.67
S1 (ALONG GRID 2-12/C) 10 4 16 0.23 144.00
S1 (ALONG GRID 2-12/B) 10 4 16.2 0.23 145.80
S2
S2 (ALONG GRID 1 AND 13/A) 1 4 15 0.23 13.50
S2 (ALONG GRID 2-12/A) 1 4 14 0.23 12.60
S3
S3 (ALONG GRID 1 AND 13/B) 2 4 10.7 0.23 19.26
FOURTH FLOOR
S1
S1 (ALONG GRID 1/C) 1 4 16.4 0.23 14.76
S1 (ALONG GRID 13/C) 1 4 16.7 0.23 15.03
S1 (ALONG GRID 2-12/C) 10 4 16 0.23 144.00
S1 (ALONG GRID 2-12/B) 10 4 16.2 0.23 145.80
S2
S2 (ALONG GRID 1 AND 13/A) 1 4 15 0.23 13.50
S2 (ALONG GRID 2-12/A) 1 4 14 0.23 12.60
S3
S3 (ALONG GRID 1 AND 13/B) 2 4 10.7 0.23 19.26
ROOF DECK
S4
S4 (ALONG GRID 1 AND 13/C) 2 4 16.4 0.23 29.52
STAIRWAY
LENGTH WIDTH AREA
GROUND FLOOR- SECOND FLOOR 2 2.4 1.58 7.56
SECOND FLOOR -THIRD FLOOR 2 2.4 1.58 7.56
THIRD FLOOR - FOURTH FLOOR 2 2.4 1.58 7.56
FOURTH FLOOR - LANDING 2 2.4 1.58 7.56
LANDING- ROOF DECK 2 2 1.58 6.3
RC BEAMS
RC BEAMS (SECOND FLOOR LEVEL)
G1 9 3 7 0.40 75.60
G1-A 9 3 2.5 0.40 27.00
G1-B 4 3 2.5 0.40 12.00
G1-C 4 3 7 0.40 33.60
G2 (ALONG GRID 3/A AND GRID C) 2 3 4.5 0.25 6.75
G2 (ALONG GRID 1 AND 13/A AND C) 20 3 5 0.25 75.00
G3 (ALONG GRID 1 AND13/B) 2 3 5 0.40 12.00
G3 (ALONG GRID 3/B ) 10 3 4.5 0.40 54.00
B1 (ALONG GRID C) 2 3 4.77 0.25 7.15
B1 (ALONG GRID 1 AND 13) 2 3 3.85 0.25 5.78
B1 (ALONG GRID 3 AND 11) 10 3 4.5 0.25 33.75
B2 1 3 9.79 0.25 7.34
CB-1 3 3 1.005 0.25 2.26
RC BEAMS (THIRD FLOOR LEVEL)

G1 9 3 7 0.40 75.60
G1-A 9 3 2.5 0.40 27.00
G1-B 4 3 2.5 0.40 12.00
G1-C 4 3 7 0.40 33.60
G3 (ALONG GRID 1 AND13/B) 2 3 5 0.40 12.00
G3 (ALONG GRID 3/B ) 10 3 4.5 0.40 54.00
B1 (ALONG GRID C) 2 3 4.77 0.25 7.15
B1 (ALONG GRID 1 AND 13) 2 3 3.85 0.25 5.78
B1 (ALONG GRID 3 AND 11) 10 3 4.5 0.25 33.75
RC BEAMS (FOURTH FLOOR LEVEL)

G1 9 3 7 0.40 75.60
G1-A 9 3 2.5 0.40 27.00
G1-B 4 3 2.5 0.40 12.00
G1-C 4 3 7 0.40 33.60
G3 (ALONG GRID 1 AND13/B) 2 3 5 0.40 12.00
G3 (ALONG GRID 3/B ) 10 3 4.5 0.40 54.00
B1 (ALONG GRID C) 2 3 4.76 0.25 7.14
B1 (ALONG GRID 1 AND 13) 2 3 3.85 0.25 5.78
B1 (ALONG GRID 3 AND 11) 10 3 4.5 0.25 33.75
RC BEAMS (ROOF DECK LEVEL)

RG-1 2 3 7 0.30 12.60
RG-2 2 3 7 0.40 16.80
RB-1 11 3 2.5 0.30 24.75
RB-1A 2 3 2.5 0.30 4.50
RB-2 9 3 7 0.30 56.70
RB-3 (ALONG GRID 1 AND 13/A-C) 6 3 5 0.25 22.50
RB-3 (ALONG GRID 3/A-C) 30 3 4.5 0.25 101.25
RB-3A 2 3 1.55 0.25 2.33
RB-4 (ALONG GRID 1 AND 13/A AND C) 4 3 4.7 0.20 11.28
RB-4 (ALONG GRID 3/A-C) 20 3 4.5 0.20 54.00
RB-5 2 3 4.4 0.25 6.60
RB-6 2 3 4.7 0.25 7.05
RCB-1 26 3 1.1 0.25 21.45
RCB-2 2 3 1.1 0.25 1.65
LRB-1 2 3 6.08 0.20 7.30
MEDIA AGUA
30 3.9 1.19 139.23
HANDWASH
Platform 2 12.8 0.1 2.56
RC Wall 20 0.4 0.65 5.2
Countertop 2 6.1 0.4 4.88
RAMP
2 0.8659 1.73
TOTAL FORMWORKS 4,399.16
1000(1) Soil Poisoning 36 liters

Area 534.74
Liters 36
Total Solution Required 2,673.70
1002(5)p Facial Mirror 4.60 sq.m

Qty Area Total Area
FM-1 2 1.1 2.2

FM-2 8 0.3 2.4
4.60
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) 291.54 sq.m.
TOTAL AREA
GROUND FLOOR 145.75
SECOND FLOOR 145.75
THIRD FLOOR 145.75
FOURTH FLOOR 145.75
ROOF DECK 8.4
LESS AREA QTY
D-1 -10.00 1.89 -18.90
d-2 -8.00 1.68 -13.44
bd-1 -19.00 0.78 -14.82
w-1 -40.00 4.32 -172.80

w-2 -40.00 1.95 -78.00
w-3 -8.00 1.08 -8.64
w-4 -8.00 0.36 -2.88
CT-1
9.60
TOTAL 291.53
1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel) 2096.64 sq. m.
QTY LENGTH WIDTH TOTAL AREA
SIDE ELEVATION 2 68.3 136.60
FRONT ELEVATION(PARAPHET IS EXCLUDED) 1 412.51 412.51
REAR ELEVATION 1 550.3 550.30
PARAPHET AT GF 1 36.96 36.96
PARAPHET AT 2ND, 3RD AND 4TH Span 5m 6 1.851 11.11
Span 4.5m 40 1.561 62.44
Span 2.5m 6 0.7612 4.57
CLASSROOMS GF 1 257.57 257.57
CLASSROOMS 2ND, 3RD AND 4TH 3 210.74 632.22
LESS AREA QTY

D-1 -10.00 1.89 -18.90
D-2 -8.00 1.68 -13.44
BD-1 -19.00 0.78 -14.82
D-3 -2.00 2.1 -4.20
D-3a -3.00 1.68 -5.04
W-1 -40.00 4.32 -172.80
W-2 -40.00 1.95 -78.00
W-3 -8.00 1.08 -8.64
W-4 -8.00 0.36 -2.88
SD-1 -2.00 1.52 -3.04
1,782.52
QTY AREA WIDTH TOTAL AREA

FRONT RAILING (ALONG GRID 1 AND 13) -2F TO 4F 6 1.84 1.50 16.53
FRONT RAILING (ALONG GRID 2-12/A) - 2F TO 4F 30 1.60 1.50 71.79
SIDE RAILING 6 0.98 1.50 8.86
QTY LENGTH WIDTH TOTAL AREA
CANOPY 1 10.5 0.7 7.35

LAVATORY HANDWASH 2 12.8 0.4 10.24
CHB EXTERIOR WALLING 1 42.62 42.6153
CHB END WALL 2 55.98 1.4 156.744
TOTAL 2,096.64
1027(1) Cement Plaster Finish 8628.84 sq. m.

SIDES TOTAL AREA OF CHB Area Total Area
100mm CHB AREA 2 291.53 583.06 583.06
150mm CHB AREA 2 2,096.64 4,193.28 4,193.28
QTY HEIGHT LENGTH AREA

EXPOSED COLUMN (ALONG GRID A) 13.00 12.6 3.15 515.97
EXPOSED COLUMN (ALONG GRID B) 13.00 12.6 3.15 515.97
EXPOSED COLUMN (ALONG GRID C) 13.00 12.6 3.15 515.97
EXPOSED COLUMN (ALONG GRID 1) 3.00 12.6 3.15 119.07
EXPOSED COLUMN (ALONG GRID 13) 3.00 12.6 3.15 119.07
EXPOSED BEAM (ALONG GRID A) 20.00 1.05 4.50 94.50

EXPOSED BEAM (ALONG GRID A) 4.00 1.05 5.00 21.00
EXPOSED BEAM ( ALONG GRID B) 20.00 1.4 4.50 126.00
EXPOSED BEAM ( ALONG GRID B)
SECOND FLOOR AND THIRD FLOOR 4.00 1.4 5.00 28.00
EXPOSED BEAM ( ALONG GRID C) 4.00 1.05 5.00 21.00
EXPOSED BEAM ( ALONG GRID C) 20.00 1.05 4.50 94.50
EXPOSED BEAM (ALONG GRID 1, 2, 12, 13) 8.00 1.6 9.50 121.60
EXPOSED BEAM ( ALONG GRID 3 TO 11)
SECOND FLOOR AND THIRD FLOOR 9.00 1.6 9.50 136.80
CL-2 GROUND FLOOR 1.00 430.14

SECOND FLOOR 1.00 419.50
THIRD FLOOR 1.00 419.50
RC GUTTER 1.00 153.90
TOTAL 8,628.84
1021(1)a Cement Floor Finish Plain 3,275.87 sq.m.

Qty. Length Height/Width Area
GROUND FLOOR
FL-1 1 317.88
FL-2 1 470.54
FL-4 RAMP 2 13.50 1.40 37.80
SECOND FLOOR
FL-1 1 317.88
FL-2 1 470.54
THIRD FLOOR
FL-1 1 317.88
FL-2 1 470.54
FOURTH FLOOR
FL-1 1 317.88
FL-2 1 470.54
CANOPY (FL-2A) 1 9.60 0.90 8.64

ROOF DECK LEVEL (FL-2A) 2 5.04 4.25 42.84
STAIRWAY- GF 16 1.58 0.30 7.56

STAIRWAY- 2F 16 1.58 0.30 7.56
STAIRWAY- 3F 16 1.58 0.30 7.56
STAIRWAY- 4F 8 1.58 0.30 3.78
STAIRWAY- ROOF DECK LEVEL 8 1.00 0.30 2.40
STAIR ON FILL (MIDDLE) 1 9.60 0.30 2.88

STAIR ON FILL (SIDE) 2 1.90 0.30 1.14
TOTAL 3,275.87
1016(1)a Waterproofing Cement Base sq.m.

Total Area
Concrete Gutter 153.9
roof deck level 42.84
196.74
1018(2) Unglazed Tiles 95.00 sq.m.
GROUND FLOOR (SHE TOILET) - FL3 1 3.150 3.855 12.14
GROUND FLOOR (HE TOILET) - FL3 1 3.150 3.855 12.14
SECOND FLOOR (HE TOILET)- FL3 1 3.150 3.855 12.14

SECOND FLOOR (SHE TOILET)- FL3 1 3.150 3.626 11.42
THIRD FLOOR (HE TOILET)- FL3 1 3.150 3.855 12.14

THIRD FLOOR (SHE TOILET)- FL3 1 3.150 3.626 11.42
FOURTH FLOOR (HE TOILET)- FL3 1 3.150 3.855 12.14

FOURTH FLOOR (SHE TOILET)- FL3 1 3.150 3.626 11.42
TOTAL 94.98
1018(5) Glazed Tiles 263.00 sq.m.

Qty Perimeter/Width Height/Length Area Total Area
GROUND FLOOR (SHE TOILET WALL) 1 32.37 32.37 32.37
GROUND FLOOR (HE TOILET WALL) 1 29.35 29.35 29.35
SECOND FLOOR (HE TOILET WALL) 1 31.87 31.87 31.87

SECOND FLOOR (SHE TOILET WALL) 1 27.47 27.47 27.47
THIRD FLOOR (HE TOILET WALL) 1 31.87 31.87 31.87

THIRD FLOOR (SHE TOILET WALL) 1 27.47 27.47 27.47
FOURTH FLOOR (HE TOILET WALL) 1 33.71 33.71 33.71

FOURTH FLOOR (SHE TOILET WALL) 1 27.44 27.44 27.44
300x300 VITRIFIED GLAZED TILES Counter Top 8 2.00 0.60 9.60

200x200 VITRIFIED GLAZED TILES 2 6.45 0.40 5.16
HANDWASHING
2 6.45 0.50 6.45
TOTAL 262.77
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling 570.39 sq.m.
Qty Width Length Total Area
GROUND FLOOR (TOILET) 18.47
GROUND FLOOR (PWD) 6.38
SECOND FLOOR (HE TOILET) 1 12.40

SECONDFLOOR (SHE TOILET) 1 10.06
SECOND FLOOR (STORAGE) 1 2.16
THIRD FLOOR (HE TOILET) 1 12.40

THIRD FLOOR (SHE TOILET) 1 10.06
THIRD FLOOR (STORAGE) 1 2.16
FOURTH FLOOR CLASSROOM 1 310.06

FOURTH FLOOR (HE TOILET) 1 12.19
FOURTH FLOOR (SHE TOILET) 1 10.08
FOURTH FLOOR (CORRIDOR) 1 163.97
TOTAL 570.39
1021(1)a Reflective Insulation 522.50 sq.m.

Area Total Area
ROOF AREA 522.50 522.50
TOTAL 522.50
1003(1)e2 Prepainted Metal Panel Ceiling on Metal Frame 0.00 sq.m.

Qty Width Length Area Total Area
0.00
TOTAL 0.00
1005(1) Casement Steel Window (Swing Type) sq.m.

W-1 40 3.60 1.20 172.80
TOTAL 172.80
1005(1) Casement Steel Window (Awning Type) 11.52 sq.m.
Qty LENGTH WIDTH Area
W-3 8 1.80 0.60 8.64

W-4 8 0.60 0.60 2.88
TOTAL 11.52
1012(8) Glass and Glazing 78.84 sq.m

W-1 40 3.6 0.3 43.20
W-2 40 1.5 0.3 18.00
W-3 8 1.80 0.30 4.32
W-4 8 0.60 0.30 1.44
D-1 40 0.99 0.30 11.88
TOTAL AREA 78.84
1010(1) Wooden Frames TOTAL SET 113 set

Qty Total L (m) (bd.ft.) Total Bd.ft.
50mm x 150mm HARDWOOD Jamb for D-1 40 5.1 16.728 669.12
50mm x 150mm HARDWOOD Jamb for D-2 8 5 16.4 131.2
50mm x 150mm HARDWOOD Jamb for D-3 2 5.2 17.056 34.112
50mm x 150mm HARDWOOD Jamb for D-3a 5 5 16.4 82
50mm x 150mm HARDWOOD Jamb for BD-1 18 3.2 10.496 188.928
WINDOW 2 40 4.1 13.448 537.92

TOTAL SET 113
TOTAL BD.FT 1643.28
1007(1)a Aluminum Framed Glass Doors, Swing Type 0 sq.m.
TOTAL SET 0 TOTAL 0.00
1008(1)a Aluminum Glass Windows, Sliding Type 0 sq.m.

Qty Width Height Area
1008(1)d Aluminum Glass Windows, Fixed Type 0 sq.m.

1009(1) Jalousie Window (Glass) 78 sq.m

W-2 40.00 1.50 1.30 78.00
TOTAL 78.00
1010(2)a Flush Door 29.4 sq.m

D-2 8.00 2.10 0.80 13.44
D-3 2.00 2.10 1.00 4.20
D-3a 5.00 2.10 0.80 8.40
BD-1 18 0.6 1.3 14.04
TOTAL 40.08
1006(6) Steel Doors and Frames 3.52 sq.m
SD-1 2.00 2.00 0.88 3.52
TOTAL 3.52
1010(2)b Wooden Panel Door 75.60 sq.m.
D-1 40 0.9 2.1 75.60
TOTAL 75.60
1004(2) Finishing Hardware (Lockset and Hinges) l/s

Qty
Lockset per door unit 1
Hinges per door unit 4
LOCKSET HINGES
D-1 40 40 160
D-2 8 8 32
D-3 2 2 8
D-3a 5 3 20
BD-1 18 18 72
TOTAL LOCKSET 71.00

TOTAL HINGES 292.00
1003(17) Carpentry and Joinery Works 1 l/s
QTY TOTAL PCS
0.00
Blackboard 20 20.00
LENGTH WIDTH AREA

BLACK BOARD 20 4.88 1.20 117.12
TOTAL AREA 117.12
1003(17) Carpentry and Joinery Works 1 l/s
Bunk House
Length Width/Height Thickness Area (sq.m) Volume
1/2" thk. Marine Plywood 2.85 4.2 11.970
Rough Concrete Flooring 1.2 1.8 0.0508 2.16 0.11
1/4" thk. Plywood
Flooring 3.7 4.2 13.38
Total L (m) bd.ft

2"x4"12' Good Lumber 12.9452 28.314
Length A (sq. m)
Interlink Wire #12 x 3" 3.5145
GA. #26 Corr. G.I. Sheets 16.2
GA. #26 Corr. G.I.Ridge Roll 5.35
Spacing Qty length

2"x2" floor joist 0.4 12 4.2
2"x2" Purlins 10 5.12
4" PVC pipe 1

area (sq.m)
Flush Door 2 1.52
1032(1)a Painting Works (Masonry/Concrete Painting) 9,045.33 sq.m.

SIDES TOTAL AREA OF CHB Area Total Area
100mm CHB AREA 2 291.53 583.06 583.06
150mm CHB AREA 2 2,096.64 4,193.28 4,193.28
EXPOSED COLUMN 1,786.05
EXPOSED BEAM 643.40
EXPOSED STAIR COLUMN 0.00
4.5 FIBER CEMENT 570.39
PARAPHET AT GF
CL-2 (UNDER SLAB) 1,269.15
TOTAL AREA 9,045.33
1032(1)b Painting Works (Wood Painting) 349.15 sq.m.

FACES Qty Width Height Area Total Area
FRAMES
D-1 40 0.99 2.4 2.376 95.04
D-2 8 0.98 2.17 2.1266 17.01
D-3 2 1.09 2.17 2.3653 4.73
D-3a 3 0.88 2.17 1.9096 5.73
BD-1 19 0.71 1.3 0.923 17.54
W-2 40 1.5 1.6 2.4 96.00
DOOR
D-1 2.00 40 0.9 2.1 1.89 75.60
D-2 2.00 8 0.8 2.1 1.68 13.44
D-3 2.00 2 1 2.1 2.1 4.20
D-3a 2.00 3 0.8 2.1 1.68 5.04
BD-1 2.00 19 0.6 1.3 0.78 14.82
TOTAL 349.15
1032(1)c Painting Works (Steel Painting) 1,334.44 sq.m.

TOTAL AREA
STRUCTURAL STEEL, TRUSS 203.14
STRUCTURAL STEEL, PURLINS 758.51
METAL STRUCTURE, SAGROD 4.27
METAL STRUCTURE, CROSS BRACING 14.64
METAL STRUCTURE, STEEL PLATE 50.48
RAILINGS 303.40
1013(2)b Fabricated Metal Roofing Accessory (Flashings) 18.92 ln.m.
Flashing (Along Grid 1 and 13) 2 6.58 13.16
Flashing (Along Grid 2 and 12) 2 2.88 5.76
TOTAL 18.92
1013(2)a Fabricated Metal Roofing Accessory, Ridge Roll 55.00 ln.m.
RIDGE ROLL 55
TOTAL 55.00
1014(1)b2 Prepainted Metal Sheet, Rib Type, Long Span 351.25 sq.m.
Qty Length Width Area
0.40mm THK Corrugated G.I. Sheets - Long Span (ALONG GRID 2-12) 1 45 2 90.00
0.40mm THK Corrugated G.I. Sheets - Long Span (ALONG GRID 1-13) 1 55.00 4.75
261.25
TOTAL 351.25
1014(1)b2 Polycarbonate Sheet 0.00 sq.m.

Qty Length Total length
TOTAL -
1047(10) METAL STRUCTURE ACCESSORIES, FASCIA FRAME 1 l/s

QTY L Area
FASCIA FRAME
4.5mm THK x 1.5'' x 1.5" Angle Bar Top Chord 6 3.00 0.000342 7849 48.318444 2.74
4.5mm THK x 1.5'' x 1.5" Angle Bar Bottom Chord 6 3.00 0.000342 7849 48.318444 2.74
4.5mm THK x 1'' x 1" Angle Bar Vertical 90 0.15 0.000225 7849 23.8413375 1.35
120.48 6.82
Qty L Area Unit Wt Weight Area for Painting
TRUSS 1
2∠'s - 6mm THK x 75mm x 75mm Angle Bar Top Chord 18 5.54 0.0018 7849 1408.02488892 29.90
2∠'s - 6mm THK x 75mm x 75mm Angle Bar Bottom Chord 9 9.68 0.0018 7849 1230.848784 26.14
2∠'s - 6mm THK x 50mm x 50mm Angle Bar Vertical 18 5.2793 0.0056 7849 4176.87235056 19.01
2∠'s - 6mm THK x 75mm x 75mm Angle Bar Diag. Web 18 5.72 0.0018 7849 1454.10542604 30.88
TRUSS 2
2∠'s - 6mm THK x 75mm x 75mm Angle Bar Top Chord 2 7.74 0.0018 7849 218.704536 4.64
2∠'s - 6mm THK x 75mm x 75mm Angle Bar Bottom Chord 2 6.30 0.0018 7849 178.01532 3.78
Joint Connector (Purlin to Top Chord) TRUSS 1 Qty L Area Unit Wt Weight Area for Painting
125 x 125 x 50mm Steel Joint Connector (6mm Thick) 36 0.1500 0.00075 7849 31.79 1.35
Joint Connector (Purlin to Top Chord) TRUSS 2 Qty L Area Unit Wt Weight Area for Painting
125 x 125 x 50mm Steel Joint Connector (6mm Thick) 264 0.1500 0.00075 7849 233.12 9.90
TOTAL KGS 18516.43 203.14
1047(8)b Structural Steel Purlins 6060.53 kg
2 mm thk x 75mm x150mm x 20 mm LC-Purlins 1 1135.50 0.00068 7849 6060.53 758.51
TOTAL 6060.53 758.51
1047(5)b Metal Structure Accessories (Sagrods) 100.50 kg

Qty L area Unit Wt Weight Area for Painting
12 mm dia Sag Rod 1 113.21 0.00011 7849 100.50 4.27
TOTAL 100.50 4.27
1047(4)a Metal Structure Accessories (Bolts) 245.95 kgs

Long Anchor Bolts 20mm dia × 300 mm long 330 0.3 0.00031 7849 244.12 6.22
Machine bolts 6mm dia × 400 mm long 206 0.04 0.00003 7849 1.83 0.16
TOTAL 245.95
1047(4)b Metal Structure Accessories (Turnbuckle) 44.00 each

Qty L Unit Wt Weight Area
16 mm dia 44
TOTAL 44
1047(5)c Metal Structure Accessories (Crossbracing) 459.49 kg

16mm dia 1 291.16 0.00020 7849 459.49 14.64
TOTAL 459.49 14.64
1047(5)d Metal Structure Accessories (Steel Plates) 1026.44 kg

Qty length Area Unit Wt Weight Area for Painting
Base plate 300mm x 300mm x 12mm 62 0.0012 0.09 7849 52.56 11.16
Base plate 200mm x 300mm x 12mm 26 0.0012 0.06 7849 14.69 3.12
10mmn thk x 100mm x 300mm Steel Plate 24 0.01 0.03 7849 56.51 1.44
10mm x 200mm x 300mm Steel Plate (APEX) 11 0.01 0.06 7849 51.80 1.32
6mm thk Gusset Plate 11 DETAIL 1 0.006 0.12 7849 62.16 2.64
150 x 150mm x 6mm thk- Splice Plate Connector (Every 6m) 9 6.00 0.00090 7849 381.46 13.50
TOTAL 1026.44 50.48

1051(1)a Railings 1 l/s
QTY LENGTH TOTAL LENGTH PCS Area for Painting
RAMP
50mm dia. l Pipe 4 13.5 54 8.48
2 19.2 38.4
26
50mm dia. Vertical Railing 68 0.9 61.2 9.61
6 0.15 0.9
STAIRWAY
GROUND FLOOR 4 3.15 12.6 3 1.98
SECOND FLOOR 4 3.15 12.6 3 1.98
THIRD FLOOR 50mm dia. G.I. Pipe 4 3.15 12.6 3 1.98
FOURTH FLOOR 4 3.15 12.6 3 1.98
ROOF DECK 4 3.15 12.6 3 1.98
GROUND FLOOR 34 1 34 6 1.28

SECOND FLOOR 36 1 36 6 1.36
12mm dia. Vertical Railing
THIRD FLOOR 36 1 36 6 1.36
FOURTH FLOOR 20 1 20 4 0.75
ROOF DECK 19mm dia. Vertical Railing 18 1 18 3 1.07
CORRIDOR FRONT RAILING (ALONG GRID 1 AND 13) @ 5m span

50mm dia. G.I. Pipe 6 4.62 27.744 5 4.36
19mm square bar (HORIZONTAL) 6 4.62 27.744 5 2.11
19mm square bar (VERTICAL) 78 1.00 78 13 5.93
CORRIDOR FRONT RAILING (ALONG GRID 2 to 12) @ 4m span

50mm dia. G.I. Pipe 30 3.90 117 20 18.38
19mm square bar (HORIZONTAL) 30 3.90 117 20 8.89
19mm square bar (VERTICAL) 1170 1 1170 195 88.92
CORRIDOR SIDE RAILING @ 2.5m span

50mm dia. G.I. Pipe 6 1.90 11.4 2 1.79
19mm square bar (HORIZONTAL) 6 1.90 11.4 2 0.87
19mm square bar (VERTICAL) 108 1.00 108 18 8.21
WINDOW GRILLE
W1- HORIZONTAL 40 27.62 1104.8 185 53.03
12mm square bar
W1- VERTICAL 40 6.27 250.8 42 12.04
W2- HORIZONTAL 40 27.62 1104.8 185 53.03

12mm square bar
W2- VERTICAL 40 6.27 250.8 42 12.04
303.40
TOTAL LENGTH 4740.99
TOTAL PCS 800
SUMMARY
50mm dia. G.I. Pipe 94
12mm SQ BAR 8039.1749908
19mm SQ BAR 4335.646192416
0.00
GRAB BAR 4
STAIR ON FILL (SIDE) 50mm G.I Pipe 2 0.9 8

STAIR ON FILL (FRONT) 50mm G.I Pipe 1 0.9 12
Wall Railing 50mm G.I Pipe 8 3.903 31.224 6 4.90
1001(11) Septic Vault (CHB) 1 l/s

QTY L W H VOLUME
SEPTIC TANK 2 5.6 2.8 2.25 70.56
EXCAVATION TOTAL SEPTIC VAULT EXCAVATION 70.56
GRAVEL FILL
SEPTIC VAULT 2 5.6 2.8 0.1 3.136
LEACHING CHAMBER 4 1 2.5 0.5 5

REBARS - SEPTIC VAULT QTY OF MEMBER BAR DIA BAR QTY. LENGTH TOTAL LENGTH KGS/LENGTH KGS
Slab BOTTOM
LONG SPAN 2 16 11 5.75 126.5 1.58 199.90
SHORT SPAN 2 16 21 2.95 123.90 1.58 195.79
SLAB TOP (S1) 3.3 x 2.8

LONG SPAN 2 16 15 3.45 103.5 1.58 163.56
SHORT SPAN 2 16 17 2.95 100.30 1.58 158.50
ADDITONAL DIAGONAL BAR 2 16 4 1.13 9.04 1.58 14.29
SLAB TOP (S2) 2.3 x 2.8

LONG SPAN 2 16 13 5.75 149.5 1.58 236.25
SHORT SPAN 2 16 13 2.95 76.70 1.58 121.20
ADDITONAL DIAGONAL BAR 2 16 4 1.13 9.04 1.58 14.29
SIDE WALL
HOR BAR 2 16 8 16.00 256 1.58 404.54
VER BAR 2 16 56 2.00 224 1.58 353.98
CHAMBER (2.5 x 1.85)

HOR BAR 4 16 8 2.65 84.8 1.58 134.00
VER BAR 4 16 9 2.00 72 1.58 113.78
TOTAL REBARS 2110.072
CONCRETE QTY L W H VOLUME

SLAB 4 5.6 2.85 0.15 9.576
WALL 8 2.5 1.85 0.15 5.55
WALL (FRONT AND BACK) 4 5.6 1.85 0.15 6.216
TOTAL CONCRETE 21.34
QTY l H AREA
2 9.39 2.5 46.95

Side wall
4 11.74 46.96
Top Slab and Bottom Slab (Inner) 2 5.6 2.8 31.36
TOTAL 125.27
WATER PROOFING
Sidewall 93.91
Top Slab and Bottom Slab (Inner) 31.36
TOTAL 125.27
CLEAN OUT QTY

5
1002(6) Cistern Tank 1 l/s

Qty. Length Height/Width Depth
EXCAVATION 1 10.84 5.84 2.7
TOTAL EXCAVATION
GRAVEL FILL 1 8 2.5 0.1
TOTAL GRAVEL FILL
REBARS Bar Diameter Qty of Member Qty of Bars Length Total L Weight/Meter
CTS1
LONG SPAN 12 1 36 8.82 317.52 0.89
SHORT SPAN 12 1 68 3.82 259.76 0.89
CTB
TOP AND BOT BARS 10 3 6.00 3.30 59.4 0.62
TIES 10 3 62 1.23 228.78 0.62
MANHOLE
HOR BARS 12 1 3 3.80 11.4 0.89
VER. BARS 12 1 16 0.30 4.8 0.89
CONCRETE BEAM SUPPORT

TOP AND BOT BARS 16 1 6.00 2.46 14.76 1.58
SIDE BARS 12 1 8.00 2.22 17.76 0.89
TIES 10 1 20 3.43 68.6 0.62
BOT SLAB
TOP BARS 16 1 30 8.75 262.5 1.58
BOT BARS 16 1 70 3.75 262.5 1.58
TEMP BARS 12 2 12 3.00 72 0.89
TEMPERATURE BARS (Staggered) 16 2 13 3.07 79.82 1.58
VERTICAL BARS 16 2 11 3.23 71.06 1.58
HORIZONTAL BARS 10 2 16 9.00 288 0.62

VERTICAL BARS 10 2 8 3.91 62.56 0.62
STEEL PLATES
Thickness Qty Length Area Unit Weight Total Weight
GA 16 Stainless Steel Sheet Plate w/ Hinges and Lock 2 0.80 0.00 7849 60.28
CONCRETE Qty Length Width D/H Volume
CTS1 4 6.5 4.03 0.15 15.717

CTB 3 3.3 0.30 0.40 1.188
CONCRETE BEAM SUPPORT 1 2.46 0.30 1.50 1.107
BOT SLAB 1 6.5 4.00 0.30 7.8
WALLS 1 22.5 0.30 3.00 20.25
LEAN CONCRETE SLAB 1 6.5 3.91 0.10 2.5415
48.6035
CHB wall 100mm THK Length Width AREA

9.6 4 38.4
TOTAL AREA 38.4
Total Area
WATER PROOFING
3- PLY MEMBRANE WATER PROOFING
68.262
NON TOXIC WATER PROOFING
Exterior Slab 26.56
Interior 57.21
152.032
Pcs
Float Valve 1
Stainless Steel Ladder Rungs 2 0.4 0.11 7849 690.712
1016(1)a Waterproofing Cement Base 0.00 sq.m

Water Proofing QTY SIDE
Septic Vault 0
Leaching Chamber 0
total area 0.00
1001(5)a Catch Basin (Concrete) 24 each
QTY L W H VOLUME
CATCH BASIN 24 0.6 0.6 1.2 10.368
EXCAVATION - CATCH BASIN TOTAL EXCAVATION C.B 10.368
CHB wall 100mm THK Qty Length Width D/H Volume

1 4 1 0.6 2.4
TOTAL 2.4
CONCRETE
TOP 1 0.6 0.6 0.1 0.036
BOTTOM 1 0.6 0.6 0.1 0.036
TOTAL 0.072
Qty. Sides Length Width Total Area

PLASTER(inside area of CHB) 1 4 1 0.6 2.4
TOTAL 2.4
REBARS- CATCH BASIN QTY BAR DIA BAR QTY. LENGTH TOTAL LENGTH KGS/LENGTH KGS
TOP 1 12 4 0.75 3 0.889 2.67
BOTTOM 1 12 4 0.75 3 0.889 2.67
HORIZONTAL BARS 1 10 3 1.2 3.6 0.617 2.22
TOTAL REBARS KGS 7.56
1002(4) Plumbing Fixtures 1 l/s

Qty Unit Unit
Hose Bibb 52 pcs
Lavatory 8 sets
Floor Drain 39 pcs
Sink Drain 10 pcs
Urinal Drain 4 pcs
Water Closet 20 sets
1001(8) Sewer Line Works 1 l/s

Diameter Length Qty Unit
Clean Out- 150mm dia 6'' - 10 pcs
-
FITTINGS
50mm dia. 45 DEGREE ELBOW - - 1 pcs
50mm Dia. 90-degree elbow - - pcs
100mm Dia. 90-degree elbow - - 13 pcs
150mm Dia. 90-degree elbow - - 4 pcs
50mm dia. WYE PVC - - 10 pcs

100mm dia. P-Trap - - 47 pcs

50mm dia. P- Trap - - 8 pcs
100mm dia. Tee - - 29 pcs
50mm dia. Tee - - 80 pcs
pcs
TOTAL: 281.00
Diameter Length Qty Pcs/3m Total L

150mm Dia. PVCSS 6'' 25.2 1 9 25.2
150mm Dia. PVCVP 6'' 1 0 0
50mm Dia PVCVS 2'' 29.3918 1 10 29.3918
50mm Dia PVCVP 2'' 22.096 1 8 22.096
50mm Dia PVCSP 2'' 7.3074 1 3 7.3074
50mm Dia PVCAC 2'' 18.9165 1 7 18.9165
100mm Dia PVCWP 4'' 24.1013 1 9 24.1013
100mm Dia PVCSP 4'' 23.0286 1 8 23.0286
50mm Dia PVCWP 2'' 15.1314 1 6 15.1314
TOTAL: 33.00 88.49
1001(9) Storm Drainage and Downspout 1 l/s

75mm Dia. Roof Drain DS 7.10 4.00 PCS
100mm Dia. Roof Drain DS 292.56 96.00 PCS
75mm Dia. Roof Drain 3" - 4 pcs

100mm Dia. Roof Drain 4" - 22 pcs
75mm Dia. 90-Degree elbow DS 3" - 10 pcs
100mm Dia. 90-Degree elbow DS 4" - 64 pcs
100mm. Dia Tee 4" - 3 pcs
Diameter Length Qty Pcs/3m Total L

75mm dia. PIPE 3'' 1.4 4 2.00 5.60
100mm dia PIPE 4'' 12.6 43 136.00 541.80
150mm dia PIPE 10.00
150mm dia PVCDP 6'' 32.006 1 14.00 32.01
100mm dia PVCDP 4'' 79.2543 1 19.00 79.25
TOTAL: 181.00 658.66
1002(24) Cold Water Lines 1 l/s

50mm Dia. 90-degree elbow 50mm - 6 pcs

32mm Dia. 90-degree elbow 32mm - 113 pcs
50mm Dia. Tee 50mm - 5 pcs

32mm Dia. Tee 32mm - 119.00 pcs
MANHOLE 2
TOTAL: 245.00
Diameter Length Quantity Pcs/3m Total L

50mm Dia. PPRC CWD 50mm 25.2 1 9.00 25.20
32mm Dia. PPRC CWL (PERFORATED PIPE) 50mm 7.2964 1 3.00 7.30
32mm Dia. PPRC CWL 32mm 75.6533 1 26.00 75.65
TOTAL: 38.00 108.15
1202(1) Fire Protection 1 l/s

G.I. 75mm Dia. 90-degree elbow 75mm - 6 pcs
G.I. 65mm Dia. Tee 65mm - 1 pcs

G.I. 50mm Dia. Tee 50mm - 3 pcs
Fire Hose Cabinet 8 pcs
Gate valve 32mm - 16 pcs

Gate valve 50mm 3 pcs
Fire Department Connection 1 pcs

Diameter Length Quantity Pcs/3m Total L
75mm Dia. G.I. SCH. 49 75mm 50.56 1 17.00 50.56
65mm Dia. G.I. SCH. 40 65mm 58.425 1 20.00 58.43
50mm Dia. G.I. SCH. 40 50mm 12.6 1 5.00 12.60
Fire Extinguisher 36.00
ZAMBOANGA CITY DISTRICT ENGINEERING OFFICE
FORM ABC-2015-02-00
SUMMARY OF APPROVED BUDGET FOR THE CONTRACT

Contract Duration : 225 C.D
ESTIMATED DIRECT TOTAL MARK-UP TOTAL INDIRECT
ITEM NO. DESCRIPTION VAT TOTAL COST
COST % VALUE COST
AS SUBMITTED 93,884.52 18.00% 16,899.21 5,539.19 22,438.40 116,322.93
PART I FACILITIES FOR THE ENGINEER
AS EVALUATED
AS SUBMITTED 876,028.70 6.27% 54,958.45 46,549.36 101,507.80 977,536.50

AS EVALUATED
(Project ID)
(Project Component ID - Description)
PART III
AS SUBMITTED 5,496,636.64 18.00% 989,394.59 324,301.56 1,313,696.16 6,810,332.80
PART A EARTHWORKS
AS EVALUATED
AS SUBMITTED 27,530,357.44 18.00% 4,955,464.34 1,624,291.09 6,579,755.43 34,110,112.87

AS EVALUATED
AS SUBMITTED 18,626,099.59 18.00% 3,352,697.93 1,098,939.88 4,451,637.80 23,077,737.39

PART C FINISHING
AS EVALUATED
AS SUBMITTED 1,590,764.75 18.00% 286,337.65 93,855.12 380,192.77 1,970,957.52

PART D ELECTRICAL
AS EVALUATED
AS SUBMITTED 53,243,858.41 18.00% 9,583,894.51 3,141,387.65 12,725,282.16 65,969,140.57

TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 53,243,858.41 18.00% 9,583,894.51 3,141,387.65 12,725,282.16 65,969,140.57

TOTAL OF (Project ID)
AS EVALUATED
AS SUBMITTED 54,213,771.63 9,655,752.18 3,193,476.19 12,849,228.37 67,063,000.00

TOTAL
AS EVALUATED
Preparation and Submission: Approval:

Prepared by: Checked/Submitted by: Recommending Approval: Approved:
MARCO C. MIGUEL CAROLYN M. ORBECIDO ROBERTO DONDI F. STA. ELENA JUL-ARAB A. KONG
Engineer II Engineer III Assistant District Engineer District Engineer
Planning and Design Section Chief,Planning and Design Section
``
FORM ABC-2015-02A-00
APPROVED BUDGET FOR THE CONTRACT

ESTIMATED TOTAL MARK-UP TOTAL
ITEM NO. DESCRIPTION QUANTITY UNIT VAT TOTAL COST UNIT COST
DIRECT COST % VALUE INDIRECT COST

AS SUBMITTED 1.00 l/s 93,884.52 18% 16,899.21 5,539.19 22,438.40 116,322.93 116,322.93
A.1.1(3) Construction of Field Office for the Engineer
AS EVALUATED
AS SUBMITTED 93,884.52 16,899.21 5,539.19 22,438.40 116,322.93

TOTAL OF PART I
AS EVALUATED

AS SUBMITTED 1.00 l/s 57,141.34 0% - 2,857.07 2,857.07 59,998.41 59,998.41
B.3 (1) Permits and Clearances
AS EVALUATED
AS SUBMITTED 1.00 l/s 9,845.04 18% 1,772.11 580.86 2,352.96 12,198.00 12,198.00
B.4(10) Miscellaneous Survey and Staking
AS EVALUATED
AS SUBMITTED 2.00 ea 10,536.78 18% 1,896.62 621.67 2,518.29 13,055.07 6,527.53

B.5 Project Billboard/Sign Board
AS EVALUATED
AS SUBMITTED 1.00 l/s 257,025.85 10% 25,702.59 14,136.42 39,839.01 296,864.86 296,864.86
B.7(1) Occupational Safety and Health Program
AS EVALUATED
AS SUBMITTED 1.00 l/s 399,328.94 0% - 19,966.45 19,966.45 419,295.38 419,295.38

B.9 (1) Mobilization/Demobilization
AS EVALUATED
AS SUBMITTED 1.00 l/s 142,150.75 18% 25,587.13 8,386.89 33,974.03 176,124.78 176,124.78
B.20 (1) Temporary Fence
AS EVALUATED
AS SUBMITTED 876,028.70 54,958.45 46,549.36 101,507.80 977,536.50

TOTAL OF PART II
AS EVALUATED
Preparation and Submission:
Prepared by: Checked/Submitted by:
MARCO C. MIGUEL CAROLYN M. ORBECIDO

Engineer II Engineer III
Planning and Design Section Planning and Design Section

PART III
PART A EARTHWORKS
AS SUBMITTED 1.00 l/s 2,692.76 18% 484.70 158.87 643.57 3,336.33 3,336.33
801(1) Removal of Structures and Obstruction
AS EVALUATED
AS SUBMITTED 3.00 ea 5,649.31 18% 1,016.88 333.31 1,350.19 6,999.50 2,333.17

800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia)
AS EVALUATED
AS SUBMITTED 1.00 l/s 780,111.29 18% 140,420.03 46,026.57 186,446.60 966,557.88 966,557.88
803(4)a Shoring, Cribbing and Drain Excavation
AS EVALUATED
Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil AS SUBMITTED 507.00 m 3,431,322.73 18% 617,638.09 202,448.04 820,086.13 4,251,408.86 8,385.42
1052(28)a
condition) AS EVALUATED
AS SUBMITTED 1,208.65 cu.m. 317,242.15 18% 57,103.59 18,717.29 75,820.87 393,063.02 325.21
803(1)a Structure Excavation (Common Soil)
AS EVALUATED
Embankment from Roadway/Structure Excavation, Common AS SUBMITTED 1,115.09 cu.m. 224,127.87 18% 40,343.02 13,223.54 53,566.56 277,694.43 249.03
804(1)a
Soil AS EVALUATED
AS SUBMITTED 70.95 cu.m. 71,907.49 18% 12,943.35 4,242.54 17,185.89 89,093.38 1,255.72
804(2)a Embankment from Common Borrow, Selected Borrow
AS EVALUATED
AS SUBMITTED 107.67 cu.m. 663,583.04 18% 119,444.95 39,151.40 158,596.35 822,179.38 7,636.08
901(1) Lean Concrete (Manual mixing)
AS EVALUATED
AS SUBMITTED 5,496,636.64 989,394.59 324,301.56 1,313,696.16 6,810,332.80

TOTAL OF PART A
AS EVALUATED

AS SUBMITTED 68.44 cu.m. 504,607.55 18% 90,829.36 29,771.85 120,601.21 625,208.76 9,134.75
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days)
AS EVALUATED
Structural Concrete (Ready Mix, Class AA/Class A/Class AS SUBMITTED 885.40 cu.m. 7,294,838.47 18% 1,313,070.93 430,395.47 1,743,466.40 9,038,304.87 10,208.19
900
B/Class C/Class P/Seal Concrete, 7 days/14 days/28 days) AS EVALUATED
AS SUBMITTED 69,106.84 kgs. 5,581,007.78 18% 1,004,581.40 329,279.46 1,333,860.86 6,914,868.64 100.06
902(1)a Reinforcing Steel (Deformed), Grade 40
AS EVALUATED
AS SUBMITTED 146,513.02 kgs. 12,316,854.88 18% 2,217,033.88 726,694.44 2,943,728.32 15,260,583.20 104.16
902(1)b Reinforcing Steel (Deformed), Grade 60
AS EVALUATED
AS SUBMITTED 4,399.16 sq.m. 1,833,048.75 18% 329,948.77 108,149.88 438,098.65 2,271,147.40 516.27
903(2) Formworks and Falseworks
AS EVALUATED
AS SUBMITTED 27,530,357.44 4,955,464.34 1,624,291.09 6,579,755.43 34,110,112.87

TOTAL OF PART B
AS EVALUATED
PART C FINISHING WORKS

AS SUBMITTED 36.00 liters 44,123.95 18% 7,942.31 2,603.31 10,545.62 54,669.57 1,518.60
1000(1) Soil Poisoning
AS EVALUATED
AS SUBMITTED 291.54 sq.m. 272,700.44 18% 49,086.08 16,089.33 65,175.41 337,875.85 1,158.93
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel)
AS EVALUATED
AS SUBMITTED 2,096.64 sq. m. 2,847,331.37 18% 512,519.65 167,992.55 680,512.20 3,527,843.57 1,682.62
AS EVALUATED
AS SUBMITTED 8,628.84 sq. m. 1,977,264.47 18% 355,907.60 116,658.60 472,566.21 2,449,830.68 283.91
1027(1) Cement Plaster Finish
AS EVALUATED
AS SUBMITTED 3,275.87 sq.m. 1,290,618.22 18% 232,311.28 76,146.47 308,457.75 1,599,075.97 488.14
1021(1)a Cement Floor Finish Plain
AS EVALUATED
AS SUBMITTED 570.39 sq.m. 444,590.74 18% 80,026.33 26,230.85 106,257.19 550,847.93 965.73
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling
AS EVALUATED

AS SUBMITTED 95.00 sq.m. 94,492.12 18% 17,008.58 5,575.04 22,583.62 117,075.74 1,232.38
1018(2) Unglazed Tiles
AS EVALUATED
AS SUBMITTED 263.00 sq.m. 308,180.93 18% 55,472.57 18,182.68 73,655.24 381,836.18 1,451.85
1018(5) Glazed Tiles
AS EVALUATED
AS SUBMITTED 113.00 set 157,430.44 18% 28,337.48 9,288.40 37,625.88 195,056.32 1,726.16
1010(1) Wooden Frames
AS EVALUATED
AS SUBMITTED 78.00 sq.m. 121,492.80 18% 21,868.70 7,168.08 29,036.78 150,529.58 1,929.87
1009(1) Jalousie Window (Glass)
AS EVALUATED
AS SUBMITTED 40.08 sq.m. 70,951.24 18% 12,771.22 4,186.12 16,957.35 87,908.59 2,193.33
1010(2)a Wooden Flush Door
AS EVALUATED
AS SUBMITTED 1.00 l/s 43,997.94 18% 7,919.63 2,595.88 10,515.51 54,513.45 54,513.45
1006(6) Steel Doors and Frames
AS EVALUATED
AS SUBMITTED 75.60 sq.m. 410,128.32 18% 73,823.10 24,197.57 98,020.67 508,148.99 6,721.55
1010(2)b Wooden Panel Door
AS EVALUATED
AS SUBMITTED 1.00 l/s 104,890.00 18% 18,880.20 6,188.51 25,068.71 129,958.71 129,958.71
1004(2) Finishing Hardware (Lockset and Hinges)
AS EVALUATED
AS SUBMITTED 11.52 sq.m. 53,622.21 18% 9,652.00 3,163.71 12,815.71 66,437.92 5,767.18
1005(1) Casement Steel Window (Awning Type)
AS EVALUATED
AS SUBMITTED 172.80 sq.m 755,483.52 18% 135,987.03 44,573.53 180,560.56 936,044.08 5,416.92
1005(1) Residential Casement Window (Steel)- Swing type
AS EVALUATED
AS SUBMITTED 78.84 sq.m 142,303.74 18% 25,614.67 8,395.92 34,010.59 176,314.34 2,236.36
1012(8) Glass and Glazing
AS EVALUATED
AS SUBMITTED 196.74 sq.m 37,374.38 18% 6,727.39 2,205.09 8,932.48 46,306.86 235.37
1016(1)a Waterproofing Cement Base
AS EVALUATED
AS SUBMITTED 1.00 l/s 106.49 18% 19.17 6.28 25.45 131.95 131.95
1003(17) Carpentry and Joinery Works
AS EVALUATED
AS SUBMITTED 1.00 l/s 1,168,422.03 18% 210,315.97 68,936.90 279,252.87 1,447,674.90 1,447,674.90
1051(1)a Railings
AS EVALUATED
AS SUBMITTED 9,045.33 sq.m. 2,774,137.84 18% 499,344.81 163,674.13 663,018.94 3,437,156.78 379.99
1032(1)a Painting Works (Masonry/Concrete Painting)
AS EVALUATED
AS SUBMITTED 349.15 sq.m. 107,110.28 18% 19,279.85 6,319.51 25,599.36 132,709.64 380.09
1032(1)b Painting Works (Wood Painting)
AS EVALUATED

AS SUBMITTED 1,334.44 sq.m. 421,888.03 18% 75,939.85 24,891.39 100,831.24 522,719.28 391.71
1032(1)c Painting Works (Steel Painting)
AS EVALUATED
AS SUBMITTED 351.25 sq.m. 233,978.43 18% 42,116.12 13,804.73 55,920.85 289,899.28 825.34
1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span
AS EVALUATED
AS SUBMITTED 55.00 ln.m. 24,265.14 18% 4,367.72 1,431.64 5,799.37 30,064.51 546.63
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)
AS EVALUATED
AS SUBMITTED 18.92 ln.m. 8,125.05 18% 1,462.51 479.38 1,941.89 10,066.94 532.08
1013(2)b Fabricated Metal Roofing Accessory (Flashings)
AS EVALUATED
AS SUBMITTED 522.50 sq.m. 77,377.36 18% 13,927.93 4,565.26 18,493.19 95,870.55 183.48
1038(1) Reflective Insulation
AS EVALUATED
AS SUBMITTED 18,516.43 kg 1,465,209.76 18% 263,737.76 86,447.38 350,185.13 1,815,394.90 98.04

1047(8)a Structural Steel, Truss
AS EVALUATED
AS SUBMITTED 6,060.53 kg 521,529.04 18% 93,875.23 30,770.21 124,645.44 646,174.48 106.62

1047(8)b Structural Steel Purlins
AS EVALUATED
AS SUBMITTED 536.00 each 27,849.93 18% 5,012.99 1,643.15 6,656.13 34,506.07 64.38
1047(4)a Metal Structure Accessories (Bolts)
AS EVALUATED
AS SUBMITTED 44.00 each 6,958.14 18% 1,252.47 410.53 1,663.00 8,621.14 195.93
1047(4)b Metal Structure Accessories (Turnbuckle)
AS EVALUATED
AS SUBMITTED 459.49 kg 35,302.74 18% 6,354.49 2,082.86 8,437.36 43,740.10 95.19

1047(5)c Metal Structure Accessories (Crossbracing)
AS EVALUATED
AS SUBMITTED 1,026.44 kg 85,411.03 18% 15,373.99 5,039.25 20,413.24 105,824.27 103.10

1047(5)d Metal Structure Accessories (Steel Plates)
AS EVALUATED
AS SUBMITTED 100.50 kg 8,400.74 18% 1,512.13 495.64 2,007.78 10,408.52 103.57

1047(5)b Metal Structure Accessories (Sagrods)
AS EVALUATED

AS SUBMITTED 1.00 l/s 130,792.03 18% 23,542.57 7,716.73 31,259.30 162,051.32 162,051.32
1001(8) Sewer Line Works
AS EVALUATED
AS SUBMITTED 1.00 l/s 168,699.88 18% 30,365.98 9,953.29 40,319.27 209,019.15 209,019.15
1001(9) Storm Drainage and Downspout
AS EVALUATED
AS SUBMITTED 1.00 l/s 357,058.79 18% 64,270.58 21,066.47 85,337.05 442,395.84 442,395.84
1001(11) Septic Vault (CHB)
AS EVALUATED
AS SUBMITTED 24.00 ea 78,694.27 18% 14,164.97 4,642.96 18,807.93 97,502.21 4,062.59

1001(5)b Catch Basin (CHB)
AS EVALUATED
AS SUBMITTED 1.00 l/s 590,247.73 18% 106,244.59 34,824.62 141,069.21 731,316.94 731,316.94
1002(26) Cistern
AS EVALUATED
AS SUBMITTED 1.00 l/s 222,028.44 18% 39,965.12 13,099.68 53,064.80 275,093.24 275,093.24
1201(1) Water Pumping System
AS EVALUATED
AS SUBMITTED 1.00 l/s 496,971.87 18% 89,454.94 29,321.34 118,776.28 615,748.15 615,748.15
1202(1) Fire Protection System
AS EVALUATED
AS SUBMITTED 1.00 l/s 255,672.91 18% 46,021.12 15,084.70 61,105.83 316,778.74 316,778.74
1002(4) Plumbing Fixtures
AS EVALUATED
AS SUBMITTED 1.00 l/s 75,552.57 18% 13,599.46 4,457.60 18,057.06 93,609.63 93,609.63
1002(24) Cold Water Lines
AS EVALUATED
AS SUBMITTED 4.60 sq.m. 5,975.37 18% 1,075.57 352.55 1,428.11 7,403.48 1,609.45
1002(20) Facial Mirror
AS EVALUATED
AS SUBMITTED 1.00 set 101,356.82 18% 18,244.23 5,980.05 24,224.28 125,581.10 125,581.10
1201 (8)a Water Tank including Concrete Platform (Rainwater Collector)
AS EVALUATED
AS SUBMITTED 18,626,099.59 3,352,697.93 1,098,939.88 4,451,637.80 23,077,737.39

TOTAL OF PART C
AS EVALUATED

PART D ELECTRICAL WORKS

AS SUBMITTED 1.00 l/s 278,634.92 18% 50,154.29 16,439.46 66,593.75 345,228.67 345,228.67
1100(19) Conduit, Boxes, and Fittings (20 CL)
AS EVALUATED
AS SUBMITTED 1.00 l/s 444,304.37 18% 79,974.79 26,213.96 106,188.74 550,493.11 550,493.11
1100(18) Wires and Wiring Devices (20 CL)
AS EVALUATED
AS SUBMITTED 1.00 l/s 439,492.23 18% 79,108.60 25,930.04 105,038.64 544,530.88 544,530.88
1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL)
AS EVALUATED
AS SUBMITTED 1.00 l/s 344,523.98 18% 62,014.32 20,326.91 82,341.23 426,865.21 426,865.21
1103(1) Lighting Fixtures (20 CL)
AS EVALUATED
AS SUBMITTED 1.00 l/s 39,097.62 18% 7,037.57 2,306.76 9,344.33 48,441.95 48,441.95
1208(1) Fire Alarm System (20 CL)
AS EVALUATED
AS SUBMITTED 17.00 sets 44,711.63 18% 8,048.09 2,637.99 10,686.08 55,397.71 3,258.69
1200(5)a Exhaust Fan
AS EVALUATED
AS SUBMITTED 1,590,764.75 286,337.65 93,855.12 380,192.77 1,970,957.52

TOTAL OF PART D
AS EVALUATED
AS SUBMITTED 53,243,858.41 9,583,894.51 3,141,387.65 12,725,282.16 65,969,140.57
TOTAL OF PART III
AS EVALUATED
AS SUBMITTED 53,243,858.41 9,583,894.51 3,141,387.65 12,725,282.16 65,969,140.57
TOTAL OF (Project ID)
AS EVALUATED
AS EVALUATED
AS SUBMITTED 54,213,771.63 9,655,752.18 3,193,476.19 12,849,228.37 67,063,000.00
GRAND TOTAL
AS EVALUATED

-
ANNEX A
FORM POW-2015-01-00
PROGRAM OF WORKS/BUDGET COST
Construction of 4-Storey, 20-Classroom School Building at Vitali National High School, Zamboanga
City
Project : Appropriation : PHP 67,231,500.00
:
Source of Fund FY 2024 SARO
Project ID : Target Start Date : Upon Approval
Location : Total Project Duration : 225 C.D
Project Description :
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities For the Engineer 0.17% 93,884.52
Part II Other General Requirements 1.62% 876,028.70
Project Component ID PROJECT COMPONENT DESCRIPTION
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A EARTHWORKS 10.14% 5,496,636.64

PART B PLAIN AND REINFORCED CONCRETE WORKS (PLS. SEE FORM POW-2015-01C-00) 50.78% 27,530,357.44
PART C FINISHING WORKS 34.36% 18,626,099.59
PART D ELECTRICAL WORKS 2.93% 1,590,764.75
Total 100% 54,213,771.63
BREAKDOWN OF EXPENDI
REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 7,832,200.45 A. Total Direct Cost 54,213,771.63
2. Materials 41,570,316.65 B. OCM and Profit 9,655,752.18
3. Rental of Equipment 4,811,254.53 C. Value Added Tax (5%) 3,193,476.19
4. Provisional Sum / Daywork D. Total Construction Cost 67,063,000.00
(PLS. SEE FORM POW-2015-01B-00) 5. OCM and Profit 9,655,752.18 E. Eng'g & Administrative Overhead 168,500.00
6. Value Added Tax (5%) 3,193,476.19 F. RROW Acquisition
7. EAO 168,500.00 G. Physical Reserved (Contingency) 0.00
8. RROW Acquisition
9. Physical Reserved (Contingency) 0.00
10.TOTAL ESTIMATED COST 67,231,500.00 H. TOTAL ESTIMATED COST PHP 67,231,500.00
Note: 1. Prices of Materials were based on CMPD 2023 2nd Quarter C.Y. 2023 and Labor based on rates in Region IX.
2. Labor rates based on Standard abor Rates of DPWH Regional/District Engineering Offices as of June 2023
MARCO C. MIGUEL CAROLYN M. ORBECIDO ROBERTO DONDI F. STA. ELENA JUL-ARAB A. KONG
Engineer II Engineer III Assistant District Engineer District Engineer
Planning and Design Section Chief, Planning and Design Section
m,
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT COST FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY. UNIT 5% VAT TOTAL COST
UNIT MATERIAL UNIT LABOR UNIT EQUIPMENT UNIT COST TOTAL % VALUE
As Submitted 0.17% 1.00 l/s 69,574.12 69,574.12 24,310.40 24,310.40 0.000 - 93,884.52 93,884.52 18% 16,899.21 5,539.19 116,322.93
A.1.1(3) Construction of Field Office for the Engineer
As Evaluated
As Submitted 69,574.12 24,310.40 - 93,884.52 93,884.52 16,899.21 5,539.19 116,322.93
TOTAL OF PART I
As Evaluated
As Submitted 0.11% 1.00 l/s 57,141.34 57,141.34 0.00 - 0.000 - 57,141.34 57,141.34 0% - 2,857.07 59,998.41
B.3 (1) Permits and Clearances
As Evaluated
As Submitted 0.02% 1.00 l/s 0.00 - 7,845.04 7,845.04 2,000.000 2,000.00 9,845.04 9,845.04 18% 1,772.11 580.86 12,198.00
B.4(10) Miscellaneous Survey and Staking
As Evaluated
As Submitted 0.02% 2.00 ea 4,198.00 8,396.00 973.08 1,946.16 97.308 194.62 5,268.39 10,536.78 18% 1,896.62 621.67 13,055.07
B.5 Project Billboard/Sign Board
As Evaluated
As Submitted 0.47% 1.00 l/s 247,109.14 247,109.14 9,916.71 9,916.71 0.000 - 257,025.85 257,025.85 10% 25,702.59 14,136.42 296,864.86
B.7(1) Occupational Safety and Health Program
As Evaluated
As Submitted 0.74% 1.00 l/s 0.00 - 0.00 - 399,328.938 399,328.94 399,328.94 399,328.94 0% - 19,966.45 419,295.38
B.9 (1) Mobilization/Demobilization
As Evaluated
As Submitted 0.26% 1.00 l/s 135,490.91 135,490.91 6,054.40 6,054.40 605.440 605.44 142,150.75 142,150.75 18% 25,587.13 8,386.89 176,124.78
B.20 (1) Temporary Fence
As Evaluated
As Submitted 448,137.39 25,762.31 402,128.99 870,760.31 876,028.70 54,958.45 46,549.36 977,536.50
TOTAL OF PART II
As Evaluated
(Project ID)
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING
PART III
WORKS
PART A EARTHWORKS
As Submitted 0.00% 1.00 l/s 0.00 - 1,251.00 1,251.00 1,441.760 1,441.76 2,692.76 2,692.76 18% 484.70 158.87 3,336.33
801(1) Removal of Structures and Obstruction
As Evaluated
As Submitted 0.01% 3.00 ea 1,000.00 3,000.00 99.90 299.69 783.206 2,349.62 1,883.10 5,649.31 18% 1,016.88 333.31 6,999.50
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia)
As Evaluated
As Submitted 1.44% 1.00 l/s 768,654.01 768,654.01 7,265.28 7,265.28 4,192.000 4,192.00 780,111.29 780,111.29 18% 140,420.03 46,026.57 966,557.88
803(4)a Shoring, Cribbing and Drain Excavation
As Evaluated
As Submitted 6.33% 507.00 m 2,015.60 1,021,908.18 348.36 176,616.83 4,403.940 2,232,797.72 6,767.89 3,431,322.73 18% 617,638.09 202,448.04 4,251,408.86
1052(28)a Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil condition)
As Evaluated
As Submitted 0.59% 1,208.65 cu.m. - 14.25 17,225.63 248.225 300,016.52 262.48 317,242.15 18% 57,103.59 18,717.29 393,063.02
803(1)a Structure Excavation (Common Soil)
As Evaluated
As Submitted 0.41% 1,115.09 cu.m. 0.00 - 28.97 32,301.35 172.028 191,826.53 201.00 224,127.87 18% 40,343.02 13,223.54 277,694.43
804(1)a Embankment from Roadway/Structure Excavation, Common Soil
As Evaluated
As Submitted 0.13% 70.95 cu.m. 812.50 57,646.88 28.97 2,055.24 172.028 12,205.38 1,013.50 71,907.49 18% 12,943.35 4,242.54 89,093.38
804(2)a Embankment from Common Borrow, Selected Borrow
As Evaluated
As Submitted 1.22% 107.67 cu.m. 4,382.20 471,832.79 1,181.01 127,159.53 599.894 64,590.72 6,163.10 663,583.04 18% 119,444.95 39,151.40 822,179.38
901(1) Lean Concrete (Manual mixing)
As Evaluated
As Submitted 2,323,041.85 364,174.55 2,809,420.23 799,095.12 5,496,636.64 989,394.59 324,301.56 6,810,332.80
TOTAL OF PART A
As Evaluated -
As Submitted 0.93% 68.44 cu.m. 5,017.93 343,441.81 1,561.56 106,877.36 793.193 54,288.39 7,372.68 504,607.55 18% 90,829.36 29,771.85 625,208.76
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days)
As Evaluated
Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class As Submitted 13.46% 885.40 cu.m. 7,875.00 6,972,507.28 166.03 147,006.97 198.017 175,324.23 8,239.05 7,294,838.47 18% 1,313,070.93 430,395.47 9,038,304.87
900
P/Seal Concrete, 7 days/14 days/28 days) As Evaluated
As Submitted 10.29% 69,106.84 kgs. 70.74 4,888,441.56 8.15 562,880.22 1.877 129,686.00 80.76 5,581,007.78 18% 1,004,581.40 329,279.46 6,914,868.64
902(1)a Reinforcing Steel (Deformed), Grade 40
As Evaluated
As Submitted 22.72% 146,513.02 kgs. 74.04 10,848,549.15 8.15 1,193,359.17 1.877 274,946.56 84.07 12,316,854.88 18% 2,217,033.88 726,694.44 15,260,583.20
902(1)b Reinforcing Steel (Deformed), Grade 60
As Evaluated
As Submitted 3.38% 4,399.16 sq.m. 183.15 805,727.42 229.20 1,008,296.73 4.325 19,024.60 416.68 1,833,048.75 18% 329,948.77 108,149.88 2,271,147.40
903(2) Formworks and Falseworks
As Evaluated
As Submitted 23,858,667.22 3,018,420.45 653,269.77 16,193.24 27,530,357.44 4,955,464.34 1,624,291.09 34,110,112.87
TOTAL OF PART B
As Evaluated
PART C FINISHING
C.1. Termites Control
As Submitted 0.08% 36.00 liters 1,164.00 41,904.00 56.06 2,018.13 5.606 201.81 1,225.67 44,123.95 18% 7,942.31 2,603.31 54,669.57
1000(1) Soil Poisoning
As Evaluated
As Submitted 41,904.00 2,018.13 201.81 1,225.67 44,123.95 7,942.31 2,603.31 54,669.57
Sub - Total C.1
As Evaluated
C.2. Masonry Works
As Submitted 0.50% 291.54 sq.m. 764.08 222,759.07 114.85 33,483.27 56.452 16,458.10 935.38 272,700.44 18% 49,086.08 16,089.33 337,875.85
As Evaluated
As Submitted 5.25% 2,096.64 sq. m. 1,152.00 2,415,324.45 138.14 289,639.73 67.903 142,367.19 1,358.04 2,847,331.37 18% 512,519.65 167,992.55 3,527,843.57
As Evaluated
As Submitted 2,638,083.51 323,123.01 158,825.29 2,293.42 3,120,031.81 561,605.73 184,081.88 3,865,719.41
Sub - Total C.2
As Evaluated
C.3 Finishing Works
As Submitted 3.65% 8,628.84 sq. m. 152.15 1,312,843.69 70.00 604,018.89 7.000 60,401.89 229.15 1,977,264.47 18% 355,907.60 116,658.60 2,449,830.68
1027(1) Cement Plaster Finish
As Evaluated
As Submitted 2.38% 3,275.87 sq.m. 327.02 1,071,279.59 60.87 199,398.75 6.087 19,939.87 393.98 1,290,618.22 18% 232,311.28 76,146.47 1,599,075.97
1021(1)a Cement Floor Finish Plain
As Evaluated
As Submitted 0.82% 570.39 sq.m. 511.55 291,785.88 243.54 138,913.51 24.354 13,891.35 779.45 444,590.74 18% 80,026.33 26,230.85 550,847.93
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling
As Evaluated
As Submitted 0.17% 95.00 sq.m. 549.24 52,178.20 404.92 38,467.21 40.492 3,846.72 994.65 94,492.12 18% 17,008.58 5,575.04 117,075.74
1018(2) Unglazed Tiles
As Evaluated
As Submitted 0.57% 263.00 sq.m. 535.49 140,834.13 578.45 152,133.46 57.845 15,213.35 1,171.79 308,180.93 18% 55,472.57 18,182.68 381,836.18
1018(5) Glazed Tiles
As Evaluated
As Submitted 0.29% 113.00 set 858.00 96,953.52 486.54 54,979.02 48.654 5,497.90 1,393.19 157,430.44 18% 28,337.48 9,288.40 195,056.32
1010(1) Wooden Frames
As Evaluated
As Submitted 0.22% 78.00 sq.m. 566.50 44,187.00 901.00 70,278.00 90.100 7,027.80 1,557.60 121,492.80 18% 21,868.70 7,168.08 150,529.58
1009(1) Jalousie Window (Glass)
As Evaluated
As Submitted 0.13% 40.08 sq.m. 934.00 37,434.72 760.22 30,469.57 76.022 3,046.96 1,770.24 70,951.24 18% 12,771.22 4,186.12 87,908.59
1010(2)a Wooden Flush Door
As Evaluated
As Submitted 0.08% 1.00 l/s 39,119.40 39,119.40 3,293.50 3,293.50 1,585.042 1,585.04 43,997.94 43,997.94 18% 7,919.63 2,595.88 54,513.45
1006(6) Steel Doors and Frames
As Evaluated
As Submitted 0.76% 75.60 sq.m. 4,500.00 340,200.00 840.89 63,571.20 84.089 6,357.12 5,424.98 410,128.32 18% 73,823.10 24,197.57 508,148.99
1010(2)b Wooden Panel Door
As Evaluated
As Submitted 0.19% 1.00 l/s 104,890.00 104,890.00 - - 104,890.00 104,890.00 18% 18,880.20 6,188.51 129,958.71
1004(2) Finishing Hardware (Lockset and Hinges)
As Evaluated
As Submitted 0.10% 11.52 sq.m. 2,625.00 30,240.00 1,351.50 15,569.28 678.206 7,812.93 4,654.71 53,622.21 18% 9,652.00 3,163.71 66,437.92
1005(1) Casement Steel Window (Awning Type)
As Evaluated
As Submitted 1.39% 172.80 sq.m 2,136.75 369,230.40 1,351.50 233,539.20 883.761 152,713.92 4,372.01 755,483.52 18% 135,987.03 44,573.53 936,044.08
1005(1) Residential Casement Window (Steel)- Swing type
As Evaluated
As Submitted 0.26% 78.84 sq.m 1,061.64 83,700.00 675.75 53,276.13 67.575 5,327.61 1,804.97 142,303.74 18% 25,614.67 8,395.92 176,314.34
1012(8) Glass and Glazing
As Evaluated
As Submitted 0.07% 196.74 sq.m 47.25 9,295.97 129.74 25,525.83 12.974 2,552.58 189.97 37,374.38 18% 6,727.39 2,205.09 46,306.86
1016(1)a Waterproofing Cement Base
As Evaluated
As Submitted 0.00% 1.00 l/s 106.49 106.49 0.00 - 0.000 - 106.49 106.49 18% 19.17 6.28 131.95
1003(17) Carpentry and Joinery Works
As Evaluated
As Submitted 4,024,278.99 1,683,433.55 305,215.05 173,731.11 6,012,927.58 18% 1,082,326.96 354,762.73 7,450,017.27
Sub-Total C.3
As Evaluated
As Submitted 2.16% 1.00 l/s 1,030,610.48 1,030,610.48 84,967.45 84,967.45 52,844.101 52,844.10 1,168,422.03 1,168,422.03 18% 210,315.97 68,936.90 1,447,674.90
1051(1)a Railings
As Evaluated
As Submitted 1,030,610.48 84,967.45 52,844.10 1,168,422.03 1,168,422.03 210,315.97 68,936.90 1,447,674.90
Sub-Total C.4
As Evaluated
C.5 Painting Works
As Submitted 5.12% 9,045.33 sq.m. 138.86 1,256,072.24 152.57 1,380,059.64 15.257 138,005.96 306.69 2,774,137.84 18% 499,344.81 163,674.13 3,437,156.78
1032(1)a Painting Works (Masonry/Concrete Painting)
As Evaluated
As Submitted 0.20% 349.15 sq.m. 120.30 42,002.27 169.52 59,189.10 16.952 5,918.91 306.78 107,110.28 18% 19,279.85 6,319.51 132,709.64
1032(1)b Painting Works (Wood Painting)
As Evaluated
As Submitted 0.78% 1,334.44 sq.m. 139.93 186,733.24 160.20 213,777.09 16.020 21,377.71 316.15 421,888.03 18% 75,939.85 24,891.39 522,719.28
1032(1)c Painting Works (Steel Painting)
As Evaluated
As Submitted 1,484,807.75 1,653,025.82 165,302.58 929.62 3,303,136.16 594,564.51 194,885.03 4,092,585.70
Sub-Total C.5
As Evaluated
As Submitted 0.43% 351.25 sq.m. 505.73 177,637.66 145.82 51,218.88 14.582 5,121.89 666.13 233,978.43 18% 42,116.12 13,804.73 289,899.28
1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span
As Evaluated
As Submitted 0.04% 55.00 ln.m. 414.42 22,793.35 24.33 1,337.99 2.433 133.80 441.18 24,265.14 18% 4,367.72 1,431.64 30,064.51
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)
As Evaluated
As Submitted 0.01% 18.92 ln.m. 402.68 7,618.76 24.33 460.27 2.433 46.03 429.44 8,125.05 18% 1,462.51 479.38 10,066.94
1013(2)b Fabricated Metal Roofing Accessory (Flashings)
As Evaluated
As Submitted 0.14% 522.50 sq.m. 88.20 46,084.50 54.45 28,448.06 5.445 2,844.81 148.09 77,377.36 18% 13,927.93 4,565.26 95,870.55
1038(1) Reflective Insulation
As Evaluated
As Submitted 2.70% 18,516.43 kg 68.03 1,259,721.57 6.83 126,483.01 4.267 79,005.18 79.13 1,465,209.76 18% 263,737.76 86,447.38 1,815,394.90
1047(8)a Structural Steel, Truss
As Evaluated
As Submitted 0.96% 6,060.53 kg 71.34 432,371.62 5.51 33,418.33 9.197 55,739.09 86.05 521,529.04 18% 93,875.23 30,770.21 646,174.48
1047(8)b Structural Steel Purlins
As Evaluated
As Submitted 0.05% 536.00 each 27.61 14,797.62 24.33 13,039.27 0.024 13.04 51.96 27,849.93 18% 5,012.99 1,643.15 34,506.07
1047(4)a Metal Structure Accessories (Bolts)
As Evaluated
As Submitted 0.01% 44.00 each 118.00 5,192.00 36.49 1,605.58 3.649 160.56 158.14 6,958.14 18% 1,252.47 410.53 8,621.14
1047(4)b Metal Structure Accessories (Turnbuckle)
As Evaluated
As Submitted 0.07% 459.49 kg 56.24 25,840.79 18.72 8,601.78 1.872 860.18 76.83 35,302.74 18% 6,354.49 2,082.86 43,740.10
1047(5)c Metal Structure Accessories (Crossbracing)
As Evaluated
As Submitted 0.16% 1,026.44 kg 62.62 64,274.32 18.72 19,215.19 1.872 1,921.52 83.21 85,411.03 18% 15,373.99 5,039.25 105,824.27
1047(5)d Metal Structure Accessories (Steel Plates)
As Evaluated
As Submitted 0.02% 100.50 kg 63.00 6,331.29 18.72 1,881.32 1.872 188.13 83.59 8,400.74 18% 1,512.13 495.64 10,408.52
1047(5)b Metal Structure Accessories (Sagrods)
As Evaluated
As Submitted 2,062,663.48 285,709.67 146,034.22 2,303.76 2,494,407.38 448,993.33 147,170.04 3,090,570.74
Sub-Total C.6
As Evaluated
C.7 Plumbing and Sanitary Works
As Submitted 0.24% 1.00 l/s 114,891.66 114,891.66 14,454.88 14,454.88 1,445.488 1,445.49 130,792.03 130,792.03 18% 23,542.57 7,716.73 162,051.32
1001(8) Sewer Line Works
As Evaluated
As Submitted 0.31% 1.00 l/s 120,249.55 120,249.55 44,045.76 44,045.76 4,404.58 4,404.58 168,699.88 168,699.88 18% 30,365.98 9,953.29 209,019.15
1001(9) Storm Drainage and Downspout
As Evaluated
As Submitted 0.66% 1.00 l/s 290,103.10 290,103.10 36,270.17 36,270.17 30,685.53 30,685.53 357,058.79 357,058.79 18% 64,270.58 21,066.47 442,395.84
1001(11) Septic Vault (CHB)
As Evaluated
As Submitted 0.15% 24.00 ea 2,275.20 54,604.77 765.38 18,369.08 238.351 5,720.42 3,278.93 78,694.27 18% 14,164.97 4,642.96 97,502.21
1001(5)b Catch Basin (CHB)
As Evaluated
As Submitted 1.09% 1.00 l/s 479,710.53 479,710.53 54,720.24 54,720.24 55,816.962 55,816.96 590,247.73 590,247.73 18% 106,244.59 34,824.62 731,316.94
1002(26) Cistern
As Evaluated
As Submitted 0.41% 1.00 l/s 220,917.00 220,917.00 1,010.40 1,010.40 101.040 101.04 222,028.44 222,028.44 18% 39,965.12 13,099.68 275,093.24
1201(1) Water Pumping System
As Evaluated
As Submitted 0.92% 1.00 l/s 491,644.00 491,644.00 4,843.52 4,843.52 484.352 484.35 496,971.87 496,971.87 18% 89,454.94 29,321.34 615,748.15
1202(1) Fire Protection System
As Evaluated
As Submitted 0.47% 1.00 l/s 224,814.45 224,814.45 28,053.15 28,053.15 2,805.315 2,805.31 255,672.91 255,672.91 18% 46,021.12 15,084.70 316,778.74
1002(4) Plumbing Fixtures
As Evaluated
As Submitted 0.14% 1.00 l/s 58,723.15 58,723.15 15,299.47 15,299.47 1,529.947 1,529.95 75,552.57 75,552.57 18% 13,599.46 4,457.60 93,609.63
1002(24) Cold Water Lines
As Evaluated
As Submitted 0.01% 4.60 sq.m. 630.00 2,898.00 608.18 2,797.60 60.817 279.76 1,298.99 5,975.37 18% 1,075.57 352.55 7,403.48
1002(20) Facial Mirror
As Evaluated
As Submitted 0.19% 1.00 set 87,641.19 87,641.19 12,468.75 12,468.75 1,246.875 1,246.88 101,356.82 101,356.82 18% 18,244.23 5,980.05 125,581.10
1201 (8)a Water Tank including Concrete Platform (Rainwater Collector)
As Evaluated
As Submitted 2,146,197.40 232,333.02 104,520.27 2,402,958.96 2,483,050.68 446,949.12 146,499.99 3,076,499.80
Sub-Total C.7
As Evaluated
As Submitted 13,428,545.61 4,264,610.65 932,943.32 3,751,864.58 18,626,099.59 3,352,697.93 1,098,939.88 23,077,737.39
TOTAL OF PART C
As Evaluated
PART D ELECTRICAL
As Submitted 0.51% 1.00 l/s 248,664.06 248,664.06 27,246.24 27,246.24 2,724.624 2,724.62 278,634.92 278,634.92 18% 50,154.29 16,439.46 345,228.67
1100(19) Conduit, Boxes, and Fittings (20 CL)
As Evaluated
As Submitted 0.82% 1.00 l/s 405,770.40 405,770.40 35,030.88 35,030.88 3,503.088 3,503.09 444,304.37 444,304.37 18% 79,974.79 26,213.96 550,493.11
1100(18) Wires and Wiring Devices (20 CL)
As Evaluated
As Submitted 0.81% 1.00 l/s 407,525.00 407,525.00 29,061.12 29,061.12 2,906.112 2,906.11 439,492.23 439,492.23 18% 79,108.60 25,930.04 544,530.88
1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL)
As Evaluated
As Submitted 0.64% 1.00 l/s 301,901.00 301,901.00 38,748.16 38,748.16 3,874.816 3,874.82 344,523.98 344,523.98 18% 62,014.32 20,326.91 426,865.21
1103(1) Lighting Fixtures (20 CL)
As Evaluated
As Submitted 0.07% 1.00 l/s 34,290.00 34,290.00 4,370.56 4,370.56 437.056 437.06 39,097.62 39,097.62 18% 7,037.57 2,306.76 48,441.95
1208(1) Fire Alarm System (20 CL)
As Evaluated
As Submitted 0.08% 17.00 sets 2,600.00 44,200.00 27.36 465.12 2.736 46.51 2,630.10 44,711.63 18% 8,048.09 2,637.99 55,397.71
1200(5)a Exhaust Fan
As Evaluated
As Submitted 1,442,350.46 134,922.08 13,492.21 1,590,764.75 286,337.65 93,855.12 1,970,957.52
TOTAL OF PART D
As Evaluated
As Submitted 41,052,605.14 7,782,127.74 4,409,125.53 53,243,858.41 9,583,894.51 3,141,387.65 65,969,140.57
TOTAL OF PART III
As Evaluated
As Submitted 100% 41,570,316.65 7,832,200.45 4,811,254.53 54,213,771.63 9,655,752.18 3,193,476.19 67,063,000.00
GRAND TOTAL
As Evaluated
Project Name : #REF!
WORK PROGRAMME/SCHEDULE
Duration % % WEIGHT WEEKS (6 Working Days)

Item No. Description Quantity Unit AMOUNT
(days) WEIGHT PER DAY 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33
#REF! #REF!
#REF! #REF! #REF! #REF! 14.00 #REF! #REF! #REF! ###

###
###
###
###
###
###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! 13.00 #REF! #REF! #REF! ###

###
###
###
###
###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! ###
#REF! #REF! #REF! #REF! 180.00 #REF! #REF! #REF!

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

###
###
###
###
###
Total No. of Working Days : 180

###
No. of Sundays : 30

###
Inclement Weather :

###
###
###
### ###
###
### ###

###
###
###
###
### ###
###
###
###
###
###
###
###
### ###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
#########
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
TOTAL #REF! #REF!
PERCENTAGE ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
CUMMULATIVE PERCENTAGE ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! 100.00%
AMOUNT ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
CUMMULATIVE AMOUNT ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
NIZAR A. SERA ROBERTO DONDI F. STA. ELENA ANTONIO A. GONZALES CHOLIE M. ROBLE
Engineer II Engineer III OIC - Asst. District Engineer District Engineer
Chief, Planning and Design Section
Project Name : Construction of 4-Storey, 20-Classroom School Building at Vitali National High School, Zamboanga City
Duration/ Duration % WEIGHT WEEKS (6 Working Days)

Item No. Description Quantity Unit Output/Hr.
Output (days) PER DAY 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
A.1.1(3) Construction of Field Office for the Engineer 1.00 l/s 8.00 0.02%
0.00%###
###
###
###
###
###
###
###
B.3 (1) Permits and Clearances 1.00 l/s 14.00 0.01%

0.00%###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.00%###
###
###
###
###
###
###
###
###
###
###
###
###
B.4(10) Miscellaneous Survey and Staking 1.00 l/s 13.00 0.00%
0.00% ###
B.5 Project Billboard/Sign Board 2.00 ea 1.00 4.00 1.00 0.02%
0.00%###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
B.7(1) Occupational Safety and Health Program 1.00 l/s 225 0.00%
0.00%###
###
B.9 (1) Mobilization/Demobilization 1.00 l/s 2.00 0.33%
B.20 (1) Temporary Fence 1.00 l/s 1.00 20.00 2.50 0.11%
0.00% ###
###
###
801(1) Removal of Structures and Obstruction 1.00 l/s 1.00 4.39 0.55 0.01%
0.00% ###
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia) 3.00 ea 1.00 0.33 0.13 0.09%
0.00% ###
803(4)a Shoring, Cribbing and Drain Excavation 1.00 l/s 1.00 24.00 3.00 0.51%
-1.54%
1052(28)a Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil condition) 507.00 m 3.00 1.25 26.41 0.00%
803(1)a Structure Excavation (Common Soil) 1,208.65 cu.m. 20.00 1.00 7.56 0.08%
0.00% ###
###
###
###
###
###
###
###
804(1)a Embankment from Roadway/Structure Excavation, Common Soil 1,115.09 cu.m. 9.84 1.00 14.17 0.03%
0.00% ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
804(2)a Embankment from Common Borrow, Selected Borrow 70.95 cu.m. 9.84 1.00 0.91 0.16%
0.00% ###
901(1) Lean Concrete (Manual mixing) 107.67 cu.m. 1.20 1.00 11.22 0.12%
0.00% ###
###
###
###
###
### ###
###
### ###
###
###
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days) 68.44 cu.m. 0.27 1.00 31.69 0.03%
0.00% ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class
900 885.40 cu.m. 3.72 1.00 29.76 0.48%
P/Seal Concrete, 7 days/14 days/28 days) 0.00% ###
###
###
###
###
### ###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
902(1)a Reinforcing Steel (Deformed), Grade 40 69,106.84 kgs. 129.09 1.00 66.92 0.16%
0.00% ###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
902(1)b Reinforcing Steel (Deformed), Grade 60 146,513.02 kgs. 129.09 1.00 141.87 0.17%
0.00% ###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
903(2) Formworks and Falseworks 4,399.16 sq.m. 4.50 1.56 190.64 0.02%
0.00% ###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1000(1) Soil Poisoning 36.00 liters 5.40 1.00 0.84 0.10%
0.00% ###
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) 291.54 sq.m. 3.83 1.00 9.53 0.06%
0.00% ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel) 2,096.64 sq. m. 3.18 1.00 82.42 0.07%
0.00% ###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
1027(1) Cement Plaster Finish 8,628.84 sq. m. 7.13 1.00 151.39 0.03%
-3.90%
1021(1)a Cement Floor Finish Plain 3,275.87 sq.m. 5.95 1.00 68.83 0.04%
0.00%
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling 570.39 sq.m. 1.24 1.00 57.37 0.02%
0.00% ###
###
1018(2) Unglazed Tiles 95.00 sq.m. 1.95 1.00 6.09 0.03%
0.00%
1018(5) Glazed Tiles 263.00 sq.m. 1.37 1.00 24.09 0.03%
0.00%
1010(1) Wooden Frames 113.00 set 1.00 2.00 28.25 0.01%
0.00% ###
###
###
###
### ###
###
###
###
### ###
###
###
###
###
###
###
###
###
1009(1) Jalousie Window (Glass) 78.00 sq.m. 0.27 1.00 36.12 0.01%
0.00% ###
###
###
###
### ###
###
###
###
### ###
###
###
###
###
###
1010(2)a Wooden Flush Door 40.08 sq.m. 0.32 1.00 15.66 0.01%
0.00% ###
###
### ###
###
### ###
###
###
1006(6) Steel Doors and Frames 1.00 l/s 1.00 13.54 1.70 0.05%
0.00% ###
1010(2)b Wooden Panel Door 75.60 sq.m. 0.36 1.00 26.25 0.03%
0.00% ###
###
###
###
### ###
###
###
###
###
1004(2) Finishing Hardware (Lockset and Hinges) 1.00 l/s 1.00 1.00 0.13 1.59%
0.00%
1005(1) Casement Steel Window (Awning Type) 11.52 sq.m. 0.18 1.00 8.00 0.01%
-0.11%
1005(1) Residential Casement Window (Steel)- Swing type 172.80 sq.m 0.18 1.00 120.00 0.01%
-1.49%
1012(8) Glass and Glazing 78.84 sq.m 0.36 1.00 27.38 0.01%
-0.28%
1016(1)a Waterproofing Cement Base 196.74 sq.m 1.88 1.00 13.12 0.01%
-0.07%
1003(17) Carpentry and Joinery Works 1.00 l/s 1.00 78.66 9.84 0.00%
0.00%
1051(1)a Railings 1.00 l/s 1.00 243.59 30.45 0.08%
-2.31%
1032(1)a Painting Works (Masonry/Concrete Painting) 9,045.33 sq.m. 2.10 1.00 538.42 0.01%
-5.48%
1032(1)b Painting Works (Wood Painting) 349.15 sq.m. 1.89 1.00 23.10 0.01%
-0.21%
1032(1)c Painting Works (Steel Painting) 1,334.44 sq.m. 2.00 1.00 83.41 0.01%
-0.83%
1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span 351.25 sq.m. 2.08 1.00 21.15 0.02%
-0.46%
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll) 55.00 ln.m 10.00 1.00 0.69 0.07%
-0.05%
1013(2)b Fabricated Metal Roofing Accessory (Flashings) 18.92 ln.m. 10.00 1.00 0.24 0.07%
-0.02%
1038(1) Reflective Insulation 522.50 sq.m. 5.56 1.00 11.75 0.01%
-0.15%
1047(8)a Structural Steel, Truss 18,516.43 kg 85.00 1.49 40.58 0.07%
-2.89%
1047(8)b Structural Steel Purlins 6,060.53 kg 90.45 1.00 8.38 0.12%
-1.03%
1047(4)a Metal Structure Accessories (Bolts) 536.00 each 1.00 0.10 6.70 0.01%
-0.05%
1047(4)b Metal Structure Accessories (Turnbuckle) 44.00 each 1.00 0.15 0.83 0.02%
-0.01%
1047(5)c Metal Structure Accessories (Crossbracing) 459.49 kg 13.00 1.00 4.42 0.02%
-0.07%
1047(5)d Metal Structure Accessories (Steel Plates) 1,026.44 kg 13.00 1.00 9.88 0.02%
-0.17%
1047(5)b Metal Structure Accessories (Sagrods) 100.50 kg 13.00 1.00 0.97 0.02%
-0.02%
1001(8) Sewer Line Works 1.00 l/s 1.00 47.75 5.97 0.04%
-0.26%
1001(9) Storm Drainage and Downspout 1.00 l/s 1.00 135.50 16.94 0.02%
-0.33%
1001(11) Septic Vault (CHB) 1.00 l/s 1.00 23.98 3.00 0.23%
-0.70%
1001(5)b Catch Basin (CHB) 24.00 ea 1.00 1.81 5.43 0.03%
-0.16%
1002(26) Cistern 1.00 l/s 1.00 126.50 15.82 0.07%
-1.17%
1201(1) Water Pumping System 1.00 l/s 1.00 2.66 0.34 1.29%
-0.44%
1202(1) Fire Protection System 1.00 l/s 1.00 16.00 2.00 0.49%
-0.98%
1002(4) Plumbing Fixtures 1.00 l/s 1.00 120.40 15.05 0.03%
-0.50%
1002(24) Cold Water Lines 1.00 l/s 1.00 50.54 6.32 0.02%
-0.15%
1002(20) Facial Mirror 4.60 sq.m. 0.40 1.00 1.44 0.01%
-0.01%
1201 (8)a Water Tank including Concrete Platform (Rainwater Collector) 1.00 set 1.00 25.00 3.13 0.06%
-0.20%
1100(19) Conduit, Boxes, and Fittings (20 CL) 1.00 l/s 1.00 112.00 14.00 0.04%
-0.55%
1100(18) Wires and Wiring Devices (20 CL) 1.00 l/s 1.00 144.00 18.00 0.05%
-0.88%
1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL) 1.00 l/s 1.00 96.00 12.00 0.07%
-0.87%
1103(1) Lighting Fixtures (20 CL) 1.00 l/s 1.00 128.00 16.00 0.04%
-0.68%
1208(1) Fire Alarm System (20 CL) 1.00 l/s 1.00 32.00 4.00 0.02%
-0.08%
1200(5)a Exhaust Fan 17.00 sets 1.00 0.50 1.07
TOTAL -25.84% 1st Quarter 2nd Quarter 3rd Quarter
PERCENTAGE ACCOMPLISHED 10.01% 21.04% 27.40%
CUMMULATIVE PERCENTAGE ACCOMPLISHED 10.01% 21.04% 27.40%
AMOUNT ACCOMPLISHED 6,282,206.24 13,206,165.01 17,197,677.44
CUMMULATIVE AMOUNT ACCOMPLISHED 6,282,206.24 13,206,165.01 17,197,677.44

2 ######
Prepared by: Checked/Submitted by: 3 Recommending Approval: Appro
######
4 ######
5 ######
MARCO C. MIGUEL CAROLYN M. ORBECIDO ROBERTO DONDI F. STA. ELENA ######
Engineer II Engineer III OIC-Asst. District Engineer ######
Chief, Planning and Design Section ######
Project Name : #REF!
Duration % WEEKS (6 Working Days)

Item No. Description Quantity Unit AMOUNT
(days) WEIGHT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
#REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! ###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! 14.00 #REF! #REF! ###

###
###
###
###
###
###
###
###
###
###
###
###
###

###
###
###
###
###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! 180 #REF! #REF!

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! 2.00 #REF! #REF!
### ###
#REF! #REF! #REF! #REF! #REF! #REF! #REF!

###
###
###
###
### ###
### ### ### ### ###
###
###
### ###
### ###
### ###
### ###
###
###
###
###
###
### ###
### ###
###
###
### ###
###
### ###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
######
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
######
###
###
#REF! #REF! #REF! #REF! #REF! #REF! #REF! Total No. of Working Days 180 ###
###
###
###
#REF! #REF! #REF! #REF! #REF! #REF! #REF! No. of Sundays 30 ###
###
###
#REF! #REF! #REF! #REF! #REF! #REF! #REF! Inclement Weather
###
###
###
###
###
#REF! #REF! #REF! #REF! #REF! #REF! #REF! Total No. of Calendar Days 210 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! Err:508 #REF! #REF!
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
###
#REF! #REF! #REF! #REF! Err:509 #REF! #REF!
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
TOTAL #REF! #REF! MONTH 1 MONTH 2 MONTH 3 MONTH 4 MONTH 5 MONTH 6 MONTH 7 MONTH 8
PERCENTAGE ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
CUMMULATIVE PERCENTAGE ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
AMOUNT ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
CUMMULATIVE AMOUNT ACCOMPLISHED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
ANNA-LYNE C. GREGORIO CAROLYN M. ORBECIDO ABRAHAM M. AQUINO JUL-ARAB A. KONG

Engineer II Engineer III OIC-Asst. District Engineer OIC-District Engineer
BASIC & SPECIALIZED PERSONAL PROTECTIVE EQUIPMENT (PPEs)
Man-days
No. of Body
Item No. Item Description Workers Rubber
Persons Safety Helmet Safety Shoes Safety Gloves Vest Dust Mask Eye Goggles Ear Muffs Harness and
Boots
Lanyard
B.20 (1) Temporary Fence a. Construction Foreman 1 `

b. Skilled Laborer 1 2.50 2.50 2.50 2.50 2.50
c. Unskilled Laborer 2 5.00 5.00 5.00 5.00 5.00
801(1) Removal of Structures and Obstruction For removal of concrete/masonry structures
a. Construction Foreman 1
b. Skilled Laborer 0.00
b. Unskilled Laborer 3 1.65 1.65 1.65 1.65
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia) a. Construction Foreman 1
c. Unskilled Laborer 2 0.26 0.26 0.26 0.26
803(4)a Shoring, Cribbing and Drain Excavation a. Construction Foreman 1
1052(28)a Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil condition) a. Construction Foreman 1
b. Skilled Laborer 5 132.05 132.05 132.05 132.05
803(1)a Structure Excavation (Common Soil) a. Construction Foreman 1
b. Unskilled Laborer 3 22.68 22.68 22.68 22.68 22.68
804(1)a Embankment from Roadway/Structure Excavation, Common Soil a. Construction Foreman 1

804(2)a Embankment from Common Borrow, Selected Borrow a. Construction Foreman 1
901(1) Lean Concrete (Manual mixing) a. Construction Foreman 1
b.Skilled Laborer 1 11.22 11.22 11.22 11.22
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days) a. Construction Foreman 1
900 Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class a. Construction Foreman 1
P/Seal Concrete, 7 days/14 days/28 days)
902(1)a1 Reinforcing Steel (Deformed), Grade 40 a. Construction Foreman 1
902(1)b Reinforcing Steel (Deformed), Grade 60 a. Construction Foreman 1
903(2) Formworks and Falseworks Installation
Stripping
1000(1) Soil Poisoning a. Construction Foreman 1 0.84 0.84 0.84 0.84
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) a. Construction Foreman 1

1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel) a. Construction Foreman 1

1027(1) Cement Plaster Finish a. Construction Foreman 1
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST
TOTAL UNIT COST
QUANTITY % DIRECT COST
(DIRECT+INDIRECT)
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS SUBMITTED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
A.1.1(3) Construction of Field Office for the Engineer 1.00 l/s 93,884.52 93,884.52 - 0.17
TOTAL OF PART I 93,884.52
B.3 (1) Permits and Clearances 1.00 l/s 57,141.34 57,141.34 59,998.41 0.11
B.4(10) Miscellaneous Survey and Staking 1.00 l/s 9,845.04 9,845.04 12,198.00 0.02
B.5 Project Billboard/Sign Board 2.00 ea 10,536.78 5,268.39 6,527.53 0.02
B.7(1) Occupational Safety and Health Program 1.00 l/s 257,025.85 257,025.85 296,864.86 0.47
B.9 (1) Mobilization/Demobilization 1.00 l/s 399,328.94 399,328.94 419,295.38 0.74
B.20 (1) Temporary Fence 1.00 l/s 142,150.75 142,150.75 176,124.78 0.26
TOTAL OF PART II 876,028.70
Project ID
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING

PART III
WORKS
PART A EARTHWORKS
801(1) Removal of Structures and Obstruction 1.00 l/s 2,692.76 2,692.76 3,336.33 0.00
800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia) 3.00 ea 5,649.31 1,883.10 2,333.17 0.01
803(4)a Shoring, Cribbing and Drain Excavation 1.00 l/s 780,111.29 780,111.29 966,557.88 1.44
1052(28)a Micro Piles In Drilled Holes, 0.20m 12' (ordinary soil condition) 507.00 m 3,431,322.73 6,767.89 8,385.42 6.33
803(1)a Structure Excavation (Common Soil) 1,208.65 cu.m. 317,242.15 262.48 325.21 0.59
804(1)a Embankment from Roadway/Structure Excavation, Common Soil 1,115.09 cu.m. 224,127.87 201.00 249.03 0.41
804(2)a Embankment from Common Borrow, Selected Borrow 70.95 cu.m. 71,907.49 1,013.50 1,255.72 0.13
901(1) Lean Concrete (Manual mixing) 107.67 cu.m. 663,583.04 6,163.10 7,636.08 1.22
TOTAL OF PART A 5,496,636.64
900(2)c Structural Concrete (Class B, 2500 psi @ 28 days) 68.44 cu.m. 504,607.55 7,372.68 9,134.75 0.93
900 Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class P/Seal Con 885.40 cu.m. 7,294,838.47 8,239.05 10,208.19 13.46
902(1)a Reinforcing Steel (Deformed), Grade 40 69,106.84 kgs. 5,581,007.78 80.76 100.06 10.29
902(1)b Reinforcing Steel (Deformed), Grade 60 146,513.02 kgs. 12,316,854.88 84.07 104.16 22.72
903(2) Formworks and Falseworks 4,399.16 sq.m. 1,833,048.75 416.68 516.27 3.38
TOTAL OF PART B 27,530,357.44

DIRECT COST
TOTAL UNIT COST
(DIRECT+INDIRECT)
PART C FINISHING
C.1. Termites Control
1000(1) Soil Poisoning 36.00 liters 44,123.95 1,225.67 1,518.60 0.08
Sub-Total C.1 44,123.95
C.2 Masonry Works
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) 291.54 sq.m. 272,700.44 935.38 1,158.93 0.50
1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel) 2,096.64 sq. m. 2,847,331.37 1,358.04 1,682.62 5.25
Sub-Total C.2 3,120,031.81
C.3 Finishing Works
1027(1) Cement Plaster Finish 8,628.84 sq. m. 1,977,264.47 229.15 283.91 3.65
1021(1)a Cement Floor Finish Plain 3,275.87 sq.m. 1,290,618.22 393.98 488.14 2.38
1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling 570.39 sq.m. 444,590.74 779.45 965.73 0.82
1018(2) Unglazed Tiles 95.00 sq.m. 94,492.12 994.65 1,232.38 0.17
1018(5) Glazed Tiles 263.00 sq.m. 308,180.93 1,171.79 1,451.85 0.57
1010(1) Wooden Frames 113.00 set 157,430.44 1,393.19 1,726.16 0.29
1009(1) Jalousie Window (Glass) 78.00 sq.m. 121,492.80 1,557.60 1,929.87 0.22
1010(2)a Wooden Flush Door 40.08 sq.m. 70,951.24 1,770.24 2,193.33 0.13
1006(6) Steel Doors and Frames 1.00 l/s 43,997.94 43,997.94 54,513.45 0.08
1010(2)b Wooden Panel Door 75.60 sq.m. 410,128.32 5,424.98 6,721.55 0.76
1004(2) Finishing Hardware (Lockset and Hinges) 1.00 l/s 104,890.00 104,890.00 129,958.71 0.19
1005(1) Casement Steel Window (Awning Type) 11.52 sq.m. 53,622.21 4,654.71 5,767.18 0.10
1005(1) Residential Casement Window (Steel)- Swing type 172.80 sq.m 755,483.52 4,372.01 5,416.92 1.39
1012(8) Glass and Glazing 78.84 sq.m 142,303.74 1,804.97 2,236.36 0.26
1016(1)a Waterproofing Cement Base 196.74 sq.m 37,374.38 189.97 235.37 0.07
1003(17) Carpentry and Joinery Works 1.00 l/s 106.49 106.49 131.95 0.00
Sub-Total C.3 6,012,927.58
1051(1)a Railings 1.00 l/s 1,168,422.03 1,168,422.03 1,447,674.90 2.16
Sub-Total C.4 1,168,422.03
C.5 Painting Works
1032(1)a Painting Works (Masonry/Concrete Painting) 9,045.33 sq.m. 2,774,137.84 306.69 379.99 5.12
1032(1)b Painting Works (Wood Painting) 349.15 sq.m. 107,110.28 306.78 380.09 0.20
1032(1)c Painting Works (Steel Painting) 1,334.44 sq.m. 421,888.03 316.15 391.71 0.78
Sub-Total C.5 3,303,136.16

DIRECT COST
TOTAL UNIT COST
(DIRECT+INDIRECT)
1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span 351.25 sq.m. 233,978.43 666.13 825.34 0.43
1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll) 55.00 ln.m. 24,265.14 441.18 546.63 0.04
1013(2)b Fabricated Metal Roofing Accessory (Flashings) 18.92 ln.m. 8,125.05 429.44 532.08 0.01
1038(1) Reflective Insulation 522.50 sq.m. 77,377.36 148.09 183.48 0.14
1047(8)a Structural Steel, Truss 18,516.43 kg 1,465,209.76 79.13 98.04 2.70
1047(8)b Structural Steel Purlins 6,060.53 kg 521,529.04 86.05 106.62 0.96
1047(4)a Metal Structure Accessories (Bolts) 536.00 each 27,849.93 51.96 64.38 0.05
1047(4)b Metal Structure Accessories (Turnbuckle) 44.00 each 6,958.14 158.14 195.93 0.01
1047(5)c Metal Structure Accessories (Crossbracing) 459.49 kg 35,302.74 76.83 95.19 0.07
1047(5)d Metal Structure Accessories (Steel Plates) 1,026.44 kg 85,411.03 83.21 103.10 0.16
1047(5)b Metal Structure Accessories (Sagrods) 100.50 kg 8,400.74 83.59 103.57 0.02
Sub-Total C.6 2,494,407.38
C.7 Plumbing and Sanitary Works
1001(8) Sewer Line Works 1.00 l/s 130,792.03 130,792.03 162,051.32 0.24
1001(9) Storm Drainage and Downspout 1.00 l/s 168,699.88 168,699.88 209,019.15 0.31
1001(11) Septic Vault (CHB) 1.00 l/s 357,058.79 357,058.79 442,395.84 0.66
1001(5)b Catch Basin (CHB) 24.00 ea 78,694.27 3,278.93 4,062.59 0.15
1002(26) Cistern 1.00 l/s 590,247.73 590,247.73 731,316.94 1.09
1201(1) Water Pumping System 1.00 l/s 222,028.44 222,028.44 275,093.24 0.41
1202(1) Fire Protection System 1.00 l/s 496,971.87 496,971.87 615,748.15 0.92
1002(4) Plumbing Fixtures 1.00 l/s 255,672.91 255,672.91 316,778.74 0.47
1002(24) Cold Water Lines 1.00 l/s 75,552.57 75,552.57 93,609.63 0.14
1002(20) Facial Mirror 4.60 sq.m. 5,975.37 1,298.99 1,609.45 0.01
1201 (8)a Water Tank including Concrete Platform (Rainwater Collector) 1.00 set 101,356.82 101,356.82 125,581.10 0.19
Sub-Total C.7 2,483,050.68
TOTAL OF PART C 18,626,099.59
PART D ELECTRICAL
1100(19) Conduit, Boxes, and Fittings (20 CL) 1.00 l/s 278,634.92 278,634.92 345,228.67 0.51
1100(18) Wires and Wiring Devices (20 CL) 1.00 l/s 444,304.37 444,304.37 550,493.11 0.82
1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL) 1.00 l/s 439,492.23 439,492.23 544,530.88 0.81
1103(1) Lighting Fixtures (20 CL) 1.00 l/s 344,523.98 344,523.98 426,865.21 0.64
1208(1) Fire Alarm System (20 CL) 1.00 l/s 39,097.62 39,097.62 48,441.95 0.07
1200(5)a Exhaust Fan 17.00 sets 44,711.63 2,630.10 3,258.69 0.08
TOTAL OF PART D 1,590,764.75
TOTAL OF PART III 53,243,858.41
TOTAL OF (Project ID) 53,243,858.41
GRAND TOTAL 54,213,771.63 100

FORM POW-2015-01B-00
MINIMUM EQUIPMENT AND MANPOWER REQUIREMENT
Number of Number of
No. Equipment Description Capacity No. Manpower Description Capacity
Equipment Manpower
1 Backhoe 0.80 m3 1 1 Construction Foreman 1
2 Dump Truck 12 yd3 2 2 Steelman 3
3 Plate Compactor 5 hp 1 3 Mason 2
4 One Bagger Mixer 4 - 6 ft3/min 2 4 Carpenter 4
5 Bar Cutter 1 5 Electrician 1
6 Bar Bender 1 6 Painter 2
7 Welding Machine 500 amp 2 7 Plumber 1
8 Cutting Outfit 1 8 Welder 2
9 Jackhammer 2 9 Laborer 12
10 Chainsaw 1 10
11 Concrete Saw (7.5 hp), 14" Blade Dia. 1 11
12 Concrete Vibrator 2 12
13 Drill Rig, Mechanical Rotary 1 13
14 Truck Mounted crane (25T) 1 14
15 Bentonite Mixer 1 15
16 Bentonite Bin 1 16
17 Water Pump 1 17
18 Water Truck 1 18
19 Welding Machine- gas 500 amp 1 19
20 Tremie Pipe Set 1 20
21 SPT & Desanding machine 1 21
22 Tower Light 1 22
23 23
24 24
25 25
26 26
27 27
28
29
30
31
SUB-TOTAL 27 SUB-TOTAL 28
TOTAL
DETAILED UNIT PRICE ANALYSIS
Item No./Descrpition: A.1.1(3) Construction of Field Office for the Engineer

Unit of Measurement: l/s
Output per hour: -
Quantity: 1
Designation No. of Persons No. of Days Daily Rate Amount
A. LABOR
a. Construction Foreman 1 8 853.52 6,828.16
b. Skilled Worker 2 8 617.04 9,872.64
c. Unskilled Worker 2 8 475.60 7,609.60
Sub-total for A P 24,310.40
No. of
Name and Capacity No. of Days Daily Rate Amount
Equipment
B. EQUIPMENT, (2014 ACEL RATE)
Sub-total for B P 0.00

C. Total (A+B) P 24,310.40
D. Output/day
Name and Specifications Quantity Unit Unit Cost Amount
E. MATERIALS
1 2" thk Rough Concrete Flooring @ CR (volume = 0.108 cu.m.)
a. Portland Cement 2.00 bags 317.87 635.73
b. Sand 0.05 cu.m. 1,750.00 94.50
c. Gravel 0.11 cu.m. 1,600.00 172.80
2 Wooden Frame, Wall Studs & Plywood Sidings
a. 2" x 2" Good Lumber 236.27 bd.ft. 59.00 13,939.93
b. 1/4" thk Ordinary Plywood 12.00 pcs. 484.85 5,818.20
c. Asst. CW Nails 2.50 kgs. 86.00 215.00
d. Finishing Nails 0.70 kg. 86.00 60.20
3 Wooden Flooring
a. 2" x 2" Good Lumber 91.95 bd.ft. 59.00 5,425.05
b. 1/2" thk Marine Plywood 5.00 pcs. 1,076.00 5,380.00
c. Asst. CW Nails 1.00 kg. 86.00 86.00
d. Finishing Nails 0.30 kg. 86.00 25.80
4 Wooden Truss & Purlins
a. 2" x 4" Good Lumber Top & Bottom Chord 121.00 bd.ft. 59.00 7,139.00
b. 2" 2" Good Lumber Purlins 56.85 bd.ft. 59.00 3,354.15
c. Asst. CW Nails 2.00 kgs. 86.00 172.00
5 G.I. Sheet Roofing
a. Ga. # 26 Corrugated G.I. Sheets, 10 ft. long 38.41 sq.m. 421.05 16,172.53
b. Ga. 26 Plain G.I. Ridge Roll 2.00 pcs. 329.00 658.00
c. Umbrella Nails 2.00 kgs. 76.00 152.00
d. Roof Sealant 0.25 L 345.00 86.25
6 Wooden Flush Door
a. Wooden Flush Door, 0.90m x 2.10m complete with f 1.89 sq.m. 934.00 1,765.26
7 Swing Type Window
a. 1" x 2" Good Lumber Window Frame 3.93 bd.ft. 59.00 231.87
b. 1/4" thk Ordinary Plywood 1.00 pc. 484.85 484.85
c. Hinges 2.00 pairs 65.00 130.00
8 Interlink Wire
a. Interlink Wire #12, 3' x 8' 2.00 rolls 800.00 1,600.00
9 Sanitary
a. Water Closet (Pail Flush Type) 1.00 no. 1,000.00 1,000.00
b. 4"Ø PVC Pipe 1.00 pc. 640.00 640.00
c. Empty Steel Drum 2.00 nos. 500.00 1,000.00
10 Furniture, Fixtures & Equipments
a. Plastic Table, 1m x 2m 1.00 no. 850.00 850.00
b. Monobloc Chairs 4.00 nos. 400.00 1,600.00
c. White Board with Eraser 1.00 no. 500.00 500.00
d. Plastic Pail 1.00 pc. 150.00 150.00
e. Plastic Tub 1.00 pc. 35.00 35.00
Sub-total for E P 69,574.12

F. Direct Cost (C + E) 93,884.52
G. Overhead, Contingencies and Miscellaneous 10% per D.O. 197 s 2016 9,388.45
H. Contractor's Profit (CP) 8% per D.O. 197 s 2016 7,510.76
I. Value Added Tax (VAT) 5% 5,539.19
J. Total 116,322.93
K. Total Unit Cost 116,322.93
Item No./Descrpition: B.3 (1) Permits and Clearances

Output per hour: -
Quantity: 1.00
A. LABOR
a. Liason Officer 1 14 Included
Sub-total for A P 0.00

No. of
Equipment
Sub-total for B P 0.00

C. Total (A+B) P 0.00
D. Output/day
E. MATERIALS
Fire Safety Evaluation Clearance and Checklist

a. (0.10% of the verified estimated value of 1.00 lot 53,243.86 53,243.86
buildings or structures to be erected)
b. Permits (CNC) 1.00 lot 1,500.00 1,500.00

c. Professional Fees
Electrical Fees 1.00 lot 915.48 915.48
Plumbing Fees 1.00 lot 102.00 102.00
Building Fees 1.00 lot 1,380.00 1,380.00
Sub-total for E P 57,141.34

G. Overhead, Contingencies and Miscellaneous 0% per D.O. 197 s 2016 0.00
H. Contractor's Profit (CP) 0% per D.O. 197 s 2016 0.00
I. Value Added Tax (VAT) 5% 2,857.07
J. Total 59,998.41
Item No./Descrpition: B.4(10) Miscellaneous Survey and Staking

Output per hour: -
Quantity: 1.00
A. LABOR
a. Instrumentman 1 1 853.52 853.52
b. Laborer 2 1 475.60 951.20
c. AutoCAD Operator 1 12 503.36 6,040.32
Sub-total for A P 7,845.04

No. of
Equipment
a. Survey Instrument Rental 1 1 2,000.00 2,000.00
Sub-total for B P 2,000.00

C. Total (A+B) P 9,845.04
D. Output/day
E. MATERIALS
Sub-total for E 0.00

G. Overhead, Contingencies and Miscellaneous 10% per D.O. 197 s 2016 984.50
H. Contractor's Profit (CP) 8% per D.O. 197 s 2016 787.60
I. Value Added Tax (VAT) 5% 580.86
J. Total 12,198.00
Item No./Description : B.5 Project Billboard/Sign Board

Unit of Measurement : ea
Output : 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
97.31
Minor Tools (10% of labor cost)

C. Total (A + B) 1,070.39
D. Output = 1 ea
E. Direct Unit Cost (C ÷ D) 1,070.39
F. Materials
a. 8' x 8' Tarpaulin ft2 64.00 20.00 1,280.00

b. Good Lumber (Frames) bd-ft 48.00 59.00 2,832.00
c. Assorted Common Working Nails kg 1.00 86.00 86.00

K. Total Unit Cost (G + H + I + J) 6,527.53
Item No./Description : B.7(1) Occupational Safety and Health Program

Unit of Measurement : l.s.
Output : 1
Designation No. of Person/s No. of Day/s Daily Rate Amount (PhP)
A. Labor
Project Duration: 225
a. Part Time Safety Practitioner/Officer (4 hours per
week) 1 16.07 617.04 9,916.71
Sub - Total for A 9,916.71

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

C. Total (A + B) 9,916.71
D. Output = 1 lot
F. Materials
First Aid Kit l.s. 1.00 1,247.73 1,247.73
Personal Protective Equipment(PPE)

a. Safety Helmet man-days 13,205.00 0.25 3,301.25
b. Safety Shoes man-days 13,205.00 2.77 36,577.85
c. Safety Gloves man-days 13,205.00 7.67 101,282.35
d. Vest man-days 13,205.00 2.22 29,315.10
e. Dust Mask man-days 4,476.00 15.00 67,140.00
f. Eye Goggles man-days 574.00 2.82 1,618.68
g. Ear Muff man-days 105.00 0.83 87.15
h. Body Harness and Lanyard man-days 381.00 3.21 1,223.01
i. Rubber Boots man-days 3,563.00 1.39 4,952.57
j. Rain Coats (30% of duration) man-days 67.50 0.34 22.95
Signages and Barricades

a. PPE Signage (4' x 8') set 1.00 506.37 84.40
b. Safety First (4' x 4') set 1.00 270.87 45.15
c. Warning Signs (2' x 3') sets 7.00 123.68 144.29
d. Caution Tape, 100ft roll 0.50 800.00 66.67

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 0% of G -
I. Contractor's Profit (CP) 10% of G 25,702.59
J. Value Added Tax (VAT) 5% of (G + H + I) 14,136.42
Item No./Description : B.9 (1) Mobilization/Demobilization

Output : 1
A. Labor
Sub - Total for A -

B. Equipment
a. Mobilization/ Demobilization (0.75% of Civil Works) 399,328.94
Sub - Total for B 399,328.94

C. Total (A + B) 399,328.94
D. Output = 1.00 l.s.
F. Materials

I. Contractor's Profit (CP) 0% of G -
Item No./Description : 100(3)a2 Individual Removal of Trees (small,301mm dia up to 500mm dia)
A. Labor

Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B. Equipment
a. Bachoe (0.80 m3) 1 0.50 1,537.00 768.50

b. Dump Truck (12 yd3) 1 0.33 1,420.00 468.60
c. Chain Saw 1 0.33 75.36 24.87
Minor Tools (5 % of Labor Cost) 10.14

C. Total (A + B) 1,474.93
D. Output per Hour = 1 ea
F. Materials
a. Rope, 1'' dia - 5 uses m 20.00 50.00 1,000.00

Item No./Description : B.20 (1) Temporary Fence

A. Labor
a. Construction Foreman 1 20.00 106.69 2,133.80

b. Skilled Laborer 1 20.00 77.13 1,542.60
c. Unskilled Laborer 2 20.00 59.45 2,378.00
Name and Capacity Quantity No. of Day/s Daily Rental Rate Amount (PhP)
B. Equipment

C. Sub - Total for C (B ÷ Area) 6,659.84
E. Direct Unit Cost (A ÷ D) + C 6,659.84
F. Materials
a.Coco Lumber bd.ft 3,455.91 35.00 120,956.80

c. Bamboo (stake) pcs 294.00 10.00 2,940.00
d. Sackolin/Bluesack ln.m 148.82 48.50 7,217.77
e. Common Nails kgs 5.00 86.00 430.00
Consumables (3% of Materials Cost) 3,946.34

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 14,215.07
Item No./Description : 801(1) Removal of Structures and Obstruction

Unit of Measurement : l/s
A. Labor
For removal of concrete/masonry structures
b. Unskilled Laborer 3 4.39 59.45 782.75
B. Equipment
Rental are based on Unumbered Memo of Maximo L. Carvajal - Authorizing the use of ACEL Rate Edition 26
Memo dated October 20, 2021
a. Jackhammer 2 4.39 150.00 1,316.66


C. Total (A + B) 2,692.76
D. Output per Hour = 1 l/s
F. Materials
Sub - Total for F -

Item No./Description : 802(2) Surplus Common Excavation

Unit of Measurement : m3
A. Labor


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
c. Payloader (1.50 m³) 1 0.10 1,733.00 173.30

C. Total (A + B) 4,863.84
D. Output per Hour = 80.00 m3
F. Materials
Sub - Total for F

G. Direct Unit Cost (E + F) 243.19
K. Total Unit Cost (G + H + I + J) 306.42
Item No./Description : 803(5)a Shoring, Cribbing and Drain Excavation

A. Labor

B. Equipment
a. Truck Mounted Crane 1 12.00 1,772.00 21,264.00

b. Drop Hammer 1 12.00 200.00 2,400.00

C. Total (A + B) 30,929.28
F. Materials
a. Coco Log 0.3m dia x 2.70m spaced at 1.20m bd.ft. 4,528.03 25.00 113,200.76
b. 2'' x 8'' x 1.20m Coco Lumber Stringer/ Wales bd.ft. 3,232.77 25.00 80,819.20
c. Nails kg 78.00 75.00 5,850.00

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

No. of
Designation No. of Hour/s Hourly Rate Amount (PhP)
Person/s
A. Labor

B. Equipment

C. Total (A + B) 412.89
F. Materials
Sub - Total for F

Item No./Description : 800(3) a1 Individual Removal of Trees (150mm dia - 300mm dia)
A. Labor

B. Equipment
a. Backhoe (0.80 m3) 1 0.25 2,096.00 524.00

b. Dump Truck (12 yd3) 1 0.17 1,420.00 241.40
c. Chain Saw 1 0.17 75.36 12.81

C. Total (A + B) 883.10
F. Materials
a. Rope, 1'' dia - 5 uses m 20.00 50.00 1,000.00

Item No./Description : 803(4)a Shoring, Cribbing and Drain Excavation

Designation No. of Person/s No. of Hour/s Hourly Rate
A. Labor
a. Construction Foreman 1 24.00 106.69

b. Skilled Laborer 1 24.00 77.13
c. Unskilled Laborer 2 24.00 59.45
Sub - Total for A
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate
B. Equipment
Backhoe 0.80 m3 1 2.00 2,096.00
Sub - Total for B

C. Total (A + B)
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost
F. Materials
*CMPD 4th Quarter of C.Y. 2023
a. Coco Log 0.3m dia x 4m spaced at 1.30m bd.ft. 9,330.58 55.00
b. 1'' x 8'' Coco Lumber Stringer/ Wales bd.ft. 7,234.06 35.00
c. Nails kg 30.00 76.00
Sub - Total for F
G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 5% of (G + H + I)
K. Total Unit Cost (G + H + I + J)

Amount (PhP)
2,560.56
1,851.12
2,853.60
7,265.28 7,265.28 LABOR UNIT COST
Amount (PhP)
4,192.00
4,192.00 4,192.00 EQMT UNIT COST

11,457.28
11,457.28
Amount (PhP)
513,181.84 CMPD (area in inch)*L/12

253,192.17 CMPD 109.56326292
2,280.00
80.857688035 80.857688035307 4528.03052997718
10.496 3232.768
57.728
47.232
768,654.01
780,111.29 1kg/100 bd.ft of lumber Base on Item 1052(13)
78,011.13
62,408.90
46,026.57
966,557.88
0.0848230016469
CAROLYN M. ORBECIDO
a. Coco Log 0.3m dia x 2.70m spaced at 1.20m 2,295.36
b. 2'' x 8'' x 1.20m Coco Lumber Stringer/ Wales 2,132.00
c. Nails 44.00
40105.4132655122
1603452.928 127.92
44
80
124
m in
0.3 11.8110236220472
Item No./Description Micro:Piles

1052(28)a
In Drilled Holes, 0.20m 12' (ordinary soil condition)
Unit of Measurement : m
Output : 3
A. Labor

Fabrication of Cage Bar
d. Skilled Laborer 4 0.25 77.13
e. Unskilled Laborer 8 0.25 59.45
Sub - Total for A
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate
B. Equipment
a. Drill Rig, Mechanical Rotary 1 0.74 12,637.00

b. Truck Mounted Crane (25T) 1 0.95 1,631.00
c. Bar Bender 1 0.04 168.75
d. Bar Cutter 1 0.04 105.47
e. Bentonite Mixer 1 0.5 173.00
f. Bentonite Bin 1 0.5 280.00
g. Water Pump 1 0.5 266.25
h.Water Truck 1 0.5 2,450.00
i. Welding Machine - gas 1 0.5 539.00
j. Tremie Pipe Set 1 0.24 320.00
k. SPT & Desanding Machine 1 0.24 559.00
I. Tower Light 1 0.5 260.86
Minor Tools (10% of Labor Cost)
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 1 ls
F. Materials
PIPES
a. Ready Mix 4000psi cu.m 0.033 7,500.00
b. Reinforced Steel Bar' kg 12.626 65.00
c. Welding Rod (1kg/2000kg of RSB) kg 0.006 200.00
d. Steel Tube 0.2 dia. kg 14.573 60.90
e. Miscellaneous (3% of Materials, Bentonite & etc.)
Sub - Total for F


Amount (PhP)
0.125
106.69
385.65
356.70
77.13
118.90
1,045.07 348.36 LABOR UNIT COST 52%
Amount (PhP)
9,351.38
1,549.45
6.75
4.22
86.50
140.00 0.0329867228627
133.13
1,225.00
269.50
76.80
134.16
130.43
104.51
13,211.82 4,403.94 EQMT UNIT COST

14,256.89
4,752.30
Amount (PhP)
3
0.0314159265359 0.0295592452776264
247.50 0.0010178760198 2
820.69
1.20
887.50
58.71
2,015.60 604.68
6,767.89
676.79
541.43
399.31
8,385.42
CAROLYN M. ORBECIDO
Engineer III
Planning and Design Section
1 7849 14.5730912
7849 15.978617758241
Item No./Description : 803(1)a Structure Excavation (Common Soil)

A. Labor


B. Equipment
a. Backhoe (0.80 m3) 1 1.00 2,096.00 2,096.00

b. Dump Truck (12 yd3) 2 1.00 1,420.00 2,840.00

C. Total (A + B) 5,249.54
F. Materials
Sub - Total for F -

Item No./Description : 804(1)a Embankment from Roadway/Structure Excavation, Common Soil

A. Labor


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

b. Backhoe (0.80 m )
3
1 0.75 2,096.00 1,572.00

C. Total (A + B) 1,977.79
F. Materials
-
Item No./Desc : 807(1) Site Development

Unit of Meas : l/s
Output : 1
A. Labor
Structure Excavation (Common Soil) -

803(1)a (20cu.m/hr)
a. Construction Foreman 1 Err:509 106.69
b. Unskilled Laborer 3 Err:509 59.45
200(1) - Aggregate Subbase Course -

1.2cu.m/hr
b. Unskilled Laborer 3 Err:509 59.45
311(1)c - PCC Pavement (Plain)- 150 mm THK (sq.m/hr)

b. Skilled 8 Err:509 77.13
c. Laborer 16 Err:509 59.45
Sub - Total for A
B. Equipment
Structure Excavation (Common Soil) -

803(1)a (20cu.m/hr)
a. Backhoe (0.80 m3) 1 Err:509 2,096.00
b. Dump Truck (12 yd ) 3
2 Err:509 1,420.00
200(1) Aggregate Subbase Course

a. Plate Compactor (5 hp) 1 Err:509 123.00
311(1)c - PCC Pavement (Plain)- 150 mm THK
a. One Bagger Mixer 1 Err:509 172.00

b. Water Truck/Pump (1600 L) 1 Err:509 2,450.00
c. Concrete Vibrator 2 Err:509 57.17
d. Bar Cutter, Single Phase 1 Err:509 105.47
e. Concrete Saw (7.5 hp), 14" Blade Dia. 1 Err:509 32.00
Sub - Total for B

C. Total (A + B)
D. Output per 1.00 l.s.
F. Materials
*CMPD 2nd Quarter of C.Y. 2023
200(1) Aggregate Subbase Course

a. Aggregate Sub-Base Course cu.m Err:509 750.00
(w/ 15% Shrinkage factor)
311(1)c - PCC Pavement (Plain)- 150 mm THK
kg 62.00
a. Reinforcing Steel Bar Err:509
lit 35.00
b. Curing Compound Err:509
60.00
c. Asphalt Sealant lit Err:509
d Steel Forms ln.m Err:509 40.00
e. Sand cu.m Err:509 1,048.00
f. Gravel cu.m Err:509 1,048.00
g. Cement bag Err:509 274.00
h. Concrete Saw (Diamond Blade 14") pc Err:509 8,000.00
i Grease/Tar/form oil lit Err:509 20.00
Sub - Total for F
Amount (PhP)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 LABOR UNIT COST
Amount (PhP)
of ACEL Rate Edition 26
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 EQMT UNIT COST

Err:509
Err:509
Amount (PhP)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
Item No./Description : 804(2)a Embankment from Common Borrow, Selected Borrow

A. Labor


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

b. Backhoe (0.80 m )
3
1 0.75 2,096.00 1,572.00

C. Total (A + B) 1,977.79
F. Materials
a. Embankment Materials (selected borrow) m3 1.25 650.00 812.50

(w/ 25% Shrinkage Factor)
Sub - Total for F 812.50

Item No./Description : 901(1) Lean Concrete (Manual mixing)

A. Labor

b.Skilled Laborer 1 1.00 77.13
Sub - Total for A
B. Equipment
a. One Bagger Mixer 1 1.00 172.00

Sub - Total for B

C. Total (A + B)
F. Materials
a. Gravel m3 1.00 1,600.00
b. Sand m3 0.50 1,750.00
c. Portland Cement bags 6.00 317.87
Sub - Total for F

Amount (PhP)
106.69
77.13
237.80
421.62 1,181.01 LABOR UNIT COST
Amount (PhP)
172.00
42.16
214.16 599.89 EQMT UNIT COST

635.78
1,780.90
Amount (PhP)
1,600.00
875.00
1,907.20
4,382.20
6,163.10
616.31
493.05
363.62
7,636.08
Item No./Description : 804(1)a Embankment from Structure Excavation

A. Labor

B. Equipment
Sub - Total for B -

C. Total (A + B) 182.79
F. Materials

Item No./Description : 804(7) Gravel Fill

A. Labor


B. Equipment
a. Plate Compactor 1 0.50 123.00 61.50


C. Total (A + B) 375.04
F. Materials
a. Gravel Bedding (G1) m3 1.05 1,600.00 1,680.00


Item No./Description : 900(2)c Structural Concrete (Class B, 2500 psi @ 28 days)

A. Labor

B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00


C. Total (A + B) 635.78
F. Materials
a. Portland Cement bags 8.00 317.87 2,542.93

b. Washed Sand cu.m. 0.50 1,750.00 875.00
c. Washed Gravel cu.m. 1.00 1,600.00 1,600.00
Note: Per memorandum issued by QAS Chief, cement factor
is already 11 for 3000 psi

Item No./Description : 900 Structural Concrete (Ready Mix, Class AA/Class A/Class B/Class C/Class P/Seal Concrete,
days/14 days/28 days)
A. Labor

Sub - Total for A
B. Equipment
a. Concrete Vibrator 2 1.00 57.17

b. Pumpcrete 1 0.27 2,076.00
Sub - Total for B

C. Total (A + B)
F. Materials
a. Ready Mix, Class AA/ Class B/Class P, 7,500.00

m3 1.05
7 days/14days/28days

Sub - Total for F

0.05
1
lass C/Class P/Seal Concrete, 7
Amount (PhP)
106.69
154.26
356.70
617.65 166.03 LABOR UNIT COST
Amount (PhP)
114.34
560.52
61.77

1,354.28
364.05
Amount (PhP)
7,875.00 265
198
7,875.00
8,239.05
823.91
659.12
486.10
10,208.19
2q
Item No./Description : 900(1)c Structural Concrete (Class A, 3000 psi @ 28 days)
A. Labor

B. Equipment
a. Concrete Bagger Mixer 1 1.00 172.00 172.00


C. Total (A + B) 635.78
F. Materials

b. Sand cu.m. 0.50 1,750.00 875.00
c. Gravel cu.m. 1.00 1,600.00 1,600.00


Item No./Description : 901(1) Lean Concrete (for manual mixing)

A. Labor

B. Equipment
a. Concrete Bagger Mixer 1 1.00 172.00 172.00

b. Concrete Vibrator 1 1.00 91.25 91.25
c. Water Truck 1 0.05 2,450.00 122.50

C. Total (A + B) 849.53
F. Materials

b. Washed Sand cu.m. 0.50 1,750.00 875.00
c. Washed Gravel cu.m. 1.00 1,600.00 1,600.00


Item No./Description : 900 Structural Concrete (27.58 MPa @ 28 days) - 4000 psiStructural Concrete (Ready Mix, Cla
AAlClass A/Class B/Class C/Class P/Seal Concrete, 7 days/14 days/28 days)
A. Labor

Sub - Total for A
B. Equipment
a. One Bagger Mixer 1 1.00 172.00

Sub - Total for B

C. Total (A + B)
F. Materials
a. Portland Cement bags 10.50 317.87

b. Sand cu.m. 0.50 1,750.00
c. Gravel cu.m. 1.00 1,600.00
**Note: Cement Factor is based from the Worksheet for Design of Concrete
Mix (Trial Mix) that was used in the Project: Construction of Multi Purpose
Building (Sports Facility), Grandstand, Zamboanga City (See attached
documents)
Sub - Total for F

203,558.98
189810
13,748.98
0.06754298372
al Concrete (Ready Mix, Class
days/28 days)
Amount (PhP)
106.69
77.13
237.80
Amount (PhP)
172.00
42.16

635.78
170.91
Amount (PhP)
3,337.60 265
875.00
1,600.00
198
5,812.60
5,983.51
718.02
478.68
359.01
7,539.22
Item No./Description : 902(1)a1 Reinforcing Steel (Deformed), Grade 40

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

B. Equipment
a. Bar Cutter 1 0.50 105.47 52.74

b. Bar Bender 1 0.50 168.75 84.38

C. Total (A + B) 1,293.74
D. Output per Hour = 143.438 kg
F. Materials
a. Deformed Reinforcing Steel

kg 1.00 62.95 62.95
Grade 40
b. #16 Galvanized Iron Wire kg 0.015 85.00 1.28
c. Consumables (5% of Materials Cost) 3.21

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

No. of
Person/s
A. Labor

B. Equipment
a. Bar Cutter 1 0.50 105.47 52.74

b. Bar Bender 1 0.50 168.75 84.38

C. Total (A + B) 1,293.74
F. Materials
a. Deformed Reinforcing Steel (Grade 40) kg 1.05 62.95 66.09


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

No. of
Person/s
A. Labor

B. Equipment
a. Bar Cutter 1 0.50 105.47 52.74

b. Bar Bender 1 0.50 168.75 84.38

C. Total (A + B) 1,293.74
F. Materials
a. Deformed Reinforcing Steel (Grade 60) kg 1.05 65.95 69.24


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

A. Labor
Installation
Stripping

B. Equipment
Area = 205.01 m2
a. H-Frame 1.7m x 1.2m, set 40 14.00 6.08 3,404.80
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8m full extension 62 14.00 4.50 3,906.00
c. Adjustable U-head Jack, 0.6m 80 14.00 0.85 952.00
d. Adjustable Base Jack, 0.6m 80 14.00 0.85 952.00
e. 1-1/2'' G.I Pipe x 6.0m 62 14.00 2.50 2,170.00
f. 1-1/2'' G.I Pipe x 3.0m 16 14.00 1.25 280.00
g. 1-1/2'' G.I Pipe x 4.0m 32 14.00 1.75 784.00
h. 1-1/2'' G.I Pipe x 1.0m 216 14.00 0.50 1,512.00
i. Tie Rod x 0.60m 278 14.00 1.00 3,892.00
j. Rod Wing Nut 558 14.00 0.15 1,171.80
C. Sub-Total for C (B/Area) 4.32
D. Output per Hour = 4.5 m²
E. Direct Unit Cost (A ÷ D) + C 233.53
F. Materials
a. Phenolic Board (0.019 x 1.2 x 2.4)- 5 uses pc 0.347 1,173.90 81.47

b. Good Lumber - 3 uses bd ft 4.727 59.00 92.96

Item No./Description : 903(2) Formworks and Falseworks (for one-storey building)

A. Labor
Installation
Stripping
B. Equipment

C. Total (A + B) 757.61
D. Output per Hour = 3.24 m²
F. Materials
a. Ordinary Plywood - 3 uses pc 0.347 1,400.00 121.45

b. Good Lumber - 3 uses bd ft 7.190 59.00 106.05
c. Assorted Common Wire Nails kg 0.210 86.00 18.06
d. Consumables (5% of Materials Cost) 12.28

Item No./Description : 1000(1) Soil Poisoning

Unit of Measurement : L
A. Labor

B. Equipment

C. Total (A + B) 332.99
D. Output per Hour = 5.40 L
F. Materials
a. Soil Poisoning L 1.00 1,164.00 1,164.00

Item No./Description : 1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel)
A. Labor

B. Equipment
a. One-bagger mixer 1 1.00 172.00 172.00


C. Total (A + B) 655.23
F. Materials
a. 100 mm thk CHB (Non-Load Bearing) pc 13.00 24.00 312.00

b. Cement bag 0.525 317.87 166.88
c. Sand cu.m 0.04 1,750.00 77.00
d. Reinforcing Steel kg 3.24 62.95 203.95
e. #16 Tie wire kg 0.05 85.00 4.25

n nn
Item No./Description : 1046(2)a2 150mm CHB Non-Load Bearing (including Reinforcing Steel)
A. Labor

B. Equipment
a. One-bagger mixer 1 1.00 172.00 172.00


C. Total (A + B) 655.23
F. Materials
a. 150 mm thk CHB (Non-Load Bearing) pc 13.00 30.00 390.00

b. Cement bag 1.500 317.87 476.80
c. Sand cu.m 0.04 1,750.00 77.00
d. Reinforcing Steel kg 3.24 62.95 203.95
e. #16 Tie wire kg 0.05 85.00 4.25

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

A. Labor

B. Equipment

C. Total (A + B) 548.63
F. Materials
a. Cement bag 0.330 317.87 104.90

b. Sand cu.m 0.027 1,750.00 47.25

Item No./Description : 1027(2) Simulated Red Bricks

A. Labor


B. Equipment

C. Total (A + B) 868.55
F. Materials
a. 10-15mm thk x 60mm x 200mm Bricks box 1.00 1,150.00 1,150.00

b. Cement bags 0.325 48.00 15.60
c. Sand m3 0.026 6.50 0.17
f. Consumables (3% of Materials Cost) 34.97

Item No./Description : 1021(1)c Plain Cement Floor Finish (with floor hardener)
A. Labor


B. Equipment

C. Total (A + B) 398.39
F. Materials
a. Cement bag 0.726 317.87 230.77

b. Sand cu.m 0.055 1,750.00 96.25

Item No./Description : 1021(1)b Colored Cement Floor Finish

A. Labor


B. Equipment

C. Total (A + B) 398.39
F. Materials
a. Cement bag 0.726 269.00 195.29

b. Sand cu.m 0.055 6.50 0.36
c. Epoxy Floor Coating gal 0.040 721.00 28.84

Item No./Description : 1021(1)a Cement Floor Finish Plain

A. Labor

B. Equipment

C. Total (A + B) 398.39
F. Materials
a. Cement bag 0.726 317.87 230.77
b. Sand cu.m 0.055 1,750.00 96.25

Item No./Description : 1003(2)a2 4.5mm thk Fiber Cement Board Walling on Metal Frame
A. Labor


B. Equipment

C. Total (A + B) 332.99
F. Materials
a. 4.5mm Fiber Cement Board pc 0.365 410.00 149.65

b. Metal Studs pc 1.181 177.00 209.04
and specifications ) 3m length
d. Rivets pc 117 0.60 70.20
e. 1" Metal Screw pc 4 2.00 8.00

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


B. Equipment

C. Total (A + B) 332.99
F. Materials
b. Metal Furring, single 19mm x 25mm x 0.40mm thk x 3m pc 1.131 138.00
length
156.08
c. Carrying Channels (12mm x 38mm x 5m x 0.8mm) pc 0.357 200.00
71.40
d. Hanger Bars/Rod pc 1 80.00 80.00
e. Channel clip pc 6 5.00 30.00
f. Wall Angle pc 0.238 48.00 11.42
g. Rivets pc 14 0.50 7.00
h. 1" Metal Screw pc 4 1.50 6.00

Item No./Description : 1018(7) Textured Unglazed Ceramic Tiles

A. Labor


B. Equipment

C. Total (A + B) 868.55
F. Materials
a. Unglazed Tiles m2 1.050 375.00 393.75

b. Cement bags 0.325 48.00 15.60
c. Sand m3 0.026 6.50 0.17
d. Tile Grout bags 0.125 50.00 6.25

Item No./Description : 1007(1)b Aluminum Framed Glass Doors, Swing

A. Labor

B. Equipment

C. Total (A + B) 218.46
F. Materials
m2 1.00 6,500.00 6,500.00

a. Aluminum Glass Door
b. Consumables (5% of Materials Cost) 325.00

Item No./Description : 1003(1)e2 Prepainted Metal Panel Ceiling on Metal Frame

A. Labor

B. Equipment

C. Total (A + B) 332.99
F. Materials
a. Prepainted G.i sheet mmini rib type sq.m 1.000 420.00 420.00
b. Metal Furring, single 19mm x 25mm x 0.40mm thk x 5m pc 1.131 138.00
length
156.08
c. Carrying Channels (12mm x 38mm x 5m x 0.8mm) pc 0.357 200.00
71.40
f. Wall Angle pc 0.238 48.00 11.42
g. Rivets pc 14 0.50 7.00
h. 1" Metal Screw pc 4 1.50 6.00

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

A. Labor

B. Equipment

C. Total (A + B) 868.55
F. Materials
b. Cement bags 0.325 317.87 103.31
c. Sand m3 0.026 1,750.00 45.94

Item No./Description : 1018(5) Glazed Tiles

A. Labor

B. Equipment

C. Total (A + B) 868.55
F. Materials
a. Glazed Tiles m2 1.050 313.00 328.65
b. Cement bags 0.325 317.87 103.31
c. Sand m3 0.026 1,750.00 45.94
e. Tile Adhesive (25 kg) bags 0.143 250.00 35.75
f. Consumables (3% of Materials Cost) 15.60

Item No./Description : 1010(1) Wooden Frames

Output per hour : 1
A. Labor

B. Equipment

C. Total (A + B) 535.19
D. Output per Hour = 1 set
F. Materials
Wooden Jambs set 113
a. 50mm x 150mm G.L Jamb bd.ft. 1,643.28 59.00 858.00

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

Unit of Measurement : sq.m.
A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Hollow Core Flush Type Swing Door sq.m. 1.00 934.00 934.00

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

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Jalousie Window (Glass) m2 1.00 550.00

b. Consumables (3% of Materials Cost)
Sub - Total for F

Amount (PhP)
106.69
77.13
59.45
Amount (PhP)
24.33
26 1.1304 29.3904
6.2 0.785 4.867

267.60
991.10
Amount (PhP)
550.00
16.50
566.50
1,557.60
155.76
124.61
91.90
1,929.87
2.34 12.56
2.34 2.07991452991453
Item No./Description : 1010(2)a Wooden Flush Door

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Hollow Core Flush Type Swing Door sq.m. 1.00 934.00
Sub - Total for F
Amount (PhP)
106.69
77.13
59.45
Amount (PhP)
24.33
26 1.1304 29.3904
6.2 0.785 4.867

267.60
836.24
Amount (PhP)
934.00
934.00 MTRLS UNIT COST
1,770.24
177.02
141.62
104.44
2,193.33
2.34 12.56
2.34 2.07991452991453
Item No./Description : 1006(6) Steel Doors and Frames

Output per hour : 1
A. Labor
Steel Door ( 0.26 sq.m. per hour )

Sub - Total for A
B. Equipment
a. Welding Machine 1 3.38 371.00

Sub - Total for B

C. Total (A + B)
D. Output per Hour = 1 l.s
F. Materials
Steel door set 2 18,990.00

Consumables (3% of Material Cost)
Sub - Total for F
Amount (PhP)
1,444.42
1,044.22
804.86
3,293.50 3,293.50 LABOR UNIT COST
Amount (PhP)
1,255.69
329.35
26 1.1304 29.3904
6.2 0.785 4.867
1,585.04 1,585.04 EQMT UNIT COST

4,878.54
4,878.54
Amount (PhP)
37,980.00
1,139.40
39,119.40 MTRLS UNIT COST
43,997.94
4,399.79
3,519.84
2,595.88
54,513.45 10,902.69
2.34 12.56
2.34 2.07991452991453
Item No./Description : 1010(2)b Wooden Panel Door
A. Labor


B. Equipment

C. Total (A + B) 332.99
F. Materials
Wooden Panel Door sq.m. 1.00 4,500.00 4,500.00

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

Output : 1.00
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

B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output = 1.00 l/s
F. Materials
a. Door Locks (Schlage or Equivalent) set 71.00 1,210.00 85,910.00

b. Hinges (50mm x 101mm) set 292.00 65.00 18,980.00

Item No./Description : 1005(1) Casement Steel Window (Awning Type)

A. Labor

B. Equipment
a. Welding Machine 1 0.25 391.00 97.75

**Note:
It is assumed that fabrication of steel windows are already completed. Thus,
labor and equipment output shall be based on installation time only.

C. Total (A + B) 365.35
D. Output per Hour = 0.18 sq.m.
F. Materials
a. W-1, W-3 and W-4 (Awning Type Casement Steel

m2 1.00 2,500.00 2,500.00
Window)

Item No./Description : 1005(1) Residential Casement Window (Steel)- Swing type

A. Labor

Sub - Total for A
B. Equipment
a. Welding Machine 1 0.25 539.00

**Note:
It is assumed that fabrication of steel windows are already completed. Thus,
labor and equipment output shall be based on installation time only.
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 0.18 sq.m.
F. Materials
a.Swing type Casement Steel Window m2 1.00 2,035.00
c. Consumables (5% of Materials Cost)
Sub - Total for F


Amount (PhP)
106.69
77.13
59.45
Amount (PhP)
134.75
24.33
26 1.1304 29.3904
6.2 0.785 4.867

402.35
2,235.26
Amount (PhP)
2,035.00
101.75
2,136.75
4,372.01
437.20
349.76
257.95
5,416.92
CAROLYN M. ORBECIDO
Engineer III
2.34 12.56
2.34 2.07991452991453
Item No./Description : 1012(8) Glass and Glazing

A. Labor
0.36 sq.m/hr - output per hour
B. Equipment

C. Total (A + B) 267.60
F. Materials
Fixed Glass on wood
D-1 sq.m 11.88 1,900.00 22,572.00
W-2 sq.m 18.00 1,900.00 34,200.00
Fixed Glass on metal frame
W-1 m2 43.20 550.00 23,760.00

W-3 m 2
4.32 550.00 2,376.00
W-4 m 2
1.44 550.00 792.00
TOTAL AREA 78.84
83,700.00

Item No./Description : 1007(1)a Aluminum Framed Glass Doors, Swing Type

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
m2 1.00 6,500.00 6,500.00

a. Aluminum Glass Door

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

A. Labor
1.489 sq.m./hr
B. Equipment
Minor Tools (10 % of Labor Cost) 2,333.08

C. Sub - Total for C (B ÷ Area) 25,663.87
E. Direct Unit Cost (A ÷ D) + C 25,663.87
F. Materials
a. Ceiling Vent pc 0.00 360.00 -
b. Blackboard pc 20.00 4,000.00 80,000.00
c. 3/4" Marine plywood pc Err:509 1,801.00 Err:509
d. 1/2" Marine plywood pc Err:509 1,076.00 Err:509
e. common nails kgs 15.00 86.00 1,290.00
f. drawer slides sets 32.00 240.00 7,680.00
Consumables (3% of Materials Cost) Err:509
Sub - Total for F Err:509

G. Direct Unit Cost (E + F) Err:509
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G Err:509
I. Contractor's Profit (CP) 8% of G Err:509
J. Value Added Tax (VAT) 5% of (G + H + I) Err:509
K. Total Unit Cost (G + H + I + J) Err:509
Item No./Description : 1009(1)a Jalousie Window

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Jalousie Window (Glass) m2 1.00 550.00 550.00

Item No./Description : 1043(1) PVC Doors and Frames

A. Labor


B. Equipment

C. Total (A + B) 267.60
F. Materials
(2,000 pesos per 0.7m x 2.10m PVC Door)

a. PVC Doors and Frames sq.m 1.00 1,360.54 1,360.54

Item No./Description : 1043(2) PVC Doors and Frames

Unit of Measurement : set
Output per hour : 1
A. Labor
0.315 sq.m./hr
B. Equipment

C. Total (A + B) 1,248.79
F. Materials
1.47 sq.m.
a. PVC Doors and Frames set 1.00 2,000.00 2,000.00

Item No./Description : 1018(7) Texture Unglazed Tiles

A. Labor


B. Equipment

C. Total (A + B) 868.55
F. Materials

b. Cement bags 0.325 317.87 103.31
c. Sand m3 0.026 1,750.00 45.94
e. Tile Adhesive (25 kg) bags 0.125 250.00 31.25
f. Consumable (3% of Materials Cost) 17.41

Item No./Description : 1008(1)a Aluminum Glass Windows, Sliding Type

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Analok Aluminum Sliding Window with Clear Glass Panel m2 1.00 5,500.00 5,500.00

Item No./Description : 1008(1)d Aluminum Glass Windows, Fixed Type

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
m2 1.00 4,800.00 4,800.00

a. Aluminum Glass Window with Glass, Fixed

Item No./Description : 1011(1)a Roll-Up Door

Output per hour : 1
A. Labor


B. Equipment

C. Total (A + B) 2,327.36
D. Output per Hour = 1.00 set
F. Materials
Roll-Up Door 3 Sets
a. Steel Roll Up Door for RD-1 Set 1.00 7,000.00 7,000.00
b. Steel Roll Up Door for RD-2 Set 2.00 7,000.00 14,000.00
21,630.00

Item No./Description : 1003(4) Cabinets

Unit of Measurement : each
A. Labor

B. Equipment

C. Total (A + B) 203.19
F. Materials
a. 2" x 2" Good Lumber Frame bd.ft. 22.00 42.00 924.00

b. 3/4" Marine Plywood pcs. 14.00 1,220.00 17,080.00
c. Hinges pcs. 130.00 65.00 8,450.00
d. Cabinet Handle pcs. 65.00 100.00 6,500.00
32,954.00

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

B. Equipment

C. Total (A + B) 332.99
F. Materials

b. Metal Furring, single 19mm x 25mm x 0.40mm thk x 5m
length pc 1.131 138.00 156.08
c. Carrying Channels, 12mm x 38mm x 0.80mm thk x 5m
length pc 0.357 200.00 71.40

f. Wall Angle pc 0.238 48.00 11.42
g. Rivets pc 14 1.20 16.80
h. 1" Metal Screw pc 4 3.20 12.80

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

Output per hour : 1
A. Labor
Steel Windows (0.18 sq.m. per hour)

a. Construction Foreman 1 0.00 106.69 -
b. Skilled Laborer 1 0.00 77.13 -
c. Unskilled Laborer 1 0.00 59.45 -
Sub - Total for A -
B. Equipment

Minor Tools (10% of Labor Cost) -

C. Total (A + B) 92.75
D. Output per Hour = 1 l/s
F. Materials
a. Steel Awning Window m2 0.00 2,500.00 -

b. Steel Swing Window m2 0.00 2,035.00 -
c. Consumables (5% of Materials Cost) -
Sub - Total for F -

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

Output per hour : 1
A. Labor
Steel Door ( 0.26 sq.m. per hour )

B. Equipment


C. Total (A + B) 720.69
D. Output per Hour = 3.2 ln.m.
F. Materials
d. Consumables (3% of Material Cost) 1.00

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

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Aluminum Framing Awning Windows with Clear Glass m2 1.00 4,800.00 4,800.00

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

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Cement-based waterproofing m2 1.05 45.00 47.25

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

Designation No. of Person/s No. of Hour/s
A. Labor
1.489 sq.m./hr
a. Construction Foreman 1 78.66
b. Skilled Laborer 1 78.66
c. Unskilled Laborer 2 78.66
Sub - Total for A
Name and Capacity Quantity No. of Day/s
B. Equipment
Minor Tools (10 % of Labor Cost)
Sub - Total for B

C. Sub - Total for C (B ÷ Area)
E. Direct Unit Cost (A ÷ D) + C
Name and Specification Unit Quantity
F. Materials
Blackboard unit 20.00
Consumables (3% of Materials Cost)
Sub - Total for F

H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 10%
I. Contractor's Profit (CP) 8%
J. Value Added Tax (VAT) 5%
K. Total Unit Cost
(DUPA)
Hourly Rate Amount (PhP)
106.69 8,391.90
77.13 6,066.80
59.45 9,352.30
23,810.99 23,810.99 LABOR UNIT COST
Daily Rental Rate Amount (PhP)
2,381.10
2,381.10 2,381.10 EQMT UNIT COST

26,192.09
26,192.09
Unit Cost Amount (PhP)
4,000.00 80,000.00
80,000.00
106,192.09
of G 10,619.21
of G 8,495.37
of (G + H + I) 6,265.33
(G + H + I + J) 131,572.00 263,144.00
Item No./Description : 1051(1)a Railings

Output per hour : 1
A. Labor
13-50mm DIA. G.I PIPE (1pc PER HOUR)

SQUARE TUBE (85 kgs per Hour)
SQUARE BAR (85 kgs per Hour)

B. Equipment
Minor Tools (10% of labor cost) - stainless pipe 2,966.66

a. Welding Machine - (square tube and bar) 1 109.19 391.00 42,693.13
b. Cutting Outfit - (square tube and bar) 1 36.40 45.45 1,654.22
Minor Tools (10% of labor cost) 5,530.09

C. Total (A + B) 137,811.55
D. Output per Hour = 1m
F. Materials
a. 50mm DIA. G.I Pipe pcs 98.00 1,834.00 179,732.00

b.12mm Square Bar kgs 8,039.17 59.00 474,311.32
c. 19mm Square Bar kgs 4,335.65 59.00 255,803.13
e. Acetylene kg 136.12 73.00 9,936.98
f. Oxygen kg 272.25 45.00 12,251.07
g. Welding Rod kg 247.50 200.00 49,499.28
g. Consumables (5% of material cost) 49,076.69
1,030,610.48
G. Direct Unit Cost (E + F) 1,168,422.03
K. Total Unit Cost (G + H + I + J) 1,447,674.90
Item No./Description : 1032(1)a Painting Works (Masonry/Concrete Painting)

A. Labor


B. Equipment

C. Total (A + B) 352.44
F. Materials
*CMPD 4TH Quarter of C.Y. 2023
a. Concrete Neutralizer L 0.08 221.00 16.73
b. Concrete Sealer/Primer gal 0.04 759.00 30.36
c. Patching Compound gal 0.05 404.00 20.20
d. Semi Gloss Latex (two coats) gal 0.08 812.00 64.96
e. Consumables (5% of Materials Cost) 6.61

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

A. Labor

B. Equipment

C. Total (A + B) 352.44
F. Materials
a. Glazzing Putty gal 0.05 404.00 20.20
b. Flat Wall Enamel gal 0.04 836.00 33.44
c. Enamel Quick Dry gal 0.04 836.00 33.44
d. Paint Thinner gal 0.07 416.25 27.49

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

A. Labor

B. Equipment

C. Total (A + B) 352.44
F. Materials
For Railings, Steel Stair and Rafter
a. Red Oxide Primer gal 0.04 554.50 22.18
b. Enamel Paint gal 0.10 836.00 83.60
c. Paint thinner gal 0.07 416.25 27.49

Item No./Description : 1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span
A. Labor

B. Equipment

C. Total (A + B) 332.99
F. Materials
a. (Corrugated, Base Metal Thickness = 0.4mm) m2 1.05 421.05 442.10
b. J-Bolt pc 10.00 5.00 50.00


Item No./Description : 1014(1)b2 Prepainted Metal Sheet, Rib Type, Long Span
A. Labor

B. Equipment

C. Total (A + B) 332.99
F. Materials
a. Prepainted Metal Sheets (Base Metal Thickness = 0.4mm) m2 1.00 420.00 420.00
b. J -bolt - 6mm pc 10.00 5.00 50.00


Item No./Description : 1014(1)a2 Prepainted Metal Sheets, Corrugated Type, Long Span
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
*CMPD 3rd Quarter of C.Y. 2023
a. Prepainted Metal Sheets (Corrugated, Base Metal
m2 1.05 420.00
Thickness = 0.4mm)
b. J bolt pc 10.00 5.00
Sub - Total for F


Amount (PhP)
106.69
77.13
118.90
Amount (PhP)
30.27

332.99
160.40
Amount (PhP)
441.00
50.00
14.73
505.73
666.13
66.61
53.29
39.30
825.34
CAROLYN M. ORBECIDO
Engineer III
Item No./Description : 1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
D. Output per Hour = 10.00 m
F. Materials
a. Ridge Roll m 1.05 361.48
b. Blind Rivets pc 19.00 1.20
Sub - Total for F
Amount (PhP)
106.69
77.13
59.45
Amount (PhP)
24.33

267.60
26.76
Amount (PhP)
379.55
22.80
12.07
414.42
441.18
44.12
35.29
26.03
546.63
Item No./Description : 1013(2)b Fabricated Metal Roofing Accessory (Flashings)

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Pre-painted Flashing m 1.05 361.48 379.55
b. Blind Rivets pc 19.00 0.60 11.40

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

A. Labor


B. Equipment

C. Total (A + B) 332.99
F. Materials
a. Reflective Insulation, 10 mm thk, 2 Sides Aluminum m2 1.00 84.00 84.00

b. Consumbles (5% of Materials Cost) 4.20

Item No./Description : 1014(1)b2 Polycarbonate Sheet

Unit of Measurement : ln.m
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
a. Mini Corrugated Poly Carbonate Roof Sheet (1.2x2.4x3)

ln.m 1.00 454.92
b. Tek Screw pc 10.00 1.50

Sub - Total for F

Amount (PhP)
106.69
77.13
118.90
Amount (PhP)
30.27

332.99
168.29
Amount (PhP)
454.92 tugbungan ref.
15.00
14.10
484.02
652.31
97.85
65.23
40.77
856.15
Item No./Description : 1036(1)a Polycarbonate, Sheets

Unit of Measurement : ln. m.
A. Labor


B. Equipment

C. Total (A + B) 332.99
F. Materials
a. Mini Corrugated Poly Carbonate Roof Sheet (1.22m x

ln.m 1.00 454.92 454.92
2.44m x 3mm)
b. Tek screw pc 10.00 1.50 15.00

Item No./Description : 1013(2)a Fabricated Metal Roofing Accessory (Ridge Roll)

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Ridge Roll m 1.05 361.48 379.55

Item No./Description : 1047(1) Structural Steel

A. Labor
Fabrication - Structural Steel (85 kgs per hour)

Erection - Structural Steel (85 kgs per 0.49 hour)

a. Skilled Laborer 3 6.17 77.13 1,428.77
b. Unskilled Laborer 3 6.17 59.45 1,101.26
65mm dia - 150mm dia GI Pipe (1 pc per 1.5 hour)


B. Equipment
For Fabrication and Erection

a. Welding Machine 1 14.08 371.00 5,224.48
b. Cutting Outfit 1 4.69 45.45 213.34
For GI PIPE

C. Total (A + B) 15,993.20
D. Output per Hour = 1.00 l.s.
F. Materials
a. Angle Bar kg 149.93 59.00 8,845.59

b. Checkered Plate Flooring kg 380.18 59.00 22,430.63
c. 4" Pipe Post - Schedule 40 pc 4.00 #NAME? #NAME?
d. C8 x 13 Stringer kg 341.10 59.00 20,125.12
e. 2" x 6" x 1.2mm Rectangular Tube kg 46.30 59.00 2,731.43
f. 2" x 3" x 1.0mm Rectangular Tube kg 99.51 59.00 5,870.92
f. Acetylene kg 11.231 73.00 819.87
g. Oxygen kg 22.462 45.00 1,010.80
h. Welding Rod kg 20.420 200.00 4,084.05
i. Consumables (5% of Materials Cost) #NAME?
Sub - Total for F #NAME?

G. Direct Unit Cost (E + F) #NAME?
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 15% of G #NAME?
I. Contractor's Profit (CP) 10% of G #NAME?
J. Value Added Tax (VAT) 5% of (G + H + I) #NAME?
K. Total Unit Cost (G + H + I + J) #NAME?
Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutter)

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Gutter (0.6 mm) m 1.00 189.00 189.00

b. 12" x 1" Plain GI Strap pc 3.00 40.00 120.00
c. Blind Rivets pc 16.00 0.60 9.60


Output per hour : 1
A. Labor
85 kg per hour - Structural Steel

13mm∅ - 50mm∅ Galvanized Iron Pipe - 1 pc per 2
Hour
65mm∅ - 150mm∅ Galvanized Iron Pipe - 1 pc per 1.5
Hour
Sub - Total for A -

B. Equipment
a. Welding Machine 1 0.00 371.00 -

b. Cutting Outfit 1 0.00 45.45 -
Sub - Total for B -

C. Total (A + B) -
D. Output per Hour =
E. Direct Unit Cost (C ÷ D) -
F. Materials
C3 4.00 0.00 59.00 -

C4 6.00 0.00 60.90 -
PC1 1.00 0.00 59.00 -
R.C BEAMS 0.00 0.00 48.00 -
G1 1.00 0.00 5,138.90 -
G1A 1.00 0.00 1,834.00 -
G1B 1.00 0.00 59.00 -
G1C 1.00 0.00 300.00 -
G2 1.00 0.00 48.00 -
j. Acetylene kgs 0.00 73.00 -
k. Oxygen kgs 0.00 45.00 -
l. Welding Rod kgs 0.00 200.00 -
m. Consumables (5% of Materials Cost) -
Sub - Total for F -

G. Direct Unit Cost (E + F) -
I. Contractor's Profit (CP) 8% of G -
J. Value Added Tax (VAT) 5% of (G + H + I) -
K. Total Unit Cost (G + H + I + J) -
Item No./Description : 1047(8)a Structural Steel, Truss

A. Labor
Fabrication
Erection
a. Skilled Laborer 3 0.49 77.13 113.38
B. Equipment

b. Cutting Outfit 1 0.25 45.45 11.36

C. Total (A + B) 943.30
F. Materials
a. Structural Steel Truss, Angle Bar kg 1.00 59.00 59.00
b. Acetylene kg 0.011 73.00 0.80
c. Oxygen kg 0.022 45.00 0.99
d. Welding Rod kg 0.020 200.00 4.00

Item No./Description : 1047(8)b Structural Steel Purlins

A. Labor


B. Equipment


C. Total (A + B) 1,330.63
F. Materials
a. Structural Steel Purlins kg 1.05 60.90 63.95
b. Welding Rod kg 0.02 200.00 4.00

Item No./Description : 1047(4)a Metal Structure Accessories (Bolts)

A. Labor

B. Equipment

C. Total (A + B) 24.35
D. Output = 1 Each
F. Materials
pc 330.00
36.00
20mm Ø x 0.3 m - Long Anchor Bolts kg 244.12 26.63
pc 206.00
kg 1.83 110.00 0.98
6mm Ø x 0.4m - Machine Bolts

Item No./Description : 1047(4)b Metal Structure Accessories (Turnbuckle)

A. Labor

B. Equipment

C. Total (A + B) 40.14
D. Output = 1 Each
F. Materials
a. 16 mm dia Standard Turnbuckle pc 1.00 118.00 118.00

Item No./Description : 1047(5)c Metal Structure Accessories (Crossbracing)

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. 16mm Cross Bracing kg 1.05 52.00 54.60
b. Consumables (3% of Material Cost) 1.64

Item No./Description : 1047(5)d Metal Structure Accessories (Steel Plates)

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Steel Plates kg 1.05 57.90 60.80

Item No./Description : 1047(5)b Metal Structure Accessories (Sagrods)

Output : 12.995
A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. 12mm Sagrod with nuts and bolts kg 1.05 60.00 63.00


Unit of Measurement : l.s
Output : 1
A. Labor
STEEL PLATE - 12.995 kgs/hr
b. Skilled Laborer 1 Err:509 77.13
c. Unskilled Laborer 1 Err:509 59.45
Anchor Bolt - 1pc/0.1hr
RECTANGULAR/SQUARE TUBE/STRINGER/ ANGLE BAR/20mm SQUARE BAR- 85 kgs/hr

13mm-50mm G.I PIPE - 1pc/2hrs

65mm-150mm G.I PIPE - 1pc/1.5hrs

Sub - Total for A
B. Equipment
Minor Tools (10% of Labor Cost) - steel plate

Minor Tools (10% of Labor Cost) -anchor bolt
Welding Machine 1 Err:509 391.00

Cutting Outfit 1 Err:509 45.45
Minor Tools (10% of Labor Cost) -RECTANGULAR/SQUARE TUBE/STRINGER/ ANGLE BAR/20mm SQUARE BAR
Minor Tools (10% of Labor Cost) - PIPE

Sub - Total for B
C. Total (A + B)
F. Materials
a. Steel plate/Checkered plate kg Err:509 57.90
b. 16mm Anchor Bolt kg Err:509 36.00
c. Rectangular/Square Tube kg Err:509 59.00
d. C8x13 - Stringer kg Err:509 60.90
e. Angle Bar kg Err:509 59.00
f. 20mm Square Bar kg Err:509 59.00
g. 50mm Dia. G.i Pipe pcs Err:509 1,834.00
h. 100mm Dia. G.i Pipe pcs Err:509 5,138.90
i. Consumables (3% of Materials Cost)-steel plate
J. Acetylene kg Err:509 73.00

K. Oxygen kg Err:509 45.00
L. Welding Rod kg Err:509 200.00
m. Consumables (5% of Materials Cost)
Sub - Total for F

Amount (PhP)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509
Err:509
Err:509
Err:508
Err:508
Err:508
Err:509
Err:509
Err:509
Err:509 Err:509 LABOR UNIT COST
Amount (PhP)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509 Err:509 EQMT UNIT COST
Err:509
Err:509
Amount (PhP)
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Item No./Description : 1047(10) Metal Structure Accessories, Fascia Frame

Output per hour : 1
A. Labor
Metal Structure (85 kg per hour)

B. Equipment

Welding Machine 1 1.06 391.00 415.65

C. Total (A + B) 887.63
D. Output per Hour = 1
F. Materials
Angle Bar kg 120 59.00 7,108.22

Acetylene kg 1.3252604805 73.00 96.74
Oxygen kg 2.650520961 45.00 119.27
Welding Rod kg 2.40956451 200.00 481.91
Consumables (3% of Materials Cost) 390.31
a. 4.5mm thk x 1-1/2'' x 1-1/2'' ANGLE BAR TOP AND BO kg 0
b. 4.5mm x 1'' x 1'' ANGLE BAR FRAMING AND BACKING kg 2

Item No./Description : 1013(3) Fabricated Metal Roofing Accessory ,Plain GI Fascia Sheet, Gauge 26
A. Labor

B. Equipment

C. Total (A + B) 133.80
D. Output per Hour = 1.00 ea
F. Materials
a. GI Sheet Plain Gauge 26 pc 1.00 382.00 382.00

b. Blind Rivets pc 19.00 73.00 1,387.00

Item No./Description : 1047(10) Metal Structure Accessories, Fascia Frame

Output per hour : 1
A. Labor
Metal Frame (0.776 sq.m. per hour)

a. Construction Foreman 1 #REF! 87.19 #REF!
b. Skilled Laborer 1 #REF! 62.92 #REF!
c. Unskilled Laborer 1 #REF! 48.49 #REF!
Sub - Total for A #REF!
B. Equipment
Minor Tools (10% of Labor Cost) #REF!
Sub - Total for B #REF!

C. Total (A + B) #REF!
E. Direct Unit Cost (C ÷ D) #REF!
F. Materials
Fascia Frame #REF! sq.m.
a. 12mm x 38mm x 5m x0.8mm thk Metal Furring Channel pc #REF! 177.00 #REF!
b. Rivets pc #REF! 0.60 #REF!

c. Consumables (3% of Materials Cost) #REF!
a. 4.5mm thk x 1-1/2'' x 1-1/2'' ANGLE BAR TOP AND BO kg 0 48.00 -
b. 4.5mm x 1'' x 1'' ANGLE BAR FRAMING AND BACKING kg 2 48.00 101.72
c. Consumables (5% of Materials Cost) #REF!
Sub - Total for F #REF!

G. Direct Unit Cost (E + F) #REF!
H. Overhead, Contingencies & Miscellaneous (OCM) Expenses 12% of G #REF!
I. Contractor's Profit (CP) 8% of G #REF!
J. Value Added Tax (VAT) 5% of (G + H + I) #REF!
K. Total Unit Cost (G + H + I + J) #REF!
Item No./Description : 1013(2)b1 Fabricated Metal Roofing Accessory (Gutters)

A. Labor


B. Equipment

C. Total (A + B) 267.60
F. Materials
a. Pre-Painted Gutter (0.6mm) m 1.00 361.48 361.48

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

Item No./Description : 1001(3) Concrete Canal

A. Labor

B. Equipment

C. Total (A + B) 267.60
F. Materials
a. CHB 100mm thk pcs. 0.00 13.00 -

b. Portland Cement bags 0.00 48.00 -
c. Sand cu.m. 0.00 6.50 -
d. Gravel cu.m. 5.34 80.00 427.20
e. 10mm dia. Rebars kgs. 0.00 1.20 -
f. 1" x 1" x 3mm thk Angle Bar kgs. 0.00 48.00 -
g. Consumables (3% of Materials Cost) 12.82
440.02

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

Output : 1
A. Labor
803(1)a - Structure Excavation (20 cu.m per hour)

902(1)a - Reinforcing Steel (Deformed), Grade 40 (143.438
kg per hour)
900(2)c - Structural Concrete (Class A, 2500 psi @ 28
days) - 0.27 per hour

B. Equipment

kg per hour)
a. Bar Cutter 1 0.03 105.47 2.78
b. Bar Bender 1 0.03 168.75 4.44
a. Concrete Bagger Mixer 1 0.00 172.00 -

C. Total (A + B) 230.69
F. Materials
kg per hour)
a. Deformed Reinforcing Steel grade 40 kg 7.56 62.95 475.60
Grade
b. #16 60/Grade Iron
Galvanized 40 Wire kg 0.113 85.00 9.63

a. Portland Cement bags 0.00 317.87 -
b. Washed Sand cu.m. 0.00 1,750.00 -
c. Washed Gravel cu.m. 0.00 1,750.00 -

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

Output : 1
A. Labor
50mm dia-100mm dia PVC Pipe (3m per hour)

1001(1)a- 150mm dia-300mm dia PVC Pipe (4m per hour)

Fittings
(Labor cost for these items are to be considered/included in the installation of pipes.)

B. Equipment
Minor Tools (10% of Labor Cost) 1,445.49

C. Total (A + B) 15,900.37
F. Materials
PIPES
50mm∅ PVC PIPE pcs 24.00 380.00 9,120.00
100mm∅ PVC PIPE pcs 17.00 1,030.00 17,510.00
150mm∅ PVC PIPE pcs 9.00 1975.29 17,777.61
FITTINGS
Clean Out- 150mm dia pcs 10 627.90 6,279.00
Clean Out- 100mm dia pcs 16 72.00 1,152.00
Clean Out- 50mm dia pcs 4 23.00 92.00
50mm dia. 45 DEGREE ELBOW pcs 1.00 22.00 22.00
50mm Dia. 90-degree elbow pcs 110.00 50.00 5,500.00
50mm dia. WYE PVC pcs 10.00 76.00 760.00
100mm dia. WYE PVC pcs 66.00 159.00 10,494.00
150mm dia. WYE PVC pcs 14.00 1,136.21 15,906.94
100mm dia. P-Trap pcs 47.00 248.00 11,656.00
50mm dia. P- Trap pcs 8.00 103.00 824.00
100mm dia. Tee pcs 29.00 157.00 4,553.00
50mm dia. Tee pcs 80.00 41.00 3,280.00
Consumables (5% of Material Cost) 5,471.03

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

Output : 1
A. Labor

Fittings

B. Equipment

C. Total (A + B) 2,663.94
F. Materials
PIPES
a. 4"∅ PVC Pipe Downspout pcs. 5.00 1,030.00 5,150.00
b. 5"∅ - PVC Pipe pcs. 3.00 1,975.29 5,925.87
FITTINGS
c. 4"∅ - 90° elbow pcs. 4.00 85.00 340.00
d. 4"∅ - 1/8 Bend pcs. 4.00 63.00 252.00
e. Consumables (5% of Material Cost) 583.39

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

Output : 1
A. Labor

1001(1)a- 150mm dia-300mm dia PVC Pipe (4m per hour)

Fittings

B. Equipment

C. Total (A + B) 48,450.34
F. Materials
Roof Drain 75mm pcs 4 191.00 764.00
Roof Drain 100mm pcs 22 191.00 4,202.00
75mm Dia. 90-Degree elbow pcs 10 52.00 520.00
100mm Dia. 90-Degree elbow pcs 64 85.00 5,440.00
100mm. Dia Tee pcs 3 157.00 471.00
75mm Dia. PVC pcs 2 536.00 1,072.00

100mm Dia. PVC pcs 136 640.00 87,040.00

150mm Dia. PVC pcs 10.00 1975.29 19,752.90

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

Output : 1
A. Labor
50mm - 100mm PVC Pipe (3m per hour)

Reinforcing Steel (143.438 kg per hour)

B. Equipment
a. Bar Cutter 1 0.01 219.75 1.53

b. Bar Bender 1 0.01 351.50 2.45

C. Total (A + B) 353.10
F. Materials
a. 12mm dia Reinforcement Bar (G40) kgs 2.00 62.95 125.89

b. 100mm dia PVC Soil Pipe - 3m pc 1.00 1,030.00 1,030.00
c. 100mm dia PVC Soil WYE pc 31.00 159.00 4,929.00
d. 100mm dia PVC Clean Out pc 5.00 72.00 360.00

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

Output : 1
A. Labor

900(1)c1 - Structural Concrete (3.72cu.m per hour)

902(1)a - Reinforcing Steel (Deformed), Grade 40 (143.438 kg
per hour)
1016(1)a - Waterproofing Cement Base


B. Equipment
a. Backhoe (0.80 m3) 1 3.53 2,096.00 7,394.69
b. Dump Truck (12 yd ) 3
2 3.53 1,420.00 10,019.52
900(1)c1 - Structural Concrete (0.27 cu.m per hour)

a. Concrete Bagger Mixer 2 5.74 172.00 1,973.56
902(1)a - Reinforcing Steel (Deformed), Grade 40 (129.09 kg per
hour)
a. Bar Cutter 1 29.42 105.47 3,103.07
b. Bar Bender 1 29.42 168.75 4,964.86

C. Total (A + B) 66,955.70
F. Materials

a. Portland Cement bag 234.76 317.87 74,623.01
b. Washed Sand m3 10.67 1,750.00 18,674.25
c. Washed Gravel m3 21.34 1,600.00 34,147.20
902(1)a - Reinforcing Steel (Deformed), Grade 40 (143.438 kg
per hour)
kg 2,110.07 62.95 132,822.01
Grade 60/Grade 40
b. #16 Galvanized Iron Wire kg 31.65 85.00 2,690.34
c. Consumables (5% of Materials Cost) 6,775.62
a. Cement-based waterproofing m2 131.53 45.00 5,919.01

Plumbing Material
200mm∅ PVC Soil Pipe - 3m pcs 2.00 3,029.03 6,058.06
200mm∅ PVC Soil Tee pcs 8.00 212.00 1,696.00
200mm∅ PVC Clean Out Cover pcs 8.00 837.20 6,697.60

Direct Unit Cost (E + F) 357,058.79
Overhead, Contingencies & Miscellaneous (OCM) Expenses 10% of G 35,705.88
G. Contractor's Profit (CP) 8% of G 28,564.70
H. Value Added Tax (VAT) 5% of (G + H + I) 21,066.47
I. Total Unit Cost (G + H + I + J) 442,395.84
Item No./Description : 1001(5)b Catch Basin (CHB)

Output : 1
A. Labor

b. Unskilled Laborer 3 0.52 59.45
900(2)c - Structural Concrete (Class B, 2500 psi @ 28
days)
kg per hour)
1046(2)a1 - 100mm CHB Non-Load Bearing(including
Reinforcing Steel)
1027(1) Plain Cement Plaster

Sub - Total for A
B. Equipment

days)
a. Concrete Bagger Mixer 1 0.27 172.00
kg per hour)
a. Bar Cutter 1 0.03 105.47
b. Bar Bender 1 0.03 168.75
Reinforcing Steel)
a. One-bagger mixer 1 0.63 172.00
Sub - Total for B

C. Total (A + B)
F. Materials
*CMPD 4th Quarter CY 2023
days)
b. Washed Sand cu.m. 0.04 1,750.00
c. Washed Gravel cu.m. 0.07 1,600.00
kg per hour)
a. Deformed Reinforcing Steel kg 7.56 62.00
b. Grade 60/Grade Iron
#16 Galvanized 40 Wire kg 0.113 85.00
Reinforcing Steel)
a. 100 mm thk CHB (Non-Load Bearing) pc 31.20 14.00
b. Cement bag 1.26 317.87
c. Sand cu.m 0.11 1,750.00
d. Reinforcing Steel
kg 0.23 62.00
e. #16 Tie wire kg 0.12 85.00
a. Cement bag 0.79 317.87

b. Sand cu.m 0.06 1,750.00
Sub - Total for F
Amount (PhP)
55.31
92.46
28.45
20.57
63.41
6.24
13.54
41.75
66.94
96.79
111.91
35.94
51.96
80.10
Amount (PhP)
14.78
45.87
11.24
3.09
4.94
6.15
107.92
27.56
16.80

1,003.73
1,003.73
Amount (PhP)
183.09 265
63.00
115.20
468.44
9.63
23.90
436.80
400.51
184.80
14.46
10.20
251.75
113.40
2,275.20 682.56
3,278.93
327.89
262.31
193.46
4,062.59
Item No./Description : 1002(26) Cistern

Output : 1
A. Labor

900 - Structural Concrete (3.72 cu.m per hour)

kg per hour)
1027(1) - Plain Cement Plaster


Reinforcing Steel)
Sub - Total for A
B. Equipment

a. Backhoe (0.80 m3) 1 8.55 1,537.00
b. Dump Truck (12 yd3) 2 8.55 1,420.00
900- Structural Concrete (3.72 cu.m per hour)
a. Concrete Vibrator 2 13.07 57.17

b. Pumpcrete 1 3.53 2,076.00
kg per hour)
a. Bar Cutter 1 7.64 219.75
b. Bar Bender 1 7.64 351.50

Reinforcing Steel)
a. One-bagger mixer 1 10.04 172.00
Sub - Total for B
C. Total (A + B)
F. Materials

b. Washed Sand cu.m. 24.30 1,750.00
c. Washed Gravel cu.m. 48.60 1,600.00
per hour)
kg 2,192.76 62.00
Grade 60/Grade 40
b. #16 Galvanized Iron Wire kg 32.89 85.00
a. Cement bag 18.88 317.87

b. Sand cu.m 1.54 1,600.00
Reinforcing Steel)
a. 100 mm thk CHB (Non-Load Bearing) pc 499.20 14.00
b. Cement bag 20.16 317.87
c. Sand cu.m 1.54 1,750.00
d. Reinforcing Steel
kg 124.42 62.00
e. #16 Tie wire kg 1.92 85.00
a. Cement-based waterproofing m2 160 45.00

Float Valve pcs 1.00 449.00
PVC Water Stop ln.m. 17.00 627.00
Sub - Total for F

Amount (PhP)
1.068282
911.80
1,524.22
1,393.95
2,015.48
4,660.45
1,630.99
3,537.30
10,905.87
856.66
1,238.63
1,909.41
8,650.82
6,253.99
4,820.43
1,071.08
1,548.65
1,790.49
54,720.24 54,720.24 LABOR UNIT COST 11%
Amount (PhP)
13,135.60
24,271.37
243.60
1,493.90
7,323.45
806.99
1,679.68
2,686.72
1,607.42
400.47
1,726.75
441.02
55,816.96 55,816.96 EQMT UNIT COST
110,537.20
110,537.20
Amount (PhP)
169,943.76
42,528.06
77,765.60
135,951.27
2,795.77
6,001.10
2,471.47
6,988.80
6,408.19
2,688.00
7,713.79
163.20
7,183.51 23,961.98
449.00 Wilcons
10,659.00
479,710.53 143,913.16
590,247.73
59,024.77
47,219.82
34,824.62
731,316.94
`
Item No./Description : 1201(1) Water Pumping System

Output : 1
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
*CMPD 4th Quarter of CY 2023
End-Suction Centrifugal Water Pump, TDH 27m, 3.0HP, 80G unit 2.00 47,000.00
Booster Pump, TDH 25m, 3HP, 60 GPM unit 1.00 39,300.00
Elbow pcs 9.00 46.00
Tee pcs 2.00 56.00
Float Valve pcs 1.00 449.00
Gate Valve pcs 6.00 980.00
Check Valve pcs 3.00 954.00
Overhead Water Tank 1500 US Gal unit 2.00 38,950.00
Sub - Total for F

Amount (PhP)
0.3325
1002(3)a
283.80
410.33
316.27
1,010.40 1,010.40 LABOR UNIT COST 0%
Amount (PhP)
101.04

1,111.44
1,111.44
Amount (PhP)
94,000.00
39,300.00
414.00
Old Dupa
112.00
449.00 Wilcons
5,880.00
2,862.00
77,900.00 Wilcons
220,917.00 66,275.10
222,028.44
22,202.84
17,762.28
13,099.68
275,093.24
`
Item No./Description : 1202(1) Fire Protection System

Output : 1
A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
PIPES
75mm Dia. G.I. SCH. 40 lngths 17.00 2,328.00
FITTINGS
G.I. 75mm Dia. 90-degree elbow pcs. 6.00 69.00
G.I. 65mm Dia. Tee pcs. 1.00 78.00
G.I. 50mm Dia. Tee pcs. 3.00 68.00
Gate Valve 32mm pcs. 16.00 627.00
Gate Valve 50mm pcs. 3.00 980.00
Fire extinguisher(10lbs) pcs. 28.00 6,825.00
Fire Hose Cabinet pcs. 8.00 24,000.00
Siamese pcs. 1.00 6,500.00
Sub - Total for F

Amount (PhP)
2
1002(3)a
1,707.04
1,234.08
1,902.40
4,843.52 4,843.52 LABOR UNIT COST 1%
Amount (PhP)
484.35

5,327.87
5,327.87
Amount (PhP)
39,576.00
37,700.00 CMPD
9,170.00
414.00
1,550.00 HET HARDWARE
380.00 HET HARDWARE
78.00
204.00
10,032.00
2,940.00
191,100.00 CMPD
192,000.00
6,500.00
491,644.00
496,971.87
49,697.19
39,757.75
29,321.34
615,748.15
SQ
Item No./Description : 1001(11) Septic Vault

Output : 1
A. Labor
Concreting (3.72 cu.m. per hour)

Reinforcing Steel (71.719 kg per hour)
Waterproofing (1.88 sq.m per hour)
Sub - Total for A #REF!
B. Equipment
Minor Tools (10% of Labor Cost) #REF!
Sub - Total for B #REF!

C. Total (A + B) #REF!
E. Direct Unit Cost (C ÷ D) #REF!
F. Materials
#REF! #REF! #REF! 269.00 #REF!

e. Consumables (5% of Material Cost) #REF!

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

Output : 1
A. Labor
Lavatory (2 hours per set)

Hose Bibb (0.40 hour per set)
Water Closet (2 hours per set)
Urinal Drain(2 hours per set)
Sink Drain(2 hours per set)
Floor Drain (0.4 hour per set)
B. Equipment

C. Total (A + B) 30,858.46
Unit Quantity Unit Cost Amount (PhP)
F. Materials
a. Lavatory sets 8.00 5,500.00 44,000.00
b. Hose Bibb pcs 52.00 300.00 15,600.00
c. Water Closet sets 20.00 7,353.00 147,060.00
d. Floor Drain pcs 39.00 191.00 7,449.00
e. Urinal Drain sets 4.00 8,051.00
f. Sink Drain sets 10.00 4,512.00
Consumables (5% of Material Cost) 10,705.45

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

Output : 1
A. Labor
13mm dia -50mm dia PPR-C Pipe (1.33 hours per pc)
PPR-C Fittings
B. Equipment

C. Total (A + B) 16,829.42
F. Materials
32 mm PPRC pcs. 29.00 736.28 21,352.12
50mm PPRC pcs. 9.00 2,952.50 26,572.50
FITTINGS
32mm - 90 deg elbow pcs. 113.00 31.60 3,570.80
50mm - 90 deg elbow pcs. 6.00 157.00 942.00
32mm - Tee pcs. 119.00 43.42 5,166.98
50mm - Tee pcs. 5.00 223.75 1,118.75

3
Item No./Description : 1002(20) Facial Mirror

A. Labor

Sub - Total for A
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
Facial Mirror m2 1.00 600.00
Consumables(5% Materials Cost)
*Note: Price is converted from sq ft- sq m

Sub - Total for F
Amount (PhP)
106.69
77.13
59.45
Amount (PhP)
24.33

267.60
668.99
Amount (PhP)
6.66666666666667
600.00 78
30.00
630.00 1,575.00
1,298.99
129.90
103.92
76.64
1,609.45
Item No./Description : 1201 (7)a Water Tank including Concrete Platform (Rainwater Collector)
A. Labor

For Handling of Materials

Sub - Total for A
Name and Capacity No. of Unit/s No. of Hour/s
B. Equipment
For Hauling of Materials

a. Dump Truck (12 yd³) 1 0.93
Note: See attached cycle time derivation
Sub - Total for B

C. Total (A + B)
F. Materials
Rainwater Collector
a. Inlet/Outlet Connection
PVC Pipe, 100mm dia. X 3m, S-1000 pcs Err:509
PVC Elbow, 100mm dia. X 90 deg bend, pcs Err:509
PVC TEE, 100mm dia pcs Err:509
Hose Bibb, 20mm dia pcs Err:509
PVC Solvent, 200 cc can 2.00
b. Stainless Steel Water Tank (Vertical), 1.35m dia , 1.40m height, l/s 1.00
2000L, with reinforced concrete platform
c. Consumables (3% of Material Cost)
Sub - Total for F

K. Total Unit Cost
DUPA)
ater Collector)
106.69 2,560.56
77.13 3,702.24
59.45 5,707.20
106.69 106.69
77.13 154.26
59.45 237.80
12,468.75 12,468.75
1,246.88
1,420.00 1,322.12
2,569.00 2,569.00
15,037.75
15,037.75

640.00
85.00
105.00
-
15,037.75
of G 1,804.53
of G 1,203.02
of (G + H + I) 902.26 37,895.12
(G + H + I + J) 18,947.56
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1201 (8) Water Tank Set
#REF! ###
#REF! ###
#REF! ###
###
#REF! ###
#REF! ###
#REF! ###
###
0.00 ###
0.00 ###
0.00 ###
0.00 ###
205.00 ###
0.00 ###
0.00 ###
###
36
414
1
179
2.3
-
Item No./Description : 1200(5)b Exhaust Fan Wall Mounted

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


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

C. Total (A + B) 203.19
D. Output = 1 l.s.
F. Materials
a. Exhaust Fan Tubular Type, Wall Mounted set 1.00 1,440.00 1,440.00

Item No./Description : 1200(13)a Airconditioning Split Type

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


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

C. Total (A + B) 11,378.75
D. Output = 1 l.s.
F. Materials
a. 2.5hp ACU Inverter Type, Split Type set 1.00 56,400.00 56,400.00

Item No./Description : 1202(6)a1 Fire Extinguisher, 10lbs ABC with Bracket

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


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

C. Total (A + B) 133.80
D. Output = 1 l.s.
F. Materials
a. Fire Extinguisher, 10lbs ABC with Bracket set 1.00 2,099.00 2,099.00

Item No./Description : 1100(19) Conduit, Boxes, and Fittings (20 CL)

No. of Hourly
Designation No. of Hour/s Amount (PhP)
Person/s Rate
A. Labor


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

C. Total (A + B) 29,970.86
D. Output = 1 l.s.
F. Materials
a. 20mmØ PVC conduit length 1,600.00 105.00 168,000.00

b. 25mmØ PVC pipe length 13.00 92.00 1,196.00
c. 40mmØ PVC pipe length 2.00 246.58 493.16
d. 90mmØ RSC pipe length 14.00 2,961.70 41,463.80
e. 90mmØ RSC Elbow pc 2.00 1,483.35 2,966.70
f. 20mmØ PVC adapter pc 1,102.00 8.00 8,816.00
g. 25mmØ PVC Adapter pc 10.00 14.00 140.00
h. 40mmØ PVC Adapter pc 2.00 25.00 50.00
i. 20mmØ L&B pc 1,102.00 8.00 8,816.00
j. 25mmØ L&B pc 2.00 14.00 28.00
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 2.00 10.00 20.00
n. utility box, deep type pc 186.00 30.00 5,580.00
o. junction box, deep type pc 255.00 31.00 7,905.00
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 (20 CL)

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


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

C. Total (A + B) 38,533.97
D. Output = 1 l.s. .
F. Materials
a. 3.5mm2 THWN wire,stranded m 4,650.00 24.00 111,600.00

b. 5.5mm2 THWN wire,stranded m 2,250.00 38.00 85,500.00
b. 8.0mm2 THWN wire,stranded m 300.00 65.00 19,500.00
b. 14mm2 THWN wire,stranded m 150.00 86.00 12,900.00
c. 30mm2 THWN wire,stranded m 150.00 210.00 31,500.00
c. 50mm2 THWN wire,stranded m 40.00 374.00 14,960.00
d. 250mm2 THWN wire,stranded m 60.00 1,336.00 80,160.00
m. one gang switch set 35.00 92.00 3,220.00
n. two gang switch set 28.00 126.00 3,528.00
o. one gang 3 way switch set 12.00 145.00 1,740.00
p. two gang 3 way switch set 8.00 175.00 1,400.00
q. duplex C.O. grounding type, 15A, 250V set 40.00 330.00 13,200.00
r. duplex C.O. grounding type, 15A, 250V, set 12.00 420.00 5,040.00
WP
s. KWHR meter round with base set 1.00 2,200.00 2,200.00
t. Consumables (5% of Materials Cost) 1.00 19,322.40 19,322.40
Item No./Description : 1102(21) Power Load Center, Switchgear, and Panel Boards (20 CL)
No. of No. of
Person/s Hour/s
A. Labor


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

C. Total (A + B) 31,967.23
D. Output = 1 l.s.
F. Materials
MDP - Flush Mounted, NEMA 1 set 1.00 220,000.00 220,000.00

Enclosure w/ Ground Terminal
Main: 400at, 400af, 3p, 240v, 10KAIC
Branches:
1 - 200at, 100af, 2p, 240v
2 - 100at, 100af, 2p, 240v
1 - 50at, 100af, 2p, 240v
LPA - Flush Mounted, NEMA 1

set 1.00 52,800.00 52,800.00
Main: 200at, 200af, 2p, 240v, 10kaic
Branches: 5 - 30at, 50af, 2p, 240v
8- 20at, 50af, 2p, 240v
2 - SPARE
LPB & LPC - Flush Mounted, NEMA 1 40,625.00

set 2.00 81,250.00
Main: 100at, 100af, 2p, 240v, 10kaic
4 - SPARE
LPD - Flush Mounted, NEMA 1 37,475.00

set 1.00 37,475.00
Main: 100at, 100af, 2p, 240v, 10kaic
1- 40at, 50af, 2p, 240v
4 - SPARE
Item No./Description : 1103(1) Lighting Fixtures (20 CL)

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


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

C. Total (A + B) 42,622.98
D. Output = 1 l.s.
F. Materials
canopy base and stem 1.5 ft. (450mm)

set 120.00 1,173.00 140,760.00
length similar to amco AP-113-1.5 or
b. 1 x 36 watts FL fixture. set 87.00 723.00 62,901.00
c. 1 - 18 watts CFL w/ medium base set 7.00 320.00 2,240.00
keyless type
d. Ceiling Fanporcelain receptacle.
with control Switch set 80.00 1,200.00 96,000.00

H. Overhead, Contingencies & Miscellaneous (OCM) Exp 10% of G 34,452.40
Item No./Description : 1208(1) Fire Alarm System (20 CL)

No. of No. of
Designation Hourly Rate
Person/s Hour/s
A. Labor
a. Skilled Laborer 1 32.00 77.13

Sub - Total for A

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

C. Total (A + B)
D. Output = 1 l.s.
F. Materials
a. Fire Alarm Control Panel set 1.00 13,890.00

b. Fire Alarm Bell set 8.00 1,300.00
c. Manual Pull Station Switch set 8.00 1,250.00
Sub - Total for F
H. Overhead, Contingencies & Miscellaneous (OCM) Expens 10% of G
)
Amount (PhP)
2,468.16
1,902.40
4,370.56
Amount (PhP)
437.06
437.06
4,807.62
4,807.62
Amount (PhP)
13,890.00
10,400.00
10,000.00
34,290.00
39,097.62
3,909.76
3,127.81
2,306.76
48,441.95
Item No./Description : 1200(5)a Exhaust Fan

No. of No. of
Designation Hourly Rate
Person/s Hour/s
A. Labor
a.Unskilled Laborer 1 0.50 54.72
Sub - Total for A

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

C. Total (A + B)
D. Output = 1 l.s.
F. Materials
a. Exhaust Fan set 1.00 2,600.00
Sub - Total for F

K. Total Unit Cost (G + H + I + J
Amount (PhP)
27.36
Amount (PhP)
2.74

30.10
30.10
Amount (PhP)
2,600.00 sir leo price based on previous DUPA
2,600.00
2,630.10
263.01
210.41
155.18
3,258.69
Item No./Descriptio : 1200 (1) Airconditioning Unit

Unit of Measuremen : l.s.
No. of
No. of Hourly
Designation Person/ Amount (PhP)
Hour/s Rate
s
A. Labor

32 c. Unskilled Laborer 2 24.00 48.49 2,327.52

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

C. Total (A + B) 6,523.18
D. Output = 1 l.s. .
Name and Specification Unit Unit Cost Amount (PhP)

Quantity
F. Materials
a. 2.5Hp Airconditioning Unit (Split

Type) set 2.00 48,990.00 97,980.00

H. Overhead, Contingencies & Miscellaneous (OCM 12% of G 12,540.38
J. Value Added Tax (VAT) 5% of (G + H + I 6,270.19
K. Total Unit Cost (G + H + I + 131,674.00
Basic Infrastructure Program (BIP) - Access Roads and/or Bridges from the Natio
Construction of Road, Barangay Malagu
DETAILED UNIT PRICE ANALYS
Item No./Description: 105(1)a Subgrade Preparation (Common M

Unit of Measurement: sq.m.
Output per hour-As Submitted: 300.00
Output per hour-As Evaluated:
Designation No. Person

A.1 Labor
b. Laborer 2
Sub-Total for A.1- As Submitted

A.2 Labor
Sub-Total for A.2- As Evaluated

Name and Capacity No. of Units
B.1 Equipment (ACEL RATE 2020)
a. Motorized Road Grader (140 hp), G710A 1
b. Vibratory Roller (10mt), SP56 1
c. Water Truck/Pump (16,000L) 1
Sub-Total for B.1-As Submitted

B.2 Equipment
Sub-Total for B.2-As Evaluated
C.1 Total(A.1+B.1)-As Submitted
C.2 Total(A.2+B.2)-As Evaluated
D.1 Output per hour - As Submitted
D.2 Output per hour- As Evaluated
E.1 Direct Unit Cost(C.1/D.1) - As Submitted
E.2 Direct Unit Cost(C.2/D.2) - As Evaluated
Name and Specifications Unit
F.1 Materials
Sub-Total for F.1 - As Submitted

F.2 Materials
Sub-Total for F.2 - As Evaluated

G.1 Direct Cost (E.1 + F.1) - As Submitted
G.2 Direct Cost (E.2 + F.2) - As Evaluated
H.1 Overhead, Contingencies & Miscellaneous(OCM) - As Submitted
H.2 Overhead, Contingencies & Miscellaneous(OCM) - As Evaluated
I.1 Contractor's Profit (CP) - As Submitted
I.2 Contractor's Profit (CP) - As Evaluated
J.1 Value Added Tax (VAT) - As Submitted
J.2 Value Added Tax (VAT) - As Evaluated
K.1 Total Unit Cost - As Submitted
K.2 Total Unit Cost - As Evaluated
Prepared by:
JOEL S. PERLA
Engineer II
ridges from the National Road/s leading to Major/Strategic Public Buildings/Facilities
ad, Barangay Malagutay, Zamboanga City
LED UNIT PRICE ANALYSIS(DUPA)

FORM-POW-2015-01D-00
e Preparation (Common Material)
No. Person No. of Hours Hourly Rate Amount
1 1.00 98.30 98.30

2 1.00 54.72 109.44
P 207.74
P -
No. of Units No. of Hours Hourly Rate Amount
1 1.00 2,173.00 2,173.00

1 1.00 1,846.00 1,846.00
1 0.25 2,450.00 612.50
P 4,631.50
P -
4,839.24
-
300.00
-
16.13
Unit Quantity Unit Cost Amount
P -
P -
16.13
-
15% of G.1 2.42
15% of G.2 -
10% of G.1 1.61
10% of G.2 -
5% of (G.1 + H.1 + I.1) 1.01
5% of (G.2 + H.2 + I.2) -
(G.1 + H.1 + I.1 + J.1) 21.17
(G.2 + H.2 + I.2 + J.2) -
OK
Checked by:
CAROLYN M. ORBECIDO
Engineer III
Chief, Planning & Design Section
s/Facilities
-2015-01D-00
Amount
98.30
109.44
207.74 0.69
-
Amount
2,173.00
1,846.00
612.50
4,631.50 15.44
-
4,839.24
-
300.00
-
16.13
Amount
-
16.13
-
2.42
-
1.61
-
1.01
-
21.17
-
Basic Infrastructure Program (BIP) - Access Roads and/or Bridges from the Natio
Construction of Road, Barangay Malagu
Item No./Description: 200(1) Aggregate Subbase Course

Unit of Measurement: cu.m.

A.1 Labor
b. Laborer 2

A.2 Labor

a. Motorized Road Grader (140 hp), G710A 1
b. Vibratory Roller (10mt), SP56 1
c. Water Truck/Pump (16,000L) 1

B.2 Equipment
F.1 Materials (CMPD 3RD Quarter CY 2023)
a. Aggregate Sub-Base Course cu.m.
(w/ 15% Shrinkage factor)

F.2 Materials

Prepared by:
JOEL S. PERLA
Engineer II
ad, Barangay Malagutay, Zamboanga City

te Subbase Course
1 1.00 98.30 98.30

2 1.00 54.72 109.44
P 207.74
P -
1 1.00 2,173.00 2,173.00

1 1.00 1,846.00 1,846.00
1 0.25 2,450.00 612.50
P 4,631.50
P -
4,839.24
-
50.00
-
96.78
cu.m. 1.15 750.00 862.50
P 862.50
P -
959.28
-
15% of G.1 143.89
15% of G.2 -
10% of G.1 95.93
10% of G.2 -
5% of (G.1 + H.1 + I.1) 59.96
5% of (G.2 + H.2 + I.2) -
(G.1 + H.1 + I.1 + J.1) 1,259.06
(G.2 + H.2 + I.2 + J.2) -
OK
Checked by:
CAROLYN M. ORBECIDO
Engineer III
s/Facilities
-2015-01D-00
Amount
98.30
109.44
207.74 4.15
-
Amount
2,173.00
1,846.00
612.50
4,631.50 92.63
-
4,839.24
-
50.00
-
96.78
Amount
862.50
862.50
-
959.28
-
143.89
-
95.93
-
59.96
-
1,259.06
-
mix is
=16.099
5x9.5x2
5=
Basic Infrastructure Program (BIP) - Access Roads and/or Bridges
3823.63from the Natio
Liter
Construction of Road,RentalBarangay Malag
rate
factor
per hr =
3,823.63
liters/16
000
liters/hr.
Item No./Description: 311(1)a Portland Cement
= .2389 Concrete Paveme
Unit of Measurement: sq.m. say 0.24
Note: output base on bagger mixer
A.1 Labor
b. Skilled 4
c. Laborer 12

A.2 Labor

a. Transit Mixer (5 cu.m.) 4
b. Concrete Vibrator 2
c. Concrete Batch Plant (30 cu.m.) 1
d. Payloader (1.50 cu.m), LX80-2C 1
e. Concrete Screeder (5.5 Hp) 1
f. Water Truck/Pump (16,000L) 1
g. Concrete Saw, Blade 14" dia. (7.5 Hp) 1
h. Bar Cutter, Single Phase, 25 mm 1
i. Joint sealer equipment/machine 1

B.2 Equipment

F.1 Materials (CMPD 3RD Quarter CY 2023)
a. Reinforcing Steel Bar kg.
b. Curing Compound lit.
c. Asphalt Sealant lit.
d Steel Forms l.m
e. Sand cu.m
f. Gravel cu.m
g. Cement bag
h. Concrete Saw (Diamond Blade 14") pc
i. Pipe Sleeve,1 1/2" dia. ln.m.
j Grease/Tar/form oil lit.

F.2 Materials

Prepared by:
JOEL S. PERLA
Engineer II
d, Barangay Malagutay, Zamboanga City

Cement Concrete Pavement (Unreinforced), 150mm thick
1 1.00 98.30 98.30

4 1.00 71.11 284.44
12 1.00 54.72 656.64
P 1,039.38
P -
4 1.00 1,461.00 5,844.00

2 1.00 57.17 114.34
1 1.00 1,759.50 1,759.50
1 1.00 1,733.00 1,733.00
1 1.00 545.00 545.00
1 0.34 2,450.00 833.00
1 1.00 32.00 32.00
1 0.10 105.47 10.55
1 1.00 56.38 56.38
51.97
P 10,979.73
P -
12,019.11
-
107.33
-
111.98
kg. 0.33 62.00 20.46

lit. 0.29 35.00 10.15
lit. 0.12 60.00 7.20
l.m 0.46 40.00 18.40
cu.m 0.0825 1,048.00 86.46
cu.m 0.15 945.00 141.75
bag 1.43 274.00 391.82
pc 0.00015 8,000.00 1.20
ln.m. 0.0078 68.67 0.54
lit. 0.0015 20.00 0.03
P 678.01
P -
789.99
-
15% of G.1 118.50
15% of G.2 -
10% of G.1 79.00
10% of G.2 -
5% of (G.1 + H.1 + I.1) 49.37
5% of (G.2 + H.2 + I.2) -
(G.1 + H.1 + I.1 + J.1) 1,036.86
(G.2 + H.2 + I.2 + J.2) -
OK
Checked by:
CAROLYN M. ORBECIDO
Engineer III
s/Facilities
-2015-01D-00
Amount
98.30
284.44
656.64
1,039.38 9.68
-
Amount
5,844.00
114.34
1,759.50
1,733.00
545.00
833.00
32.00
10.55
56.38
51.97
10,979.73 102.30
-
12,019.11
-
107.33
-
111.98
Amount
20.46
10.15
7.20
18.40
86.46
141.75
391.82
1.20
0.54
0.03
678.01
-
789.99
-
118.50
-
79.00
-
49.37
-
1,036.86
-
LOAD SCHEDULE : PANEL BOARD
CKT NO. LOAD IN POWER LOAD IN VA NOMINAL

WATTS FACTOR VOLTAGE
LOAD DESCRIPTION
20 - 2 X 28W Flourescent Lighting fixture ,
Troffer type w/ Electronic ballast,
1 mirrorized reflector, recessed type 1120 0.85 952.00 230
2 9 -Duplex Convenience Outlet 1620.00 230

3 SPARE 1500.00 230
4 SPARE 1500.00 230
TOTAL 5572.00 230
DESIGN COMPUTATION : FOR SERVICE FEEDER CONDUCTORS :
Ifl = 5572 VA I= 24.23X 125 %

230 I= 30.28
Ifl = 24.23
USE : 2 x 8.0 mm² THHN
1 x 5.5 mm² THHN
SINGLE LINE DIAGRAM:
Connect to
Existing Single
Phase power
source
2 x 8.0 mm² THHN 1
x 5.5 mm² THHN IN 32
mm Ø RSC
2 x 8.0 mm² THHN 1
mm Ø RSC
40 AT
2x3.5 mm² THHN

IN 20 mm Ø PVC
2 x 14 mm² THHN 1
mm Ø RSC
60 AT
2x3.5 mm² THHN

IN 20 mm Ø PVC
2 x 8 mm² THHN 1x
5.5 mm² THHN IN 40
mm Ø RSC
40 AT
2x3.5 mm² THHN

IN 20 mm Ø PVC
2 x 22 mm² THHN 1
mm Ø RSC
60 AT
2x5.5 mm² THHN

IN 20 mm Ø PVC
2 x 14 mm² THHN 1
mm Ø RSC
60 AT
2x5.5 mm² THHN

IN 20 mm Ø PVC
CURRENT IN BREAKER RATING CONDUCTORS
AMPERE
AT AF P KAIC CONDUIT SIZE
4.14 15 50 2 10 3.5 mm² THHN 20 mm Ø PVC
7.04 20 50 2 10 3.5 mm² THHN 20 mm Ø PVC

6.52
6.52
24.23 40 40 2 10 2 x 8.0 mm² THHN 32 mm Ø RSC
FOR MAIN CIRCUIT BREAKER :
I= 5572 VA
230
I= 24.23
USE : 40 AT ; 40AF ; 2P ; 240 V ; 60 HZ ; 10 KAIC
x 8.0 mm² THHN 1

5.5 mm² THHN IN 32
mm Ø RSC
x 8.0 mm² THHN 1
5.5 mm² THHN IN 32
mm Ø RSC
40 AT
15 AT 20 AT SPARE SPARE
1 2 3 4
x 14 mm² THHN 1
5.5 mm² THHN IN 40
mm Ø RSC
60 AT
15 AT 15 AT 15 AT 15 AT 15 AT 20 AT 20 AT SPARE SPARE
1 2 3 4 5 6 7 8 9
8 mm² THHN 1x
mm² THHN IN 40
m Ø RSC
40 AT
15 AT 15 AT 15 AT 20 AT SPARE SPARE
1 2 3 4 5 6
x 22 mm² THHN 1
5.5 mm² THHN IN 40
mm Ø RSC
60 AT
30 AT 30 AT 30 AT SPARE SPARE
1 2 3 4 5
x 14 mm² THHN 1
5.5 mm² THHN IN 40
mm Ø RSC
60 AT
30 AT 30 AT 30 AT SPARE SPARE
1 2 3 4 5
4322.4
2760
Item No./Description : 1001(9) Downspout/Storm Drain

Output : 1
A. Labor

B. Equipment
a. Minor Tools (10% of labor cost) 1,197.00

C. Total (A + B) 13,167.00
D. Output = 1
F. Materials
a.PVC 150mm dia x3m lgths. 20.00 1,975.29 39,505.80

b. Roof Drain ( Dome-type strainer) pcs. 11.00 1,500.00 16,500.00
c. PVC Pipe, 100mm Ø x 3m, S-1000 lgths. 11.00 640.00 7,040.00
d. Elbow, 100mm dia. x 90 deg. Bend pcs. 22.00 85.00 1,870.00
e. PVC Solvent, 400cc cans 5.00 189.00 945.00
f. Consumables (5% of Material Cost) 352.00

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

A. Labor

B. Equipment
Minor Tools (10% of labor cost) 19.86

C. Total (A + B) 218.46
F. Materials
Portland Cement bags 5.00 269.00 1,345.00

Sand cu.m. 0.22 1,515.00 337.24
Gravel cu.m. 0.48 1,106.00 526.46
10mm dia Rebars kgs. 21.93 40.00 877.20

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

A. Labor

B. Equipment
Minor Tools (10% of labor cost) 24.33

C. Total (A + B) 267.60
F. Materials
1. Reinforced Concrete
#REF! #REF! #REF! 1,232.00 #REF!
#REF! #REF! #REF! 1,515.00 #REF!
2. Reinforcing Steel
d. Consumables (5% of Material Cost) #REF!
3. CHB Wall
#REF! #REF! #REF! 1,515.00 #REF!

Item No./Description : 1200(13)a Airconditioning

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


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

C. Total (A + B) 2,140.78
D. Output = 1 l.s.
F. Materials
a. 3 tons Floor Mounted Airconditioning set 1.00 150,000.00 150,000.00

Item No./Description : 1201 (8)a Water Tank including Concrete Platform (Rainwater Collector)

A. Labor

For Handling of Materials

Sub - Total for A

Name and Capacity No. of Unit/s No. of Hour/s
B. Equipment
Sub - Total for B

C. Total (A + B)
F. Materials
CMPD 4th Quarter 2023
Rainwater Collector
a. Hose Bibb, 20mm dia pcs 1.00
b. Stainless Steel Tank (Vertical), l.s 1.00

1.35m dia, 1.40m height, 2000L,
with reinforced concrete platform
c. Consumables (3% of Material Cost)

Sub - Total for F
K. Total Unit Cost
MARCO C. MIGUEL
Engineer II
DUPA)
nwater Collector)
106.69 2,560.56
77.13 3,702.24
59.45 5,707.20
106.69 106.69
77.13 154.26
59.45 237.80
12,468.75 12,468.75
1,246.88
1,246.88 1,246.88
13,715.63
13,715.63
300.00 300.00
84,788.54
2,552.66
87,641.19 87,641.19
101,356.82
of G 10,135.68
of G 8,108.55
of (G + H + I) 5,980.05 251,162.20
(G + H + I + J) 125,581.10
CAROLYN M. ORBECIDO
Engineer III
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1201 (8) Water Tank Set
#REF! ###
#REF! ###
#REF! ###
###
#REF! ###
#REF! ###
#REF! ###
###
0.00 ###
0.00 ###
0.00 ###
0.00 ###
205.00 ###
0.00 ###
0.00 ###
###
36
414
1
179
2.3
26,292.36
PRICE DERIVATION: Stainless Steel Tank (Vertical), 1.35m dia, 1.40m height, 2000L, with re
***Note: Per DO 63, s2022, part A: Projects for Bidding. The material prices may vary from the issued CMPD when necessary,
and certified by the head of the implementing office. Thus, the prices for Gravel, Sand, Portland Cement and Reinforcing Steel
prices of construction materials for 2022.

Output per hour : 20
A. Labor
a. Construction Foreman 1 1
b. Unskilled Laborer 3 1
Sub - Total for A
No of Unit/s No. of Hour/s

B. Equipment
a. Backhoe (0.80 m3) 1 1
b. Dump Truck (12 yd3) 2 1
Sub - Total for B

A. Labor
Sub - Total for A

B. Equipment
a. Plate Compactor (5 hp) 1 0.75
b. Backhoe (0.80 m3) 1 0.75

Sub - Total for B
Item No./Description : 804(1)b Embankment from Common Borrow

A. Labor
Sub - Total for A

B. Equipment
b. Backhoe (0.80 m3) 1 0.75

Sub - Total for B
C. Materials
CMPD 2nd Quarter 2022
a. Embankment Materials cu.m. 1.25
Sub - Total for C
Item No./Description : 804(4) Gravel Bedding

A. Labor
Sub - Total for A

B. Equipment
Minor Tools (10% of Labor

Cost)
Sub - Total for B
C. Materials
CMPD 4TH Quarter 2022
a. Gravel Bedding (G1) cu.m. 1.05
Sub - Total for C
Item No./Description : 900(1)c2 Structural Concrete for Slab on Fill (Class A, 28 d

A. Labor
b. Skilled Laborer 1 1
c. Unskilled Laborer 4 1
Sub - Total for A

B. Equipment
a. One Bagger Mixer 1 1
Cost)
Sub - Total for B
C. Materials
a. Gravel cu.m. 1
b. Sand cu.m. 0.5
c. Portland Cement bags 9.1
Sub - Total for C
A. Labor
Sub - Total for A

B. Equipment
a. Bar Cutter 1 0.5
b. Bar Bender 1 0.5
Cost)
Sub - Total for B

C. Materials
a. Deformed Reinforcing kg 1.05
Steel
b. #16 Galvanized Iron kg 0.015
Wire
c. Consumables (5% of
Materials Cost)
Sub - Total for C
Item No./Description : 1046(2)a1 CHB Non Load Bearing (including Reinforcing Ste

A. Labor
Sub - Total for A

B. Equipment
Cost)
Sub - Total for B
C. Materials
a. 100 mm thk CHB (Load pc 13
Bearing)
b. Cement bag 0.525
c. Sand cu.m 0.044
d. Reinforcing Steel kg 3.24
e. #16 Tie wire kg 0.05
Sub - Total for C

A. Labor
Sub - Total for A

B. Equipment
Sub - Total for B
C. Materials

a. Cement bag 0.33
b. Sand cu.m. 0.027
Sub - Total for C
height, 2000L, with reinforced concrete platform
ued CMPD when necessary, provided with proper justifications, validated
ement and Reinforcing Steel G40 were based on the updated canvassed
mmon Soil) UNIT COST
106.69 106.69
59.45 178.35
2,096.00 2,096.00
1,420.00 2,840.00
28.50
4,964.50 248.225 EQMT UNIT COST
###
ure Excavation UNIT COST
106.69 106.69
59.45 178.35
###
123.00 92.25
2,096.00 1,572.00
28.50
1,692.75 172.028 EQMT UNIT COST
###
on Borrow UNIT COST

106.69 106.69
59.45 178.35
123.00 92.25
2,096.00 1,572.00
28.50
1,692.75 172.028 EQMT UNIT COST
###
500.00 625.00
625.00 625.000 MATRL UNIT COST

###
UNIT COST
106.69 106.69
59.45 178.35
###
123.00 61.50
28.50

###
1,600.00 1,680.00
1,680.00 1,680.000 MATRL UNIT COST
###
ab on Fill (Class A, 28 days)
106.69 106.69
77.13 77.13
59.45 237.80
###
172.00 172.00
42.16

###
1,600.00 1,600.00
1,750.00 875.00
260.00 2,366.00
4,841.00 4,841.000 MATRL UNIT COST
###
ed), Grade 40 UNIT COST
106.69 106.69
77.13 231.39
59.45 713.40
1,051.48 7.331 LABOR UNIT COST
###
105.47 52.74
168.75 84.38
105.15

###
62.00 65.10
85.00 1.28
3.32

###
cluding Reinforcing Steel) - 100 mm
106.69 106.69
77.13 154.26
59.45 178.35

###
172.00 172.00
43.93

###
24.00 312.00
260.00 136.50
1,750.00 77.00
62.00 200.88
85.00 4.25

###
106.69 106.69
77.13 154.26
59.45 237.80
###
49.88
###
260.00 85.80
1,750.00 47.25
###
Construction of Rainwater Collector System (RWCS), DPWH-ZCDEO Field Office, Brgy.Pata
Zamboanga City
SUMMARY OF QUANTITIES
Pay Item
Description
(Number)
903(2) Forms and Falseworks
PART C FINISHING
1003(17) Carpentry and Joinery Works (Fascia Board)
1013(2)b1 Fabricated Metal Roofing Accessory (Gutter)
PART E MECHANICAL
1201(8) Water Tank
CDEO Field Office, Brgy.Patalon,
Unit of
Quantity
Measure
sq.m. 11.640
l.s. 1.000
m. 9.700
set 2.00
Construction of Rainwater Collector System (RWCS), DPWH-ZCDEO Field Office, Brgy.Patalo
Quantity Computation
Earthworks Q L W
2.00 4.00 0.40
Structure Excavation
2.00 2.45 0.40
Embankment from Structure Excavation CHB FOOTING GRAVEL

VOLUME VOLUME VOLUME
0.1480 0.6400 0.3200
0.0780 0.3920 0.1960
0.2260 1.0320 0.5160
2.00 4.00 0.40

Gravel Bedding 2.00 2.45 0.40
1.00 3.50 1.95
Structural Concrete Q L W
Platform 1.00 3.70 2.15
2.00 4.00 0.40
Footing
2.00 2.45 0.40
Masonry Works Q L D
CHB (100 mm thk.) 2.00 3.70 0.50
CHB (100 mm thk.) 2.00 1.95 0.50
Finishing Works Q L W
Top of Platform 1.00 3.70 2.15
Side 1 2.00 3.70 0.30
Side 2 2.00 2.15 0.30
SCAFFOLDING Q L H
Sides 1.00 9.70
Height of Structure 3.00
H Frame 1.70
FASCIA BOARD Q L
Sides 1.00 9.70
GUTTER Q L W
Sides 1.00 9.70
Reinforcing Steel
NO. OF BAR SIZE
STRUCTURE COMPONENT MARK
MEMBERS (mm)
1.000 XB 12
TOP SLAB
1.000 ZB 12
2.000 BB-X 10
F1
2.000 BB-V 10
2.000 BB-X 10
F2
2.000 BB-V 10
DEO Field Office, Brgy.Patalon, Zamboanga City
D VOLUME
0.60 1.920
0.60 1.176
3.096 1.55
1.7740 1.322 0.66
0.10 0.320
0.10 0.196
0.10 0.683
1.1985 0.60
D VOLUME
0.10 0.7955
0.20 0.640
0.20 0.392
1.828 0.91
AREA
3.700
1.950
5.650 2.83
AREA
7.955
2.220
1.290
11.465 5.73
W AREA
1.20 11.640
1.20
11.640
TL
9.700
9.700
TL
9.700
9.700
BAR DIMENSIONS (mm) LENGTH

QTY PER BAR
a b c d (mm)
7 3700 144 3,988.00
11 2150 144 4,444.00
6 120 4000 4,120.00
15 320 100 420.00
6 120 2450 2,570.00
10 320 100 420.00
TOTAL
UNIT TOTAL
LENGTH
WEIGHT WEIGHT Ø UNIT
(kg/m) (kg)
(m)
27.92 0.888 24.79 10 0.616
48.88 0.888 43.41 12 0.888
24.72 0.616 15.23 16 1.578
6.30 0.616 3.88 20 2.462
15.42 0.616 9.50 25 3.854
4.20 0.616 2.59 28 4.833
99.40
49.70
Construction of Rainwater Collector System (RWCS), D
PRICE DERIVATION: Polyethylene Tank (Vertical), 1.35m
Pay Item Unit of

Description
(Number) Measure
PART A EARTHWORKS
803(1)a Structure Excavation (Common Soil) cu.m.
804(1)a Embankment from Structure Excavation cu.m.
804(1)b Embankment from Borrow cu.m.
804(4) Gravel Fill cu.m.
900(1)c2 Structural Concrete cu.m.
902(1)a1 Reinforcing Steel, Grade 40 kg
PART C FINISHING
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) sq.m.
1027(1) Plain Cement Plaster Finish sq.m.
PART E MECHANICAL
1201(8) Water Tank set
TOTAL
r Collector System (RWCS), DPWH-ZCDEO Field Office, Brgy.Patalon, Zamboanga City
ylene Tank (Vertical), 1.35m dia, 1.50m height, 2000L, with reinforced concrete platform
LABOR EQUIPMENT
Quantity (PHP) (PHP)
UNIT COST ALLOCATION UNIT COST ALLOCATION
1.872 14.252 26.680 248.225 464.678

0.936 28.967 27.114 172.028 161.018
0.000 28.967 0.000 172.028 0.000
1.264 237.533 300.123 75.003 94.767
1.732 1,181.008 2,044.916 599.894 1,038.716

72.351 7.331 530.371 1.321 95.596
3.510 114.850 403.122 56.452 198.148

2.340 70.000 163.800 7.000 16.380
2.00
TOTAL
mboanga City
concrete platform
MATERIAL TOTAL
(PHP) ALLOCATION
UNIT COST ALLOCATION
(PHP)
0.000 491.357
188.132
625.000 0.000 0.000
1,680.000 2,122.680 2,517.570
4,841.000 8,382.192 11,465.823

69.694 5,042.390 5,668.357
730.630 2,564.511 3,165.781

133.050 311.337 491.517
30,400.000 60,800.000
84,788.538
Construction of Rainwater Collector System (RWCS)
PRICE DERIVATION: Stainless Steel Tank (Horizontal), 1.35
Pay Item Unit of

Description
(Number) Measure
PART A EARTHWORKS
803(1)a Structure Excavation (Common Soil) cu.m.
804(1)a Embankment from Structure Excavation cu.m.
804(4) Gravel Fill cu.m.
900(1)c2 Structural Concrete cu.m.
902(1)a1 Reinforcing Steel, Grade 40 kg
PART C FINISHING
1046(2)a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) sq.m.
1027(1) Plain Cement Plaster Finish sq.m.
PART E MECHANICAL
1201(8) Water Tank set
TOTAL
ter Collector System (RWCS), New Hope Academy, Brgy. Limpapa, Zamboanga City
Steel Tank (Horizontal), 1.35m dia, 1.40m height, 2000L, with reinforced concrete platform
LABOR EQUIPMENT
Quantity (PHP) (PHP)
UNIT COST ALLOCATION UNIT COST ALLOCATION
Err:509 14.252 Err:509 248.225 Err:509

Err:509 28.967 172.028
Err:509 237.533 Err:509 75.003 Err:509
Err:509 1,181.008 Err:509 599.894 Err:509

Err:509 7.331 Err:509 1.321 Err:509
Err:509 114.850 Err:509 56.452 Err:509

0.000 70.000 0.000 7.000 0.000
2.00
TOTAL
oanga City
d concrete platform
MATERIAL TOTAL
(PHP) ALLOCATION
UNIT COST ALLOCATION
(PHP)
Err:509 Err:509
0.000
1,680.000 Err:509 Err:509
5,367.587 Err:509 Err:509

70.737 Err:509 Err:509
634.077 Err:509 Err:509

152.146 0.000 0.000
42,275.000 84,550.000
Err:509
PRICE DERIVATION: Stainless Steel Tank (Vertical), 1.35m dia, 1.40m height, 2000L, with re
***Note: Per DO 63, s2022, part A: Projects for Bidding. The material prices may vary from the issued CMPD when necessary,
and certified by the head of the implementing office. Thus, the prices for Gravel, Sand, Portland Cement and Reinforcing Steel
prices of construction materials for 2022.

Output per hour : 20
A. Labor
Sub - Total for A

B. Equipment
a. Backhoe (0.80 m3) 1 1
b. Dump Truck (12 yd3) 2 1
Sub - Total for B

A. Labor
Sub - Total for A

B. Equipment
b. Backhoe (0.80 m3) 1 0.75

Sub - Total for B
Item No./Description : 804(4) Gravel Bedding

A. Labor
Sub - Total for A

B. Equipment

Cost)
Sub - Total for B
C. Materials
a. Gravel Bedding (G1) cu.m. 1.05
Sub - Total for C
Item No./Description : 900(1)c2 Structural Concrete for Slab on Fill (Class A, 28 d

A. Labor
Sub - Total for A

B. Equipment
Cost)
Sub - Total for B
C. Materials
a. Gravel cu.m. 1
b. Sand cu.m. 0.5
c. Portland Cement bags 9.1
Sub - Total for C
A. Labor
Sub - Total for A

B. Equipment
a. Bar Cutter 1 0.5
b. Bar Bender 1 0.5
Cost)
Sub - Total for B

C. Materials
a. Deformed Reinforcing kg 1.05
Steel
b. #16 Galvanized Iron kg 0.015
Wire
c. Consumables (5% of
Materials Cost)
Sub - Total for C
Item No./Description : 1046(2)a1 CHB Non Load Bearing (including Reinforcing Ste

A. Labor
Sub - Total for A

B. Equipment
Cost)
Sub - Total for B
C. Materials
a. 100 mm thk CHB (Load pc 13
Bearing)
b. Cement bag 0.525
c. Sand cu.m 0.044
d. Reinforcing Steel kg 3.24
e. #16 Tie wire kg 0.05
Sub - Total for C

A. Labor
Sub - Total for A

B. Equipment
Sub - Total for B
C. Materials

a. Cement bag 0.33
b. Sand cu.m. 0.027
Sub - Total for C
height, 2000L, with reinforced concrete platform
ued CMPD when necessary, provided with proper justifications, validated
ement and Reinforcing Steel G40 were based on the updated canvassed
mmon Soil) UNIT COST
106.69 106.69
59.45 178.35
2,096.00 2,096.00
1,420.00 2,840.00
28.50
4,964.50 248.225 EQMT UNIT COST 248.23
ure Excavation UNIT COST
106.69 106.69
59.45 178.35
28.97
123.00 92.25
2,096.00 1,572.00
28.50
1,692.75 172.028 EQMT UNIT COST 172.03
UNIT COST
106.69 106.69
59.45 178.35
237.53
123.00 61.50
28.50
90.00 75.003 EQMT UNIT COST 75.00
1,600.00 1,680.00
1,680.00 1,680.000 MATRL UNIT COST 1,680.00
ab on Fill (Class A, 28 days)
106.69 106.69
77.13 77.13
59.45 237.80
1,181.01
172.00 172.00
42.16
214.16 599.894 EQMT UNIT COST 599.89

1,600.00 1,600.00
1,750.00 875.00
317.87 2,892.59
5,367.59 5,367.587 MATRL UNIT COST 5,367.59
ed), Grade 40 UNIT COST
106.69 106.69
77.13 231.39
59.45 713.40
1,051.48 7.331 LABOR UNIT COST
7.33
105.47 52.74
168.75 84.38
105.15
189.52 1.321 EQMT UNIT COST 1.32
62.95 66.09
85.00 1.28
3.37
70.74 70.737 MATRL UNIT COST 70.74
cluding Reinforcing Steel) - 100 mm

106.69 106.69
77.13 154.26
59.45 178.35

114.85
172.00 172.00
43.93
215.93 56.452 EQMT UNIT COST 56.45
14.00 182.00
317.87 166.88
1,750.00 77.00
62.95 203.95
85.00 4.25
634.08 634.077 MATRL UNIT COST 634.08
106.69 106.69
77.13 154.26
59.45 237.80
70.00
49.88
49.88 7.000 EQMT UNIT COST 7.00
317.87 104.90
1,750.00 47.25
152.15 152.146 MATRL UNIT COST 152.15
Item No./Description : 1711(1) Stone Masonry

A. Labor


B. Equipment
a. One Bagger Mixer 1 1.00 172.00 172.00

b. Water Truck/Pump(1600L) 1 0.50 2,450.00 1,225.00
c. Backhoe (Wheel Type 0.28 m3) 1 0.10 922.00 92.20

C. Total (A + B) 2,299.40
F. Materials
a. Cement bag 5.500 269.00 1,479.50

b. Sand cu.m. 0.300 1,515.00 454.50
c. Gravel Fill cu.m. 0.020 1,600.00 32.00
d. Weep Holes m 0.300 305.00 91.50
e. Filter Cloth sq.m. 0.015 160.00 2.40
f. Boulders cu.m. 0.735 1,100.00 808.50
Miscellaneous (1% of Material Cost) 28.68

s Hourly rate Schedule of Labor Rates as of June 2023
a. Construction Foreman 106.690
b. Skilled Laborer 77.13
c. Unskilled Laborer 59.45
For SAFETY: Daily Rate

a. Safety Officer 617.04
b. First Aider 475.6
rates
Backhoe 0.80 m 3
138 2096
Dump Truck 12 yd 3
290 1420
Plate Compactor 5 hp 123
One Bagger Mixer 4 - 6 ft3/min 172
Bar Cutter g-40 25MM 105.47
Bar Bender 25MM 168.75
Welding Machine 500 amp 70 539
Welding Machine 300 amp 48 391
Cutting Outfit 45.45
Jackhammer 150
Backhoe (Wheel Type 0.28 m3) 922
Concrete Vibrator 5 amp 57.17

Concrete Pump 100 ft3/min 2,076.00
PPE, Safety and Health
Labor Unit Rate

Part Time Safety Officer daily 468.88
Material Unit Price
First Aid Kit l.s. 1,000.00
Safety Helmet man-days 0.25
Safety Shoes man-days 2.77
Safety Gloves man-days 7.67
PPE Signage (4' x 8') set 506.37
Safety First (4' x 4') set 270.87
Warning Signs (2' x 3') set 123.68
Caution Tape, 100ft roll 800.00
PLUMBING WORKS
Material Unit Price

Sewer Line Works
PVC Pipe, 50mm Ø x 3m, S-1000 pc 305.00
PVC Pipe, 76mm Ø x 3m, S-1000 pc 536.00
PVC Pipe, 101mm Ø x 3m, S1000 pc 640.00
PVC Pipe, 150mm Ø x 3m, S-1000 pc 1,975.29
PVC Pipe, 200mm Ø x 3m, SDR35 pc 3,029.03
Elbow, 50mm dia. x 45 deg. bend pc 22.00
Elbow, 50mm dia. x 90 deg. Bend pc 50.00
Elbow, 150mm dia. x 90 deg. Bend pc 538.33
WYE, 50mm Ø pc 76.00
WYE, 100mm Ø pc 159.00
WYE, 150mm Ø pc 1,136.21
WYE Reducer, 75mm Ø x 50mm Ǿ pc 88.00
Cross Tee 50mm dia pc 74.00
Sanitary Tap Tee 50mm dia pc 92.00
Single Branch Sweep Tee, 50mm dia pc 41.00
Single Branch Sweep Tee, 75mmdia x 50mm dia pc 96.00
Single Branch Sweep Tee, 100mm dia pc 157.00
Clean Out w/ Cover, 50mm dia. pc 23.00
Coupling Reducer(100mm x 75mm) pc 32.00
Coupling Reducer(150mm x 1000mm) pc 369.35
Coupling, 50mm dia pc 33.00
Coupling , 75mm Ǿ pc 55.00
Coupling, 100mm dia pc 74.00
P-trap, 100mm dia. pc 248.00
P-trap, 50mm dia. pc 103.00
PVC Solvent, 400cc cans 189.00
Tefflon Tape roll 15.00
Cold Water Line Works
PPRC Pipe, 20mm dia. X 4m, PN 16 lgths 251.70
PPRC Pipe, 38mm dia. X 4m, PN 16 pc 1,117.85
PPRC Elbow, 20mm Ǿ x 90deg pc 18.50
PP- R Elbow Reducer 38mm x 32mm pc 53.91
PP-R Elbow Reducer 38mmx25mm pc 50.00
PPRC Female Threaded Tee, 20mm Ǿ x 1/2" pc 183.28
PPRC Tee, 20mm Ǿ pc 20.00
PPRC Tee, 25mm Ǿ 26.86
PPRC Tee, 25mm Ǿ x 20mm Ǿ x 25mm Ǿ pc 26.86
PPRC Tee, 32 mm Ǿ pc 43.42
PPRC Tee, 38 mm Ǿ pc 72.34
PPRC Reducer,25mm Ǿ x 20mm Ǿ pc 14.00
PPRC Reducer, 32mm Ǿ x 20mm Ǿ pc 14.22
PPRC Reducer, 38mm Ǿ x 32mm Ǿ pc 25.28
PPRC Coupling 20mm dia pc 8.69
PPRC Caps, 20mm Ǿ pc 6.66
Male Threaded Adaptor, 20mm Ǿ PVC pc 11.00
Male Threaded Adaptor, 32mm Ǿ pc 188.54
Male Threaded Adaptor, 38mm Ǿ PVC pc 21.00
PPRC Male Union Patente , 20mm Ǿ pc 81.90
Plumbing Fixtures
Water Closet, elongated type, dual flush complete w/ fittings set 7,353.00
Counter Type Lavatory, complete w/ fittings & accs. set 6,500.00
Wall Hung Lavatory, complete w/ fittings & accs. set 5,500.00
Urinal, complete w/ fittings & accs. set 8,051.00
Urinal (trough) set 9,500.00
Concrete Sink 3 faucet set 6,028.00
Concrete Sink 1 faucet set 2,895.00
Floor Drain pc 191.00
Bronze Faucet pc 166.00
Gate Valve, 20mm Ǿ pc 330.00
Check Valve 32mm Ǿ pc 610.00
Check Valve 50mm Ǿ pc 954.00
Water Meter pc 1,394.00
Facial Mirror sq.ft. 600.00
PWD handrail set 4,500.00
38mm dia Stainless Steel Grab Bar pc 367.00
Roof Drain Pipes
Reinforced Concrete Pipe 150mm dia x 1m lngths 225.00
Reinforced Concrete Pipe 200mm dia x 1m lngths 300.00
Roof Drain Dome Type pc 1,500.00
Fire Protection System
B.I. Pipe 100mm dia lm 1,889.00
B.I. Pipe 75mm dia lm 984.00
Pendent 12mm dia pc 503.00
Side Wall 12mm dia pc 518.00
Fire Hose Cabinet with Fire Extinguisher set 24,000.00
Fire Extinguisher, 10 lbs Capacity, Wall Mounted, HCFC set 6,825.00
123
FP-1, Horizontal Split Case Centrifugal Pump with A.C. assy 1,116,923.00
Motor & Controller, UL/FM Approved, 350 GPM, 125psi,
40 HP, 230/3/60
FP-1, Horizontal Split Case Centrifugal Pump with A.C.

assy 887,692.31
Motor & Controller, UL/FM Approved, 350 GPM, 100psi,
30 HP, 230/3/60
JP-1 Vertical In-Line Centrifugal Pump with AC Motor &

assy 300,000.00
Controller, UL/FM Approved, 10GPM, 5HP, 130psi, 230,
3/60
m. JP-1 Vertical In-Line Centrifugal Pump with AC Motor
assy 180,000.00
& Controller, UL/FM Approved, 10GPM, 3HP, 100psi,
230, 3/60
Gate Valve (OS & Y), 100mm dia unit 31,680.00
Y-Strainer unit 36,118.45
Check Valve unit 17,500.00
Alarm Check Valve Assembly unit 63,360.00
Globe Valve unit 9,114.00
Pressure Reducing Valve unit 104,099.33
Float Valve unit 77,396.68
Water Flow Switch unit 6,468.00
Floor Control Valve unit 8,303.00
Pressure Gauge unit 971.13
FDC Siamese Twin: Two-Way unit 6,500.00
Isolation Valve unit 18,000.00
Water Flow Meter unit 58,084.99
Drain Off Valve unit 19,557.51
Roof Manifold unit 16,199.14
Electrical Works for Pumps from Main Breaker l.s. 15,000.00
Miscellaneous and Consumables l.s. 5,000.00

Overhead Water Tank 2000 US Gal unit 167,000.00
Fire Reserve Tank 11000 US gal unit 162,962.00
Fire Reserve Tank 7000 US gal unit 103,703.70
Concrete m³ 4,200.00 Readymix Concrete 3000 psi @
Rebar kg 38.00
Plaster Finish m² 150.00
Cement Based Waterproofing bag 45.00
.60 x .60 Manhole ea 21,000.00
End-Suction Centrifugal Water Pump, TDH 27m, 3.0HP, unit 47,000.00
80GPM
60GPM
80GPM
60GPM
k. End-Suction Centrifugal Water Pump, TDH 9m, 0.5HP, unit 23,500.00
60GPM
Booster Pump, TDH 25m, 3HP, 80GPM unit 39,300.00
PVC Pipe for Septic Tank lot 8,194.45
109.00
133.00
175.00
50
113
178
139
181
26
46
77
180.29
855.78
6062
6615
689
Readymix Concrete 3000 psi @ 28 days
UNIT COST ANALYSIS FOR HAULING IN TERRAIN CONDITION FOR ALL AGGREGATES, BOULDER, CEMENT & Other Construction Materials
I. Item/Description : CEMENT
Quantity : 200 bags , 8000 kgs
Terrain Condition : Flat to Mountanous

Road Condition : Paved
Assume Hauling Distance : 33 km
Effective Working Hours : 8 hrs
a. Calculation of Time for Hauling Equipment

a.1 Estimated Travel Speed, Loading/Unloading & Allowancce For Delay
CALCULATION OF CYCLE TIME FOR HAULING EQUIPMENT
1. ESTIMATED TRAVEL SPEED, LOADING/UNLOADING & ALLOWANCE FOR DELAY
ROAD SURFACE DUMP TRUCK TRAVEL SPEED (km/h)

TERRAIN CONDITION
CONDITION LOADED EMPTY
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
LOADING TIME (min) 3
UNLOADING TIME (min) 80
ALLOWANCE FOR DELAY (min) 10% of Cycle Time
2. FORMULA FOR THE CALCULATION OF DUMP TRUCK TRAVEL TIME
FORMULA: T = D / R
Where T = Time, Time of Travel (h)
D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)
3. COMPUTATION OF CYCLE TIME, T
1 Units - Dumptruck (10 Cu.m Capacity) days computation (400 bags of cement, 16000 kgs capacity) : TIME-MOTION ANALYSIS
Used Capacity of Dumptruck for Cement 200.00 bags note: Used 50% of total capacity of truck only
because of mountainous terrain condition
Project Name : CONSTRUCTION OF 1 STOREY 5 CLASSROOM SCHOOL BUILDING AT DATU
PANGULUHAN ELEMENTARY SCHOOL, BRGY. LAPAZ, ZAMBOANGA CITY
Distance from Project Site to Patalon river = 47.00 km
AVERAGE HAULING DISTANCE = 47.00 km

FLAT to MOUNTAINOUS PAVED
Average Hauling Distance = 47.00 km
Loading Time = 3.00 min
Loaded Travel Time
First 200 m @ 20 kph = 0.60 min
Succeeding 32600 m @ 20 kph = 97.80 min
Next 200 m @ 20 kph = 0.60 min
Unload and Manuever = 80.00 min
Return Empty
First 200 m @ 30 kph = 0.40 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 248.00 min
Allowance for Delay = 24.80 min
Total Cycle Time, T = 272.80 min
No. of Trips per Dumptruck/day 1.8

Say: 1.00 trip/per
No. of Bags Cement Hauled 200
Equipment Used 1.0 - Unit Dump truck @ 11360 Php/day 11360

Unit Cost - Cement 1.21 per cu.m - km
FLAT PAVED
ROLLING UNPAVED
MOUNTAINOUS
FLAT to MOUNTAINOUS
FLAT to MOUNTAINOUS, and PAVED

TRAVEL SPEED (km/h)
LOADED EMPTY
2.273333
I. Item/Description : ALL AGGREGATES/BOULDERS

Quantity Estimate : 15


a.1 Estimated Travel Speed, Loading/Unloading & Allowancce For De

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
FORMULA: T = D / R

1 Units - Dumptruck (10 Cu.m Capacity) days computation (16000 kgs capacity) : TIME-MOTION ANALYSIS
Used Capacity of Dumptruck for Aggregates = 7.50 cu.m note: Used 50% of total capacity of truck only
Distance from Patalon River to Projectject Site = 33.00 km

Loaded Travel Time
First 200 m @ 20 kph = 0.60 min
Next 200 m @ 20 kph = 0.60 min
Return Empty
First 200 m @ 30 kph = 0.40 min
Next 200 m @ 30 kph = 0.40 min

Say: 2.00 trip/per
Volume of Aggregates Hauled 15.00 cu.m
Unit Cost - Aggregates 22.95 per cu.m - km

FLAT PAVED
ROLLING UNPAVED
MOUNTAINOUS
FLAT to MOUNTAINOUS

TRAVEL SPEED (km/h)
LOADED EMPTY
Note: Unloading all of materials, assuming it will take 6 mins
1.558333
Republic of the Philippines
Department of Public Works & Highways
OFFICE OF THE DISTRICT ENGINEER
Divisoria, Zamboanga City
ESTIMATED HAULING DISTANCE FOR ALL AGGREGATES & BOULDERS
Project Title: CONSTRUCTION/IMPROVEMENT OF ACCESS ROADS LEADING TO TRADE, INDUSTRIES AND ECONOMIC ZONES - ROAD NETWORK OF THE
PHILIPPINES HALAL HUB - THE ASIAN HALAL CENTER (ZAMBOANGA ECONOMIC ZONE), TALISAYAN, ZAMBOANGA CITY
FROM TO DISTANCE
A. ESTIMATED DISTANCE FROM DISTRICT OFFICE, Z.C TO JOBSITE/PROJECT SITE FOR CEMENT
DISTRICT OFFICE, Z.C. TUMITUS ELEMENTARY SCHOOL 85,000
DISTANCE (KM) 85.00
Considering LESS FREE HAUL (KM) 5.00
HAULING DISTANCE (KM) 80.00
B. ESTIMATED DISTANCE FROM QUARY SITE(AT STOCKPILE) TO JOBSITE/PROJECT SITE FOR ALL AGGREGATES & BOULDERS
A. SAND, GRAVEL, AGGREGATE SURFACE COARSE & BOULDERS (Considering Quarry site)
ASSUME *Tagpangi Quarry K1875+550

TUMITUS ELEMENTARY SCHOOL 28,550.00
Ave. Distance 28,550.00
DISTANCE (M) 28.55
B. AGGREGATE SUBBASE COARSE and EMBANKMENT(Considering Quarry site)
ASSUME *Muti Quarry K1881+950

TUMITUS ELEMENTARY SCHOOL 34,950.00
Distance 34,950.00
DISTANCE (KM) 34.95
* USE HAULING DISTANCE
CEMENT 80.000
SAND ,GRAVEL & BOULDERS, AGGEGATE SURFACE COARSE 23.55
29.95
COMMON BORROW, AGGREGATE SUB-BASE
LESS: (CONSIDERING FREE HAUL DISTANCE)
EFFECTIVE HAULING DISTANCE(KM)
Note: Road Distance base on RBIA Road Network
Prepared by: Checked by:
JOEL S. PERLA ROBERTO DONDI F. STA. ELENA

Republic of the Philippines
Department of Public Works and Highways
OFFICE OF THE DISTRICT ENGINEER
City of Zamboanga
UNIT COST ANALYSIS FOR THE CONSTRUCTION MATERIALS
Project Title: 0 CONSTRUCTION/IMPROVEMENT OF ACCESS ROADS LEADING TO TRADE, INDUSTRIES AND ECONOMIC ZONES - ROAD NETWORK OF THE
PHILIPPINES HALAL HUB - THE ASIAN HALAL CENTER (ZAMBOANGA ECONOMIC ZONE), TALISAYAN, ZAMBOANGA CITY
Unit Cost (Per

Hauling
Hauling Distance Hauling Unit Cost cu.m/km
Cost/cu.m.
Approved Derivation Unit Price/ cu.m.
Cost) ) say
Cost of Fine Aggregates : free Haul X 9.00 = + 1,470.00 = 1,470.00 1,470.00
Cost of Coarse Aggregates : free Haul X 9.00 = + 1,260.00 = 1,260.00 1,260.00
Cost of Subbase Aggregate : free Haul X 9.00 = + 680.00 = 680.00 680.00
: free Haul X 9.00 = + 328.00 = 239.00 230.00

Cost of Embankment (Common
Borrow)
Cost of Surface course : free Haul X 9.00 = + 735.00 = 735.00 735.00
Cost of Boulders : free Haul X 9.00 = + 1,155.00 = 1,155.00 1,155.00
Cost of Cement : 80.00 X 0.78 = 62.40 + 300.00 = 362.40 362.00
Approved CMPD 4th Quarter CY 2018

1 Fine Aggregates 1,470.00
2 Coarse Aggregates 1,260.00
3 Boulders 1,155.00
4 Subbase Aggregate 680.00
5 Aggregate Surface coarse 735.00
6 Common borrow 328.00
7 Cement 300.00
Note: adopt Unit price which is lower for all aggregates & Boulder.
JOEL S. PERLA ROBERTO DONDI F. STA. ELENA

I. Item/Description : ALL AGGREGATES/BOULDERS

Quantity Estimate : 15


a.1 Estimated Travel Speed, Loading/Unloading & Allowancce For De

TERRAIN CONDITION
PAVED 35 55
FLAT
UNPAVED 30 45
PAVED 30 40
ROLLING
UNPAVED 25 35
PAVED 20 30
MOUNTAINOUS
UNPAVED 15 25
FORMULA: T = D / R

Used Capacity of Dumptruck for Aggregates = 7.50 cu.m note: Used 50% of total capacity of truck only
Distance from Patalon River to Projectject Site = 39.00 km

Loaded Travel Time
First 15500 m @ 20 kph = 46.50 min
Return Empty
First 15500 m @ 30 kph = 31.00 min

Say: 2.00 trip/per
Volume of Aggregates Hauled 15.00 cu.m
Unit Cost - Aggregates 19.42 per cu.m - km

FLAT PAVED
ROLLING UNPAVED
MOUNTAINOUS
FLAT to MOUNTAINOUS

TRAVEL SPEED (km/h)
LOADED EMPTY
Note: Unloading all of materials, assuming it will take 6 mins
1.833333
UNIT COST ANALYSIS FOR HAULING IN TERRAIN CONDITION FOR ALL AGGREGATES, BOULDER, CEMENT & Other Construction Materia
I. Item/Description : REBARS
Terrain Condition
Road Condition
Assume Hauling Distance
Effective Working Hours

a.1 Estimated Travel Speed, Loading/Unloading & Allowancce For Delay

TERRAIN CONDITION
CONDITION LOADED
PAVED 35
FLAT
UNPAVED 30
PAVED 30
ROLLING
UNPAVED 25
PAVED 20
MOUNTAINOUS
UNPAVED 15
FORMULA: T = D / R
No of Bags of cement per Dumptruck = 200.00 bags
Project Name : CONSTRUCTION OF RAINWATER COLLECTION SYSTEM (RWCS), TALISAYAN

Distance from Project Site to ZCDEO
ELEMENTARY =
SCHOOL 47.00 km
, BRGY. TALISAYAN, ZAMBOANGA CITY

FLAT to MOUNTAINOUS
Average Hauling Distance =
Loading Time =
Loaded Travel Time
First 200 m @ 20 kph =
Succeeding 46600 m @ 27.5 kph =
Next 200 m @ 20 kph =
Unload and Manuever =
Return Empty
First 200 m @ 30 kph =
Succeeding 46600 m @ 42.5 kph =
Next 200 m @ 30 kph =
Cycle Time, T =
Allowance for Delay =
Total Cycle Time, T =
No. of Trips per Dumptruck/day

Say:
No. of Bags Cement Hauled
Equipment Used 1.0 - Unit Dump truck @ 11360 Php/day
Unit Cost - Cement

TES, BOULDER, CEMENT & Other Construction Materials
: Flat to Mountanous
: Paved
: 47 km
: 8 hrs
ce For Delay
WANCE FOR DELAY
RUCK TRAVEL SPEED (km/h)

EMPTY FLAT
55 ROLLING
45 MOUNTAINOUS
40 FLAT to MOUNTAINOUS
35
30
25
3
80
10% of Cycle Time
0 kgs capacity) : TIME-MOTION ANALYSIS

note: Used 50% of total capacity of truck only because of mountainous terrain condition
OLLECTION SYSTEM (RWCS), TALISAYAN

ISAYAN, ZAMBOANGA CITY
FLAT to MOUNTAINOUS PAVED FLAT to MOUNTAINOUS, and PAVED

47.00 km TRAVEL SPEED (km/h)
3.00 min LOADED EMPTY
0.60 min
101.67 min
0.60 min
80.00 min
0.40 min
65.79 min
0.40 min
252.46 min
25.25 min
277.71 min 2.314225
1.7
1.00 trip/per
200
11360
1.21 per cu.m - km

PAVED
UNPAVED
SOL 2022 - 4Q
CIVIL WORKS (STRUCTURAL)
Material Unit Price

Soil Poisoning L 1,164.00 p09
Embankment Materials (selected borrow) m 3
650.00 p01
Sand m 3
1,750.00 p03
Gravel Bedding G1 m 3
1,600.00 p03
w/hauling Portland Cement bag 317.87 4Q-2022-surveyed
w/hauling Deformed Reinforcing Steel Grade 40 kg 62.95 4Q-2022-surveyed
w/hauling Deformed Reinforcing Steel Grade 60 kg 65.95 4Q-2022-surveyed
#16 Galvanized Iron Wire kg 85.00 4Q-2022-surveyed
Milled Steel Plates Checkered FY36 kg 55.00 4Q-2022-surveyed
Milled Steel Plates Plain FY36 kg 55.00 4Q-2022-surveyed
Plywood Ordinary (0.00625m or 1/4") pcs 484.85 4Q-2022-surveyed
Plywood Ordinary (0.0125m or 1/2") pcs 842.00 4Q-2022-surveyed
Plywood Ordinary (0.019m or 3/4") pcs 1,400.00 p04
Marine Plywood (0.0125m or 1/2") pcs 1,076.00 4Q-2022-surveyed
Marine Plywood (0.019m or 3/4") pc 1,801.00 4Q-2022-surveyed

Plyboard / Phenolic Board (0.019m or 3/4") pc 1,173.90 4Q-2022-surveyed
Good Lumber bd ft 59.00 p03
GI Pipe Sched 40 (50mm) pc 1,834.00 p05

GI Pipe Sched 40 (100mm) pc 5,138.90 p05
32mm Stainless Steel Pipe (2") pc 1,356.00 Sanitarium Ref Price (20
GI Pipe (75mm) pc 2,328.00

GI Pipe (65mm) pc 1,885.00
GI Pipe (50mm) pc 1,070.00
6.35
READY MIX CONCRETE 4000 PSI CU.M 7,500

p09
p01
p03
p03
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
p04
4Q-2022-surveyed
4Q-2022-surveyed
4Q-2022-surveyed
p03
p05
p05
Sanitarium Ref Price (2021)
2022 - 4Q
CIVIL WORKS (ROOF)
Material Unit Price

Angle Bar kg 59.00 4Q-2022-surveyed
Cross Bracing kg 52.00 4Q-2022-surveyed
Steel Plates Plain kg 57.90 4Q-2022-surveyed
Sagrod with nuts and bolts (Rebar Plain) pc 51.00 4Q-2022-surveyed
Channel Bar kg 60.90 4Q-2022-surveyed
Square Bar kg 59.00 4Q-2022-surveyed
Acetylene kg 73.00 p02
Oxygen kg 45.00 p03
Welding Rod kg 200.00 p03
Common Nails Assorted kg 86.00 p03
Prepainted Metal Sheets (Rib Type) - GA 26 Long Span m2 420.00 p12
Tek Screw pc 1.50
Anchor Bolts with Nuts and Washer kg 36.00 p12
Standard Turnbuckle (16mmØ) pc 118.00 p12
Standard Turnbuckle (12mmØ) pc 48.00 p12

Ridge Roll, Pre Painted m 361.48 p12
Corrugated Roofing Sheet Gauge 26 (.551mm x 2.44mm) sq. m 421.05 p12
Pre-Painted Flashing m 361.48 p12

Pre Painted Gutter (0.701mm x 2.44m) m 361.48 p12
Reflective Insulation (10mm 2 Sides Aluminum) m 84.00 Maam CHIRSTY From SEROLOGY
12" x 1" Plain GI Strap pc 40.00 Mig9 Reference
As per Maam Chirsty (April 28,
a. Mini Corrugated Poly Carbonate Roof Sheet (1.22m x 2.44m x 3mm) ln. m 454.92
2022)
2022 - 4Q
CIVIL WORKS (ARCHITECTURAL)
Unglazed Tiles m2
4Q-2022-surveyed Glazed Tiles m2
4Q-2022-surveyed Aluminum Glass Window (Sliding) m2
4Q-2022-surveyed Aluminum Glass Window (Awning) m2
4Q-2022-surveyed Aluminum Glass Window (Fixed) m2
4Q-2022-surveyed Mahogany Jamb set/bdft
4Q-2022-surveyed Hollow Flush Door m2
p02 Narra Panel Door m2
p03 Wooden Panel Door (Good Lumber) m2
p03 Hinges (50mm x 101mm) set
p03 Door Locks (Schalage or Equivalent) set
p12 Glass Jalousie Window m2
4.5mm Fiber Cement Board pc
Metal Furring, Single 19mm x 25mm x
p12 pc
0.40mm thk x 5m length
Carrying Channels 12mm x 38mm x 0.80mm
p12 pc
thk x 5m Length
p12 Hanger Bars/Rod pc
p12 Channel clip pc
p12
Wall Angle pc
p12 Rivets pc
p12 1" Metal Screw pc
Maam CHIRSTY From SEROLOGY Tile Grout bag
Mig9 Reference Tile Adhesive (25kg) bag
As per Maam Chirsty (April 28,
2022) 100mm thk CHB (Non-Load Bearing) pc
150mm thk CHB (Non-Load Bearing) pc
Water Proofing Cement (Sahara or Equivalent) bags
Blind rivet pc
12mm x 38mm x 5m x 0.8mm thk Metal Furri pc
4.5mm Fiber Cement Board pc
Metal Furring, Single 19mm x 25mm x
0.40mm thk x 5m length
Carrying Channels 12mm x 38mm x 0.80mm
thk x 5m Length
2022 - 4Q
ORKS (ARCHITECTURAL)
375.00 p12
313.00 p12
5,500.00 p12
4,800.00 p12
4,800.00 p12
40.00 Di ila Reference
934.00 p12
5,200.00 p12
4,500.00 Tanguile Price Ref. Page 12
65.00 p12
1,210.00 p12
550.00 p12
410.00 Pacheck. Daan na record
138.00 Mig9 Reference

6.50 Mig9 Reference
1.20 Mig9 Reference

3.20 Mig9 Reference
24.00 p05
30.00 p05
45.00 p07
0.60 Mig9 Reference
658 Wilcom
173
MADE BY ENGR. EDEILWEISS ZIM S. DELA CRUZ 2022 - 4Q
CIVIL WORKS (PLUMBING)
Material Unit Price

100mm PVC Pipe - 3m pc 1,030.00 p10
50mm PVC Pipe - 3m pc 380.00 p10
50mm P Trap pc 103.00 p11
100mm 87.5 degree elbow pc 85.00 p11
100mm PVC Clean Out pc 72.00 p11
100mm x 50mm PVC WYE pc 135.00 p11
100mm PVC Wye pc 159.00 p11
100mm 45 degree elbow pc 93.00 p11
Water Closet (Elongated) set 7,353.00 p09
Lavatory set 5,500.00 p09
kitchen Sink set 4,512.00 p11
Shower Head with Valve set 1,744.00 p11
300.00 p09
BRONZE Faucet pc
191.00 p11
Floor Drain pc
Mig9 Reference - 1002 (4)/ Sanitarim
Bidet Spray pc 600.00
Reference
Facial Mirror sq. ft. 600.00 p11
25mm dia PPR Pipe (4m)
425.92 Officer's Bararacks, Camp Arturo Enrile, M
pc
19mm dia PPR Pipe (4m) pc 251.70 Officer's Bararacks, Camp Arturo Enrile, M
19mm dia - 90 deg PPR Pipe Elbow pc 18.50 Officer's Bararacks, Camp Arturo Enrile, M
19mm dia - Tee Pipe pc 13.00 Officer's Bararacks, Camp Arturo Enrile, M
25mm dia - Check Valve pc 477.00 Officer's Bararacks, Camp Arturo Enrile, M
Gate Valve (25mm)
439.00 p11
pc
Water Meter pc 1,394.00 p11
Urinal set 8,051.00 p09
75mm dia X 3M pvc pipe pc 750.00 p10
75mm dia X 90 deg elbow pc 52.00 p11
Roof Drain pc 191.00 545th Battalion Multi Purpose Covered Co
49.50 p10
75mm dia Coupling pc
27.00 p11
2 inch Plain Elbow 90 Degree pc
PVC Reducer 19mm x 12.7mm pc 6.00 p11
50mm dia X 3M pvc pipe pc 380.00 p10
3" diameter Tee PVC pc 106.00 p10
75mm P Trap pc 182.00 p11
100mm 1/8 Bend or 45 Degree pc 63.00 p11
100mm x 50mm PVC TEE pc 112.00 p11
100mm x 76mm WYE pc 157.00 p11
100mm x 76mm WYE pc 157.00 p11
3/4 Plain Elbow 90 Degree pc 27.00 p11
MADE BY ENGR. EDEILWEISS ZIM S. DELA CRUZ
CIVIL WORKS (PAINTING)
Material
p10 Concrete Neutralizer
p10 Concrete Sealer/Primer
p11 Patching Compound
p11 Semi Gloss Latex (two coat only)
p11 Paint Red Lead (Redoxide)
p11 Paint Thinner
p11 Enamel Paint
p11
p09
p09
p11
p11
p09
p11
ce - 1002 (4)/ Sanitarim
Reference
p11
acks, Camp Arturo Enrile, Malagutay (14,000,000) 2021 Project Reference

p11
p11
p09
p10
p11
Multi Purpose Covered Court Nalagutay 10M Reference
p10
p11
p11
p10
p10
p11
p11
p11
p11
p11
p11
EISS ZIM S. DELA CRUZ 2022 - 4Q
(PAINTING)
Unit Price
L 221.00 Mig9 Reference 1032(1)a
gal 759.00 Mig9 Reference 1032(1)a
gal 404.00 Mig9 Reference 1032(1)a
gal 812.00 p08
gal 554.50 p08
gal 416.25 p08
gal 836.00 p08
UNIT PRICE OF ALL AGGREGATES AND PORTLAND CEMENT
Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING AT CULIANAN LC, BARANGAY CULIANAN, ZAMBOANGA CITY
Terrain: Flat to Rolling Terrain
Assume Distance (Hauling from District 13 km from ZCDEO to Project Site

Office/Pick-up Point at Quarry Site):
Note Unit Cost for Hauling base on approved Standard Unit Cost Analysis for Hauling of All Aggregates and Portland Cement
Hauling Distance Unit Cost /cu.m/km Hauling Cost/cu.m. Unit Price Unit Price/ cu.m.
Cost of Fine Aggregates : 0.00 X 9.00 = 0.00 + 1,515.00 = 1,515.00
Cost of Coarse Aggregates (g1) : 0.00 X 9.00 = 0.00 + 1,232.00 = 1,232.00
Cost of Coarse Aggregates (g3/4) : 0.00 X 9.00 = 0.00 + 1,106.00 = 1,106.00
: 0.00 X 9.00 = 0.00 + 336.00 = 336.00

Cost of Embankment(Common Borrow)
Hauling Distance Unit Cost /bag/km Hauling Cost/bag Unit Price Unit Price/ cu.m.
Cost of Portland Cement : 32.00 X 0.56 = 17.82 + 274.00 = 291.82
Cost of Rebars : 32.00 X 0.01 = 0.42 + 62.00 = 62.42

Cost of Rebars : 32.00 X 0.01 = 0.42 + 65.00 = 65.42
ROMELYN R. DIONALDO ROBERTO DONDI F. STA. ELENA

Project Name : CONSTRUCTION OF 1 STOREY 5 CLASSROOM SCHOOL BUILDING AT DATU PANGULUH

SCHOOL, BRGY. LAPAZ, ZAMBOANGA CITY
I. Item/Description : REBARS
Terrain Condition
Road Condition

TERRAIN CONDITION
CONDITION LOADED
PAVED 35
FLAT
UNPAVED 30
PAVED 30
ROLLING
25
PAVED 20
MOUNTAINOUS
UNPAVED 15
FORMULA:
T=D/R
Where: T = Time, Time of Travel (h)

1 Unit - Dumptruck (10 cu.m Capacity) days computation (400 bags of cement, 16000 kgs capacity) : TIME-MOTION ANALYSIS
Used Capacity of Dumptruck for REBARS = 12,000.00 kgs

Distance from ZCDEO to Project Site= 68.00 km

Loading Time =
Loaded Travel Time Terrain Condition

First 18020 m @ 35 kph Flat =
Succeeding 16710 m @ 25 kph Flat =
Succeeding 13690 m @ 20 kph Mountenous
Succeeding 19500m @ 20 kph Mountenous
Unload and Manuever
Return Empty Terrain Condition

First19500 m @ 20 kph Mountenous
Succeeding 13690m @ 35 kph Mountenous =
Succeeding 16020 m @ 55 kph Flat
Cycle Time, T =
Allowance for Delay (10% of Cycle Time) =

Say:
No. of Kgs Rebars Hauled
Unit Cost - Rebars
Grade 40
Hauling Distance Unit Cost /kg/km
68.00 X 0.01
Grade 60
Hauling Distance Unit Cost /kg/km
68.00 X 0.01
GATES, BOULDER, CEMENT & Other Construction Materials
ROOM SCHOOL BUILDING AT DATU PANGULUHAN ELEMENTARY

CITY
: Paved
: 68 km
: 8 hrs
CALCULATION OF CYCLE TIME FOR HAULING EQUI
1. Estimated Travel Speed, Loading/Unloading & A

TRUCK TRAVEL SPEED (km/h)
EMPTY FLAT
55 ROLLING
45 MOUNTAINOUS
40 FLAT & MOUNTANOUS
35
30
25
3
60
10% of Cycle Time
Note: Considering 75% from the total capacity of truck due

to mountainous terrain condition
FLAT PAVED FLAT, and PAVED

35 55
27.46 min
40.10 min
41.07 min
58.50 min
60.00 min Note: Unloading all of materials, assuming it will take 6 mins
58.50 min
23.47 min
18.23 min
17.48 min
330.33 min
33.03 min
363.37 min 3.028066
1.3
1.00 trip per day
12,000.00 kgs per day
11,360.00
0.01 per Kgs - km
Hauling Unit Price/

Unit Price
Cost/kg cu.m.
= 0.95 + 62.00 = 62.95
Hauling Unit Price/

Unit Price
Cost/kg cu.m.
= 0.95 + 65.00 = 65.95
CYCLE TIME FOR HAULING EQUIPMENT
l Speed, Loading/Unloading & Allowance For Delay
PAVED
UNPAVED
300
49.5
ng it will take 6 mins
480
Project Name : CONSTRUCTION OF 1 STOREY 5 CLASSROOM SCHOOL BUILDING AT DATU PANGULUH

SCHOOL, BRGY. LAPAZ, ZAMBOANGA CITY
I. Item/Description : CEMENT
Terrain Condition
Road Condition

TERRAIN CONDITION
CONDITION LOADED
PAVED 35
FLAT
UNPAVED 30
PAVED 30
ROLLING
UNPAVED 25
PAVED 20
MOUNTAINOUS
UNPAVED 15
FORMULA:
T=D/R
Where: T = Time, Time of Travel (h)

1 Unit - Dumptruck (10 cu.m Capacity) days computation (400 bags of cement, 16000 kgs capacity) : TIME-MOTION ANALYSIS
Used Capacity of Dumptruck for Cement = 300.00 bags

Distance from ZCDEO to Project Site= 68.00 km

Loading Time =
Loaded Travel Time Terrain Condition

First 16020 m @ 35 kph Flat =
Succeeding 13690 m @ 20 kph Mountenous
Succeeding 19500m @ 20 kph Mountenous
Unload and Manuever =
Return Empty Terrain Condition

First 19500 m @ 20 kph Mountenous
Succeeding 13690m @ 35 kph Mountenous =
Succeeding 16020 m @ 55 kph Flat
Cycle Time, T =
Allowance for Delay (10% of Cycle Time) =

Say:
No. of Bags Cement Hauled
Unit Cost - Cement
Hauling Distance Unit Cost /bag/km
68.00 X 0.56
GATES, BOULDER, CEMENT & Other Construction Materials
ROOM SCHOOL BUILDING AT DATU PANGULUHAN ELEMENTARY

CITY
: Paved
: 68 km
: 8 hrs
CALCULATION OF CYCLE TIME FOR HAULING EQUI
1. Estimated Travel Speed, Loading/Unloading & A

TRUCK TRAVEL SPEED (km/h)
EMPTY FLAT
55 ROLLING
45 MOUNTAINOUS
40 FLAT & MOUNTANOUS
35
30
25
3
60
10% of Cycle Time

FLAT PAVED FLAT, and PAVED

35 55
27.46 min
40.10 min
41.07 min
58.50 min
60.00 min Note: Unloading all of materials, assuming it will take 6 mins
58.50 min
23.47 min
18.23 min
17.48 min
330.33 min
33.03 min
363.37 min 3.028066
1.3
1.00 trip per day
300.00 bags per day
11,360.00
0.56 per bags - km
Hauling Unit Price/

Unit Price
Cost/bag cu.m.
= 37.87 + 280.00 = 317.87
CYCLE TIME FOR HAULING EQUIPMENT
l Speed, Loading/Unloading & Allowance For Delay
PAVED
UNPAVED
300
49.5
ng it will take 6 mins
480

Vitali NHS 4 20

Uploaded by

Copyright:

Available Formats

Vitali NHS 4 20

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

Vitali NHS 4 20

Uploaded by

Copyright:

Available Formats

DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1200(5)a Exhaust Fan Ceiling Cassette

a. Construction Foreman 1 1.00 87.19 87.19

Sub - Total for A 198.60

Minor Tools (10% of Labor Cost) 19.86

Sub - Total for B 19.86

a. Exhaust Fan Ceiling Cassette set 1.00 1,170.00 1,170.00

Sub - Total for F 1,170.00

STEEL STAIR - Footing (0.50 x 0.50) 4 0.50 0.50 0.40 0.40

804(1)a Embankment from Structure Excavation 60.94 cu.m.

804(1)b Embankment from Borrow 14.26 cu.m.

804(4) Gravel Fill 15.16 cu.m.

2ND FLOOR BEAM

----------Foundation to Ground Flr. Level----------

2ND FLOOR BEAM

2ND FLOOR - SUSPENDED SLAB

Along Long Span 10 0.25 8 0.98 7.87 0.616 4.85

Along Long Span 10 0.250 8 0.98 7.87 0.616 4.85

Along Long Span 10 0.215 10 1.00 10.00 0.616 6.16

Along Long Span 10 0.145 16 0.98 15.73 0.616 9.69

Along Long Span 10 0.210 10 0.98 9.83 0.616 6.06

Along Long Span 10 0.250 8 1.00 8.00 0.616 4.93

Along Long Span 10 0.250 4 0.25 1.00 0.616 0.62

903(2) Forms and Falseworks 296.10 sq.m.

----------Foundation to Ground Flr. Level----------

STEEL STAIR P = 2 (a + b) Qty. a b h/d A=PxH

1000(1) Soil Poisoning 5.00 liters

Qty. Length Depth/ Height Area Total Area

Qty. Length Depth/ Height Area Total Area

1027(1) Plain Cement Plaster Finish 504.08 sq.m.

FL1 - Plain Cement Floor Finish Ramp 1 9.46

TOTAL 9.46 sq.m

1018(2) Unglazed Ceramic Tiles 105.99 sq.m.

TOTAL 105.99 sq.m

1018(5) Glazed Tiles 100.93 sq.m.

TOTAL 129.46 sq.m

1003(1)e2 Pre-Painted Metal Panel Ceiling on Metal Frame 25.05 sq.m.

TOTAL 25.05 sq.m

1038(1) Reflective Insulation (10mm Thick, 2 Sides Aluminum) 108.53 sq.m.

TOTAL 5.64 sq.m

1008(1)c Aluminum Glass Windows, Awning Type 0.35 sq.m.

TOTAL 0.35 sq.m

1008(1)d Aluminum Glass Windows, Fixed Type 1.30 sq.m.

TOTAL 1.30 sq.m

1010(1) Frames, Jambs 11.00 set

Location Qty Total L (m) Total L (bd.ft.) Total Bd.ft.

CR (AT GF) & Storage

TOTAL 11 set 118.66 Bd. Ft.

1010(2)a Wooden Flush Door 20.58 sq.m.

D-1 Hollow Core Flush Type Bedrooms 4 1.00 2.10 8.40

D-3 Hollow Core Flush Type T&B 4 0.70 2.10 5.88

TOTAL 20.58 sq.m

1004(2) Finishing Hardware (Lockset and Hinges) 1.00 l/s

1051(6) Railings 1 l/s

Qty Length Area Unit Wt Weight

Qty Length Area Unit Wt Weight

1032(1)a Masonry/Concrete Painting 569.62 sq.m.

TOTAL 569.62 sq.m

1032(1)b Wood Painting 55.65 sq.m.