You are on page 1of 464

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS


Bureau : Plans/Design Section
Region : Caraga - Region XIII
District/City : Agusan del Sur
INDIVIDUAL PROGRAM OF WORK
cy 2017 beff-batch3, completion of sbp Date:
5) Name/Location of Project: (7) Source of Funds :
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1
(10) Project Description: (11) Calendar Days to C
(11-a) Original Project A
(11-b) Buffer Fund Req
Additional Foundati

Adaption as per Standard School Building Plans Duly Approved by DPWH-CO Approved Budget by C
P
(13) Equipment to be u
(12) Technical Personnel Required: Con
1 - Civil Engineer
1 - Construction Foreman
10 - Mason
8 - Carpenter
25 - Labor Drill
Truc

SPT

(14) Estimated Cost by Items of Work


% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
School Public Building
A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00
B.7 Occupational Safety and Health Program 0.43% month 10.00
B.9 Mobilization / Demobilization 0.21% ls. 1.00
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54
Item 803(3)- Foundation Fill 0.18% cu m 48.84
Item 804(1)a - Embankment 0.66% cu.m 179.55
B.1 Concrete Structures
Item 407-4 Piling 19.43% ln mts. 1,950.00
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89
Item 1000(1) - Soil Poisoning 0.04% liter 29.93
Item 1000(2) - Wood Preservative 0.01% liter 5.73
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66
Item 1044(1) - Forms and Falsework 3.81% ls 1.00
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
Item 1001(2) a1 Fittings 0.01% each 30.00
Item 1001(2) a2 Fittings 0.01% each 36.00
Item 1001(2) a3 Fittings 0.01% each 18.00
Item 1001(2) a4 Fittings 0.00% each 8.00
Item 1001(2) b1 Fittings 0.00% each 18.00
Item 1001(2) b2 Fittings 0.01% each 32.00
Item 1001(2) c1 Fittings 0.00% each 12.00
Item 1001(2) c2 Fittings 0.00% each 18.00
Item 1001(2) c3 Fittings 0.01% each 12.00
Item 1001(2) c4 Fittings 0.00% each 6.00
pages 1/2

Item 1001(2) d1 Fittings 0.01% each 24.00


Item 1001(2) d2 Fittings 0.01% each 16.00
Item 1001(2) d3 Fittings 0.02% each 12.00
Item 1001(2) d4 Fittings 0.01% each 4.00
Item 1001(2) e1 Fittings 0.02% each 18.00
Item 1001(2) e2 Fittings 0.01% each 9.00
Item 1001(2) e3 Fittings 0.04% each 18.00
Item 1001(2) f1 Fittings 0.01% each 12.00
Item 1001(2) f3 Fittings 0.01% each 6.00
Item 1001(2) g1 Fittings 0.01% each 24.00
Item 1001(2) g3 Fittings 0.02% each 18.00
Item 1001(2) g4 Fittings 0.01% each 4.00
Item 1001(2) i2 Fittings 0.01% each 18.00
Item 1001(2) l2 Fittings 0.01% each 6.00
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00
Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00
Item 1004(2) a - Rough Hardwares 0.06% set 18.00
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70
Item 1010(1) - Frames 0.98% set 57.00
Item 1010(2) a - Doors 0.08% sq. mts. 25.62
Item 1010(2) b - Doors 0.32% sq. mts. 68.04
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00
Item 1100(15) - Utility Box 0.02% Piece 135.00
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10
TOTAL 100.00%
pages 2/2
7/31/2017
(8) Issued (9) Released

Days to Complete : 295 C.D


l Project Appropriation: PHP 28,340,250.00
Fund Requested for
Foundation Works: PHP 6,503,230.62
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Mixer (1-Bagger)
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Drill Rig. Mechanical Rotary
Truck Mounted Crane (25T)
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
SPT & Desnading Machine
Tower Light

UNIT TOTAL
PRICE AMOUNT

3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52

5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01

2,936.27 5,725,721.12

9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88

85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13

136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Bureau : Plans/Design Section
Region : Caraga - Region XIII
District/City : Agusan del Sur
INDIVIDUAL PROGRAM OF WORK
cy 2017 beff-batch3, completion of sbp Date:
5) Name/Location of Project: (7) Source of Funds :
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1
(10) Project Description: (11) Calendar Days to C
(11-a) Original Project A
(11-b) Buffer Fund Req
Additional Foundati

Adaption as per Standard School Building Plans Duly Approved by DPWH-CO Approved Budget by C
P
(13) Equipment to be u
(12) Technical Personnel Required: Con
1 - Civil Engineer
1 - Construction Foreman
10 - Mason
8 - Carpenter
25 - Labor Drill
Truc

SPT

(14) Estimated Cost by Items of Work


% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
School Public Building
A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00
B.7 Occupational Safety and Health Program 0.43% month 10.00
B.9 Mobilization / Demobilization 0.21% ls. 1.00
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54
Item 803(3)- Foundation Fill 0.18% cu m 48.84
Item 804(1)a - Embankment 0.66% cu.m 179.55
B.1 Concrete Structures
Item 407-4 Piling 19.43% ln mts. 1,950.00
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89
Item 1000(1) - Soil Poisoning 0.04% liter 29.93
Item 1000(2) - Wood Preservative 0.01% liter 5.73
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66
Item 1044(1) - Forms and Falsework 3.81% ls 1.00
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
Item 1001(2) a1 Fittings 0.01% each 30.00
Item 1001(2) a2 Fittings 0.01% each 36.00
Item 1001(2) a3 Fittings 0.01% each 18.00
Item 1001(2) a4 Fittings 0.00% each 8.00
Item 1001(2) b1 Fittings 0.00% each 18.00
Item 1001(2) b2 Fittings 0.01% each 32.00
Item 1001(2) c1 Fittings 0.00% each 12.00
Item 1001(2) c2 Fittings 0.00% each 18.00
Item 1001(2) c3 Fittings 0.01% each 12.00
Item 1001(2) c4 Fittings 0.00% each 6.00
pages 1/2

Item 1001(2) d1 Fittings 0.01% each 24.00


Item 1001(2) d2 Fittings 0.01% each 16.00
Item 1001(2) d3 Fittings 0.02% each 12.00
Item 1001(2) d4 Fittings 0.01% each 4.00
Item 1001(2) e1 Fittings 0.02% each 18.00
Item 1001(2) e2 Fittings 0.01% each 9.00
Item 1001(2) e3 Fittings 0.04% each 18.00
Item 1001(2) f1 Fittings 0.01% each 12.00
Item 1001(2) f3 Fittings 0.01% each 6.00
Item 1001(2) g1 Fittings 0.01% each 24.00
Item 1001(2) g3 Fittings 0.02% each 18.00
Item 1001(2) g4 Fittings 0.01% each 4.00
Item 1001(2) i2 Fittings 0.01% each 18.00
Item 1001(2) l2 Fittings 0.01% each 6.00
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00
Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00
Item 1004(2) a - Rough Hardwares 0.06% set 18.00
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70
Item 1010(1) - Frames 0.98% set 57.00
Item 1010(2) a - Doors 0.08% sq. mts. 25.62
Item 1010(2) b - Doors 0.32% sq. mts. 68.04
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00
Item 1100(15) - Utility Box 0.02% Piece 135.00
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10
TOTAL 100.00%
pages 2/2
7/31/2017
(8) Issued (9) Released

Days to Complete : 295 C.D


l Project Appropriation: PHP 28,340,250.00
Fund Requested for
Foundation Works: PHP 6,503,230.62
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Mixer (1-Bagger)
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Drill Rig. Mechanical Rotary
Truck Mounted Crane (25T)
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
SPT & Desnading Machine
Tower Light

UNIT TOTAL
PRICE AMOUNT

3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52

5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01

2,936.27 5,725,721.12

9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88

85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13

136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Bureau : Plans/Design Section
Region : Caraga - Region XIII
District/City : Agusan del Sur
INDIVIDUAL PROGRAM OF WORK
cy 2017 beff-batch3, completion of sbp Date:
5) Name/Location of Project: (7) Source of Funds :
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 2
(10) Project Description: (11) Calendar Days to C
(11-a) Appropriation:
(11-b) Buffer Fund Req
Additional Foundati

Adaption as per Standard School Building Plans Duly Approved by DPWH-CO Approved Budget by C
PH
(13) Equipment to be u
(12) Technical Personnel Required: Concr
1 - Civil Engineer C
1 - Construction Foreman
10 - Mason
8- Carpenter
25 - Labor Drill R
Truck

SPT &

(14) Estimated Cost by Items of Work


% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
School Public Building
A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00
B.7 Occupational Safety and Health Program 0.43% month 10.00
B.9 Mobilization / Demobilization 0.21% ls. 1.00
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54
Item 803(3)- Foundation Fill 0.18% cu m 48.84
Item 804(1)a - Embankment 0.66% cu.m 179.55
B.1 Concrete Structures
Item 407-4 Piling 19.43% ln mts. 1,950.00
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89
Item 1000(1) - Soil Poisoning 0.04% liter 29.93
Item 1000(2) - Wood Preservative 0.01% liter 5.73
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66
Item 1044(1) - Forms and Falsework 3.81% ls 1.00
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
Item 1001(2) a1 Fittings 0.01% each 30.00
Item 1001(2) a2 Fittings 0.01% each 36.00
Item 1001(2) a3 Fittings 0.01% each 18.00
Item 1001(2) a4 Fittings 0.00% each 8.00
Item 1001(2) b1 Fittings 0.00% each 18.00
Item 1001(2) b2 Fittings 0.01% each 32.00
Item 1001(2) c1 Fittings 0.00% each 12.00
Item 1001(2) c2 Fittings 0.00% each 18.00
Item 1001(2) c3 Fittings 0.01% each 12.00
Item 1001(2) c4 Fittings 0.00% each 6.00
pages 1/2

Item 1001(2) d1 Fittings 0.01% each 24.00


Item 1001(2) d2 Fittings 0.01% each 16.00
Item 1001(2) d3 Fittings 0.02% each 12.00
Item 1001(2) d4 Fittings 0.01% each 4.00
Item 1001(2) e1 Fittings 0.02% each 18.00
Item 1001(2) e2 Fittings 0.01% each 9.00
Item 1001(2) e3 Fittings 0.04% each 18.00
Item 1001(2) f1 Fittings 0.01% each 12.00
Item 1001(2) f3 Fittings 0.01% each 6.00
Item 1001(2) g1 Fittings 0.01% each 24.00
Item 1001(2) g3 Fittings 0.02% each 18.00
Item 1001(2) g4 Fittings 0.01% each 4.00
Item 1001(2) i2 Fittings 0.01% each 18.00
Item 1001(2) l2 Fittings 0.01% each 6.00
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00
Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00
Item 1004(2) a - Rough Hardwares 0.06% set 18.00
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70
Item 1010(1) - Frames 0.98% set 57.00
Item 1010(2) a - Doors 0.08% sq. mts. 25.62
Item 1010(2) b - Doors 0.32% sq. mts. 68.04
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00
Item 1100(15) - Utility Box 0.02% Piece 135.00
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10
TOTAL 100.00%
pages 2/2
7/31/2017
(8) Issued (9) Released

Days to Complete : 295 C.D


priation: PHP 28,340,250.00
Fund Requested for
Foundation Works: PHP 6,503,230.62
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Mixer (1-Bagger)
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Drill Rig. Mechanical Rotary
Truck Mounted Crane (25T)
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
SPT & Desnading Machine
Tower Light

UNIT TOTAL
PRICE AMOUNT

3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52

5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01

2,936.27 5,725,721.12

9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88

85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13

136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Bureau : Plans/Design Section
Region : Caraga - Region XIII
District/City : Agusan del Sur
INDIVIDUAL PROGRAM OF WORK
cy 2017 beff-batch3, completion of sbp Date:
5) Name/Location of Project: (7) Source of Funds :
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 3
(10) Project Description: (11) Calendar Days to C
(11-a) Appropriation:
(11-b) Buffer Fund Req
Additional Foundati

Adaption as per Standard School Building Plans Duly Approved by DPWH-CO Approved Budget by C
PH
(13) Equipment to be u
(12) Technical Personnel Required: Concr
1 - Civil Engineer C
1 - Construction Foreman
10 - Mason
8- Carpenter
25 - Labor Drill R
Truck

SPT &

(14) Estimated Cost by Items of Work


% OF UNIT QTY.
SCOPE OF WORKS
TOTAL
School Public Building
A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00
B.7 Occupational Safety and Health Program 0.43% month 10.00
B.9 Mobilization / Demobilization 0.21% ls. 1.00
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54
Item 803(3)- Foundation Fill 0.18% cu m 48.84
Item 804(1)a - Embankment 0.66% cu.m 179.55
B.1 Concrete Structures
Item 407-4 Piling 19.43% ln mts. 1,950.00
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89
Item 1000(1) - Soil Poisoning 0.04% liter 29.93
Item 1000(2) - Wood Preservative 0.01% liter 5.73
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66
Item 1044(1) - Forms and Falsework 3.81% ls 1.00
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50
Item 1001(1) a5 Pipe 0.05% meter 96.00
Item 1001(1) a6 Pipe 0.04% meter 76.80
Item 1001(1) a7 Pipe 0.12% meter 120.00
Item 1001(1) a8 Pipe 0.09% meter 73.00
Item 1001(2) a1 Fittings 0.01% each 30.00
Item 1001(2) a2 Fittings 0.01% each 36.00
Item 1001(2) a3 Fittings 0.01% each 18.00
Item 1001(2) a4 Fittings 0.00% each 8.00
Item 1001(2) b1 Fittings 0.00% each 18.00
Item 1001(2) b2 Fittings 0.01% each 32.00
Item 1001(2) c1 Fittings 0.00% each 12.00
Item 1001(2) c2 Fittings 0.00% each 18.00
Item 1001(2) c3 Fittings 0.01% each 12.00
Item 1001(2) c4 Fittings 0.00% each 6.00
pages 1/2

Item 1001(2) d1 Fittings 0.01% each 24.00


Item 1001(2) d2 Fittings 0.01% each 16.00
Item 1001(2) d3 Fittings 0.02% each 12.00
Item 1001(2) d4 Fittings 0.01% each 4.00
Item 1001(2) e1 Fittings 0.02% each 18.00
Item 1001(2) e2 Fittings 0.01% each 9.00
Item 1001(2) e3 Fittings 0.04% each 18.00
Item 1001(2) f1 Fittings 0.01% each 12.00
Item 1001(2) f3 Fittings 0.01% each 6.00
Item 1001(2) g1 Fittings 0.01% each 24.00
Item 1001(2) g3 Fittings 0.02% each 18.00
Item 1001(2) g4 Fittings 0.01% each 4.00
Item 1001(2) i2 Fittings 0.01% each 18.00
Item 1001(2) l2 Fittings 0.01% each 6.00
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00
Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00
Item 1004(2) a - Rough Hardwares 0.06% set 18.00
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70
Item 1010(1) - Frames 0.98% set 57.00
Item 1010(2) a - Doors 0.08% sq. mts. 25.62
Item 1010(2) b - Doors 0.32% sq. mts. 68.04
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00
Item 1100(8) b - G. I. Wire 0.00% kls 10.00
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00
Item 1100(15) - Utility Box 0.02% Piece 135.00
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10
TOTAL 100.00%
pages 2/2
7/31/2017
(8) Issued (9) Released

Days to Complete : 295 C.D


priation: PHP 28,340,250.00
Fund Requested for
Foundation Works: PHP 6,503,230.62
PHP 34,843,480.62
dget by Contract:
PHP 34,345,045.81
nt to be used:
Concrete Mixer (1-Bagger)
Concrete Vibrator
Bar Cutter
Electrical Drill
Wood Plainer
Drill Rig. Mechanical Rotary
Truck Mounted Crane (25T)
Bar Bender
Bentonite Mixer
Bentonite Bin
Water Pump
Water Truck
Welding Machine
Tremie Pipe Set
SPT & Desnading Machine
Tower Light

UNIT TOTAL
PRICE AMOUNT

3,414.70 6,829.40
12,761.40 127,614.00
60,999.52 60,999.52

5,995.22 107,913.96
78,248.10 78,248.10
21.37 53,272.80
1,077.46 52,623.03
1,080.74 194,047.01

2,936.27 5,725,721.12

9,299.59 11,623,422.38
403.80 12,083.75
500.00 2,866.48
1,407.28 752,139.39
1,366.09 2,285,160.02
110.77 1,873,001.56
1,123,241.60 1,123,241.60
286.31 572,474.49
154.24 14,806.60
163.63 12,566.60
296.06 35,526.60
375.41 27,404.60
59.04 1,771.32
55.04 1,981.32
87.72 1,578.88
98.06 784.44
47.36 852.44
55.51 1,776.44
65.04 780.44
66.36 1,194.44
170.09 2,041.10
215.15 1,290.88

85.04 2,040.88
105.06 1,680.88
390.07 4,680.88
610.44 2,441.76
248.39 4,471.10
422.79 3,805.10
625.15 11,252.64
275.22 3,302.64
440.44 2,642.64
142.11 3,410.64
288.17 5,186.97
595.66 2,382.64
195.15 3,512.64
400.44 2,402.64
320.15 5,762.64
385.14 9,243.30
470.17 11,283.96
115.07 2,071.32
149.11 1,789.32
140.04 5,041.32
270.17 3,241.98
320.97 4,172.64
394.26 3,942.64
127.09 3,812.64
8,889.58 151,122.80
937.01 16,866.16
790.44 1,580.88
962.21 28,866.16
184.73 16,625.72
846.97 197,093.82
5,049.34 287,812.33
928.29 23,782.71
1,398.29 95,139.45
341.70 21,526.92
482.70 10,619.34
472.17 59,492.80
656.05 608,298.79
1,029.23 534,784.26
971.88 188,269.31
56.33 96,348.84
313.89 692,823.85
217.26 913,959.13

136.07 24,493.20
156.85 7,842.64
207.09 3,727.65
12.43 1,305.66
37.14 1,262.88
16.68 900.66
22.02 528.44
81.08 648.66
25.12 3,391.76
33.33 1,299.88
45.03 180.11
5.18 2,281.32
118.09 1,180.88
150.15 900.88
43.16 4,531.76
42.69 5,762.64
118.09 590.44
3,273.77 49,106.60
4,085.68 30,642.60
7,303.67 13,146.60
178.43 3,211.76
205.04 9,841.76
410.29 2,461.76
151.72 5,461.76
207.37 9,331.76
7,802.20 7,802.20
910.87 153,026.40
735.92 8,831.00
4,870.18 317,048.52
29,475,345.99
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
Concurred by:

MINERVA T. ALBIS, Ph. D.


OIC - School Division Superintendent

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


UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1 additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
Superintendent

PHP 6,503,230.62
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
Concurred by:

MINERVA T. ALBIS, Ph. D.


OIC - School Division Superintendent

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


UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 2 additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
Superintendent

PHP 6,503,230.62
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
Concurred by:

MINERVA T. ALBIS, Ph. D.


OIC - School Division Superintendent

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


UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
#REF! additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
Superintendent

#REF!
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1 additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
PHP 6,503,230.62
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 2 additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
PHP 6,503,230.62
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL
(15) I. ESTIMATED CONTRACT COST
B. ESTIMATED DIRECT COST
1 Mobilization / Demobilization 0.18

2. Materials 60.55
1.1 Supply/Delivery

3. Labor 12.06
2.1 Direct Cost
2.2 Leaves
2.3 Medicare
2.4 State Insurance

4. Equipment Expenses 11.81

C. INDIRECT COST:

1. Overhead Expenses, Contingency, Miscellaneous 5.05

2. Profit 4.23

3 Value Added Tax (VAT) 4.69

SUB - TOTAL I 98.57


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

ELMO M. ALONDE ANNIE R. SUMASTRE


Architect II Assistant District Engineer

Checked by: Approved by:

WILFRED R. VISAYA MARCELINO M. OPERARIO


Chief, Planning & Design Section District Engineer
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
#REF! additional foundation cost
AMOUNT

60,999.52

21,098,500.08

4,201,403.22

4,114,443.16

1,760,454.16

1,473,767.30

1,635,478.37

34,345,045.81

348,434.81

150,000.00

498,434.81

34,843,480.62
#REF!
APPROVED BUDGET FOR THE CONTRACT
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 1
MARK-UP IN % TOTAL MARK - UP
ESTIMATED
SCOPE OF WORKS % UNIT QTY. UNIT PRICE
DIRECT COST PRO
OCM %
FIT

School Public Building


A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00 3,414.70 6,829.40 5.00% 5.00%
B.7 Occupational Safety and Health Program 0.43% month 10.00 12,761.40 127,614.00 5.00% 5.00%
B.9 Mobilization / Demobilization 0.21% ls. 1.00 60,999.52 60,999.52 6.00% 5.00% 11.00%
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00 5,995.22 107,913.96 6.00% 5.00% 11.00%
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00 78,248.10 78,248.10 6.00% 5.00% 11.00%
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54 21.37 53,272.80 6.00% 5.00% 11.00%
Item 803(3)- Foundation Fill 0.18% cu m 48.84 1,077.46 52,623.03 6.00% 5.00% 11.00%
Item 804(1)a - Embankment 0.66% cu.m 179.55 1,080.74 194,047.01 6.00% 5.00% 11.00%
B.1 Concrete Structures
Item 407-4 Piling 19.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89 9,299.59 11,623,422.38 6.00% 5.00% 11.00%
Item 1000(1) - Soil Poisoning 0.04% liter 29.93 403.80 12,083.75 6.00% 5.00% 11.00%
Item 1000(2) - Wood Preservative 0.01% liter 5.73 500.00 2,866.48 6.00% 5.00% 11.00%
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47 1,407.28 752,139.39 6.00% 5.00% 11.00%
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78 1,366.09 2,285,160.02 6.00% 5.00% 11.00%
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66 110.77 1,873,001.56 6.00% 5.00% 11.00%
Item 1044(1) - Forms and Falsework 3.81% ls 1.00 1,123,241.60 1,123,241.60 6.00% 5.00% 11.00%
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50 286.31 572,474.49 6.00% 5.00% 11.00%
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
Item 1001(2) a1 Fittings 0.01% each 30.00 59.04 1,771.32 6.00% 5.00% 11.00%
Item 1001(2) a2 Fittings 0.01% each 36.00 55.04 1,981.32 6.00% 5.00% 11.00%
Item 1001(2) a3 Fittings 0.01% each 18.00 87.72 1,578.88 6.00% 5.00% 11.00%
Item 1001(2) a4 Fittings 0.00% each 8.00 98.06 784.44 6.00% 5.00% 11.00%
Item 1001(2) b1 Fittings 0.00% each 18.00 47.36 852.44 6.00% 5.00% 11.00%
Item 1001(2) b2 Fittings 0.01% each 32.00 55.51 1,776.44 6.00% 5.00% 11.00%
Item 1001(2) c1 Fittings 0.00% each 12.00 65.04 780.44 6.00% 5.00% 11.00%
Item 1001(2) c2 Fittings 0.00% each 18.00 66.36 1,194.44 6.00% 5.00% 11.00%
Item 1001(2) c3 Fittings 0.01% each 12.00 170.09 2,041.10 6.00% 5.00% 11.00%
Item 1001(2) c4 Fittings 0.00% each 6.00 215.15 1,290.88 6.00% 5.00% 11.00%
Item 1001(2) d1 Fittings 0.01% each 24.00 85.04 2,040.88 6.00% 5.00% 11.00%
Item 1001(2) d2 Fittings 0.01% each 16.00 105.06 1,680.88 6.00% 5.00% 11.00%
Item 1001(2) d3 Fittings 0.02% each 12.00 390.07 4,680.88 6.00% 5.00% 11.00%
Item 1001(2) d4 Fittings 0.01% each 4.00 610.44 2,441.76 6.00% 5.00% 11.00%
Item 1001(2) e1 Fittings 0.02% each 18.00 248.39 4,471.10 6.00% 5.00% 11.00%
Item 1001(2) e2 Fittings 0.01% each 9.00 422.79 3,805.10 6.00% 5.00% 11.00%
Item 1001(2) e3 Fittings 0.04% each 18.00 625.15 11,252.64 6.00% 5.00% 11.00%
Item 1001(2) f1 Fittings 0.01% each 12.00 275.22 3,302.64 6.00% 5.00% 11.00%
Item 1001(2) f3 Fittings 0.01% each 6.00 440.44 2,642.64 6.00% 5.00% 11.00%
Item 1001(2) g1 Fittings 0.01% each 24.00 142.11 3,410.64 6.00% 5.00% 11.00%
Item 1001(2) g3 Fittings 0.02% each 18.00 288.17 5,186.97 6.00% 5.00% 11.00%
Item 1001(2) g4 Fittings 0.01% each 4.00 595.66 2,382.64 6.00% 5.00% 11.00%
Item 1001(2) i2 Fittings 0.01% each 18.00 195.15 3,512.64 6.00% 5.00% 11.00%
Item 1001(2) l2 Fittings 0.01% each 6.00 400.44 2,402.64 6.00% 5.00% 11.00%
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00 320.15 5,762.64 6.00% 5.00% 11.00%
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00 385.14 9,243.30 6.00% 5.00% 11.00%
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00 470.17 11,283.96 6.00% 5.00% 11.00%
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00 115.07 2,071.32 6.00% 5.00% 11.00%
pages 1/2

Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00 149.11 1,789.32 6.00% 5.00% 11.00%
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00 140.04 5,041.32 6.00% 5.00% 11.00%
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00 270.17 3,241.98 6.00% 5.00% 11.00%
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00 320.97 4,172.64 6.00% 5.00% 11.00%
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00 394.26 3,942.64 6.00% 5.00% 11.00%
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00 127.09 3,812.64 6.00% 5.00% 11.00%
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00 8,889.58 151,122.80 6.00% 5.00% 11.00%
Item 1004(2) a - Rough Hardwares 0.06% set 18.00 937.01 16,866.16 6.00% 5.00% 11.00%
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00 790.44 1,580.88 6.00% 5.00% 11.00%
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00 962.21 28,866.16 6.00% 5.00% 11.00%
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00 184.73 16,625.72 6.00% 5.00% 11.00%
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70 846.97 197,093.82 6.00% 5.00% 11.00%
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
Item 1010(2) a - Doors 0.08% sq. mts. 25.62 928.29 23,782.71 6.00% 5.00% 11.00%
Item 1010(2) b - Doors 0.32% sq. mts. 68.04 1,398.29 95,139.45 6.00% 5.00% 11.00%
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00 341.70 21,526.92 6.00% 5.00% 11.00%
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00 482.70 10,619.34 6.00% 5.00% 11.00%
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00 472.17 59,492.80 6.00% 5.00% 11.00%
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21 656.05 608,298.79 6.00% 5.00% 11.00%
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60 1,029.23 534,784.26 6.00% 5.00% 11.00%
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72 971.88 188,269.31 6.00% 5.00% 11.00%
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45 56.33 96,348.84 6.00% 5.00% 11.00%
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24 313.89 692,823.85 6.00% 5.00% 11.00%
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74 217.26 913,959.13 6.00% 5.00% 11.00%
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00 136.07 24,493.20 6.00% 5.00% 11.00%
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00 156.85 7,842.64 6.00% 5.00% 11.00%
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00 207.09 3,727.65 6.00% 5.00% 11.00%
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00 12.43 1,305.66 6.00% 5.00% 11.00%
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00 37.14 1,262.88 6.00% 5.00% 11.00%
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00 16.68 900.66 6.00% 5.00% 11.00%
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00 22.02 528.44 6.00% 5.00% 11.00%
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00 81.08 648.66 6.00% 5.00% 11.00%
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00 25.12 3,391.76 6.00% 5.00% 11.00%
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00 33.33 1,299.88 6.00% 5.00% 11.00%
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00 45.03 180.11 6.00% 5.00% 11.00%
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00 5.18 2,281.32 6.00% 5.00% 11.00%
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00 150.15 900.88 6.00% 5.00% 11.00%
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00 43.16 4,531.76 6.00% 5.00% 11.00%
Item 1100(15) - Utility Box 0.02% Piece 135.00 42.69 5,762.64 6.00% 5.00% 11.00%
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00 118.09 590.44 6.00% 5.00% 11.00%
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00 3,273.77 49,106.60 6.00% 5.00% 11.00%
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50 4,085.68 30,642.60 6.00% 5.00% 11.00%
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80 7,303.67 13,146.60 6.00% 5.00% 11.00%
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00 178.43 3,211.76 6.00% 5.00% 11.00%
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00 205.04 9,841.76 6.00% 5.00% 11.00%
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00 410.29 2,461.76 6.00% 5.00% 11.00%
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00 151.72 5,461.76 6.00% 5.00% 11.00%
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00 207.37 9,331.76 6.00% 5.00% 11.00%
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00 7,802.20 7,802.20 6.00% 5.00% 11.00%
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00 910.87 153,026.40 6.00% 5.00% 11.00%
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00 735.92 8,831.00 6.00% 5.00% 11.00%
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10 4,870.18 317,048.52 6.00% 5.00% 11.00%

TOTAL 100% 29,475,345.99


pages 2/2

Prepared by : Recommending Approval :

WILFRED R. VISAYA ANNIE R. SUMASTRE


Chief, Planning & Design Section Assistant District Engineer
G

ARK - UP
VAT TOTAL
INDIRECT TOTAL COST UNIT COST
VALUE COST
5.00%

341.47 358.54 700.01 7,529.41 3,764.71


6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94

11,870.54 5,989.22 17,859.76 125,773.72 6,987.43


8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60

629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15

1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67


1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75

82,735.33 41,743.74 124,479.07 876,618.46 1,640.18


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

196.83 99.31 296.13 2,085.45 173.79


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

3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81

Approved by :

MARCELINO M. OPERARIO
er District Engineer
APPROVED BUDGET FOR THE CONTRACT
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 2
MARK-UP IN % TOTAL MARK - UP
ESTIMATED
SCOPE OF WORKS % UNIT QTY. UNIT PRICE
DIRECT COST PRO
OCM %
FIT

School Public Building


A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00 3,414.70 6,829.40 5.00% 5.00%
B.7 Occupational Safety and Health Program 0.43% month 10.00 12,761.40 127,614.00 5.00% 5.00%
B.9 Mobilization / Demobilization 0.21% ls. 1.00 60,999.52 60,999.52 6.00% 5.00% 11.00%
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00 5,995.22 107,913.96 6.00% 5.00% 11.00%
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00 78,248.10 78,248.10 6.00% 5.00% 11.00%
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54 21.37 53,272.80 6.00% 5.00% 11.00%
Item 803(3)- Foundation Fill 0.18% cu m 48.84 1,077.46 52,623.03 6.00% 5.00% 11.00%
Item 804(1)a - Embankment 0.66% cu.m 179.55 1,080.74 194,047.01 6.00% 5.00% 11.00%
B.1 Concrete Structures
Item 407-4 Piling 39.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89 9,299.59 11,623,422.38 6.00% 5.00% 11.00%
Item 1000(1) - Soil Poisoning 0.04% liter 29.93 403.80 12,083.75 6.00% 5.00% 11.00%
Item 1000(2) - Wood Preservative 0.01% liter 5.73 500.00 2,866.48 6.00% 5.00% 11.00%
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47 1,407.28 752,139.39 6.00% 5.00% 11.00%
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78 1,366.09 2,285,160.02 6.00% 5.00% 11.00%
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66 110.77 1,873,001.56 6.00% 5.00% 11.00%
Item 1044(1) - Forms and Falsework 3.81% ls 1.00 1,123,241.60 1,123,241.60 6.00% 5.00% 11.00%
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50 286.31 572,474.49 6.00% 5.00% 11.00%
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
Item 1001(2) a1 Fittings 0.01% each 30.00 59.04 1,771.32 6.00% 5.00% 11.00%
Item 1001(2) a2 Fittings 0.01% each 36.00 55.04 1,981.32 6.00% 5.00% 11.00%
Item 1001(2) a3 Fittings 0.01% each 18.00 87.72 1,578.88 6.00% 5.00% 11.00%
Item 1001(2) a4 Fittings 0.00% each 8.00 98.06 784.44 6.00% 5.00% 11.00%
Item 1001(2) b1 Fittings 0.00% each 18.00 47.36 852.44 6.00% 5.00% 11.00%
Item 1001(2) b2 Fittings 0.01% each 32.00 55.51 1,776.44 6.00% 5.00% 11.00%
Item 1001(2) c1 Fittings 0.00% each 12.00 65.04 780.44 6.00% 5.00% 11.00%
Item 1001(2) c2 Fittings 0.00% each 18.00 66.36 1,194.44 6.00% 5.00% 11.00%
Item 1001(2) c3 Fittings 0.01% each 12.00 170.09 2,041.10 6.00% 5.00% 11.00%
Item 1001(2) c4 Fittings 0.00% each 6.00 215.15 1,290.88 6.00% 5.00% 11.00%
Item 1001(2) d1 Fittings 0.01% each 24.00 85.04 2,040.88 6.00% 5.00% 11.00%
Item 1001(2) d2 Fittings 0.01% each 16.00 105.06 1,680.88 6.00% 5.00% 11.00%
Item 1001(2) d3 Fittings 0.02% each 12.00 390.07 4,680.88 6.00% 5.00% 11.00%
Item 1001(2) d4 Fittings 0.01% each 4.00 610.44 2,441.76 6.00% 5.00% 11.00%
Item 1001(2) e1 Fittings 0.02% each 18.00 248.39 4,471.10 6.00% 5.00% 11.00%
Item 1001(2) e2 Fittings 0.01% each 9.00 422.79 3,805.10 6.00% 5.00% 11.00%
Item 1001(2) e3 Fittings 0.04% each 18.00 625.15 11,252.64 6.00% 5.00% 11.00%
Item 1001(2) f1 Fittings 0.01% each 12.00 275.22 3,302.64 6.00% 5.00% 11.00%
Item 1001(2) f3 Fittings 0.01% each 6.00 440.44 2,642.64 6.00% 5.00% 11.00%
Item 1001(2) g1 Fittings 0.01% each 24.00 142.11 3,410.64 6.00% 5.00% 11.00%
Item 1001(2) g3 Fittings 0.02% each 18.00 288.17 5,186.97 6.00% 5.00% 11.00%
Item 1001(2) g4 Fittings 0.01% each 4.00 595.66 2,382.64 6.00% 5.00% 11.00%
Item 1001(2) i2 Fittings 0.01% each 18.00 195.15 3,512.64 6.00% 5.00% 11.00%
Item 1001(2) l2 Fittings 0.01% each 6.00 400.44 2,402.64 6.00% 5.00% 11.00%
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00 320.15 5,762.64 6.00% 5.00% 11.00%
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00 385.14 9,243.30 6.00% 5.00% 11.00%
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00 470.17 11,283.96 6.00% 5.00% 11.00%
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00 115.07 2,071.32 6.00% 5.00% 11.00%
pages 1/2

Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00 149.11 1,789.32 6.00% 5.00% 11.00%
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00 140.04 5,041.32 6.00% 5.00% 11.00%
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00 270.17 3,241.98 6.00% 5.00% 11.00%
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00 320.97 4,172.64 6.00% 5.00% 11.00%
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00 394.26 3,942.64 6.00% 5.00% 11.00%
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00 127.09 3,812.64 6.00% 5.00% 11.00%
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00 8,889.58 151,122.80 6.00% 5.00% 11.00%
Item 1004(2) a - Rough Hardwares 0.06% set 18.00 937.01 16,866.16 6.00% 5.00% 11.00%
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00 790.44 1,580.88 6.00% 5.00% 11.00%
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00 962.21 28,866.16 6.00% 5.00% 11.00%
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00 184.73 16,625.72 6.00% 5.00% 11.00%
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70 846.97 197,093.82 6.00% 5.00% 11.00%
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
Item 1010(2) a - Doors 0.08% sq. mts. 25.62 928.29 23,782.71 6.00% 5.00% 11.00%
Item 1010(2) b - Doors 0.32% sq. mts. 68.04 1,398.29 95,139.45 6.00% 5.00% 11.00%
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00 341.70 21,526.92 6.00% 5.00% 11.00%
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00 482.70 10,619.34 6.00% 5.00% 11.00%
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00 472.17 59,492.80 6.00% 5.00% 11.00%
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21 656.05 608,298.79 6.00% 5.00% 11.00%
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60 1,029.23 534,784.26 6.00% 5.00% 11.00%
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72 971.88 188,269.31 6.00% 5.00% 11.00%
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45 56.33 96,348.84 6.00% 5.00% 11.00%
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24 313.89 692,823.85 6.00% 5.00% 11.00%
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74 217.26 913,959.13 6.00% 5.00% 11.00%
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00 136.07 24,493.20 6.00% 5.00% 11.00%
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00 156.85 7,842.64 6.00% 5.00% 11.00%
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00 207.09 3,727.65 6.00% 5.00% 11.00%
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00 12.43 1,305.66 6.00% 5.00% 11.00%
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00 37.14 1,262.88 6.00% 5.00% 11.00%
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00 16.68 900.66 6.00% 5.00% 11.00%
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00 22.02 528.44 6.00% 5.00% 11.00%
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00 81.08 648.66 6.00% 5.00% 11.00%
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00 25.12 3,391.76 6.00% 5.00% 11.00%
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00 33.33 1,299.88 6.00% 5.00% 11.00%
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00 45.03 180.11 6.00% 5.00% 11.00%
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00 5.18 2,281.32 6.00% 5.00% 11.00%
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00 150.15 900.88 6.00% 5.00% 11.00%
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00 43.16 4,531.76 6.00% 5.00% 11.00%
Item 1100(15) - Utility Box 0.02% Piece 135.00 42.69 5,762.64 6.00% 5.00% 11.00%
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00 118.09 590.44 6.00% 5.00% 11.00%
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00 3,273.77 49,106.60 6.00% 5.00% 11.00%
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50 4,085.68 30,642.60 6.00% 5.00% 11.00%
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80 7,303.67 13,146.60 6.00% 5.00% 11.00%
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00 178.43 3,211.76 6.00% 5.00% 11.00%
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00 205.04 9,841.76 6.00% 5.00% 11.00%
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00 410.29 2,461.76 6.00% 5.00% 11.00%
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00 151.72 5,461.76 6.00% 5.00% 11.00%
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00 207.37 9,331.76 6.00% 5.00% 11.00%
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00 7,802.20 7,802.20 6.00% 5.00% 11.00%
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00 910.87 153,026.40 6.00% 5.00% 11.00%
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00 735.92 8,831.00 6.00% 5.00% 11.00%
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10 4,870.18 317,048.52 6.00% 5.00% 11.00%

TOTAL 120% 29,475,345.99


pages 2/2

Prepared by : Recommending Approval :

WILFRED R. VISAYA ANNIE R. SUMASTRE


Chief, Planning & Design Section Assistant District Engineer
G

ARK - UP
VAT TOTAL
INDIRECT TOTAL COST UNIT COST
VALUE COST
5.00%

341.47 358.54 700.01 7,529.41 3,764.71


6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94

11,870.54 5,989.22 17,859.76 125,773.72 6,987.43


8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60

629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15

1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67


1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75

82,735.33 41,743.74 124,479.07 876,618.46 1,640.18


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

196.83 99.31 296.13 2,085.45 173.79


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

3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81

Approved by :

MARCELINO M. OPERARIO
er District Engineer
APPROVED BUDGET FOR THE CONTRACT
CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
UNDER BASIC EDUCATIONAL FACILITIES FUND (BEFF) - BATCH 3
@ Agusan del Sur National High School, San Francisco, Agusan del Sur
Site/Location 3
MARK-UP IN % TOTAL MARK - UP
ESTIMATED
SCOPE OF WORKS % UNIT QTY. UNIT PRICE
DIRECT COST PRO
OCM %
FIT

School Public Building


A.1 Other General Requirements
B.5 Project Billboard/Signboard 0.02% units 2.00 3,414.70 6,829.40 5.00% 5.00%
B.7 Occupational Safety and Health Program 0.43% month 10.00 12,761.40 127,614.00 5.00% 5.00%
B.9 Mobilization / Demobilization 0.21% ls. 1.00 60,999.52 60,999.52 6.00% 5.00% 11.00%
A. Earthworks
SPL - 1 Blackboard 0.37% set 18.00 5,995.22 107,913.96 6.00% 5.00% 11.00%
Item 801 (1) - Removal of Obstruction & Structures 0.27% lumpsum 1.00 78,248.10 78,248.10 6.00% 5.00% 11.00%
Item 803(1)a - Structure Excavation 0.18% cu.m 2,492.54 21.37 53,272.80 6.00% 5.00% 11.00%
Item 803(3)- Foundation Fill 0.18% cu m 48.84 1,077.46 52,623.03 6.00% 5.00% 11.00%
Item 804(1)a - Embankment 0.66% cu.m 179.55 1,080.74 194,047.01 6.00% 5.00% 11.00%
B.1 Concrete Structures
Item 407-4 Piling 39.43% cu.m 1,249.89 4,581.00 5,725,721.12 6.00% 5.00% 11.00%
B. Reinforce Concrete Works
Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days) 39.43% cu.m 1,249.89 9,299.59 11,623,422.38 6.00% 5.00% 11.00%
Item 1000(1) - Soil Poisoning 0.04% liter 29.93 403.80 12,083.75 6.00% 5.00% 11.00%
Item 1000(2) - Wood Preservative 0.01% liter 5.73 500.00 2,866.48 6.00% 5.00% 11.00%
C. Finishing
Item 1043(2)a - CHB Non Load bearing 2.55% sq.m 534.47 1,407.28 752,139.39 6.00% 5.00% 11.00%
Item 1043(2)b - CHB Non Load Bearing 7.75% sq.m 1,672.78 1,366.09 2,285,160.02 6.00% 5.00% 11.00%
Item 403(a) - Steel Trusses 6.35% kgs. 16,909.66 110.77 1,873,001.56 6.00% 5.00% 11.00%
Item 1044(1) - Forms and Falsework 3.81% ls 1.00 1,123,241.60 1,123,241.60 6.00% 5.00% 11.00%
Item 1003(1)a - Carpentry for Ceiling 1.94% sq.mt 1,999.50 286.31 572,474.49 6.00% 5.00% 11.00%
Item 1001(1) a5 Pipe 0.05% meter 96.00 154.24 14,806.60 6.00% 5.00% 11.00%
Item 1001(1) a6 Pipe 0.04% meter 76.80 163.63 12,566.60 6.00% 5.00% 11.00%
Item 1001(1) a7 Pipe 0.12% meter 120.00 296.06 35,526.60 6.00% 5.00% 11.00%
Item 1001(1) a8 Pipe 0.09% meter 73.00 375.41 27,404.60 6.00% 5.00% 11.00%
Item 1001(2) a1 Fittings 0.01% each 30.00 59.04 1,771.32 6.00% 5.00% 11.00%
Item 1001(2) a2 Fittings 0.01% each 36.00 55.04 1,981.32 6.00% 5.00% 11.00%
Item 1001(2) a3 Fittings 0.01% each 18.00 87.72 1,578.88 6.00% 5.00% 11.00%
Item 1001(2) a4 Fittings 0.00% each 8.00 98.06 784.44 6.00% 5.00% 11.00%
Item 1001(2) b1 Fittings 0.00% each 18.00 47.36 852.44 6.00% 5.00% 11.00%
Item 1001(2) b2 Fittings 0.01% each 32.00 55.51 1,776.44 6.00% 5.00% 11.00%
Item 1001(2) c1 Fittings 0.00% each 12.00 65.04 780.44 6.00% 5.00% 11.00%
Item 1001(2) c2 Fittings 0.00% each 18.00 66.36 1,194.44 6.00% 5.00% 11.00%
Item 1001(2) c3 Fittings 0.01% each 12.00 170.09 2,041.10 6.00% 5.00% 11.00%
Item 1001(2) c4 Fittings 0.00% each 6.00 215.15 1,290.88 6.00% 5.00% 11.00%
Item 1001(2) d1 Fittings 0.01% each 24.00 85.04 2,040.88 6.00% 5.00% 11.00%
Item 1001(2) d2 Fittings 0.01% each 16.00 105.06 1,680.88 6.00% 5.00% 11.00%
Item 1001(2) d3 Fittings 0.02% each 12.00 390.07 4,680.88 6.00% 5.00% 11.00%
Item 1001(2) d4 Fittings 0.01% each 4.00 610.44 2,441.76 6.00% 5.00% 11.00%
Item 1001(2) e1 Fittings 0.02% each 18.00 248.39 4,471.10 6.00% 5.00% 11.00%
Item 1001(2) e2 Fittings 0.01% each 9.00 422.79 3,805.10 6.00% 5.00% 11.00%
Item 1001(2) e3 Fittings 0.04% each 18.00 625.15 11,252.64 6.00% 5.00% 11.00%
Item 1001(2) f1 Fittings 0.01% each 12.00 275.22 3,302.64 6.00% 5.00% 11.00%
Item 1001(2) f3 Fittings 0.01% each 6.00 440.44 2,642.64 6.00% 5.00% 11.00%
Item 1001(2) g1 Fittings 0.01% each 24.00 142.11 3,410.64 6.00% 5.00% 11.00%
Item 1001(2) g3 Fittings 0.02% each 18.00 288.17 5,186.97 6.00% 5.00% 11.00%
Item 1001(2) g4 Fittings 0.01% each 4.00 595.66 2,382.64 6.00% 5.00% 11.00%
Item 1001(2) i2 Fittings 0.01% each 18.00 195.15 3,512.64 6.00% 5.00% 11.00%
Item 1001(2) l2 Fittings 0.01% each 6.00 400.44 2,402.64 6.00% 5.00% 11.00%
Item 1002(5) b1 PPR-C Pipes 0.02% piece 18.00 320.15 5,762.64 6.00% 5.00% 11.00%
Item 1002(5) c2 PPR-C Pipes 0.03% piece 24.00 385.14 9,243.30 6.00% 5.00% 11.00%
Item 1002(5) d3 PPR-C Pipes 0.04% piece 24.00 470.17 11,283.96 6.00% 5.00% 11.00%
Item 1002(6) b2 PPR-C Pipes 0.01% piece 18.00 115.07 2,071.32 6.00% 5.00% 11.00%
pages 1/2

Item 1002(6) b3 PPR-C Pipes 0.01% piece 12.00 149.11 1,789.32 6.00% 5.00% 11.00%
Item 1002(6) b4 PPR-C Pipes 0.02% piece 36.00 140.04 5,041.32 6.00% 5.00% 11.00%
Item 1002(6) c2 PPR-C Pipes 0.01% piece 12.00 270.17 3,241.98 6.00% 5.00% 11.00%
Item 1002(7) c3 PPR-C Pipes 0.01% piece 13.00 320.97 4,172.64 6.00% 5.00% 11.00%
Item 1002(6) c4 PPR-C Pipes 0.01% piece 10.00 394.26 3,942.64 6.00% 5.00% 11.00%
Item 1002(6) g2 PPR-C Pipes 0.01% piece 30.00 127.09 3,812.64 6.00% 5.00% 11.00%
Item 1002(2) - Plumbing Fixtures 0.51% set 17.00 8,889.58 151,122.80 6.00% 5.00% 11.00%
Item 1004(2) a - Rough Hardwares 0.06% set 18.00 937.01 16,866.16 6.00% 5.00% 11.00%
Item 1004(2) d - Finishing Hardwares 0.01% set 2.00 790.44 1,580.88 6.00% 5.00% 11.00%
Item 1004(2) e - Finishing Hardwares 0.10% set 30.00 962.21 28,866.16 6.00% 5.00% 11.00%
Item 1004(2) g - Finishing Hardwares 0.06% set 90.00 184.73 16,625.72 6.00% 5.00% 11.00%
Item 1009(1) a - Jalousie Windows (Jalouplus eqiuv.) 0.67% sq mt 232.70 846.97 197,093.82 6.00% 5.00% 11.00%
Item 1010(1) - Frames 0.98% set 57.00 5,049.34 287,812.33 6.00% 5.00% 11.00%
Item 1010(2) a - Doors 0.08% sq. mts. 25.62 928.29 23,782.71 6.00% 5.00% 11.00%
Item 1010(2) b - Doors 0.32% sq. mts. 68.04 1,398.29 95,139.45 6.00% 5.00% 11.00%
Item 1013(2) a - Fabricated Metal Roofing Accessory 0.07% ln mt 63.00 341.70 21,526.92 6.00% 5.00% 11.00%
Item 1013(2) b - Fabricated Metal Roofing Accessory 0.04% ln mt 22.00 482.70 10,619.34 6.00% 5.00% 11.00%
Item 1013(2) c - Fabricated Metal Roofing Accessory 0.20% ln mts 126.00 472.17 59,492.80 6.00% 5.00% 11.00%
Item 1014(1) a1 - Prepainted Metal Sheets 2.06% sq mt 927.21 656.05 608,298.79 6.00% 5.00% 11.00%
Item 1018(1) - Glazed Tiles and Trims 1.81% sq mt. 519.60 1,029.23 534,784.26 6.00% 5.00% 11.00%
Item 1018(2) - UnGlazed Tiles 0.64% sq mt. 193.72 971.88 188,269.31 6.00% 5.00% 11.00%
Item 1021(1)a - Cement Floor Finish 0.33% sq.mt 1,710.45 56.33 96,348.84 6.00% 5.00% 11.00%
Item 1027(1) - Cement Plaster Finish 2.35% sq.mt 2,207.24 313.89 692,823.85 6.00% 5.00% 11.00%
Item 1032(1) - Painting Works 3.10% sq.mt 4,206.74 217.26 913,959.13 6.00% 5.00% 11.00%
D Electrical
Item 1100(1) a2 - Rigid Steel Conduit (RSC) 0.08% length 180.00 136.07 24,493.20 6.00% 5.00% 11.00%
Item 1100(1) a3 - Rigid Steel Conduit (RSC) 0.03% length 50.00 156.85 7,842.64 6.00% 5.00% 11.00%
Item 1100(1) a5 - Rigid Steel Conduit (RSC) 0.01% length 18.00 207.09 3,727.65 6.00% 5.00% 11.00%
Item 1100(1) d2 - Conduit Coupling (RSC) 0.00% pcs 105.00 12.43 1,305.66 6.00% 5.00% 11.00%
Item 1100(1) d3 - Conduit Coupling (RSC) 0.00% pcs 34.00 37.14 1,262.88 6.00% 5.00% 11.00%
Item 1100(2) a2 - Locknut & Bushing (RSC) 0.00% pcs 54.00 16.68 900.66 6.00% 5.00% 11.00%
Item 1100(2) a3 - Locknut & Bushing (RSC) 0.00% pcs 24.00 22.02 528.44 6.00% 5.00% 11.00%
Item 1100(1) d4 - Conduit Coupling (RSC) 0.00% pcs 8.00 81.08 648.66 6.00% 5.00% 11.00%
Item 1100(4) d1 - Conduit Coupling (RSC) 0.01% pcs 135.00 25.12 3,391.76 6.00% 5.00% 11.00%
Item 1100(4) d2 - Conduit Coupling (RSC) 0.00% pcs 39.00 33.33 1,299.88 6.00% 5.00% 11.00%
Item 1100(4) d4 - Conduit Coupling (RSC) 0.00% pcs 4.00 45.03 180.11 6.00% 5.00% 11.00%
Item 1100(6) - Conduit Clamp 0.01% pcs 440.00 5.18 2,281.32 6.00% 5.00% 11.00%
Item 1100(8) b - G. I. Wire 0.00% kls 10.00 118.09 1,180.88 6.00% 5.00% 11.00%
Item 1100(12) - PVC Solvent Cement 0.00% Can 6.00 150.15 900.88 6.00% 5.00% 11.00%
Item 1100(14) - Octagonal Junction Box 0.02% Piece 105.00 43.16 4,531.76 6.00% 5.00% 11.00%
Item 1100(15) - Utility Box 0.02% Piece 135.00 42.69 5,762.64 6.00% 5.00% 11.00%
Item 1100(22) - Grounding Rod Copperweld 0.00% length 5.00 118.09 590.44 6.00% 5.00% 11.00%
Item 1101(1) a2 - Electrical Wire 0.17% rolls 15.00 3,273.77 49,106.60 6.00% 5.00% 11.00%
Item 1101(1) a3 - Wires and Wiring Devices 0.10% rolls 7.50 4,085.68 30,642.60 6.00% 5.00% 11.00%
Item 1101(1) a4 - Wires and Wiring Devices 0.04% rolls 1.80 7,303.67 13,146.60 6.00% 5.00% 11.00%
Item 1101(2) - Tumbler Switch Single Pole 0.01% pcs 18.00 178.43 3,211.76 6.00% 5.00% 11.00%
Item 1101(3) - Tumbler Switch 0.03% pcs 48.00 205.04 9,841.76 6.00% 5.00% 11.00%
Item 1101(4) - Tumbler Switch 0.01% pcs 6.00 410.29 2,461.76 6.00% 5.00% 11.00%
Item 1101(5) - Tumbler Switch 0.02% pcs 36.00 151.72 5,461.76 6.00% 5.00% 11.00%
Item 1101(6) - Duplex Convenience Receptacle 0.03% set 45.00 207.37 9,331.76 6.00% 5.00% 11.00%
Item 1102(1) - Panel Boards Safety Switch Type 0.03% set 1.00 7,802.20 7,802.20 6.00% 5.00% 11.00%
Item 1103(1) a4 - Fluorescent lighting Fixture 0.52% set 168.00 910.87 153,026.40 6.00% 5.00% 11.00%
Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb 0.03% set 12.00 735.92 8,831.00 6.00% 5.00% 11.00%
Item 1208(2) b1 GI Pipe Railings 1.08% mts 65.10 4,870.18 317,048.52 6.00% 5.00% 11.00%

TOTAL 120% 29,475,345.99


pages 2/2

Prepared by : Recommending Approval :

WILFRED R. VISAYA ANNIE R. SUMASTRE


Chief, Planning & Design Section Assistant District Engineer
G

ARK - UP
VAT TOTAL
INDIRECT TOTAL COST UNIT COST
VALUE COST
5.00%

341.47 358.54 700.01 7,529.41 3,764.71


6,380.70 6,699.74 13,080.44 140,694.44 14,069.44
6,709.95 3,385.47 10,095.42 71,094.94 71,094.94

11,870.54 5,989.22 17,859.76 125,773.72 6,987.43


8,607.29 4,342.77 12,950.06 91,198.16 91,198.16
5,860.01 2,956.64 8,816.65 62,089.45 24.91
5,788.53 2,920.58 8,709.11 61,332.14 1,255.78
21,345.17 10,769.61 32,114.78 226,161.79 1,259.60

629,829.32 317,777.52 947,606.85 6,673,327.97 5,339.15

1,278,576.46 645,099.94 1,923,676.40 13,547,098.78 10,838.67


1,329.21 670.65 1,999.86 14,083.62 470.63
315.31 159.09 474.40 3,340.88 582.75

82,735.33 41,743.74 124,479.07 876,618.46 1,640.18


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

196.83 99.31 296.13 2,085.45 173.79


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

3,234,221.45 1,635,478.37 4,869,699.83 34,345,045.81

Approved by :

MARCELINO M. OPERARIO
er District Engineer
Unit Price Analysis

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


PAY ITEMS : B.5 Project Billboard/Signboard
COST SHEET ID : Other General Requirements
QUANTITY : 2.00 each PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Coco lumber bd ft 85.00 19.00


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 8.00 72.15


Laborer 4.00 8.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
Amount
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM
2. Contractor's Profit 5% 341.47
3. VAT 5% 358.54
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
HOOL BUILDING

TOTAL COST

1,615.00
140.00
706.00
2,500.00

4,961.00
Total
Cost

577.20
1,291.20

1,868.40
Total
Cost

-
6,829.40

700.01

7,529.41

3,764.71
Unit Price Analysis

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


PAY ITEMS : B.7 Occupational Safety and Health Program
COST SHEET ID : Other General Requirements
QUANTITY : 10.00 month PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Safety Helmet man-month 10.00 163.00


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Monthly
No. Personnel No. of Mon. Rate

Safety Officer (Part Time) 1.00 10.00 4,500.00


First Aider 1.00 10.00 3,684.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM
2. Contractor's Profit 5% 6,380.70
3. VAT 5% 6,699.74
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OOMS SCHOOL BUILDING

TOTAL COST

1,630.00
8,800.00
8,880.00
816.00
8,568.00
5,920.00
4,920.00
6,240.00

45,774.00
Total
Cost

45,000.00
36,840.00

81,840.00
Total
Cost

-
127,614.00

13,080.44

140,694.44

14,069.44
Unit Price Analysis

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


PAY ITEMS : B.9 Mobilization / Demobilization
COST SHEET ID : Earthworks
QUANTITY : 1.00 ls. PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

NONE

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 90.05 72.15


Laborer 15.00 90.05 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 3,659.97
2. Contractor's Profit 5% 3,049.98
3. VAT 5% 3,385.47
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
OMS SCHOOL BUILDING

m3/hr.

TOTAL COST

0.00
Total
Cost

6,497.07
54,502.45

60,999.52
Total
Cost

0.00
60,999.52

10,095.42
71,094.94

71,094.94
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : SPL - 1 Blackboard
COST SHEET ID : Other General Requirements
QUANTITY : 18.00 set PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

6.0mm thk Ordinary Plywood pcs 27.00 385.00


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 32.00 72.15


Carpenter 3.00 32.00 60.11
Laborer 8.00 32.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 6,474.84
2. Contractor's Profit 5% 5,395.70
3. VAT 5% 5,989.22
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
SCHOOL BUILDING

TOTAL COST

10,395.00
11,700.00

14,400.00
17,280.00
8,640.00
13,500.00
10,800.00
1,440.00
1,350.00

89,505.00
Total
Cost

2,308.80
5,770.56
10,329.60

18,408.96
Total
Cost

107,913.96

17,859.76
125,773.72

6,987.43
Unit Price Analysis
JOB : Construction of 3sty-18cl School Building Projects
PAY ITEMS : Item 407-4 Piling
COST SHEET ID : Concrete Structures
QUANTITY : 1,950.00 ln mts. PRODUCTION RATE :
NUMBER OF HOURS :
A) MATERIALS : COST/UNIT UNIT QUANTITY
MICRO PILE:
195 pcs x 200mm dia x 10000mm lm 1,950.00

REINFORCED CONCRETE PILE TOTAL COST:


FOR FABRICATION AND INSTALLATION

per L.M.

for Micro Pile :


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

Material Cost = 730.27

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Construction Foreman 1.00 1.00


Skilled Laborer 5.00 1.00
Laborer 6.00 1.00

Bending/Installation of RSB-32mm diameter


Skilled Laborer 4.00 0.25
Laborer 8.00 0.25

Output per hour : 3.00 L.M./hr.

Labor Cost = 251.87

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

Drill Rig. Mechanical Rotary 1.00 0.74


Truck Mounted Crane (25T) 1.00 0.95
Bar Bender 1.00 0.04
Bar Cutter 1.00 0.04
Bentonite Mixer 1.00 0.50
Bentonite Bin 1.00 0.50
Water Pump 1.00 0.50
Water Truck 1.00 0.50
Welding Machine 1.00 0.50
Tremie Pipe Set 1.00 0.24
SPT & Desnading Machine 1.00 0.24
Tower Light 1.00 0.50
Minor tools 10% of labor

Output per hour : 3.00 L.M./hr.

Equipment Cost = 1,954.13


SUB - TOTAL (C)
D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
3.00 mts/hour

UNIT RATE TOTAL COST

3,475.00 114.68
47.00 593.42
150.00 0.90
21.27
730.27

1,424,020.47
Hourly Total
Rate Cost

72.15 72.15
60.11 300.55
40.35 242.10

60.11 60.11
40.35 80.70
755.61

491,146.50
Hourly Total
Rate Cost

3,932.00 2,909.68
1,427.00 1,355.65
351.50 14.06
219.75 8.79
173.00 86.50
280.00 140.00
123.38 61.69
1,065.00 532.50
391.00 195.50
320.00 76.80
559.00 134.16
543.00 271.50
75.56
5,862.39
3,810,554.15
5,725,721.12

343,543.27
286,286.06
317,777.52
947,606.85

6,673,327.97

3,422.22
Unit Price Analysis

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


PAY ITEMS : Item 801 (1) - Removal of Obstruction & Structures
COST SHEET ID : Removal of Structures and Obstructions
QUANTITY : 1.00 lumpsum PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

NONE

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 98.00 72.15


Laborer 18.00 98.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 4,694.89
2. Contractor's Profit 5% 3,912.41
3. VAT 5% 4,342.77
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
S SCHOOL BUILDING

m3/hr.

TOTAL COST

0.00
Total
Cost

7,070.70
71,177.40

78,248.10
Total
Cost

0.00
78,248.10

12,950.06

91,198.16

91,198.16
Unit Price Analysis

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


PAY ITEMS : Item 803(1)a - Structure Excavation
COST SHEET ID : Earthworks
QUANTITY : 2,492.54 cu.m PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

NONE

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 112.00 72.15


Laborer 10.00 112.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 3,196.37
2. Contractor's Profit 5% 2,663.64
3. VAT 5% 2,956.64
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
SCHOOL BUILDING

m3/hr.

TOTAL COST

0.00
Total
Cost

8,080.80
45,192.00

53,272.80
Total
Cost

0.00
53,272.80

8,816.65

62,089.45

24.91
Unit Price Analysis

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


PAY ITEMS : Item 803(3)- Foundation Fill
COST SHEET ID : Earthworks
QUANTITY : 48.84 cu m PRODUCTION RATE : 1.18
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Gravel - 3/4" - 2" cu m 48.84 811.14

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 41.39 72.15


Laborer 6.00 41.39 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 3,157.38
2. Contractor's Profit 5% 2,631.15
3. VAT 5% 2,920.58
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OOL BUILDING

m3/hr.
41.39

TOTAL COST

39,616.27

39,616.27
Total
Cost

2,986.28
10,020.48

13,006.75
Total
Cost

52,623.03

8,709.11

61,332.14

1,255.78
Unit Price Analysis

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


PAY ITEMS : Item 804(1)a - Embankment
COST SHEET ID : Earthworks
QUANTITY : 179.55 cu.m PRODUCTION RATE : 1.04
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Gravel/Earth Fill cu.m 179.55 708.91

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 120.00 72.15


Laborer 12.00 120.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 11,642.82
2. Contractor's Profit 5% 9,702.35
3. VAT 5% 10,769.61
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
SCHOOL BUILDING

m3/hr.

TOTAL COST

127,285.01

127,285.01
Total
Cost

8,658.00
58,104.00

66,762.00
Total
Cost

0.00
194,047.01

32,114.78

226,161.79

1,259.60
Unit Price Analysis

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


PAY ITEMS : Item 900(1) - Reinforced Concrete (fc=3,000 psi @ 28 days)
COST SHEET ID : Reinforced Concrete
QUANTITY : 1,249.89 cu.m PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Footings
Portland Cement bags 2,444.44 263.09
Sand cu.m. 134.31 741.66
Gravel - 3/4" cu.m. 268.62 811.14
20mm dia x 6mts kgs. 12,992.56 45.12
#16 G.I. Tie Wire kgs. 227.55 100.00

Columns
Portland Cement bags 1,221.57 263.09
Sand cu.m. 67.12 741.66
Gravel - 3/4" cu.m. 134.24 811.14
25mm dia x 6mts,20mm dia x 6mts,16mm dia x 6mts kgs. 60,386.90 45.12
12mm dia x 6mts,10mm dia x 6mts
#16 G.I. Tie Wire kgs. 586.44 100.00

Tie Beam
Portland Cement bags 479.80 263.09
Sand cu.m. 26.36 741.66
Gravel - 3/4" cu.m. 52.73 811.14
20mm dia x 6mts,16mm dia x 6mts kgs. 9,221.58 45.12
12mm dia x 6mts,10mm dia x 6mts
#16 G.I. Tie Wire kgs. 152.49 100.00

Slab on Fill
Portland Cement bags 544.64 263.09
Sand cu.m. 29.93 741.66
Gravel - 3/4" cu.m. 59.85 811.14
10mm dia x 6mts kgs. 2,229.92 45.12
#16 G.I. Tie Wire kgs. 29.71 100.00

2nd Flr. & 3rd Flr. Slab


Portland Cement bags 1,067.16 263.09
Sand cu.m. 58.64 741.66
Gravel - 3/4" cu.m. 117.27 811.14
10mm dia x 6mts kgs. 31,847.20 45.12
#16 G.I. Tie Wire kgs. 466.17 100.00

2nd Flr. & 3rd Flr. Beams


Portland Cement bags 937.70 263.09
Sand cu.m. 51.52 741.66
Gravel - 3/4" cu.m. 103.04 811.14
25mm dia x 6mts,20mm dia x 6mts,10mm dia x 6mts kgs. 17,080.48 45.12
#16 G.I. Tie Wire kgs. 263.18 100.00

Roof Conc. Beams


Portland Cement bags 331.24 263.09
Sand cu.m. 18.20 741.66
Gravel - 3/4" cu.m. 36.40 811.14
16mm dia x 6mts,10mm dia x 6mts kgs. 5,008.54 45.12
#16 G.I. Tie Wire kgs. 100.15 100.00
Conc. Stairway
Portland Cement bags 307.02 263.09
Sand cu.m. 16.87 741.66
Gravel - 3/4" cu.m. 33.74 811.14
16mm dia x 6mts,12mm dia x 6mts,10mm dia x 6mts kgs. 1,066.14 45.12
#16 G.I. Tie Wire kgs. 2.67 100.00

Sunbreaker & Ramp


Portland Cement bags 126.00 263.09
Sand cu.m. 6.92 741.66
Gravel - 3/4" cu.m. 13.85 811.14
12mm dia x 6mts,10mm dia x 6mts kgs. 739.76 45.12
#16 G.I. Tie Wire kgs. 3.62 100.00

Septic Tank
Portland Cement bags 123.08 263.09
Sand cu.m. 6.76 741.66
Gravel - 3/4" cu.m. 13.53 811.14
12mm dia x 6mts,10mm dia x 6mts kgs. 372.72 45.12
#16 G.I. Tie Wire kgs. 0.57 100.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 1,148.00 72.15


Mason 8.00 1,148.00 60.11
Carpenter 4.00 1,148.00 60.11
Laborer 15.00 1,148.00 40.35
Steelman 4.00 1,148.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

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


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

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 697,405.34
2. Contractor's Profit 5% 581,171.12
3. VAT 5% 645,099.94
TOTAL INDIRECT COST

TOTAL COST (D+E)


UNIT COST
CHOOL BUILDING

m3/hr.

TOTAL COST

643,108.49
99,612.89
217,889.50
586,254.35
22,754.72

321,382.61
49,779.86
108,886.60
2,724,796.20

58,643.77

126,229.97
19,552.12
42,767.57
416,098.82

15,249.06

143,288.08
22,194.30
48,546.97
100,619.13
2,971.13

280,758.44
43,487.47
95,122.86
1,437,019.07
46,616.60

246,699.69
38,212.01
83,583.52
770,710.71
26,318.49
87,145.96
13,498.28
29,525.64
225,996.92
10,014.79
80,772.82
12,511.13
27,366.38
48,106.67
267.17

33,148.98
5,134.54
11,231.10
33,379.82
361.94

32,381.67
5,015.69
10,971.13
16,817.80
57.36

9,522,860.80
Total
Cost

82,828.20
552,050.24
276,025.12
694,827.00
276,025.12

1,881,755.68
Total
Cost

127,888.26
17,198.42
29,773.27
43,945.96

218,805.91
11,623,422.38

1,923,676.40

13,547,098.78
10,838.67
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Soil Poisoning Solution liter 29.93 330.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Laborer 3.00 18.24 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 725.03
2. Contractor's Profit 5% 604.19
3. VAT 5% 670.65
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
S SCHOOL BUILDING

TOTAL COST

9,875.25

9,875.25
Total
Cost

2,208.50

2,208.50
Total
Cost

0.00
12,083.75

1,999.86

14,083.62

470.63
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Wood Preservative liter 5.73 330.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Laborer 2.00 12.08 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 171.99
2. Contractor's Profit 5% 143.32
3. VAT 5% 159.09
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
S SCHOOL BUILDING

TOTAL COST

1,891.89

1,891.89
Total
Cost

974.59

974.59
Total
Cost

0.00
2,866.48

474.40

3,340.88

582.75
Unit Price Analysis

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


PAY ITEMS : Item 1043(2)a - CHB Non Load bearing
COST SHEET ID : Masonry Works
QUANTITY : 534.47 sq.m PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

CHB - 4" x 8" x 16" pcs 6,396.00 10.00


Portland Cement bags 278.99 263.09
Washed Sand kgs. 367.71 741.66
Reinforcing Steel Bars kgs. 2,956.79 45.12
#16 G.I. Tie Wire kgs. 25.12 100.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 320.00 72.15


Mason 4.00 320.00 60.11
Laborer 6.00 320.00 40.35
Steelman 1.00 320.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

Bar Cutter (Single Phase) 1.00 42.76 219.75

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 45,128.36
2. Contractor's Profit 5% 37,606.97
3. VAT 5% 41,743.74
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
MS SCHOOL BUILDING

m2./hr.

TOTAL COST

63,960.00
73,399.70
272,718.69
133,417.12
2,511.99

546,007.50
Total
Cost

23,088.00
76,940.80
77,472.00
19,235.20

196,736.00
Total
Cost

9,395.89

9,395.89
752,139.39

124,479.07
876,618.46

1,640.18
Unit Price Analysis

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


PAY ITEMS : Item 1043(2)b - CHB Non Load Bearing
COST SHEET ID : Masonry Works
QUANTITY : 1,672.78 sq.m PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

CHB - 6" x 8" x 16" pcs. 17,159.00 12.00


Portland Cement bags 1,040.47 264.51
Washed Sand kgs. 1,485.42 828.51
Reinforcing Steel Bars kgs. 6,419.58 45.00
#16 G.I. Tie Wire kgs. 78.62 100.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 424.00 72.15


Mason 4.00 424.00 60.11
Laborer 7.00 424.00 40.35
Steelman 1.00 424.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

Bar Cutter (Single Phase) 1.00 133.82 219.75

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 137,109.60
2. Contractor's Profit 5% 114,258.00
3. VAT 5% 126,826.38
TOTAL INDIRECT COST

TOTAL COST (D+E)


UNIT COST
S SCHOOL BUILDING

m2./hr.

TOTAL COST

205,908.00
275,217.94
1,230,691.77
288,880.88
7,862.04

2,008,560.64
Total
Cost

30,591.60
101,946.56
119,758.80
25,486.64

247,192.00
Total
Cost

29,407.38

29,407.38
2,285,160.02

378,193.98

2,663,354.01
1,592.18
Unit Price Analysis

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


PAY ITEMS : Item 403(a) - Steel Trusses
COST SHEET ID : Prepainted Metal Sheets
QUANTITY : 16,909.66 kgs. PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 432.00 72.15


Welder 4.00 432.00 60.11
Laborer 10.00 432.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

Welding Machine 1.00 54.00 539.00


Cutting OutFit 1.00 54.00 45.45
SUB - TOTAL (C)
D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 112,380.09
2. Contractor's Profit 5% 93,650.08
3. VAT 5% 103,951.59
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
kgs./hr.

TOTAL COST

286,820.77
134,075.16

64,490.81

46,053.13

27,152.91

603,736.34

22,268.82

17,604.41

8,667.60

8,798.59

12,246.17

3,750.00

5,180.00
14,583.60

117,532.80

99,000.00

2,310.00
25,579.29
27,000.00
5,240.00

1,532,090.38
Total
Cost

31,168.80
103,870.08
174,312.00

309,350.88
Total
Cost

29,106.00
2,454.30
31,560.30
1,873,001.56

309,981.76

2,182,983.32

129.10
Unit Price Analysis
JOB : Construction of One(1)-Storey TechVoc Workshop/Laboratory Building (Batch 6)
PAY ITEMS : Item 1044(1) - Forms and Falsework
COST SHEET ID : Masonry Works
QUANTITY : 1.00 ls PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Steel Scaffoldings & Accessories


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

Formworks and Accesoories


Inside Corner Angle (Slab) 100 x 100 x 1800 ls 1.00 250,000.00
100 x 100 x 1200

Stage Panel Form w/ Frame 4" x 8"


Stage Support 100 x 100

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 96.00 72.15


Laborer 6.00 96.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 67,394.50
2. Contractor's Profit 5% 56,162.08
3. VAT 5% 62,339.91
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
m2./hr.

TOTAL COST

300,000.00

250,000.00

300,000.00

250,000.00

1,100,000.00
Total
Cost

6,926.40
23,241.60

23,241.60
Total
Cost

-
1,123,241.60
185,896.48

1,309,138.08

1,309,138.08
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Ceiling Board & Metal Furring Frame


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Construction Foreman 1.00 208.00 72.15


Skilled Laborer 6.00 208.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)
E. ADD: INDIRECT COST
1. OCM 6% 34,348.47
2. Contractor's Profit 5% 28,623.72
3. VAT 5% 31,772.33
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
CHOOL BUILDING

sq m/hr

TOTAL COST

312,421.88
10,174.20
55,517.33
7,694.62
48,457.50
7,298.44
24,300.00

12,463.13
733.13
1,800.00

3,000.00
4,000.00
6,000.00
1,872.00
375.00
1,350.00

497,457.21
Total
Cost

15,007.20
75,017.28

75,017.28
Total
Cost

0.00
572,474.49
94,744.53

667,219.02

333.69
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(1) a5 Pipe
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 96.00 meter PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe x 3mts pcs 32.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 20.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

350.00 11,200.00

11,200.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

14,806.60

888.40
740.33
821.77
2,450.49

17,257.09

179.76
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(1) a6 Pipe
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 76.80 meter PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe x 3mts pcs 25.60

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 20.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

350.00 8,960.00

8,960.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

12,566.60

754.00
628.33
697.45
2,079.77

14,646.37

190.71
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(1) a7 Pipe
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 120.00 meter PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe x 3mts pcs. 40.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 20.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

798.00 31,920.00

31,920.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

35,526.60

2,131.60
1,776.33
1,971.73
5,879.65

41,406.25

345.05
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(1) a8 Pipe
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 73.00 meter PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


150mm dia PVC pipe x 3mts pcs. 24.33

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 20.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

978.00 23,798.00

23,798.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

27,404.60

1,644.28
1,370.23
1,520.96
4,535.46

31,940.06

437.54
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) a1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 30.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

35.00 1,050.00

1,050.00
Hourly Total
Rate Cost

60.11 721.32

721.32
Hourly Total
Rate Cost

1,771.32

106.28
88.57
98.31
293.15

2,064.47

68.82
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) a2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 36.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe
Elbow 1/8 Bend(45 degree) pcs. 36.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

35.00 1,260.00

1,260.00
Hourly Total
Rate Cost

60.11 721.32

721.32
Hourly Total
Rate Cost

1,981.32

118.88
99.07
109.96
327.91

2,309.23

64.15
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) a3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
Elbow 1/8 Bend(45 degree) pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

61.00 1,098.00

1,098.00
Hourly Total
Rate Cost

60.11 480.88

480.88
Hourly Total
Rate Cost

1,578.88

94.73
78.94
87.63
261.30

1,840.18

102.23
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) a4 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 8.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


150mm dia PVC pipe
Elbow 1/8 Bend(45 degree) pcs. 8.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 1.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

68.00 544.00

544.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

784.44

47.07
39.22
43.54
129.82

914.26

114.28
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) b1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
Elbow 1/8 Bend(90 degree) pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 1.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

34.00 612.00

612.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

852.44

51.15
42.62
47.31
141.08

993.52

55.20
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) b2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 32.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe
Elbow 1/8 Bend(90 degree) pcs. 32.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 1.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

48.00 1,536.00

1,536.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

1,776.44

106.59
88.82
98.59
294.00

2,070.44

64.70
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) c1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 12.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
Clean-Out with Plug pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 1.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

45.00 540.00

540.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

780.44

46.83
39.02
43.31
129.16

909.60

75.80
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) c2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe
Clean-Out with Plug pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 1.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

53.00 954.00

954.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

1,194.44

71.67
59.72
66.29
197.68

1,392.12

77.34
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) c3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 12.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
Clean-Out with Plug pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 5.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

120.00 1,440.00

1,440.00
Hourly Total
Rate Cost

60.11 601.10

601.10
Hourly Total
Rate Cost

2,041.10

122.47
102.06
113.28
337.80

2,378.90

198.24
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) c4 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 6.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


150mm dia PVC pipe
Clean-Out with Plug pcs. 6.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

135.00 810.00

810.00
Hourly Total
Rate Cost

60.11 480.88

480.88
Hourly Total
Rate Cost

1,290.88

77.45
64.54
71.64
213.64

1,504.52

250.75
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) d1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 24.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
Coupling pcs. 24.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

65.00 1,560.00

1,560.00
Hourly Total
Rate Cost

60.11 480.88

480.88
Hourly Total
Rate Cost

2,040.88

122.45
102.04
113.27
337.77

2,378.65

99.11
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) d2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 16.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe
Coupling pcs. 16.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

75.00 1,200.00

1,200.00
Hourly Total
Rate Cost

60.11 480.88

480.88
Hourly Total
Rate Cost

1,680.88

100.85
84.04
93.29
278.19

1,959.07

122.44
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) d3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 12.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
Coupling pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

350.00 4,200.00

4,200.00
Hourly Total
Rate Cost

60.11 480.88

480.88
Hourly Total
Rate Cost

4,680.88

280.85
234.04
259.79
774.69

5,455.57

454.63
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) d4 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 4.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


150mm dia PVC pipe
Coupling pcs. 4.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

370.00 1,480.00

1,480.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

2,441.76

146.51
122.09
135.52
404.11

2,845.87

711.47
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) e1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
P-Trap pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 5.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

215.00 3,870.00

3,870.00
Hourly Total
Rate Cost

60.11 601.10

601.10
Hourly Total
Rate Cost

4,471.10

268.27
223.56
248.15
739.97

5,211.07

289.50
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) e2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 9.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


75mm dia PVC pipe
P-Trap pcs. 9.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 2.00 5.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

356.00 3,204.00

3,204.00
Hourly Total
Rate Cost

60.11 601.10

601.10
Hourly Total
Rate Cost

3,805.10

228.31
190.26
211.18
629.74

4,434.84

492.76
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) e3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
P-Trap pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

545.00 9,810.00

9,810.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

11,252.64

675.16
562.63
624.52
1,862.31

13,114.95

728.61
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) f1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 12.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
Sanitary Tee pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

155.00 1,860.00

1,860.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

3,302.64

198.16
165.13
183.30
546.59

3,849.23

320.77
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) f3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 6.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
Sanitary Tee pcs. 6.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

200.00 1,200.00

1,200.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

2,642.64

158.56
132.13
146.67
437.36

3,080.00

513.33
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) g1 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 24.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


50mm dia PVC pipe
Sanitary Wye pcs. 24.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

82.00 1,968.00

1,968.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

3,410.64

204.64
170.53
189.29
564.46

3,975.10

165.63
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) g3 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm dia PVC pipe
Sanitary Wye pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 9.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

198.00 3,564.00

3,564.00
Hourly Total
Rate Cost

60.11 1,622.97

1,622.97
Hourly Total
Rate Cost

5,186.97

311.22
259.35
287.88
858.44

6,045.41

335.86
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) g4 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 4.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


150mm dia PVC pipe
Sanitary Wye pcs. 4.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

235.00 940.00

940.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

2,382.64

142.96
119.13
132.24
394.33

2,776.97

694.24
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) i2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 18.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm x 50mm dia PVC pipe
Reducer-Bushing pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

115.00 2,070.00

2,070.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

3,512.64

210.76
175.63
194.95
581.34

4,093.98

227.44
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1001(2) l2 Fittings
COST SHEET ID : Storm Drainage and Sewerage System
QUANTITY : 6.00 each PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Series 1000 x PVC Pipe


100mm x 50mm dia PVC pipe
Reducer-Sanitary Wye pcs. 6.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

160.00 960.00

960.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

2,402.64

144.16
120.13
133.35
397.64

2,800.28

466.71
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(5) b1 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 18.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Pipe x 3m


20mm dia PPR-C pipe pcs. 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

240.00 4,320.00

4,320.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

5,762.64

345.76
288.13
319.83
953.72

6,716.36

373.13
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(5) c2 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 24.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Pipe x 3m


25mm dia PPR-C pipe pcs. 24.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 10.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

310.00 7,440.00

7,440.00
Hourly Total
Rate Cost

60.11 1,803.30

1,803.30
Hourly Total
Rate Cost

9,243.30

554.60
462.17
513.00
1,529.77

10,773.07

448.88
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(5) d3 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 24.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Pipe x 3m


32mm dia PPR-C pipe pcs. 24.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 12.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

380.00 9,120.00

9,120.00
Hourly Total
Rate Cost

60.11 2,163.96

2,163.96
Hourly Total
Rate Cost

11,283.96

677.04
564.20
626.26
1,867.50

13,151.46

547.98
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) b2 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 18.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

75.00 1,350.00

1,350.00
Hourly Total
Rate Cost

60.11 721.32

721.32
Hourly Total
Rate Cost

2,071.32

124.28
103.57
114.96
342.80

2,414.12

134.12
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) b3 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 12.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


25mm dia PPR pipe
Elbow, 1/4 Bend (90 degree) pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

89.00 1,068.00

1,068.00
Hourly Total
Rate Cost

60.11 721.32

721.32
Hourly Total
Rate Cost

1,789.32

107.36
89.47
99.31
296.13

2,085.45

173.79
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) b4 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 36.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


32mm dia PPR pipe
Elbow, 1/4 Bend (90 degree) pcs. 36.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 4.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

120.00 4,320.00

4,320.00
Hourly Total
Rate Cost

60.11 721.32

721.32
Hourly Total
Rate Cost

5,041.32

302.48
252.07
279.79
834.34

5,875.66

163.21
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) c2 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 12.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


20mm dia PPR pipe
Tee (equal) pcs. 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 6.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

180.00 2,160.00

2,160.00
Hourly Total
Rate Cost

60.11 1,081.98

1,081.98
Hourly Total
Rate Cost

3,241.98

194.52
162.10
179.93
536.55

3,778.53

314.88
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(7) c3 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 13.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


25mm dia PPR pipe
Tee (equal) pcs. 13.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

210.00 2,730.00

2,730.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

4,172.64

250.36
208.63
231.58
690.57

4,863.21

374.09
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) c4 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 10.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


32mm dia PPR pipe
Tee (equal) pcs. 10.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

250.00 2,500.00

2,500.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

3,942.64

236.56
197.13
218.82
652.51

4,595.15

459.51
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1002(6) g2 PPR-C Pipes
COST SHEET ID : Plumbing
QUANTITY : 30.00 piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Water Line : PPR-C Fittings


20mm dia uPVC pipe
Female Threaded Adoptor pcs. 30.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

79.00 2,370.00

2,370.00
Hourly Total
Rate Cost

60.11 1,442.64

1,442.64
Hourly Total
Rate Cost

3,812.64

228.76
190.63
211.60
630.99

4,443.63

148.12
Unit Price Analysis

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


PAY ITEMS : Item 1002(2) - Plumbing Fixtures
COST SHEET ID : Plumbing Works
QUANTITY : 17.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Water Closet (6.0 gpf) w/ complete accy set & assy. set 15.00 6,000.00
Lavatory w/ complete accy set & assy. set 2.00 5,500.00
Soap & Paper Holder set 15.00 650.00
sink faucet pcs 18.00 250.00
Solvent cement can 12.00 380.00
Teflon tape pcs 20.00 15.00
Stainless Steel Floor Drain pcs 12.00 180.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Installer/Skilled Laborer 4.00 120.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 9,067.37
2. Contractor's Profit 5% 7,556.14
3. VAT 5% 8,387.32
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OL BUILDING

TOTAL COST

90,000.00
11,000.00
9,750.00
4,500.00
4,560.00
300.00
2,160.00

122,270.00
Total
Cost

28,852.80

28,852.80
Total
Cost

151,122.80

25,010.82

176,133.62

10,360.80
Unit Price Analysis

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


PAY ITEMS : Item 1004(2) a - Rough Hardwares
COST SHEET ID : Hardwares
QUANTITY : 18.00 set PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Lockset set 18.00 750.00

note: including accessories set & assy.

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 2.00 28.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 1,011.97
2. Contractor's Profit 5% 843.31
3. VAT 5% 936.07
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
set/hr

TOTAL COST

13,500.00

13,500.00
Total
Cost

3,366.16

3,366.16
Total
Cost

-
16,866.16

2,791.35

19,657.51

1,092.08
Unit Price Analysis

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


PAY ITEMS : Item 1004(2) d - Finishing Hardwares
COST SHEET ID : Hardwares
QUANTITY : 2.00 set PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Door Closer set 2.00 550.00

note: including accessories set & assy.

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 2.00 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 94.85
2. Contractor's Profit 5% 79.04
3. VAT 5% 87.74
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
set/hr

TOTAL COST

1,100.00

1,100.00
Total
Cost

480.88

480.88
Total
Cost

-
1,580.88

261.64

1,842.52

921.26
Unit Price Analysis

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


PAY ITEMS : Item 1004(2) e - Finishing Hardwares
COST SHEET ID : Hardwares
QUANTITY : 30.00 set PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Knobs set 30.00 850.00

note: including accessories set & assy.

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 2.00 28.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 1,731.97
2. Contractor's Profit 5% 1,443.31
3. VAT 5% 1,602.07
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
set/hr

TOTAL COST

25,500.00

25,500.00
Total
Cost

3,366.16

3,366.16
Total
Cost

-
28,866.16

4,777.35

33,643.51

1,121.45
Unit Price Analysis

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


PAY ITEMS : Item 1004(2) g - Finishing Hardwares
COST SHEET ID : Hardwares
QUANTITY : 90.00 set PRODUCTION RATE :
NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Hinges set 90.00 150.00

note: including accessories set & assy.

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 2.00 26.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 997.54
2. Contractor's Profit 5% 831.29
3. VAT 5% 922.73
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
set/hr

TOTAL COST

13,500.00

13,500.00
Total
Cost

3,125.72

3,125.72
Total
Cost

-
16,625.72

2,751.56

19,377.28

215.30
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

(W-1) Jalousie Windows - Glass Type (aluminum frame/equiv.)


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

(W-2) Jalousie Windows - Glass Type (aluminum frame/equiv.)


1.2m x 1.4m x 36 sets - jalousie window sq mt 65.52 680.00
Transom - 0.3 x 1.4 per span sq mt 15.12 680.00

(W-3) Jalousie Windows - Glass Type (aluminum frame/equiv.)


0.64m x 1.9m x 6 sets - jalousie window sq mt 7.30 680.00

(W-4) Jalousie Windows - Glass Type (aluminum frame/equiv.)


0.64m x 0.60m x 6 sets - jalousie window sq mt 0.77 680.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 3.00 215.47 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 11,825.63
2. Contractor's Profit 5% 9,854.69
3. VAT 5% 10,938.71
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
m2/hr.
215.47

TOTAL COST

79,560.00
18,360.00

44,553.60
10,281.60

4,961.28

522.24

158,238.72
Total
Cost

38,855.10

38,855.10
Total
Cost

-
197,093.82

32,619.03

229,712.85

987.15
Unit Price Analysis

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


PAY ITEMS : Item 1010(1) - Frames
COST SHEET ID : Wooden Doors and Windows
QUANTITY : 57.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Jambs, Sills, Head, Transoms and Mullions (hardwood/equiv.)


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

Door Jamb - (D2) set 2.00


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

Door Jamb - (D3) set 6.00


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

Door Jamb - (D4) set 13.00


3 - 2" x 6" x 8' bd ft 16.00
5 - 2" x 6" x 8' bd ft 26.67

Ground Floor
Window Jamb w/ Transom - (W1), (W2),(W3),(W4)
96 - 2" x 6" x 5' bd ft 480.00
54 - 2" x 6" x 6' bd ft 324.00
36 - 2" x 6" x 8' bd ft 288.00
2nd & 3rd Floor
Window Jamb w/ Transom - (W1), (W2),(W3),(W4)
192 - 2" x 6" x 5' bd ft 960.00
92 - 2" x 6" x 6' bd ft 552.00
72 - 2" x 6" x 8' bd ft 576.00

note: wooden frame smooth on four(4) sides (s4s)

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 5.00 180.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)
E. ADD: INDIRECT COST
1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OOL BUILDING

set/hr.

UNIT RATE TOTAL COST

680.00 24,480.00
50.00 10,800.00
50.00 28,800.00
-
-
50.00 600.00
50.00 2,800.00
-
-
50.00 900.00
50.00 4,200.00

50.00 800.00
50.00 1,333.33

50.00 24,000.00
50.00 16,200.00
50.00 14,400.00

50.00 48,000.00
50.00 27,600.00
50.00 28,800.00

233,713.33
Hourly Total
Rate Cost

60.11 54,099.00

54,099.00
Hourly Total
Rate Cost

-
287,812.33
17,268.74
14,390.62
15,973.58
47,632.94

335,445.27

5,885.00
Unit Price Analysis

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


PAY ITEMS : Item 1010(2) a - Doors
COST SHEET ID : Wooden Doors and Windows
QUANTITY : 25.62 sq. mts. PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

(D-2) Flush Door (hardwood frame/equiv.)


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

(D-3) Flush Door (hardwood frame/equiv.)


0.80m x 1.20m x 6 sets - flush sq. mts. 10.08

(D-4) Flush Door (hardwood frame/equiv.)


0.60m x 1.20m x 13 sets - flush sq. mts. 9.36

(D-5) Flush Door (PVC)


0.80m x 1.20m x 2 sets - flush sq. mts. 1.92

note: wooden frame smooth on four(4) sides (s4s)

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 5.00 23.72

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OOL BUILDING

1.08 sq.mts/hr.
23.72

UNIT RATE TOTAL COST

650.00 2,769.00

650.00 6,552.00

650.00 6,084.00

650.00 1,248.00

16,653.00
Hourly Total
Rate Cost

60.11 7,129.71

7,129.71
Hourly Total
Rate Cost

-
23,782.71

1,426.96
1,189.14
1,319.94
3,936.04

27,718.75

1,081.92
Unit Price Analysis

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


PAY ITEMS : Item 1010(2) b - Doors
COST SHEET ID : Wooden Doors and Windows
QUANTITY : 68.04 sq. mts. PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

(D-1) Panel Door (hardwood/equiv.)


0.90m x 1.20m x 36 sets - panel sq. mts. 68.04

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 5.00 63.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OOL BUILDING

1.08 sq.mts/hr.
63.00

UNIT RATE TOTAL COST

1,120.00 76,204.80

76,204.80
Hourly Total
Rate Cost

60.11 18,934.65

18,934.65
Hourly Total
Rate Cost

-
95,139.45

5,708.37
4,756.97
5,280.24
15,745.58

110,885.03

1,629.70
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY

Fabricated Metal Roofing Accessory


Ga. 24 Fabricated Metal Roofing Accy.
Ridge Roll/Cap ln mts 63.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Installer/Skilled Laborer 3.00 30.29

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
L BUILDING

2.08 ln m/hr.
HOURS : 30.29

UNIT RATE TOTAL COST

255.00 16,065.00

16,065.00
Hourly Total
Rate Cost

60.11 5,461.92

5,461.92
Hourly Total
Rate Cost

-
21,526.92

1,291.62
1,076.35
1,194.74
3,562.70

25,089.62

398.25
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY

Fabricated Metal Roofing Accessory


Ga. 24 Fabricated Metal Roofing Accy.
Side & End Flushing ln mts 22.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Installer/Skilled Laborer 3.00 10.58

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
L BUILDING

2.08 ln m/hr.
HOURS : 10.58

UNIT RATE TOTAL COST

396.00 8,712.00

8,712.00
Hourly Total
Rate Cost

60.11 1,907.34

1,907.34
Hourly Total
Rate Cost

-
10,619.34

637.16
530.97
589.37
1,757.50

12,376.84

562.58
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1013(2) c - Fabricated Metal Roofing Accessory
COST SHEET ID : Corrugated Metal Roofing
QUANTITY : 126.00 ln mts PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Fabricated Metal Roofing Accessory ln mts 126.00


Ga. 24 Fabricated Metal Roofing Accy.
Gutter

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 3.00 80.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

434.00 54,684.00

54,684.00
Hourly Total
Rate Cost

60.11 4,808.80

4,808.80
Hourly Total
Rate Cost

59,492.80

3,569.57
2,974.64
3,301.85
9,846.06

69,338.86

550.31
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY

LongSpan Roofing GI Sheets


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Installer/Skilled Laborer 3.00 445.77

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

Electric Drill 1.00 150.00

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
L BUILDING

2.08 sq m/hr.
HOURS : 445.77

UNIT RATE TOTAL COST

480.00 445,060.00

7.50 74,250.00
580.00 2,900.00
145.00 1,015.00

523,225.00
Hourly Total
Rate Cost

60.11 80,386.29

80,386.29
Hourly Total
Rate Cost

31.25 4,687.50

4,687.50
608,298.79

36,497.93
30,414.94
33,760.58
100,673.45

708,972.24

764.63
Unit Price Analysis

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


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

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Ceramic Tiles (Wall Tiles)


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

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Tiles Setter/Skilled Laborer 6.00 138.56 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

Cutter 1.00 33.25 219.75

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 32,087.06
2. Contractor's Profit 5% 26,739.21
3. VAT 5% 29,680.53
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
m2/hr.
138.56

TOTAL COST

324,750.00
112,500.00
3,750.00
36,504.00

477,504.00
Total
Cost

49,972.66

49,972.66
Total
Cost

7,307.60

7,307.60
534,784.26

88,506.80

623,291.06

1,199.57
Unit Price Analysis

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


PAY ITEMS : Item 1018(2) - UnGlazed Tiles
COST SHEET ID : Ceramic/Granite Tiles
QUANTITY : 193.72 sq mt. PRODUCTION RATE : 3.75
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Ceramic Tiles
unGlazed - 0.20m x 0.20m pcs. 4,843.00 30.00
Tile Grout bags 12.00 125.00
Adhesive Cement bags 86.00 234.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Tiles Setter/Skilled Laborer 6.00 51.66 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

Cutter 1.00 12.40 219.75

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 11,296.16
2. Contractor's Profit 5% 9,413.47
3. VAT 5% 10,448.95
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
m2/hr.
51.66

TOTAL COST

145,290.00
1,500.00
20,124.00

166,914.00
Total
Cost

18,630.88

18,630.88
Total
Cost

2,724.43

2,724.43
188,269.31

31,158.57

219,427.88

1,132.73
Unit Price Analysis

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


PAY ITEMS : Item 1021(1)a - Cement Floor Finish
COST SHEET ID : Cement Floor Finish
QUANTITY : 1,710.45 sq.mt PRODUCTION RATE : 3.56
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Portland Cement bags 246.30 263.09


Red Cement bags 150.52 85.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Mason 2.00 156.00 60.11


Laborer 1.00 156.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 5,780.93
2. Contractor's Profit 5% 4,817.44
3. VAT 5% 5,347.36
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
OL BUILDING

m2./hr.
480.46

TOTAL COST

64,800.35
12,794.17

77,594.52
Total
Cost

18,754.32

18,754.32
Total
Cost

0.00
96,348.84

15,945.73

112,294.57

65.65
Unit Price Analysis

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


PAY ITEMS : Item 1027(1) - Cement Plaster Finish
COST SHEET ID : Cement Plaster Finish
QUANTITY : 2,207.24 sq.mt PRODUCTION RATE : 3.56
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Portland Cement bags 527.78 263.09


Washed Sand cu.m. 741.25 741.66

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Mason 2.00 35.00 60.11


Laborer 1.00 35.00 40.35

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 41,569.43
2. Contractor's Profit 5% 34,641.19
3. VAT 5% 38,451.72
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
L BUILDING

m2./hr.

TOTAL COST

138,854.41
549,761.74

688,616.15
Total
Cost

4,207.70

4,207.70
Total
Cost

0.00
692,823.85

114,662.35

807,486.19

365.84
Unit Price Analysis

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


PAY ITEMS : Item 1032(1) - Painting Works
COST SHEET ID : Painting , Vanishing and Other Related Works
QUANTITY : 4,206.74 sq.mt PRODUCTION RATE : 35.00
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Flatwall Latex Paint (white/equiv.) gals 140.22 908.00


Semi-Gloss Latex Paint gals 140.22 908.00
Acrytex Reducer gals 131.46 908.00
Acry-Tile Cast gals 140.22 908.00
Polyester Body Filler & Paste Mixer Compound gals 105.17 750.00
Neutralizer gals 56.09 650.00
Tinting Colors pints 65.00 120.00
Gloss-Enamel Paint gals 18.00 908.00
Silver Metallic Course Lacquer gals 131.46 785.00
Paint Thinner gals 30.00 350.00
Roller, Steel & Hair Brushes sets 25.00 150.00
Red Lead gals 20.00 560.00

note: for the exterior and interior paint finish, pls. refer to DepEd's approved color

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Skilled Laborer 20.00 120.19 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 54,837.55
2. Contractor's Profit 5% 45,697.96
3. VAT 5% 50,724.73
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
OL BUILDING

m2./hr.
120.19

TOTAL COST

127,324.00
127,324.00
119,366.25
127,324.00
78,876.38
36,458.41
7,800.00
16,344.00
103,196.59
10,500.00
3,750.00
11,200.00

769,463.62
Total
Cost

144,495.51

144,495.51
Total
Cost

0.00
913,959.13

151,260.24
1,065,219.36

253.22
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) a2 - Rigid Steel Conduit (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 180.00 length PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

20mm dia x 3m - Rigid PVC Pipe pcs. 180.00 96.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 3 40.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 1,469.59
2. Contractor's Profit 5% 1,224.66
3. VAT 5% 1,359.37
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

17,280.00

17,280.00
Total
Cost

7,213.20

7,213.20
Total
Cost

24,493.20

4,053.62

28,546.82

158.59
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) a3 - Rigid Steel Conduit (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 50.00 length PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

25mm dia x 3m - Rigid PVC Pipe pcs. 50.00 128.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 3 8.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 470.56
2. Contractor's Profit 5% 392.13
3. VAT 5% 435.27
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

6,400.00

6,400.00
Total
Cost

1,442.64

1,442.64
Total
Cost

7,842.64

1,297.96

9,140.60

182.81
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) a5 - Rigid Steel Conduit (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 18.00 length PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

40mm dia x 3m - Rigid PVC Pipe pcs. 18.00 157.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 3 5.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 223.66
2. Contractor's Profit 5% 186.38
3. VAT 5% 206.88
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

2,826.00

2,826.00
Total
Cost

901.65

901.65
Total
Cost

3,727.65

616.93

4,344.58

241.37
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) d2 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 105.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

20mm dia x 3m - Conduit Coupling RSC pcs. 105.00 9.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 3.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 78.34
2. Contractor's Profit 5% 65.28
3. VAT 5% 72.46
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

945.00

945.00
Total
Cost

360.66

360.66
Total
Cost

1,305.66

216.09

1,521.75

14.49
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) d3 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 34.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

25mm dia x 3m - Conduit Coupling RSC pcs. 34.00 23.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 75.77
2. Contractor's Profit 5% 63.14
3. VAT 5% 70.09
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

782.00

782.00
Total
Cost

480.88

480.88
Total
Cost

1,262.88

209.01

1,471.89

43.29
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(2) a2 - Locknut & Bushing (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 54.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

20mm dia - Locknut & Bushing RSC pcs. 54.00 10.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 3.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 54.04
2. Contractor's Profit 5% 45.03
3. VAT 5% 49.99
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

540.00

540.00
Total
Cost

360.66

360.66
Total
Cost

900.66

149.06

1,049.72

19.44
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(2) a3 - Locknut & Bushing (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 24.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

25mm dia - Locknut & Bushing RSC pcs. 24.00 12.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 2.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 31.71
2. Contractor's Profit 5% 26.42
3. VAT 5% 29.33
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

288.00

288.00
Total
Cost

240.44

240.44
Total
Cost

528.44

87.46

615.90

25.66
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(1) d4 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 8.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

40mm dia x 3m - Conduit Coupling RSC pcs. 8.00 36.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 3.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 38.92
2. Contractor's Profit 5% 32.43
3. VAT 5% 36.00
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

288.00

288.00
Total
Cost

360.66

360.66
Total
Cost

648.66

107.35

756.01

94.50
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(4) d1 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 135.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

20mm dia x 90 deg. - PVC elbow pcs. 135.00 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 8.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 203.51
2. Contractor's Profit 5% 169.59
3. VAT 5% 188.24
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

2,430.00

2,430.00
Total
Cost

961.76

961.76
Total
Cost

3,391.76

561.34

3,953.10

29.28
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(4) d2 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 39.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

25mm dia x 90 deg. - PVC elbow pcs. 39.00 21.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 77.99
2. Contractor's Profit 5% 64.99
3. VAT 5% 72.14
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

819.00

819.00
Total
Cost

480.88

480.88
Total
Cost

1,299.88

215.13

1,515.01

38.85
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(4) d4 - Conduit Coupling (RSC)
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 4.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

40mm dia x 90 deg. - PVC elbow pcs. 4.00 30.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 1 1.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 10.81
2. Contractor's Profit 5% 9.01
3. VAT 5% 10.00
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

120.00

120.00
Total
Cost

60.11

60.11
Total
Cost

180.11

29.81

209.92

52.48
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(6) - Conduit Clamp
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 440.00 Piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Clamp Conduit 20mm dia w/ screws pcs 320.00 3.00


Clamp Conduit 25mm dia w/ screws pcs 120.00 5.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 3 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 136.88
2. Contractor's Profit 5% 114.07
3. VAT 5% 126.61
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

960.00
600.00

1,560.00
Total
Cost

721.32

721.32
Total
Cost

2,281.32

377.56

2,658.88

6.04
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(8) b - G. I. Wire
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 10.00 kls PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

G.I. Wire kls 10.00 70.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 70.85
2. Contractor's Profit 5% 59.04
3. VAT 5% 65.54
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

700.00

700.00
Total
Cost

480.88

480.88
Total
Cost

1,180.88

195.44

1,376.32

137.63
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(12) - PVC Solvent Cement
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 6.00 Can PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

PVC Solvent Cement Can 6.00 70.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 4.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 54.05
2. Contractor's Profit 5% 45.04
3. VAT 5% 50.00
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

420.00

420.00
Total
Cost

480.88

480.88
Total
Cost

900.88

149.10

1,049.98

175.00
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(14) - Octagonal Junction Box
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 105.00 Piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Octagonal Junction Box pcs 105.00 34.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 8.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 271.91
2. Contractor's Profit 5% 226.59
3. VAT 5% 251.51
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

3,570.00

3,570.00
Total
Cost

961.76

961.76
Total
Cost

4,531.76

750.01

5,281.77

50.30
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(15) - Utility Box
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 135.00 Piece PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Utility Box pcs 135.00 32.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2 12.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 345.76
2. Contractor's Profit 5% 288.13
3. VAT 5% 319.83
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

4,320.00

4,320.00
Total
Cost

1,442.64

1,442.64
Total
Cost

5,762.64

953.72

6,716.36

49.75
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1100(22) - Grounding Rod Copperweld
COST SHEET ID : Conduits, Boxes and Fittings
QUANTITY : 5.00 length PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Ground Rod w/ clamp - 20mm dia x 3m length 5.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 2.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
HOOL BUILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

70.00 350.00

350.00
Hourly Total
Rate Cost

60.11 240.44

240.44
Hourly Total
Rate Cost

590.44

35.43
29.52
32.77
97.72

688.16

137.63
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(1) a2 - Electrical Wire
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 15.00 rolls PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

3.5mm2 TW Wire rolls 15.00


Electrical Miscellaneous, Materials & etc. lumpsum 1.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 30.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

2,800.00 42,000.00
3,500.00 3,500.00

45,500.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

49,106.60

2,946.40
2,455.33
2,725.42
8,127.14

57,233.74

3,815.58
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(1) a3 - Wires and Wiring Devices
COST SHEET ID : Electrical Works
QUANTITY : 7.50 rolls PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

5.5mm2 TW Wire mts 750.00


Grounding Clamps for Electrical Wires pcs 1.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 30.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

36.00 27,000.00
36.00 36.00

27,036.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

30,642.60

1,838.56
1,532.13
1,700.66
5,071.35

35,713.95

4,761.86
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(1) a4 - Wires and Wiring Devices
COST SHEET ID : Electrical Works
QUANTITY : 1.80 rolls PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

8.0mm2 TW Wire roll 180.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 30.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

53.00 9,540.00

9,540.00
Hourly Total
Rate Cost

60.11 3,606.60

3,606.60
Hourly Total
Rate Cost

13,146.60

788.80
657.33
729.64
2,175.76

15,322.36

8,512.42
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(2) - Tumbler Switch Single Pole
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 18.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Single Switch (flush type) set 18.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

125.00 2,250.00

2,250.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

3,211.76

192.71
160.59
178.25
531.55

3,743.31

207.96
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(3) - Tumbler Switch
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 48.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Two-Gang Switch (flush type) set 48.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

185.00 8,880.00

8,880.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

9,841.76

590.51
492.09
546.22
1,628.81

11,470.57

238.97
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(4) - Tumbler Switch
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 6.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Three-Way Switch (flush type) set 6.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

250.00 1,500.00

1,500.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

2,461.76

147.71
123.09
136.63
407.42

2,869.18

478.20
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(5) - Tumbler Switch
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 36.00 pcs PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Fan Control Switch (flush type) set 36.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
LDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

125.00 4,500.00

4,500.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

5,461.76

327.71
273.09
303.13
903.92

6,365.68

176.82
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1101(6) - Duplex Convenience Receptacle
COST SHEET ID : Wires and Wiring Devices
QUANTITY : 45.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Duplex C.O. (flush type) set 36.00


Weatherproof Duplex C.O. (flush type) set 9.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 2 8.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
BUILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

180.00 6,480.00
210.00 1,890.00

8,370.00
Hourly Total
Rate Cost

60.11 961.76

961.76
Hourly Total
Rate Cost

9,331.76

559.91
466.59
517.91
1,544.41

10,876.17

241.69
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1102(1) - Panel Boards Safety Switch Type
COST SHEET ID : Power Load Center, Swicthgear and Panel Boards
QUANTITY : 1.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Panel Board DP
Main : 125AT, 2p, 100AF, 240V
Branches : 2-15AT, to 30AT, 2P, 240V (Plug in type) set 1.00
Circuit Breaker
15 ACB, 20 ACB, 30 ACB to 100ACB set 1.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Electrician 1.00 20.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
HOOL BUILDING

UNIT RATE TOTAL COST

3,100.00 3,100.00

3,500.00 3,500.00

6,600.00
Hourly Total
Rate Cost

60.11 1,202.20

1,202.20
Hourly Total
Rate Cost

7,802.20

468.13
390.11
433.02
1,291.26

9,093.46

9,093.46
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1103(1) a4 - Fluorescent lighting Fixture
COST SHEET ID : Lighting Fixture
QUANTITY : 168.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

1 x 36w Flourescent Lamp fixtures w/ box type case set 60.00 546.00
2 x 36w Flourescent Lamp fixtures w/ box type case set 108.00 980.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2.00 120.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 9,181.58
2. Contractor's Profit 5% 7,651.32
3. VAT 5% 8,492.97
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

32,760.00
105,840.00

138,600.00
Total
Cost

14,426.40

14,426.40
Total
Cost

153,026.40

25,325.87

178,352.27

1,061.62
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1103(2) a1 - Porcelain Keyless Receptacle case w/ 18w softone bulb
COST SHEET ID : Lighting Fixture
QUANTITY : 12.00 set PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE

Porcelain Keyless Receptacle case w/ 18w softone bulb set 12.00 235.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY Hourly
No. Personnel Total Hours Rate

Electrician 2.00 50.00 60.11

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6% 529.86
2. Contractor's Profit 5% 441.55
3. VAT 5% 490.12
TOTAL INDIRECT COST

TOTAL COST (D+E)

UNIT COST
TOTAL COST

2,820.00

2,820.00
Total
Cost

6,011.00

6,011.00
Total
Cost

8,831.00

1,461.53

10,292.53

857.71
Unit Price Analysis
JOB : CONSTRUCTION OF THREE(3) STOREY - EIGHTEEN(18) CLASSROOMS SCHOOL BUILDING
PAY ITEMS : Item 1208(2) b1 GI Pipe Railings
COST SHEET ID : Miscellaneous Hardwares
QUANTITY : 65.10 mts PRODUCTION RATE :
, NUMBER OF HOURS :

A) MATERIALS : COST/UNIT UNIT QUANTITY

Corridor Handrail
G.I Pipe x 3m - sch. 40
50mm dia x hand railings mts 34.80
19mm dia x Square bar baluster kgs 1,122.40
Stairway railings
G.I Pipe x 3m - sch. 40
50mm dia x hand railings mts 11.50
19mm dia x Square bar baluster kgs 708.58
PWD Handrail Stainless
Stainless Steel Pipe x 3m -
38mm dia x hand railings mts 2.00
Ramp railings
G.I Pipe x 3m - sch. 40
38mm dia x hand railings mts 9.13
38mm dia x Railings support mts 7.67
Stair Nosing
25mm x 25mm x 2mm Angle bar kgs 134.40
12mm x 12mm x 2mm Flat bar strap kgs 11.20
Welding Rod kls 12.00
Welding Rod for Stainless Steel Pipe kls 4.00

SUB - TOTAL (A)


B. LABOR COST QUANTITY
No. Personnel Total Hours

Skilled Laborer 12.00 100.00

SUB - TOTAL (B)


C. EQUIPMENT COST QUANTITY
No. of Equipt. Total Hours

NONE

SUB - TOTAL (C)


D. TOTAL DIRECT COST (A + B + C)

E. ADD: INDIRECT COST


1. OCM 6%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)

UNIT COST
UILDING

N RATE :
HOURS :

UNIT RATE TOTAL COST

2,312.50 80,475.00
45.00 50,508.00

2,312.50 26,593.75
45.00 31,885.92
-
-
3,260.00 6,520.00
-
-
1,850.00 16,896.67
1,850.00 14,183.33
-
75.23 10,111.25
75.23 842.60
150.00 1,800.00
1,275.00 5,100.00
-

244,916.52
Hourly Total
Rate Cost

60.11 72,132.00

72,132.00
Hourly Total
Rate Cost

317,048.52

19,022.91
15,852.43
17,596.19
52,471.53
369,520.05

5,676.19
Materials Price Data
Price Unit Hauling
Aluminum Cladding Panel 4mm x 1200mm x 2400mm 2,200.00 sq.m
Assorted C.W. Nails 75.00 kgs.
CHB - 4" x 8" x 16" 10.00 pc.
CHB - 6" x 8" x 16" 12.00 pc.
Stone Masonry 660.00 cu.m
Coco lumber 19.00 bd.ft
Lumber Good 45.00 bd.ft
Red or White Lau-an 50.00 bd.ft
Yakal 80.00 bd.ft

Gravel - 3/4" (crushed) 650.00 cu.m 228.512


Gravel -3/4" - 2" 650.00 cu.m 228.512
Gravel - Earth/Gravel Fill 650.00 cu.m 228.512

Portland Cement 260.00 Bags 4.51


Sand 600.00 cu.m 228.512
Screened Sand 600.00 cu.m 228.512
Washed Sand 600.00 cu.m 228.512

Fabricated Materials and Hardwares


Stainless Steel Pipe & Tubular 75mm dia ssp & 50mm x 100mm tubular 25,000.00 lht
Tarpaulin w/ printed signs ready for installation 4"x8" 1,450.00 pcs
#16 G.I. Tie Wire 100.00 kgs.
Hinges (50mm x 101mm) 65.00 pr
Door Locks(schlage or equivalent) 900.00 set
Automatic Door Closer(Yale or equivalent) 2,000.00 set

STEEL BARS
Reinforcing Steel Bars 45.00 kgs.
Structural Steel Angular Bar (A36) 75.00 kgs.
Anchor Bolts with Nuts & Washer 110.00 kgs.
Machine Bolts with Nuts & Washer 130.00 kgs.
Steel Deck 550.00 kgs.

1/4" thk. Marine Plywood 388.00 pcs


1/2" thk. Marine Plywood 765.00 pcs
1/2 thk. Ordinary Plywood 606.00 pcs
3/4 thk. Marine Plywood 1,152.00 pcs
Wood Glue

G.I Pipe Schedule 40 dia. (38mm) 1,850.00 pcs


G.I Pipe Schedule 40 dia. (50.8mm) 2,771.00 pcs
G.I Pipe Schedule 40 dia. (102mm) 8,000.00 pcs

Roofing Materials
Pre-painted Metal Roofing Sheet GA. 26 (Long span) 494.00 sq.m
Corrugated Roofing sheets GA. 26 480.00 sq.m
Pre-painted Gutter GA. 24 434.00 ln m
Pre-painted Flashing GA. 24 396.00 ln.m
Pre-painted Ridge Roll GA. 24 250.00 ln.m
Roof Ventilators 1,000.00 set

Painting Materials
Paint Tinting Color 400.00 ltr.
Paint Enamel 908.00 gal.
Paint Latex Gloss 908.00 gal.
Paint latex Semi Gloss 908.00 gal.
Paint Red Lead 800.00 gal.
Thinner Paint 500.00 gal.
Thinner Lacquer 650.00 gal.
Concrete Neutralizer 110.00 ltr.
Brush Paint (101mm) 150.00 pc
Brush Roller (152mm) 180.00 pc
Sand Paper 1,600.00 roll
Solignum (Termite Control) Clear 1,200.00 lrt

Plumbing Works
Water Closet Including Fittings and Accy. 7,500.00 set
Lavatory Including Fittings and Accy. 6,550.00 set
Urinals Including Fittings and Accy. 8,500.00 set
Shower Head with Valve 1,200.00 set
Soap Holder 650.00 set
Kitchen Sink 3,800.00 set
Floor Drain 180.00 set
Paper Holder 480.00 set
Mirror 650.00 sq.ft
Solvent Cement 380.00 can
Tefflon Tape 30.00 roll
Gate Valve 25mm dia. 650.00 pc
Water Meter 1,800.00 pc
Cylindrical Water Tank (500 gals) 18,000.00 set
PVC Pipe (101mm dia.) 798.00 pc
PVC Pipe (76mm dia.) 650.00 pc
PVC Pipe (50mm dia.) 350.00 pc
PVC Pipe 45 deg. (3mm Bend x 101mm) 61.00 pc
PVC Pipe 45 deg. (3mm Bend x 76mm) 40.00 pc
PVC Pipe 45 deg. (3mm Bend x 50mm) 35.00 pc
PVC Pipe 87 deg. (6mm Bend x 101mm) 82.00 pc
PVC Pipe 87 deg. (6mm Bend x 76mm) 55.00 pc
PVC Pipe 87 deg. (6mm Bend x 50mm) 34.00 pc
PVC Pipe 45 deg. Single Branch, WYE (50mm x 50mm) 82.00 pc
PVC Pipe 45 deg. Single Branch, WYE (101mm x 50mm) 198.00 pc
PVC Pipe 45 deg. Single Branch, WYE (101mm x 76mm) 235.00 pc
PVC Pipe 45 deg. Single Branch, WYE (101mm x 101mm) 250.00 pc
PVC P-Trap w/ Plug & Sealing Ring(101mm) 545.00 pc
PVC P-Trap w/ Plug & Sealing Ring(76mm) 385.00 pc
PVC P-Trap w/ Plug & Sealing Ring(50mm) 215.00 pc
PVC Clean Out w/ Plug & Sealing Ring(101mm) 120.00 pc
PVC Clean Out w/ Plug & Sealing Ring(76mm) 75.00 pc
PVC Clean Out w/ Plug & Sealing Ring(50mm) 45.00 pc

Electrical Works
Service Entrance Cap (19mm dia.) 100.00 pc
Eletrical Rigid Steel Conduit (19mm dia.) 504.00 pc
Bushing and Locknut (19mm) 10.00 pc
PVC Conduit Pipe (3m x 19mm dia.) 96.00 pc
Octagonal Junction Box Type guage #16(101mmx101mmx53mm) 34.00 pc
Utility Box guage # 16 (50mmx101mmx53mm) Deep Type 32.00 pc
Eletrical Wires THWN / THHN 2.0 mm2 30.00 mtr
Eletrical Wires THWN / THHN 3.5 mm2 35.00 mtr
Eletrical Wires THWN / THHN 5.5 mm2 40.00 mtr
Single gang Switch 100.00 set
Two-gang Switch 146.00 set
Three-gang Switch 320.00 set
Duplex Convenience Outlet 195.00 set
Telephone Outlet RJ 45 242.00 set
Polarized 3-prongs (ACU Outlet) 472.00 set
Eclosed Air Circuit Breaker 100AF, 3P, 220V,70AT 1,600.00 set
Eclosed Air Circuit Breaker 50AF, 3P, 220V,40AT 1,312.00 set
Eclosed Air Circuit Breaker 50AF, 2P, 220V,40AT 1,240.00 set
Electrical Tape 38.00 pc
Panel Board & Cabinets (Enclosed 60AMP,2 PST) 1,627.00 set
1 x 20 W Box Type FLF 451.00 set
1 x 40 W Troofer Type Aluminum Louver Recess 1,500.00 set
6" dia. Pinlinght with 18W 220 V CFL 567.00 set
Air Conditioner Window Type 1.0 HP 220V 19,587.00 unit
Air Conditioner Window Type 1.5 HP 220V 23,450.00 unit

hours man days month per month


Safety Helmet 2.00 30 1 60.00
Safety Gloves 22.16 30 1 664.80
Safety Shoes 61.36 30 1 1,840.80
Total
2,200.00
75.00
10.00
12.00
660.00
19.00
45.00
50.00
80.00

878.51
878.51
878.51

264.51
828.51
828.51
828.51

25,000.00
1,450.00
100.00
65.00
900.00
2,000.00

45.00
75.00
110.00
130.00
550.00

388.00
765.00
606.00
1,152.00

-
1,850.00
2,771.00
8,000.00

494.00
480.00
434.00
396.00
250.00
1,000.00

400.00
908.00
908.00
908.00
800.00
500.00
650.00
110.00
150.00
180.00
1,600.00
1,200.00

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

Safety Helmet 0.25


Safety Gloves 2.77
Safety Shoes 7.67
Rain Coat 0.34
Safety Dust Masks 3.57
Labor

Carpenter 60.11
Construction Foreman 72.15
Electrician 60.11
Installer/Skilled Laborer 60.11
Laborer 40.35
Mason 60.11
Safety Officer (Part Time) 245.00
Skilled Laborer 60.11
Steelman 60.11
Tiles Setter/Skilled Laborer 60.11
Welder 60.11
Description Operated Hourly Rate

Air Compressor (103 Hp) 675.00


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

owned?
9,117.04 1,139.63 9,117.04
7,488.00 6 liter/hour 749.00 5,992.00
10,792.00 8 liter/hour 1,079.00 8,632.00
12,296.00 9 liter/hour 1,229.00 9,832.00
6,720.00 5 liter/hour 672.00 5,376.00
16,599.60 12 liter/hour 1,659.15 13,273.20
1,758.00 219.75 1,758.00
2,812.00 351.50 2,812.00
9,664.24 351.50 2,812.00
18,392.00 13 liter/hour 1,839.00 14,712.00
8,816.00 13 liter/hour

9,664.24 liter/hour 1,208.03 9,664.24


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

13,832.00 5 liter/hour 1,556.00 12,448.00


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

DESCRIPTION: Sand - Screened & Washed


Quantity : 1,000.00 cu.m.
40% Passing
Volume 2,500.00 cu.m.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained 2.00

Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorl
Speed empty: 55 kph 35 kph 25
Speed loaded: 35 kph 30 kph 15

Empty running time: 43.64 min. 8.57 min. 4.8


Total empty running time: 57.01 minutes

Loaded running time: 68.57 min. 10.00 min. 8


Total loaded running time: 86.57 minutes
Loading & unloading time: 15.00 minutes
Total Cycle Time: 158.58 minutes
No. of trips per day: 3.03 say 3.00 trips

Capacity of Dumptruck = 10.00 cu.m.


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

Output of Payloader per Day = 280.00 cu.m./day


1,000.00 / 270.00 = 3.70 days say 4.00

Balance Fleet;
1 Payloader 4.00 days
9 Dumptruck 4.00 days

I. Direct Cost
A.Equipment

1 units Payloader for 4.00 days @ 13,864.00 =


9 units Dumptruck for 4.00 days @ 10,816.00 =

C.Materials Cost
1,000.00 cu.m. @ Php 296.83 =

ESTIMATED TOTAL DIRECT COST = Php 741,664.00


UNIT COST = Php 741.66 /cu.m.
kms.

(Poorly M )
kph
kph

min.

min.

days

55,456.00
389,376.00

Php 444,832.00

Php 296,832.00
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits

EXTRACTION OF MATERIAL COST FOR SAND

Quantity - 1,000.00 cu.m. compacted vol.


Assume : 40% Passing
2,500.00 cu.m. loose vol.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained =

Payloader Capability for Washing & Screening = 280.00 cu.m./day


= 2,500.00 / 280.00 = 8.93 days

Bulldozer Capability for Quarrying = 480.00 cu.m./day


= 2,500.00 / 480.00 = 5.21 days

I. Direct Cost
A.Equipment
1 unit Payloader for 9.00 days @
1 unit Bulldozer for 5.50 days @
1 unit Screen for 9.00 days @

C.Materials Cost
1,000.00 cu.m. @

ESTIMATEDOTAL DIRECT COST =


UNIT COST =
oorly Maintained = 2.00 kms.

say 9.00 days

say 5.50 days

13,864.00 = 124,776.00
18,392.00 = 101,156.00
100.00 = 900.00
226,832.00

70.00 = 70,000.00
70,000.00

296,832.00
296.83 /cu.m.
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits

DESCRIPTION: Gravel
Quantity : 1,000.00 cu.m.
30% Passing
Volume 3,333.33 cu.m.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained = 2.00

Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorly M
Speed empty: 55 kph 35 kph 25
Speed loaded: 35 kph 30 kph 15

Empty running time: 43.64 min. 8.57 min. 4.8


Total empty running time: 57.01 minutes

Loaded running time: 68.57 min. 10.00 min. 8


Total loaded running time: 86.57 minutes
Loading & unloading time: 15.00 minutes
Total Cycle Time: 158.58 minutes
No. of trips per day: 3.03 say 3.00 trips

Capacity of Dumptruck = 10.00 cu.m.


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

Output of Payloader per Day = 280.00 cu.m./day


1,000.00 / 270.00 = 3.70 days say 4.00

Balance Fleet;
1 Payloader 4.00 days
9 Dumptruck 4.00 days

I. Direct Cost
A.Equipment

1 units Payloader for 4.00 days @ 13,864.00 =


9 units Dumptruck for 4.00 days @ 10,816.00 =

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

ESTIMATED TOTAL DIRECT COST = Php 811,144.00


UNIT COST = Php 811.14 /cu.m.
kms.

oorly M )
kph
kph

min.

min.

days

55,456.00
389,376.00

Php 444,832.00

Php 366,312.00
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits

EXTRACTION OF MATERIAL COST FOR GRAVEL

Quantity - 1,000.00 cu.m. compacted vol.


Assume : 30% Passing
3,333.33 cu.m. loose vol.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained = 2.00

ader Capability for Washing & Screening = 280.00 cu.m./day


= 3,333.33 / 280.00 = 11.90 days say 12.00

Bulldozer Capability for Quarrying = 480.00 cu.m./day


= 3,333.33 / 480.00 = 6.94 days say 7.00

I. Direct Cost
A.Equipment
1 unit Payloader for 12.00 days @ 13,864.00 =
1 unit Bulldozer for 7.00 days @ 18,392.00 =
1 unit Screen for 12.00 days @ 100.00 =

C.Materials Cost
1,000.00 cu.m. @ 70.00 =

ESTIMATED TOTAL DIRECT COST = 366,312.00


UNIT COST = 366.31 /cu.m.
kms.

days

days

166,368.00
128,744.00
1,200.00
296,312.00

70,000.00
70,000.00
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits K1355+560 - K1355+660

DESCRIPTION: Embankment
Quantity : 1,000.00 cu.m.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained = 2.00

Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (P
Speed empty: 55 kph 35 kph 25
Speed loaded: 35 kph 30 kph 15

Empty running time: 43.64 min. 8.57 min. 4.8


Total empty running time: 57.01 minutes

Loaded running time: 68.57 min. 10.00 min. 8


Total loaded running time: 86.57 minutes
Loading & unloading time: 15.00 minutes
Total Cycle Time: 158.58 minutes
No. of trips per day: 3.03 say 4.00 trips

Capacity of Dumptruck = 10.00 cu.m.


Output of Dumptruck per Day = 10.00 x 4.00 = 40.00
40.00 x 7.00 = 280.00 cu.m./day

Output of Payloader per Day = 280.00 cu.m./day


1,000.00 / 280.00 = 3.57 days say 4.00

Balance Fleet;
1 Payloader 4.00 days
7 Dumptruck 4.00 days

I. Direct Cost
A.Equipment

1 units Payloader for 4.00 days @ 13,864.00 =


7 units Dumptruck for 4.00 days @ 10,816.00 =

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

ESTIMATED TOTAL DIRECT COST = Php 708,911.20


UNIT COST = Php 708.91 /cu.m.
kms.

Poorly M )
kph
kph

min.

min.

days

55,456.00
302,848.00

Php 358,304.00

Php 350,607.20
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits

EXTRACTION OF MATERIAL COST FOR EMBANKMENT/BOULDERS

Quantity - 1,000.00 cu.m. compacted vol.

Quarry Source : Simulao River, Sta. Maria, Trento, Agusan del Sur
Hauling distance: 47.00 kms.

where:
Conc. Pavement = 40.00 kms. ; Gravel Maintained = 5.00 kms. ; Gravel Poorly Maintained =

20% Passing
Bulldozer Capability for Quarrying = 480.00 cu.m./day
= 1,000.00 / 480.00 = 2.08 days say

Manual labor cap. for pick-up & stock-piling = 1.50 cu.m.. / m.d.
= 1,000.00 cu.m. / ( 1.50 cu.m./m.d. ) x 14.00 Laborer ) =
say

I. Direct Cost
A.Equipment
1 unit Bulldozer for 2.50 days @ 18,392.00

B. Labor
1 Construction Foreman for 48.00 days @ 577.20
14 Laborers for 48.00 days @ 322.80

C.Materials Cost
1,000.00 cu.m. @ 60.00

ESTIMATED TOTAL DIRECT COST = 350,607.20


UNIT COST = 350.61
2.00 kms.

2.50 days

47.62 days
48.00 days

= 45,980.00

= 27,705.60
= 216,921.60
244,627.20

= 60,000.00
60,000.00

/cu.m.
Name of Project Construction of Standard Two-Storey eighteen Classrooms SchoolBuilding -
under Basic Educational Facilities Find (BEFF) - Batch 3
Location @ Agusan del Sur NHS, San Francisco, ADS
Limits

DESCRIPTION: Boulders
Quantity : 1,000.00 cu.m.

Quarry Source : Simulao River, Sta. Maria, Agusan del Sur


Hauling distance: 67.00 kms.

where:
Conc. Pavement = 30.00 kms. ; Gravel Maintained = 37.00 kms. ; Gravel Poorly Maintained = 0.00

Hauling Assumption:
Concrete Gravel ( Maintained ) Gravel (Poorly M
Speed empty: 55 kph 35 kph 25
Speed loaded: 35 kph 30 kph 15

Empty running time: 32.73 min. 63.43 min. 0


Total empty running time: 96.16 minutes

Loaded running time: 51.43 min. 74.00 min. 0


Total loaded running time: 125.43 minutes
Loading & unloading time: 15.00 minutes
Total Cycle Time: 236.58 minutes
No. of trips per day: 2.03 say 3.00 trips

Capacity of Dumptruck = 10.00 cu.m.


Output of Dumptruck per Day = 10.00 x 3.00 = 30.00
30.00 x 14.00 = 420.00 cu.m./day

Output of Payloader per Day = 280.00 cu.m./day


1,000.00 / 420.00 = 2.38 days say 2.50

Balance Fleet;
1 Payloader 2.50 days
14 Dumptruck 2.50 days

I. Direct Cost
A.Equipment

1 units Payloader for 2.50 days @ 13,864.00 =


14 units Dumptruck for 2.50 days @ 10,816.00 =

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

ESTIMATED TOTAL DIRECT COST = Php 783,827.20


UNIT COST = Php 783.83 /cu.m.
kms.

Poorly M )
kph
kph

min.

min.

days

34,660.00
378,560.00

Php 413,220.00

Php 370,607.20
Name of Project REPAIR / MAINTENANCE OF ROADSLIP ALONG BUTUAN CITY - TALACOGON - LORETO - VERUELA - ST
(S00440MN)
Location OSMEÑA, LA PAZ, AGUSAN DEL SUR
Limits K1355+560 - K1355+660

EXTRACTION OF MATERIAL COST FOR BOULDERS

Quantity - 1,000.00 cu.m. compacted vol.

Quarry Source : Simulao River, Sta. Maria, Agusan del Sur


Hauling distance: 67.00 kms.

where:
Conc. Pavement = 30.00 kms. ; Gravel Maintained = 37.00 kms. ; Gravel Poorly Maintained =

20% Passing
Bulldozer Capability for Quarrying = 480.00 cu.m./day
= 1,000.00 / 480.00 = 2.08 days say

Manual labor cap. for pick-up & stock-piling = 1.50 cu.m.. / m.d.
= 1,000.00 cu.m. / ( 1.50 cu.m./m.d. ) x 14.00 Laborer ) =
say

I. Direct Cost
A.Equipment
1 unit Bulldozer for 2.50 days @ 18,392.00

B. Labor
1 Construction Foreman for 48.00 days @ 577.20
14 Laborers for 48.00 days @ 322.80

C.Materials Cost
1,000.00 cu.m. @ 80.00

ESTIMATED TOTAL DIRECT COST = 370,607.20


UNIT COST = 370.61
TA. JOSEFA ROAD

0.00 kms.

2.50 days

47.62 days
48.00 days

= 45,980.00

= 27,705.60
= 216,921.60
244,627.20

= 80,000.00
80,000.00

/cu.m.
RSB Hauling Cost from DPWH ADS II DEO to Project Site

Hauling Dist. ; = 5 kms. Conc. = 5 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 5.45 0.0 0 = 5.45 mins.


b. Loaded Running Time 8.57 0 0 = 8.57 mins.
c. Loading and Unloading = 15 mins.
29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr

Capacity of Cargo Truck = 5 tons or 5,000.00 kg

I. Direct Cost
B.Equipment

1 unit Cargo Truck (10T, 270Hp) 0.50 hrs @ 1,102.00 = P 551.00


P 551.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 611.53


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

Hauling Dist. ; = 10 kms. Conc. = 10 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 10.91 0.0 0 = 10.91 mins.


b. Loaded Running Time 17.14 0 0 = 17.14 mins.
c. Loading and Unloading = 15 mins.
43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr

Capacity of Cargo Truck = 5 tons or 5,000.00 kg

I. Direct Cost
B.Equipment

1 unit Cargo Truck (10T, 270Hp) 1.00 hrs @ 1,102.00 = P 1,102.00


P 1,102.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 1,162.53


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

Hauling Dist. ; = 10 kms. Conc. = 10 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 10.91 0.0 0 = 10.91 mins.


b. Loaded Running Time 17.14 0 0 = 17.14 mins.
c. Loading and Unloading = 15 mins.
43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr

Capacity of Stake Truck = 10 tons or 10,000.00 kg


1 Bag Cement = 40 kg
No of Bags/Load = 250.00 bags

I. Direct Cost
B.Equipment

1 unit Stake Truck (All Models) 1.00 hrs @ 712.00 = P 712.00


P 712.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 772.53


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

Hauling Dist. ; = 80 kms. Conc. = 80 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 87.27 0.0 0 = 87.27 mins.


b. Loaded Running Time 137.14 0 0 = 137.14 mins.
c. Loading and Unloading = 15 mins.
239.42 mins.
239.42 / 60 = 3.9902597403 say 4.00 hr

Capacity of Stake Truck = 10 tons or 10,000.00 kg


1 Roofing Sheets = 10 kg
No of Sheets/Load = 1,000.00 shts

I. Direct Cost
B.Equipment

1 unit Stake Truck (All Models) 4.00 hrs @ 712.00 = P 2,848.00


P 2,848.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 2,908.53


Hauling Cost 0.29 /kg of roofing-sheet
2.91 /pc of roofing sheets
Cement Hauling Cost from DPWH ADS II DEO to Project Site

Hauling Dist. ; = 10 kms. Conc. = 10 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 10.91 0.0 0 = 10.91 mins.


b. Loaded Running Time 17.14 0 0 = 17.14 mins.
c. Loading and Unloading = 15 mins.
43.05 mins.
43.05 / 60 = 0.7175324675 say 1.00 hr

Capacity of Stake Truck = 10 tons or 10,000.00 kg


1 Ficem = 8 kg
No of Bags/Load = 1,250.00 bags

I. Direct Cost
B.Equipment

1 unit Stake Truck (All Models) 1.00 hrs @ 712.00 = P 712.00


P 712.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 772.53


Hauling Cost 0.08 /kg of cement
0.62 / bag of cement
Cement Hauling Cost from DPWH ADS II DEO to Project Site

Hauling Dist. ; = 5 kms. Conc. = 5 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 5.45 0.0 0 = 5.45 mins.


b. Loaded Running Time 8.57 0 0 = 8.57 mins.
c. Loading and Unloading = 15 mins.
29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr

Capacity of Stake Truck = 10 tons or 10,000.00 kg


1 chb-4 = 4 kg
No of Bags/Load = 2,500.00 bags

I. Direct Cost
B.Equipment

1 unit Stake Truck (All Models) 0.50 hrs @ 712.00 = P 356.00


P 356.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 416.53


Hauling Cost 0.04 /kg of cement
0.17 / bag of cement
Cement Hauling Cost from DPWH ADS II DEO to Project Site

Hauling Dist. ; = 5 kms. Conc. = 5 kms. Gravel M. = 0 kms. Gravel P.M. = 0 kms

Hauling Assumption;
Concrete Gravel ( Maintained ) Gravel (Poorly M )
Speed empty : 55 kph 35 kph 25 kph
Speed loaded: 35 kph 30 kph 15 kph

a. Empty Running Time 5.45 0.0 0 = 5.45 mins.


b. Loaded Running Time 8.57 0 0 = 8.57 mins.
c. Loading and Unloading = 15 mins.
29.03 mins.
29.03 / 60 = 0.4837662338 say 0.50 hr

Capacity of Stake Truck = 10 tons or 10,000.00 kg


1 chb-6 = 6 kg
No of Bags/Load = 1,666.67 bags

I. Direct Cost
B.Equipment

1 unit Stake Truck (All Models) 0.50 hrs @ 712.00 = P 356.00


P 356.00

A. Labor Cost (Loading & Unloading)

6.0 Laborers 0.25 hrs @ P 40.35 = 60.53


P 60.53

Total Cost P 416.53


Hauling Cost 0.04 /kg of cement
0.25 / bag of cement
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

EXECUTIVE SUMMARY 1

DESCRIPTION QUANTITY
RSB # 16 G.I. Tie PORTLAND SAND
CEMENT
(kgs.) (kgs.) (bags) (cu.m.)

FOOTING 12,992.56 227.55 2,444.44 134.31

COLUMN 60,386.90 586.44 1,221.57 67.12

TIE BEAM 9,221.58 152.49 479.80 26.36

SLAB ON FILL 2,229.92 29.71 544.64 29.93

2ND & 3RD FLOOR SLAB 31,847.20 466.17 1,067.16 58.64

2ND & 3RD FLOOR BEAM 17,080.48 263.18 937.70 51.52

ROOF CONCRETE BEAM 5,008.54 100.15 331.24 18.20

SUNBREAKER 680.06 3.40 110.57 6.08

RAMP 59.70 0.22 15.43 0.85

STAIRWAY 1,066.14 2.67 307.02 16.87

MASONRY (CHB #4) 2,956.79 25.12 278.99 367.71

MASONRY (CHB #6) 6,419.58 78.62 1,040.47 1,485.42

SEPTIC TANK 372.72 0.57 123.08 6.76

PLASTER FINISH 527.78 741.25

EXECUTIVE SUMMARY 2
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DESCRIPTION UNIT

TILE WORKS Tile (0.20m x 0.20m) pcs.

RAILING GI Pipe Handrail 50mm dia (SCH. 40) m.


Square Bar 19mm dia m.
Stainless Steel-PWD 38mm dia (SCH. 20) m.
GI Pipe Handrail-Ramp 38mm dia (SCH. 40) m.
GI Pipe Baluster-Ramp 38mm dia (SCH. 40) m.

CATCH BASIN Drainage Pipe 300mm dia. l.m.

EXCAVATION: cu.m.

BACKFILL : cu.m.

GRAVEL BEDDING @ COLUMN FOOTINGS : cu.m.

EMBANKMENT: cu.m.

WINDOWS sq.m.

JAMB bd ft

DOORS sq.m.

JAMB bd ft

CARPENTRY WORKS
Ceiling Panel pcs
angle - 20mmx20mmx3mm pcs
19mmx50mmx0.8mmx5mm pcs
12mmx38mmx0.6mmx5mm pcs
adjustment spring or clip & rod joiner pcs
preformed wire clip pcs
blind rivets - 1/8" x 1/2" pcs
Ceiling Ventillation - 0.30m x 1.1750m bd ft
wire screen sq mts
Fascia Board - 12mm x 1.20mm x 2.40mm ficem pcs
tekscrew pcs
CWN klg.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

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

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR RSB

FOOTING under revision-waiting soil exploration results-ok na


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

Number of Footing : 15.00


#16 G.I.tie 7,200.00 0.30 2,160.00
@ bottom CF - 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø (mm)
X 20.00 35.00 6.10 213.50 1.01
Y 20.00 40.00 3.60 144.00 1.01

Number of Footing : 15.00


#16 G.I.tie 21,000.00 0.30 6,300.00

@ top F-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø (mm)
X 20.00 20.00 3.50 70.00 1.01
Y 20.00 20.00 3.50 70.00 1.01

Number of Footing : 15.00


#16 G.I.tie 6,000.00 0.30 1,800.00
@ bottom F-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø (mm)
X 20.00 20.00 3.50 70.00 1.01
Y 20.00 20.00 3.50 70.00 1.01

Number of Footing : 15.00


#16 G.I.tie 6,000.00 0.30 1,800.00

CF - 1 8,742.16 CF - 1
F-2 4,250.40 F-2
Total RSB for footing = 12,992.56 Total #16 G.I. Tie =
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

COLUMN
C-1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
25.00 12.00 2.10 25.20 3.85
12.00 21.00 3.90 81.90 0.89

GF TO 2F
25.00 4.00 4.17 16.66 3.85
20.00 8.00 4.17 33.32 1.01
12.00 24.00 3.90 93.60 0.89
12.00 36.00 3.90 140.40 0.89

2F TO 3F
20.00 12.00 3.84 46.08 1.01
12.00 22.00 3.90 85.80 0.89
12.00 32.00 3.90 124.80 0.89

3F TO ROOF
20.00 12.00 3.84 46.08 1.01
12.00 22.00 3.90 85.80 0.89
12.00 32.00 3.90 124.80 0.89

Number of Columns : 15.00


#16 G.I.tie 3,780.00 0.30 1,134.00
#16 G.I.tie 10,800.00 0.30 3,240.00
#16 G.I.tie 9,720.00 0.30 2,916.00
#16 G.I.tie 9,720.00 0.30 2,916.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

C-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
25.00 12.00 2.10 25.20 3.85
12.00 21.00 6.00 126.00 0.89

GF TO 2F
25.00 12.00 4.17 49.98 3.85
12.00 24.00 5.64 135.36 0.89
12.00 36.00 5.64 203.04 0.89

2F TO 3F
25.00 12.00 3.84 46.08 3.85
12.00 22.00 5.40 118.80 0.89
12.00 32.00 5.40 172.80 0.89

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

Number of Columns : 15.00


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

C-3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
25.00 12.00 2.45 29.40 3.85
12.00 21.00 5.74 120.54 0.89

GF TO 2F
25.00 12.00 4.17 49.98 3.85
12.00 24.00 5.40 129.60 0.89
12.00 36.00 5.40 194.40 0.89

2F TO 3F
25.00 12.00 3.84 46.08 3.85
12.00 22.00 5.40 118.80 0.89
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

12.00 32.00 5.40 172.80 0.89

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

Number of Columns : 15.00


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

DC - 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
16.00 4.00 1.95 7.80 1.01
10.00 11.00 0.70 7.70 0.62

GF TO 2F
16.00 4.00 1.95 7.80 1.01
10.00 11.00 0.70 7.70 0.62

Number of Columns : 16.00


#16 G.I.tie 704.00 0.30 211.20
#16 G.I.tie 704.00 0.30 211.20
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

PC - 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
16.00 4.00 2.85 11.40 1.01
10.00 17.00 1.00 17.00 0.62

Number of Columns : 2.00


#16 G.I.tie 136.00 0.30 40.80

C-1 14,142.89 C-1


C-2 22,908.68 C-2
C-3 22,886.94 C-3
DC - 1 404.38 DC - 1
PC - 1 44.02 PC - 1
Total RSB for footing = 60,386.90 Total #16 G.I. Tie =
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

TIE BEAM TB 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 12.00 2.85 34.20 1.01


12.00 9.00 1.30 11.70 0.89
12.00 13.00 2.80 36.40 0.89

Number of Columns : 15.00


#16 G.I.tie 2,340.00 0.30 702.00

TB 2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 12.00 7.35 88.20 1.01


12.00 24.00 1.30 31.20 0.89
12.00 70.00 1.50 105.00 0.89

Number of Columns : 15.00


#16 G.I.tie 12,600.00 0.30 3,780.00

TB 3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 6.00 13.85 83.10 1.01


12.00 45.00 1.30 58.50 0.89
12.00 135.00 1.50 202.50 0.89

Number of Columns : 14.00


#16 G.I.tie 11,340.00 0.30 3,402.00

FB 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN
16.00 2.00 4.85 9.70 1.01
16.00 1.00 2.25 2.25 1.01
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

16.00 3.00 4.85 14.55 1.01


10.00 45.00 1.50 67.50 0.62

Number of Columns : 2.00


#16 G.I.tie 180.00 0.30 54.00

STB 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
16.00 2.00 3.35 6.70 1.01
16.00 1.00 1.68 1.68 1.01
16.00 2.00 1.30 2.60 1.01
16.00 2.00 3.35 6.70 1.01
10.00 30.00 1.30 39.00 0.62

Number of Beams : 4.00


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

#16 G.I.tie 240.00 0.30 72.00

STB 2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
FDN TO GF
16.00 2.00 3.35 6.70 1.01
16.00 2.00 1.68 3.35 1.01
16.00 2.00 2.25 4.50 1.01
16.00 2.00 3.35 6.70 1.01
10.00 30.00 1.30 39.00 0.62

Number of Beams : 4.00


#16 G.I.tie 240.00 0.30 72.00

TB 1 1,159.85 TB 1
TB 2 3,153.06 TB 2
TB 3 4,422.11 TB 3
FB 1 136.80 FB 1
STB 1 167.64 STB 1
RC SLAB STB 2 182.12 STB 2
Total RSB for footing = 9,221.58 Total #16 G.I. Tie =

SLAB @ ground
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
GF
10.00 29.00 63.35 1,837.15 0.62
10.00 181.00 9.85 1,782.85 0.62

Number of Slab : 1.00


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

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

temperature/straight 2.00 @ 4.5mts


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

Number of Slab : 24.00


#16 G.I.tie 9,048.00 0.30 8,143.20
bend1
cut1
2F & 3F SLAB 2 two slab @ 4.5mts
bend1a 10.00 9.00 9.70 87.30 0.62
cut1a 10.00 9.00 4.50 40.50 0.62
@ 3.5mts
temperature/straight 2.00 10.00 12.00 7.70 92.40 0.62
10.00 12.00 7.70 92.40 0.62
temperature/straight 2.00 @ 4.5mts
10.00 9.00 9.70 87.30 0.62
@ 3.5mts
3.00 10.00 12.00 7.70 92.40 0.62
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

Number of Slab : 24.00


#16 G.I.tie 7,992.00 0.30 7,192.80

bend1
cut1
2F & 3F SLAB 3 two slab @ 4.5mts
bend1a 10.00 7.00 9.70 67.90 0.62
cut1a 10.00 7.00 4.50 31.50 0.62
@ 2.5mts
temperature/straight 2.00 10.00 12.00 5.70 68.40 0.62
10.00 12.00 5.70 68.40 0.62
temperature/straight 2.00 @ 4.5mts
10.00 7.00 9.70 67.90 0.62
@ 2.5mts
3.00 10.00 12.00 5.70 68.40 0.62

Number of Slab : 24.00


#16 G.I.tie 6,648.00 0.30 5,983.20

bend1
cut1
2F & 3F SLAB 4 two slab @ 4.5mts
bend1a 10.00 7.00 9.70 67.90 0.62
cut1a 10.00 7.00 4.50 31.50 0.62
@ 2.5mts
temperature/straight 2.00 10.00 12.00 5.70 68.40 0.62
10.00 12.00 5.70 68.40 0.62
temperature/straight 2.00 @ 4.5mts
10.00 7.00 9.70 67.90 0.62
@ 2.5mts
3.00 10.00 12.00 5.70 68.40 0.62

Number of Slab : 4.00


#16 G.I.tie 1,108.00 0.30 997.20

bend1
cut1
2F & 3F SLAB 5 two slab @ 4.5mts
bend1a 10.00 14.00 9.70 135.80 0.62
cut1a 10.00 14.00 4.50 63.00 0.62
@ 3.15mts
temperature/straight 2.00 10.00 12.00 7.00 84.00 0.62
10.00 12.00 7.00 84.00 0.62
temperature/straight 2.00 @ 4.5mts
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

10.00 14.00 9.70 135.80 0.62


@ 3.15mts
3.00 10.00 12.00 7.00 84.00 0.62

Number of Slab : 4.00


#16 G.I.tie 2,032.00 0.30 1,828.80

bend1
cut1
2F & 3F SLAB 6 two slab @ 3.75mts
bend1a 10.00 4.00 8.20 32.80 0.62
cut1a 10.00 4.00 3.75 15.00 0.62
@ 1.5mts
temperature/straight 2.00 10.00 10.00 3.70 37.00 0.62
10.00 10.00 3.70 37.00 0.62
temperature/straight 2.00 @ 3.75mts
10.00 10.00 8.20 82.00 0.62
@ 1.5mts
3.00 10.00 4.00 3.70 14.80 0.62

Number of Slab : 4.00


#16 G.I.tie 624.00 0.30 561.60
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

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

2ND FLOOR RC BEAM G-1


No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 2.00 4.85 9.70 1.01


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

Number of Beams : 14.00


#16 G.I.tie 3,024.00 0.30 907.20

G-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 2.00 4.85 9.70 1.01


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

Number of Beams : 14.00


#16 G.I.tie 4,032.00 0.30 1,209.60

G-3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 2.00 4.85 9.70 1.01


20.00 2.00 2.60 5.20 1.01
20.00 2.00 2.60 5.20 1.01
20.00 2.00 4.85 9.70 1.01
10.00 36.00 1.60 57.60 0.62
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

Number of Beams : 14.00


#16 G.I.tie 4,032.00 0.30 1,209.60

G-4
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 3.00 2.85 8.55 1.01


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

Number of Beams : 2.00


#16 G.I.tie 280.00 0.30 84.00

G-5
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 3.00 7.35 22.05 1.01


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

Number of Beams : 2.00


#16 G.I.tie 1,120.00 0.30 336.00

G-6
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
20.00 3.00 2.85 8.55 1.01
20.00 1.00 1.60 1.60 1.01
20.00 3.00 2.85 8.55 1.01
10.00 20.00 1.70 34.00 0.62

Number of Beams : 13.00


#16 G.I.tie 1,820.00 0.30 546.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

G-7
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø
25.00 2.00 7.35 14.70 3.85
25.00 3.00 3.85 11.55 3.85
25.00 2.00 3.85 7.70 3.85
25.00 2.00 7.35 14.70 3.85
10.00 56.00 1.90 106.40 0.62

Number of Beams : 2.00


#16 G.I.tie 1,008.00 0.30 302.40

G-8
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

25.00 3.00 7.35 22.05 3.85


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

Number of Beams : 11.00


#16 G.I.tie 5,544.00 0.30 1,663.20

B-1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

25.00 2.00 4.85 9.70 3.85


25.00 2.00 4.85 9.70 3.85
10.00 36.00 1.30 46.80 0.62

Number of Beams : 12.00


#16 G.I.tie 1,728.00 0.30 518.40

B-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 2.00 4.85 9.70 1.01


20.00 1.00 2.60 2.60 1.01
20.00 3.00 4.85 14.55 1.01
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

10.00 36.00 1.50 54.00 0.62

Number of Beams : 2.00


#16 G.I.tie 360.00 0.30 108.00

B-3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

20.00 2.00 4.10 8.20 1.01


20.00 3.00 4.10 12.30 1.01
10.00 30.00 1.30 39.00 0.62

Number of Beams : 2.00


#16 G.I.tie 300.00 0.30 90.00

- G-1 814.23
G-2 918.95
G-3 918.95
G-4 78.47
G-5 251.51
RAMP G-6 518.29
G-7 506.08
G-8 3,080.19
B-1 1,243.16
B-2 120.87
B-3 89.54
Total RSB for Slabs = 8,540.24 Total #16 G.I. Tie =
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

RAMP
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

STAIRWAY 10.00 4.57 5.30 24.23 0.62


10.00 15.14 1.60 24.23 0.62

Number of Ramp : 2.00


#16 G.I.tie 39.43 0.30 11.83

RAMP 59.70
Total RSB for Slabs = 59.70 Total #16 G.I. Tie =

CONCRETE STAIR
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

10.00 6.00 14.78 88.68 0.62


10.00 20.00 1.50 30.00 0.62
12.00 70.00 1.50 105.00 0.89
SUNBREAK 16.00 11.00 4.50 49.50 1.01
16.00 11.00 4.50 49.50 1.01

Number of Stair : 4.00


#16 G.I.tie 472.00 0.30 141.60

CONCRETE STAIR 1,066.14


Total RSB for Slabs = 1,066.14 Total #16 G.I. Tie =

SUNBREAKER
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m)
Bar ø

10.00 19.00 1.00 19.00 0.62


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

10.00 6.00 4.50 27.00 0.62

Number of Sunbreaker: 24.00


#16 G.I.tie 600.00 0.30 180.00

SUNBREAKER 680.06
Total RSB for Slabs = 680.06 Total #16 G.I. Tie =
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

UTIVE SUMMARY 1

QUANTITY
GRAVEL CHB

(cu.m.)

268.62

134.24

52.73

59.85

117.27

103.04

36.40

12.15

1.70

33.74

6,396.00

17,159.00

13.53

UTIVE SUMMARY 2
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

QUANTITY REMARKS

17,833.00

34.80
48.40
2.00
9.13
7.67

130.00

2,492.54

997.31

48.84

179.55

232.70

3,158.00

91.74

1,004.67

694.27
328.20
578.31
66.91
2,692.08
1,459.69
16,200.00
260.00
15.60
16.29
260.67
18.00
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

12.00

927.21
693.00
126.00
63.00
22.00
9,900.00
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

D ESTIMATE FOR RSB

@ FOOTING ONLY
Total Wt. (kgs.) Remarks

148.16 MATT BARS


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

Total Wt. (kgs.) Remarks

216.06 MATT BARS


145.73 MATT BARS
361.79
5,426.85 kgs.
118.87
(Note:1kg of #16 G.I. tie is equal to 53m)

@ FOOTING ONLY
Total Wt. (kgs.) Remarks

70.84 MATT BARS


70.84 MATT BARS
141.68
2,125.20 kgs.
33.96
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

70.84 MATT BARS


70.84 MATT BARS
141.68
2,125.20 kgs.
33.96
(Note:1kg of #16 G.I. tie is equal to 53m)

159.62
67.92
227.55
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

@ COLUMN ONLY
Total Wt. (kgs.) Remarks

97.12 Vertical Bars


72.73 Ties
169.85

64.21 Vertical Bars


33.72 Vertical Bars
83.12 Ties
124.68 Ties
305.72

46.63 Vertical Bars


76.19 Ties
110.82 Ties
233.65

46.63 Vertical Bars


76.19 Ties
110.82 Ties
233.65
942.86
14,142.89 kgs.
21.40
(Note:1kg of #16 G.I. tie is equal to 53m)
61.13
55.02
55.02
192.57
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

@ COLUMN ONLY
Total Wt. (kgs.) Remarks

97.12 Vertical Bars


111.89 Ties
209.01

192.62 Vertical Bars


120.20 Ties
180.30 Ties
493.12

177.59 Vertical Bars


105.49 Ties
153.45 Ties
436.53

177.59 Vertical Bars


85.96 Ties
125.03 Ties
388.58
1,527.25
22,908.68 kgs.
21.40
(Note:1kg of #16 G.I. tie is equal to 53m)
61.13
55.02
55.02
192.57
@ COLUMN ONLY
Total Wt. (kgs.) Remarks

113.31 Vertical Bars


107.04 Ties
220.35

192.62 Vertical Bars


115.08 Ties
172.63 Ties
480.33

177.59 Vertical Bars


105.49 Ties
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

153.45 Ties
436.53

177.59 Vertical Bars


85.96 Ties
125.03 Ties
388.58
1,525.80
22,886.94 kgs.
21.40
(Note:1kg of #16 G.I. tie is equal to 53m)
61.13
55.02
55.02
192.57
@ COLUMN ONLY
Total Wt. (kgs.) Remarks

7.89 Vertical Bars


4.74 Ties
12.64

7.89 Vertical Bars


4.74 Ties
12.64
404.38 kgs.
3.98
(Note:1kg of #16 G.I. tie is equal to 53m)
3.98
7.97
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

@ COLUMN ONLY
Total Wt. (kgs.) Remarks

11.54 Vertical Bars


10.47 Ties
22.01
44.02 kgs.
0.77
(Note:1kg of #16 G.I. tie is equal to 53m)

0.77

192.57
192.57
192.57
7.97
0.77
586.44
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

@ TB ONLY
Total Wt. (kgs.) Remarks

34.61 Vertical Bars


10.39 Ties
32.32 Ties
77.32
1,159.85 kgs.
13.25
(Note:1kg of #16 G.I. tie is equal to 53m)
13.25

@ TB ONLY
Total Wt. (kgs.) Remarks

89.26 Vertical Bars


27.71 Ties
93.24 Ties
210.20
3,153.06 kgs.
71.32
(Note:1kg of #16 G.I. tie is equal to 53m)
71.32

@ TB ONLY
Total Wt. (kgs.) Remarks

84.10 Vertical Bars


51.95 Ties
179.82 Ties
315.87
4,422.11 kgs.
64.19
(Note:1kg of #16 G.I. tie is equal to 53m)
64.19

@ FB ONLY
Total Wt. (kgs.) Remarks

9.82 Vertical Bars


2.28 Cut Bottom Bars
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

14.72 Bottom Bars


41.58 Ties
68.40
136.80 kgs.
1.02
(Note:1kg of #16 G.I. tie is equal to 53m)
1.02

@ Stair
Total Wt. (kgs.) Remarks

6.78 Top Bars


1.70 Cut Top Bars
2.63 Cut Bottom Bars
6.78 Bottom Bars
24.02 Ties
41.91
167.64 kgs.
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

1.36
(Note:1kg of #16 G.I. tie is equal to 53m)
1.36

@ TB ONLY
Total Wt. (kgs.) Remarks

6.78 Top Bars


3.39 Cut Top Bars
4.55 Cut Bottom Bars
6.78 Bottom Bars
24.02 Ties
45.53
182.12 kgs.
1.36
(Note:1kg of #16 G.I. tie is equal to 53m)
1.36

13.25
71.32
64.19
1.02
1.36
1.36
152.49

@ 1st - SLAB @ GROUND ONLY


Total Wt. (kgs.) Remarks

1,131.68 X Bars
1,098.24 Y Bars
2,229.92
2,229.92 kgs.
29.71
(Note:1kg of #16 G.I. tie is equal to 53m)
29.71

59.75 Bend bars


27.72 Bend bars

61.66 Cut Bars


61.66 Cut Bars
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

107.55 temperature/straight

113.84 temperature/straight
432.19
10,372.45 kgs.
153.65
(Note:1kg of #16 G.I. tie is equal to 53m)
153.65

53.78 Bend bars


24.95 Bend bars

56.92 Cut Bars


56.92 Cut Bars

107.55 temperature/straight

113.84 temperature/straight
413.95
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

9,934.85 kgs.
135.71
(Note:1kg of #16 G.I. tie is equal to 53m)
135.71

41.83 Bend bars


19.40 Bend bars

42.13 Cut Bars


42.13 Cut Bars

83.65 temperature/straight

84.27 temperature/straight
313.42
7,522.10 kgs.
112.89
(Note:1kg of #16 G.I. tie is equal to 53m)
112.89

41.83 Bend bars


19.40 Bend bars

42.13 Cut Bars


42.13 Cut Bars

83.65 temperature/straight

84.27 temperature/straight
313.42
1,253.68 kgs.
18.82
(Note:1kg of #16 G.I. tie is equal to 53m)
18.82

83.65 Bend bars


38.81 Bend bars

51.74 Cut Bars


51.74 Cut Bars
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

167.31 temperature/straight

103.49 temperature/straight
496.74
1,986.97 kgs.
34.51
(Note:1kg of #16 G.I. tie is equal to 53m)
34.51

20.20 Bend bars


9.24 Bend bars

22.79 Cut Bars


22.79 Cut Bars

101.02 temperature/straight

18.23 temperature/straight
194.29
777.15 kgs.
10.60
(Note:1kg of #16 G.I. tie is equal to 53m)
10.60
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

153.65
135.71
112.89
18.82
34.51
10.60
466.17 -

Total Wt. (kgs.) Remarks

9.82 Top Bars


2.63 Cut Bars-top
2.63 Cut Bars-bottom
9.82 Bottom Bars
33.26 Ties
58.16
814.23 kgs.
17.12
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

9.82 Top Bars


5.26 Cut Bars-top
5.26 Cut Bars-bottom
9.82 Bottom Bars
35.48 Ties
65.64
918.95 kgs.
22.82
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

9.82 Top Bars


5.26 Cut Bars-top
5.26 Cut Bars-bottom
9.82 Bottom Bars
35.48 Ties
65.64
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

918.95 kgs.
22.82
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

8.65 Top Bars


0.99 Cut Bars-top
8.65 Bottom Bars
20.94 Ties
39.24
78.47 kgs.
1.58
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

22.31 Top Bars


11.69 Cut Bars-top
3.90 Cut Bars-bottom
22.31 Bottom Bars
65.54 Ties
125.76
251.51 kgs.
6.34
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

8.65 Top Bars


1.62 Cut Bars-top
8.65 Bottom Bars
20.94 Ties
39.87
518.29 kgs.
10.30
(Note:1kg of #16 G.I. tie is equal to 53m)
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

Total Wt. (kgs.) Remarks

56.65 Top Bars


44.51 Cut Bars-top
29.68 Cut Bars-bottom
56.65 Bottom Bars
65.54 Ties
253.04
506.08 kgs.
5.71
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

84.98 Top Bars


29.68 Cut Bars-top
14.84 Cut Bars-bottom
84.98 Bottom Bars
65.54 Ties
280.02
3,080.19 kgs.
31.38
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

37.38 Top Bars


37.38 Bottom Bars
28.83 Ties
103.60
1,243.16 kgs.
9.78
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

9.82 Top Bars


2.63 Cut Bars-bottom
14.72 Bottom Bars
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

33.26 Ties
60.44
120.87 kgs.
2.04
(Note:1kg of #16 G.I. tie is equal to 53m)

Total Wt. (kgs.) Remarks

8.30 Top Bars


12.45 Bottom Bars
24.02 Ties
44.77
89.54 kgs.
1.70
(Note:1kg of #16 G.I. tie is equal to 53m)

17.12
22.82
22.82
1.58
6.34
10.30
5.71
31.38
9.78
2.04
1.70
131.59
PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

Total Wt. (kgs.) Remarks

14.92 Top Bars


14.92 Bottom Bars
29.85 1F to 2F ONLY
59.70 kgs.
0.22
(Note:1kg of #16 G.I. tie is equal to 53m)

0.22
0.22

Total Wt. (kgs.) Remarks

54.63 Riser & Thread Bars


18.48 Nosing Bars
93.24 Nosing Bars
50.09 1st Bottom Main Bars
50.09 2nd Bottom Main Bars
266.53 1F to 2F ONLY
1,066.14 kgs.
2.67
(Note:1kg of #16 G.I. tie is equal to 53m)

2.67
2.67

Total Wt. (kgs.) Remarks

11.70 Traverse Bars


PUBLIC WORKS AND HIGHWAYS

HREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING

16.63 Longitudinal Bars


28.34
680.06 kgs.
3.40
(Note:1kg of #16 G.I. tie is equal to 53m)

3.40
3.40
DETAILED ESTIMATE FOR RSB
Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
Project Location : SAN FRANCISCO, ADS

3RD FLOOR RC BEAM G-1


No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 2.00 4.85 9.70 1.01 9.82


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

G-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 2.00 4.85 9.70 1.01 9.82


20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 4.85 9.70 1.01 9.82
10.00 36.00 1.60 57.60 0.62 35.48
65.64
Number of Beams : 14.00 918.95
#16 G.I.tie 4,032.00 0.30 1,209.60 22.82

G-3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 2.00 4.85 9.70 1.01 9.82


20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 2.60 5.20 1.01 5.26
20.00 2.00 4.85 9.70 1.01 9.82
10.00 36.00 1.60 57.60 0.62 35.48
65.64
Number of Beams : 14.00 918.95
#16 G.I.tie 4,032.00 0.30 1,209.60 22.82

G-4
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 3.00 2.85 8.55 1.01 8.65


20.00 1.00 0.98 0.98 1.01 0.99
20.00 3.00 2.85 8.55 1.01 8.65
10.00 20.00 1.70 34.00 0.62 20.94
39.24
Number of Beams : 2.00 78.47
#16 G.I.tie 280.00 0.30 84.00 1.58
G-5
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 3.00 7.35 22.05 1.01 22.31


20.00 3.00 3.85 11.55 1.01 11.69
20.00 1.00 3.85 3.85 1.01 3.90
20.00 3.00 7.35 22.05 1.01 22.31
10.00 56.00 1.90 106.40 0.62 65.54
125.76
Number of Beams : 2.00 251.51
#16 G.I.tie 1,120.00 0.30 336.00 6.34

G-6
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 3.00 2.85 8.55 1.01 8.65


20.00 1.00 1.60 1.60 1.01 1.62
20.00 3.00 2.85 8.55 1.01 8.65
10.00 20.00 1.70 34.00 0.62 20.94
39.87
Number of Beams : 13.00 518.29
#16 G.I.tie 1,820.00 0.30 546.00 10.30

G-7
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

25.00 2.00 7.35 14.70 3.85 56.65


25.00 3.00 3.85 11.55 3.85 44.51
25.00 2.00 3.85 7.70 3.85 29.68
25.00 2.00 7.35 14.70 3.85 56.65
10.00 56.00 1.90 106.40 0.62 65.54
253.04
Number of Beams : 2.00 506.08
#16 G.I.tie 1,008.00 0.30 302.40 5.71

G-8
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

25.00 3.00 7.35 22.05 3.85 84.98


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

B-1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

25.00 2.00 4.85 9.70 3.85 37.38


25.00 2.00 4.85 9.70 3.85 37.38
10.00 36.00 1.30 46.80 0.62 28.83
103.60
Number of Beams : 12.00 1,243.16
#16 G.I.tie 1,728.00 0.30 518.40 9.78

B-2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 2.00 4.85 9.70 1.01 9.82


20.00 1.00 2.60 2.60 1.01 2.63
20.00 3.00 4.85 14.55 1.01 14.72
10.00 36.00 1.50 54.00 0.62 33.26
60.44
Number of Beams : 2.00 120.87
#16 G.I.tie 360.00 0.30 108.00 2.04

B-3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

20.00 2.00 4.10 8.20 1.01 8.30


20.00 3.00 4.10 12.30 1.01 12.45
10.00 30.00 1.30 39.00 0.62 24.02
44.77
Number of Beams : 2.00 89.54
#16 G.I.tie 300.00 0.30 90.00 1.70

3RD FLOOR G-1 814.23 17.12


G-2 918.95 22.82
G-3 918.95 22.82
G-4 78.47 1.58
G-5 251.51 6.34
G-6 518.29 10.30
G-7 506.08 5.71
G-8 3,080.19 31.38
B-1 1,243.16 9.78
B-2 120.87 2.04
B-3 89.54 1.70
Total RSB for Slabs = 8,540.24 Total #16 G.I. Tie = 131.59

ROOF BEAM RG - 1
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

16.00 2.00 4.85 9.70 1.01 9.82


16.00 1.00 3.85 3.85 1.01 3.90
16.00 1.00 3.85 3.85 1.01 3.90
16.00 2.00 4.85 9.70 1.01 9.82
10.00 38.80 1.70 65.96 0.62 40.63
68.06
Number of Beams : 42.00 2,858.38
#16 G.I.tie 9,777.60 0.30 2,933.28 55.34
RG - 2
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

16.00 2.00 9.85 19.70 1.01 19.94


16.00 1.00 3.85 3.85 1.01 3.90
16.00 1.00 3.85 3.85 1.01 3.90
16.00 2.00 9.85 19.70 1.01 19.94
10.00 78.80 1.50 118.20 0.62 72.81
120.48
Number of Beams : 13.00 1,566.19
#16 G.I.tie 6,146.40 0.30 1,843.92 34.79

RG - 3
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

16.00 2.00 10.35 20.70 1.01 20.95


16.00 1.00 5.35 5.35 1.01 5.41
16.00 2.00 10.35 20.70 1.01 20.95
10.00 82.80 1.50 124.20 0.62 76.51
123.82
Number of Beams : 2.00 247.64
#16 G.I.tie 828.00 0.30 248.40 4.69

RG - 4a
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

16.00 2.00 7.35 14.70 1.01 14.88


16.00 2.00 7.35 14.70 1.01 14.88
10.00 58.80 1.50 88.20 0.62 54.33
84.08
Number of Beams : 2.00 168.17
#16 G.I.tie 470.40 0.30 141.12 2.66

RG - 4b
No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

16.00 2.00 7.35 14.70 1.01 14.88


16.00 2.00 7.35 14.70 1.01 14.88
10.00 58.80 1.50 88.20 0.62 54.33
84.08
Number of Beams : 2.00 168.17
#16 G.I.tie 470.40 0.30 141.12 2.66
RG - 1 2,858.38 55.34
RG - 2 1,566.19 34.79
RG - 3 247.64 4.69
RG - 4a 168.17 2.66
RG - 4b 168.17 2.66
Total RSB for Slabs = 5,008.54 Total #16 G.I. Tie = 100.15

CATCH BASIN CATCH BASIN


Not Encluded No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

10.00 6.00 7.35 44.10 0.62 27.17


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

CATCH BASIN 1,421.24 1.27


Total RSB for Slabs = 1,421.24 Total #16 G.I. Tie = 1.27

SEPTIC TANK SEPTIC TANK


No. of Pcs. Bar length Total Length (m) Unit wt. (kgs./m) Total Wt. (kgs.)
Bar ø

10.00 11.50 8.95 102.93 0.62 63.40


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

SEPTIC TANK 372.72 0.57


Total RSB for Slabs = 372.72 Total #16 G.I. Tie = 0.57
STIMATE FOR RSB

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)
Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)
Remarks

Top Bars
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)
Remarks

Top Bars
Cut Bars-top
Cut Bars-bottom
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Cut Bars-top
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Bottom Bars
Ties

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)
Remarks

Top Bars
Side Bars
Bottom Bars

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)

Remarks

Top Bars
Top Bars
Side Bars
Bottom Bars
Bottom Bars

kgs.
(Note:1kg of #16 G.I. tie is equal to 53m)
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR CONCRETE

Footing : under revision-waiting soil exploration results-ok na

Length (m) Width (m) Thickness (m) Vol. of footing No. of Footings Total Volume

CF - 1 6.00 3.50 0.50 10.50 15.00 157.50


F-3 3.40 3.40 0.50 5.78 15.00 86.70
CF - 1 6.00 3.50 0.05 1.05 15.00 15.75
F-3 3.40 3.40 0.05 0.58 15.00 8.67
268.62
Quantity
Portland Cement 2,444.44
Sand 134.31
Gravel 268.62

Column :
Length (m) Width (m) Height (m) Vol. of col. No. of columns Total Volume
C-1 0.44 0.44 2.10 0.40 15.00 5.96
0.40 0.40 3.53 0.56 15.00 8.46
0.40 0.40 3.20 0.51 15.00 7.68
0.40 0.40 3.20 0.51 15.00 7.68

C-2 0.61 0.61 2.10 0.78 15.00 11.72


0.58 0.58 3.53 1.17 15.00 17.48
0.55 0.55 3.20 0.97 15.00 14.52
0.45 0.45 3.20 0.65 15.00 9.72

C-3 0.59 0.59 2.10 0.72 15.00 10.78


0.55 0.55 3.53 1.07 15.00 15.99
0.55 0.55 3.20 0.97 15.00 14.52
0.45 0.45 3.20 0.65 15.00 9.72
134.24
Quantity
Portland Cement 1,221.57
Sand 67.12
Gravel 134.24

Tie Beam :
Length (m) Width (m) Height (m) Vol. of beam No. of beams Total Volume
TB 1 0.30 0.50 2.50 0.38 15.00 5.63
TB 2 0.30 0.50 7.00 1.05 15.00 15.75
TB 3 0.30 0.50 13.50 2.03 14.00 28.35
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

STB 1 0.20 0.40 3.00 0.24 4.00 0.96


STB 2 0.20 0.40 3.00 0.24 4.00 0.96
FB-1 0.30 0.40 4.50 0.54 2.00 1.08
52.73
Quantity
Portland Cement 479.80
Sand 26.36
Gravel 52.73

Secondary Beam :
Length (m) Width (m) Height (m) Vol. of beam No. of beams Total Volume
B-1 0.20 0.40 4.50 0.36 24.00 8.64
B-2 0.30 0.40 4.50 0.54 4.00 2.16
B-3 0.20 0.40 3.75 0.30 4.00 1.20
12.00
Quantity
Portland Cement 109.20
Sand 6.00
Gravel 12.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

Main Concrete Beam :


Length (m) Width (m) Height (m) Vol. of beam No. of beams Total Volume
G-1 0.30 0.40 4.50 0.54 28.00 15.12
G-2 0.30 0.45 4.50 0.61 28.00 17.01
G-3 0.30 0.45 1.30 0.18 28.00 4.91
G-4 0.40 0.40 2.50 0.40 4.00 1.60
G-5 0.40 0.50 7.00 1.40 4.00 5.60
G-6 0.40 0.40 2.50 0.40 26.00 10.40
G-7 0.40 0.50 7.00 1.40 4.00 5.60
G-8 0.40 0.50 7.00 1.40 22.00 30.80

91.04
Quantity
Portland Cement 828.50
Sand 45.52
Gravel 91.04

Roof Concrete Beam :


Length (m) Width (m) Height (m) Vol. of beam No. of beams Total Volume
RG - 1 0.30 0.40 4.50 0.54 42.00 22.68
RG - 2 0.20 0.40 9.50 0.76 13.00 9.88
RG - 3 0.20 0.40 10.00 0.80 2.00 1.60
RG - 4a 0.20 0.40 7.00 0.56 2.00 1.12
RG - 4b 0.20 0.40 7.00 0.56 2.00 1.12

36.40
Quantity
Portland Cement 331.24
Sand 18.20
Gravel 36.40

Slab on Fill :
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
SLAB @ ground 63.00 9.50 0.10 59.85 1.00 59.85

59.85
Quantity
Portland Cement 544.64
Sand 29.93
Gravel 59.85
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

2nd-3rd Floor :
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
SLAB 1 3.50 4.50 0.10 1.58 24.00 37.80
SLAB 2 3.50 4.50 0.10 1.58 24.00 37.80
SLAB 3 2.50 4.50 0.10 1.13 24.00 27.00
SLAB 4 2.50 4.50 0.10 1.13 4.00 4.50
SLAB 5 3.15 4.50 0.10 1.42 4.00 5.67
SLAB 6 1.50 3.75 0.10 0.56 8.00 4.50

117.27
Quantity
Portland Cement 1067.16
Sand 58.64
Gravel 117.27

Ramp :
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
5.30 1.60 0.10 0.85 2.00 1.70
1.70
Quantity
Portland Cement 15.43
Sand 0.85
Gravel 1.70
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

Stairs :
Length (m) Width (m) Thickness (m) Vol. of slab No. of Stairs Total Volume
14.78 1.50 0.35 7.76 4.00 31.04
slab 1.50 3.00 0.15 0.68 4.00 2.70

33.74
Quantity
Portland Cement 307.02
Sand 16.87
Gravel 33.74

Septic Tank
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
8.60 2.30 0.15 2.97 1.00 2.97
2.10 2.30 0.15 0.72 3.00 2.17
2.10 8.60 0.15 2.71 2.00 5.42
8.60 2.30 0.15 2.97 1.00 2.97
1.00 13.53
Quantity
Portland Cement 123.08
Sand 6.76
Gravel 13.53

Catch Basin
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
0.90 0.90 0.10 0.08 16.00 1.30
1.30
2.59
Quantity
Portland Cement 23.59
Sand 1.30
Gravel 2.59

SunBreaker
Length (m) Width (m) Thickness (m) Vol. of slab No. of slabs Total Volume
3.75 0.90 0.15 0.51 24.00 12.15
12.15
Quantity
Portland Cement 110.57
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

Sand 6.08
Gravel 12.15
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR CONCRETE

Remarks

LEAN CONCRETE
LEAN CONCRETE

bags
cu.m.
cu.m.

Remarks
FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF

FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF

FDN TO GF
GF TO 2F
2F TO 3F
3F TO ROOF

bags
cu.m.
cu.m.

Remarks
PUBLIC WORKS AND HIGHWAYS

bags
cu.m.
cu.m.

Remarks

bags
cu.m.
cu.m.
PUBLIC WORKS AND HIGHWAYS

Remarks

bags
cu.m.
cu.m.

Remarks

bags
cu.m.
cu.m.

Remarks

bags
cu.m.
cu.m.
PUBLIC WORKS AND HIGHWAYS

Remarks

bags
cu.m.
cu.m.

Remarks

bags
cu.m.
cu.m.
PUBLIC WORKS AND HIGHWAYS

Remarks

bags
cu.m.
cu.m.

Remarks

bags
cu.m.
cu.m.

Remarks

for 16 sets

bags
cu.m.
cu.m.

Remarks

for 24 sets

bags
PUBLIC WORKS AND HIGHWAYS

cu.m.
cu.m.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF TWO STOREY TEN CLASSROOM SCHOOL BULDING


Project Location : POBLACION, TRENTO, AGUSAN DEL SUR

DETAILED ESTIMATE FOR MASONRY

Masonry:

CHB Width Length Area Deducted Net Area No. of Total Area Factor No. of Pcs. Say
Size Area Walls/
Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs) (pcs)
SEPTIC TANK
1 #4 2.05 3.30 6.77 6.77 4.00 27.06 12.5 338.25 339.00
2 #4 2.05 1.50 3.08 3.08 6.00 18.45 12.5 230.63 231.00
45.51 570.00
SCHEDULE OF RSB FOR WALL

Vertical Reinforcement 45.51 x 2.930 = 133.34


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

cement mortar for plastering


Area = 45.51 Thickness = 0.16 Sides = 2.00
Volume 14.56 x 0.288 = 4.19 bags of cement (cement mortar)
14.56 x 0.016 = 0.23 cu.m. of sand (cement mortar)

Quantity
Portland Cement 64.81
Sand 4.94
CHB 570.00
RSB 174.65
#16 G.I. Tie 2.14

DETAILED ESTIMATE FOR CEMENT PLASTER FINISH

cement plaster finish


a1 45.51
a2 0.00
a3 0.00
Total Area = 45.51 Thickness = 0.02 Sides = 2.00
Volume 15.29 x 0.600 = 9.17 bags of cement (cement mortar)
15.29 x 0.058 = 0.89 cu.m. of sand (cement mortar)
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF TWO STOREY TEN CLASSROOM SCHOOL BULDING


Project Location : POBLACION, TRENTO, AGUSAN DEL SUR

DETAILED ESTIMATE FOR MASONRY

Masonry:

CHB Width Length Area Deducted Net Area No. of Total Area Factor No. of Pcs. Say
Size Area Walls/
Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs) (pcs)
Quantity
Portland Cement 9.17
Sand 0.89
C WORKS AND HIGHWAYS

ATE FOR MASONRY

Remarks

Wall
Side Wall
FOR 2 SETS

Quantity
bags
cu.m.
pcs.
kgs.
kgs.

R CEMENT PLASTER FINISH


C WORKS AND HIGHWAYS

ATE FOR MASONRY

Remarks

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

Support and Braces


2" x 2" x 13' vertical 15.00 16.00 3.20 3.20
2" x 2" x 13' horizontal 15.00 10.67 1.74 3.20
2" x 2" x 13' vertical 15.00 20.00 3.20 3.20
2" x 2" x 16' horizontal 15.00 10.67 2.44 4.88
2" x 2" x 13' vertical 15.00 20.00 3.20 3.20
2" x 2" x 16' horizontal 15.00 10.67 2.34 4.88

area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 16.00 15.00 21.33 21.33 90.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 20.00 15.00 21.33 21.33 90.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 20.00 15.00 21.33 21.33 90.00

Tie Beam
Plywood Area x y Length used
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 15.00 0.00 1.00 2.50
12.5 2.88 15.00 0.00 1.00 7.00
12.5 2.88 14.00 0.00 1.00 13.50
12.5 2.88 4.00 0.00 0.80 3.00
12.5 2.88 4.00 0.00 0.80 3.00
12.5 2.88 2.00 0.00 0.80 4.50

Support and Braces


2" x 2" x 20' vertical 15.00 12.50 0.50 6.25
2" x 2" x 17' horizontal 15.00 8.00 2.50 5.00
2" x 2" x 20' vertical 15.00 35.00 0.50 6.25
2" x 2" x 12' horizontal 15.00 8.00 7.00 3.60
2" x 2" x 15' vertical 14.00 67.50 0.50 4.50
2" x 2" x 15' horizontal 14.00 8.00 13.50 4.50
2" x 2" x 10' vertical 4.00 15.00 0.40 3.00
2" x 2" x 10' horizontal 4.00 6.00 3.00 3.00
2" x 2" x 10' vertical 4.00 15.00 0.40 3.00
2" x 2" x 10' horizontal 4.00 6.00 3.00 6.00
2" x 2" x 10' vertical 2.00 22.50 0.40 3.00
2" x 2" x 15' horizontal 2.00 6.00 4.50 4.50

area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 12.50 15.00 100.00 100.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 35.00 14.00 100.00 100.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 35.00 14.00 93.33 93.33 120.00

@ 2ND FLOOR
Girder Beam
Plywood Area x y Length used
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 28.00 0.30 0.80 4.50
12.5 2.88 28.00 0.30 0.90 4.50
12.5 2.88 28.00 0.30 0.90 1.30
12.5 2.88 4.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 1.00 7.00
12.5 2.88 26.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 1.00 7.00
12.5 2.88 22.00 0.40 1.00 7.00

Support and Braces


2" x 2" x 12' vertical 28.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 28.00 11.00 4.50 4.50
2" x 2" x 12' vertical 28.00 11.25 1.20 3.60
2" x 2" x 12' horizontal 28.00 11.00 4.50 3.60
2" x 2" x 13' vertical 28.00 3.25 1.20 3.90
2" x 2" x 13' horizontal 28.00 11.00 1.30 3.90
2" x 2" x 10' vertical 4.00 6.25 1.20 3.00
2" x 2" x 10' horizontal 4.00 12.00 2.50 3.00
2" x 2" x 12' vertical 4.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 26.00 6.25 1.20 3.50
2" x 2" x 15' horizontal 26.00 12.00 2.50 4.50
2" x 2" x 12' vertical 4.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 22.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 22.00 12.00 7.00 3.50
area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 11.25 28.00 132.00 132.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.25 28.00 132.00 132.00 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.25 28.00 132.00 132.00 120.00

@ 3RD FLOOR
Girder Beam
Plywood Area x y Length used
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 28.00 0.30 0.80 4.50
12.5 2.88 28.00 0.30 0.90 4.50
12.5 2.88 28.00 0.30 0.90 1.50
12.5 2.88 4.00 0.40 0.80 2.50
12.5 2.88 4.00 0.40 0.80 7.00
12.5 2.88 26.00 0.40 0.80 2.50
12.5 2.88 14.00 0.40 1.00 7.00
12.5 2.88 22.00 0.40 1.00 7.00

Support and Braces


2" x 2" x 12' vertical 28.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 28.00 11.00 4.50 4.50
2" x 2" x 12' vertical 28.00 11.25 1.20 3.60
2" x 2" x 12' horizontal 28.00 11.00 4.50 3.60
2" x 2" x 13' vertical 28.00 3.75 1.20 3.90
2" x 2" x 13' horizontal 28.00 11.00 1.50 3.90
2" x 2" x 10' vertical 4.00 6.25 1.20 3.00
2" x 2" x 10' horizontal 4.00 12.00 2.50 3.00
2" x 2" x 12' vertical 4.00 17.50 1.20 3.50
2" x 2" x 12' horizontal 4.00 12.00 7.00 3.50
2" x 2" x 12' vertical 26.00 6.25 1.20 3.50
2" x 2" x 15' horizontal 26.00 12.00 2.50 4.50
2" x 2" x 12' vertical 14.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 14.00 12.00 7.00 3.50
2" x 2" x 12' vertical 22.00 17.50 1.40 3.50
2" x 2" x 12' horizontal 22.00 12.00 7.00 3.50

area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 11.25 28.00 133.33 133.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.75 28.00 133.33 133.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 38.75 28.00 133.33 133.33 120.00

Roof Beam
Plywood Area x y Length used
No. of tiebeams
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 42.00 0.30 0.80 4.50
12.5 2.88 13.00 0.20 0.80 9.50
12.5 2.88 2.00 0.20 0.80 10.00
12.5 2.88 2.00 0.20 0.80 7.00
12.5 2.88 2.00 0.20 0.80 7.00

Support and Braces


2" x 2" x 12' vertical 42.00 11.25 1.10 3.60
2" x 2" x 15' horizontal 42.00 11.00 4.50 4.50
2" x 2" x 12' vertical 13.00 23.75 1.00 3.60
2" x 2" x 12' horizontal 13.00 10.00 9.50 3.60
2" x 2" x 13' vertical 2.00 25.00 1.00 3.90
2" x 2" x 13' horizontal 2.00 10.00 10.00 3.90
2" x 2" x 10' vertical 2.00 17.50 1.00 3.00
2" x 2" x 10' horizontal 2.00 10.00 7.00 3.00
2" x 2" x 12' vertical 2.00 17.50 1.00 3.50
2" x 2" x 12' horizontal 2.00 10.00 7.00 3.50

area
CWN Area x y no per kilos
No. of columns
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 95.00 1.00 253.33 253.33 120.00

Slab 2nd floor and 3rd floor


Plywood Area x y Length used
No. of slabs
thick (s. m.) (m.) (m.) (m.)
12.5 2.88 24.00 3.50 4.50
12.5 2.88 24.00 3.50 4.50
12.5 2.88 24.00 2.50 4.50
12.5 2.88 4.00 2.50 4.50
12.5 2.88 4.00 3.15 4.50
12.5 2.88 8.00 1.50 3.75

Support and Braces


2" x 2" x 15' horizontal-a 24.00 8.75 4.50 4.50
2" x 2" x 12' horizontal-b 24.00 11.25 3.50 3.50
2" x 2" x 12' vertical-a 24.00 4.38 5.63 3.20
2" x 3" x 15' vertical-b 24.00 4.38 5.63 3.20
2" x 2" x 15' horizontal-a 24.00 8.75 4.50 4.50
2" x 2" x 12' horizontal-b 24.00 11.25 3.50 3.50
2" x 2" x 12' vertical-a 24.00 4.38 5.63 3.20
2" x 3" x 15' vertical-b 24.00 4.38 5.63 3.20
2" x 2" x 13' horizontal-a 24.00 6.25 4.50 4.50
2" x 2" x 17' horizontal-b 24.00 11.25 2.50 5.00
2" x 2" x 12' vertical-a 24.00 3.13 5.63 3.20
2" x 3" x 15' vertical-b 24.00 3.13 5.63 3.20
2" x 2" x 15' horizontal-a 4.00 6.25 4.50 4.50
2" x 2" x 15' horizontal-b 4.00 11.25 2.50 4.50
2" x 2" x 12' vertical-a 4.00 6.25 5.63 3.20
2" x 3" x 15' vertical-b 4.00 6.25 5.63 3.20
2" x 2" x 15' horizontal-a 4.00 7.88 4.50 4.50
2" x 2" x 12' horizontal-b 4.00 11.25 3.15 3.50
2" x 2" x 12' vertical-a 4.00 3.94 5.63 3.20
2" x 3" x 15' vertical-b 4.00 3.94 5.63 3.20
2" x 2" x 12' horizontal-a 8.00 3.75 3.75 3.50
2" x 2" x 12' horizontal-b 8.00 9.38 1.50 3.50
2" x 2" x 10' vertical-a 8.00 1.88 4.69 3.00
2" x 3" x 12' vertical-b 8.00 1.88 4.69 3.20

area
CWN Area x y no per kilos
24.00
(s. m.) (m.) (m.) (m.)
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 3.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 3.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 24.00 2.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 4.00 2.50 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 4.00 3.15 4.50 120.00
1", 1 1/2", 2 1/2", 3", 3 1/2", 4" 220.50 8.00 1.50 3.75 120.00
Total
Remarks
(m.)
29.00 1st
40.67 2nd
39.00 3rd
108.67
bd ft
240.00 1,040.00 1st
87.00 377.00
300.00 1,300.00 2nd
80.00 426.67
300.00 1,300.00 3rd
76.72 409.18
108.67 4,852.85
312.96
Total
Remarks
(m.)
113.78 1st
142.22 2nd
142.22 3rd
398.22

Total
Remarks
(m.)
13.02 TB 1
36.46 TB 2
65.63 TB 3
3.33 STB 1
3.33 STB 2
2.50 FB-1
124.27
bd ft
15.00 100.00 TB 1
60.00 340.00
42.00 280.00 TB 2
233.33 933.33
105.00 525.00 TB 3
336.00 1,680.00
8.00 26.67 STB 1
24.00 80.00
8.00 26.67 STB 2
12.00 40.00
6.00 20.00 FB-1
12.00 60.00
861.33 4,111.67

2,480.64
Total
Remarks
(m.)
312.50 1st
816.67 2nd
762.22 3rd
1,891.39

Total
Remarks
(m.)
48.13 G-1
52.50 G-2
15.17 G-3
4.17 G-4
13.61 G-5
27.08 G-6
13.61 G-7
74.86 G-8
249.13
bd ft
96.25 385.00 G-1
308.00 1,540.00
105.00 420.00 G-2
385.00 1,540.00
28.00 121.33 G-3
102.67 444.89
10.00 33.33 G-4
40.00 133.33
28.00 112.00 G-5
96.00 384.00
55.71 222.86 G-6
173.33 866.67
28.00 112.00 G-7
96.00 384.00
154.00 616.00 G-8
528.00 2,112.00
2,233.96 9,427.41
6,433.82
Total
Remarks
(m.)
693.00 1st
2,356.20 2nd
2,356.20 3rd
5,405.40

Total
Remarks
(m.)
48.13 G-1
52.50 G-2
17.50 G-3
4.17 G-4
11.67 G-5
27.08 G-6
47.64 G-7
74.86 G-8
283.54
bd ft
96.25 385.00 G-1
308.00 1,540.00
105.00 420.00 G-2
385.00 1,540.00
32.31 140.00 G-3
118.46 513.33
10.00 33.33 G-4
40.00 133.33
24.00 96.00 G-5
96.00 384.00
55.71 222.86 G-6
173.33 866.67
98.00 392.00 G-7
336.00 1,344.00
154.00 616.00 G-8
528.00 2,112.00
2,560.07 10,738.52

7,372.99
Total
Remarks
(m.)
700.00 1st
2,411.11 2nd
2,411.11 3rd
5,522.22

Total
Remarks
(m.)
72.19 RG - 1
42.88 RG - 2
6.94 RG - 3
4.86 RG - 4a
4.86 RG - 4b
131.74
bd ft
144.38 577.50 RG - 1
462.00 2,310.00
85.76 343.06 RG - 2
343.06 1,372.22
12.82 55.56 RG - 3
51.28 222.22
11.67 38.89 RG - 4a
46.67 155.56
10.00 40.00 RG - 4b
40.00 160.00
1,207.63 5,275.00

3,477.98
Total
Remarks
(m.)
401.11 1st
401.11 2nd
401.11 3rd
1,203.33

Total
Remarks
(m.)
131.25 SLAB 1
131.25 SLAB 2
93.75 SLAB 3
15.63 SLAB 4
19.69 SLAB 5
15.63 SLAB 6
407.19
bd ft
210.00 1,050.00 SLAB 1
270.00 1,080.00
184.57 738.28
184.57 1,107.42
210.00 1,050.00 SLAB 2
270.00 1,080.00
184.57 738.28
184.57 1,107.42
150.00 750.00 SLAB 3
135.00 765.00
131.84 527.34
131.84 791.02
25.00 125.00 SLAB 4
25.00 83.33
43.95 175.78
43.95 263.67
31.50 126.00 SLAB 5
40.50 162.00
27.69 110.74
27.69 207.64
32.14 128.57 SLAB 6
32.14 128.57
23.44 78.13
21.97 131.84
2,621.91 12,506.04

7,551.10
Total
Remarks
(m.)
352.80 SLAB 1
352.80 SLAB 2
308.70 SLAB 3
51.45 SLAB 4
56.23 SLAB 5
77.18 SLAB 6
1,199.15
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 3.13 196.88 196.88 1.00 196.88 12.5 2,460.94
INTERIOR
#6 7.00 3.13 21.88 21.88 9.00 196.88 12.5 2,460.94
REAR
#6 63.00 3.13 196.88 196.88 1.00 196.88 12.5 2,460.94

LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
W4 0.60 0.64 0.38 0.38 2.00 0.76 12.5 9.53

CHB #6

2ND FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
INTERIOR
#6 7.00 2.80 19.60 19.60 9.00 176.40 12.5 2,205.00
REAR
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00

LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16

CHB #6

3RD FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00
INTERIOR
#6 7.00 2.80 19.60 19.60 9.00 176.40 12.5 2,205.00
REAR
#6 63.00 2.80 176.40 176.40 1.00 176.40 12.5 2,205.00

LESS #6
FRONT D1 0.90 2.50 2.25 2.25 12.00 27.00 12.5 337.50
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16

CHB #6
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
EAVES WALL SIDE FLASHING

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 9.50 1.25 11.88 11.88 2.00 23.75 12.5 296.88

23.75
CHB #6

OVERALL TOTAL 1,672.78 SQ AREA


CHB #6 17,159.00 PCS

SCHEDULE OF RSB FOR WALL

Vertical Reinforcement 1672.78 x 2.930 = 4,901.23


Horizontal Reinforcement 1672.78 x 3.300 = 5,520.16
10,421.39 m
( unit weight of Bar # 12 ) x 0.616
6,419.58 kgs.
# 16 G.I. Tie
1,672.78 x 0.047 = 78.62 kgs.

for cement mortar


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

cement mortar for plastering


Area = 1,672.78 Thickness = 0.02 Sides = 2.00
Volume 669.11 x 0.62 = 416.19 bags of cement (cement mortar)
669.11 x 0.89 = 594.17 cu.m. of sand (cement mortar)

Quantity
Portland Cement
Sand
CHB
RSB
#16 G.I. Tie
UBLIC WORKS AND HIGHWAYS

TIMATE FOR MASONRY

Say Remarks
(pcs)

2,461.00 1ST FLOOR

2,461.00 1ST FLOOR

2,461.00 1ST FLOOR


7,383.00 TOTAL

338.00 1ST FLOOR


315.00 1ST FLOOR
563.00 1ST FLOOR
31.00 1ST FLOOR
10.00 1ST FLOOR
1,257.00 TOTAL

6,126.00

Say Remarks
(pcs)

2,205.00 2ND FLOOR

2,205.00 2ND FLOOR

2,205.00 2ND FLOOR


6,615.00 TOTAL

338.00 2ND FLOOR


315.00 2ND FLOOR
563.00 2ND FLOOR
31.00 2ND FLOOR
1,247.00 TOTAL

5,368.00

Say Remarks
UBLIC WORKS AND HIGHWAYS

TIMATE FOR MASONRY

Say Remarks
(pcs)
(pcs)

2,205.00 3RD FLOOR

2,205.00 3RD FLOOR

2,205.00 3RD FLOOR


6,615.00 TOTAL

338.00 3RD FLOOR


315.00 3RD FLOOR
563.00 3RD FLOOR
31.00 3RD FLOOR
1,247.00 TOTAL

5,368.00
UBLIC WORKS AND HIGHWAYS

TIMATE FOR MASONRY

Say Remarks
(pcs)

Say Remarks
(pcs)

297.00 TOP OF ROOF BEAM AT EAVES


297.00 TOTAL

297.00

1,456.65 bags
2,079.59 cu.m.
17,159.00 pcs.
6,419.58 kgs.
78.62 kgs.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
@ STAIR & CR
1ST FLOOR
#4 34.10 3.13 106.56 106.56 2.00 213.13 12.5 2,664.06

LESS #4
INTERIOR D2 0.90 2.10 1.89 1.89 2.00 3.78 12.5 47.25
D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 2.00 1.80 12.5 22.50
D5 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00

225.43

CHB #4
2ND FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
@ STAIR & CR
2ND FLOOR
#4 12.90 2.80 36.12 36.12 2.00 72.24 12.5 903.00

LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00

79.20
CHB #4
3RD FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
@ STAIR & CR
3RD FLOOR
#4 17.00 2.80 47.60 47.60 2.00 95.20 12.5 1,190.00

LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
102.16
CHB #4

WALL RAILING

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#4 45.00 0.90 40.50 40.50 1.00 40.50 12.5 506.25
#4 63.00 0.90 56.70 56.70 1.00 56.70 12.5 708.75
#4 63.00 0.90 56.70 56.70 1.00 56.70 12.5 708.75

153.90
CHB #4

OVERALL TOTAL 534.47 SQ AREA


CHB #4 6,396.00 PCS
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)

SCHEDULE OF RSB FOR WALL

Vertical Reinforcement 534.47 x 2.930 = 1,565.98


Horizontal Reinforcement 534.47 x 3.300 = 1,763.73
3,329.72 m
( unit weight of Bar # 12 ) x 0.888
2,956.79 kgs.
# 16 G.I. Tie
534.47 x 0.047 = 25.12 kgs.

for cement mortar


Area 534.47 x 0.52 = 278.99 bags of cement (cement mortar)
534.47 x 0.69 = 367.71 cu.m. of sand (cement mortar)

cement mortar for plastering


Area = 534.47 Thickness = 0.02 Sides = 2.00
Volume 213.79 x 0.52 = 111.60 bags of cement (cement mortar)
213.79 x 0.69 = 147.08 cu.m. of sand (cement mortar)

Quantity
Portland Cement
Sand
CHB #4
RSB
#16 G.I. Tie

DETAILED ESTIMATE FOR CEMENT PLASTER FINISH

cement plaster finish


a1 1672.78
a2 534.47

Total Area = 2207.24 Thickness = 0.08 Sides = 2.00


Volume 353.16 x 0.144 = 50.85 bags of cement (cement mortar)
353.16 x 0.008 = 2.83 cu.m. of sand (cement mortar)

Quantity
Portland Cement
Sand
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)

2,665.00 1ST FLOOR


2,665.00 TOTAL

48.00 1ST FLOOR


42.00 1ST FLOOR
23.00 1ST FLOOR
42.00 1ST FLOOR
113.00 TOTAL

2,552.00

Say Remarks
(pcs)

903.00 2ND FLOOR


903.00 TOTAL

42.00 2ND FLOOR


45.00 2ND FLOOR
87.00 TOTAL

816.00

Say Remarks
(pcs)

1,190.00 3RD FLOOR


1,190.00 TOTAL

42.00 3RD FLOOR


45.00 3RD FLOOR
87.00 TOTAL
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)

1,103.00

Say Remarks
(pcs)

507.00 1ST FLOOR


709.00 2ND FLOOR
709.00 3RD FLOOR
1,925.00 TOTAL

1,925.00
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)

390.59 bags
514.80 cu.m.
6,396.00 pcs.
2,956.79 kgs.
25.12 kgs.

E FOR CEMENT PLASTER FINISH

Quantity
50.85 bags
2.83 cu.m.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR RAILING

Type Size Length Total Length

GI Pipe Handrail 50mm dia (SCH. 40) 208.80 6.00 34.80


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

ESTIMATE FOR RAILING

Remarks

corridor handrail
stairway handrail
stairway balluster
PWD-CR Handrail
Ramp Handrail
Ramp Handrail Support
Nozing
Nozing anchor support
Nozing anchor support
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR TILES

COMFORT ROOM
Dimension of tile : 0.20 x 0.20
Length Width Area No. of Total Area No. of tiles
Wall/Surface (Total Area/Area of Tile)
SHE
GF 4.50 2.00 9.00 2.00 18.00
2.68 1.15 3.08 2.00 6.15
2.00 1.60 3.20 2.00 6.40
4.50 1.60 7.20 2.00 14.40
3.15 1.60 5.04 2.00 10.08
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
4.70 1.60 7.52 2.00 15.04
2F 3.30 3.15 10.40 4.00 41.58
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3F 3.30 3.15 10.40 4.00 41.58
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12
3.15 1.60 5.04 4.00 20.16
3.30 1.60 5.28 4.00 21.12

HE
GF 2.00 3.00 6.00 2.00 12.00
2.00 4.50 9.00 2.00 18.00
3.15 1.60 5.04 2.00 10.08
4.50 1.60 7.20 2.00 14.40
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
2.00 1.60 3.20 2.00 6.40
4.50 1.60 7.20 2.00 14.40
2F 3.05 3.16 9.64 4.00 38.55
1.45 1.80 2.61 4.00 10.44
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80
3.16 1.60 5.06 4.00 20.22
4.50 1.60 7.20 4.00 28.80
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

3F 3.05 3.16 9.64 4.00 38.55


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

Tile (0.20m x 0.20m) = 17,833.00 pcs.


BLIC WORKS AND HIGHWAYS

STIMATE FOR TILES

Remarks

Floor

Wall 1
Wall 2
Wall 3
Wall 3-a
Wall 3-b
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 4
Floor
Wall 1
Wall 2
Wall 3
Wall 4

Floor

Wall 1
Wall 2
Wall 3
Wall 3-a
Wall 3-b
Wall 4
Floor

Wall 1
Wall 2
Wall 3
Wall 4
BLIC WORKS AND HIGHWAYS

Floor

Wall 1
Wall 2
Wall 3
Wall 4
floor
wall
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

EARTHWORKS
EXCAVATION:

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

V= Length x Width x Depth x No. of Footings


= 3.40 x 3.40 x 2.10 x 15.00
= 364.14 cu.m.

Vt = 1,025.64 cu.m.

TIE BEAM
Vt = Total Length x Width x Depth
= 553.50 x 0.30 x 1.00
Vt = 166.05 cu.m.

CHB WALL FOOTING:


Vt = Total Length x Width x Depth
= 553.50 x 0.15 x 0.600
= 49.82 cu.m.
Vt = 1,241.51 cu.m.

SEPTIC TANK
Vt = Total Length x Width x Depth x No. of Septic Tank
= 8.60 x 2.30 x 1.500 x 2.00
= 59.34 cu.m.

Vt = 2,492.54 cu.m.

BACKFILL :

Vt = Vol. Excavated - Vol. occupied by footing & column


= 1241.51 - 244.20
Vt = 997.31 cu.m.

GRAVEL BEDDING @ COLUMN FOOTINGS :

V= Length x Width x Depth x No. of Footings


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

V= Length x Width x Depth x No. of Footings


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

Vt = 48.84 cu.m.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

EARTHWORKS
EMBANKMENT:

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

2nd & 3rd Floor


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

MARK Width Length Numbers Total


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

MARK Width Length Numbers Total


Remarks
D3 swing type-hollow core-flush
swing-door 0.80 2.10 2.00 3.36 1st
swing-door 0.80 2.10 2.00 3.36 2nd
swing-door 0.80 2.10 2.00 3.36 3rd
jamb-sizes vertical 10.08 bd ft
2" x 6" x 14' 1.00 1.00 6.00 6.00 1st 84.00
horizontal
2" x 6" x 6' 1.00 1.00 3.00 3.00 1st 18.00
102.00
MARK Width Length Numbers Total
Remarks
D4 swing type-hollow core-flush
swing-door 0.60 1.20 3.00 2.16 1st
swing-door 0.60 1.20 5.00 3.60 2nd
swing-door 0.60 1.20 5.00 3.60 3rd
jamb-sizes vertical 9.36 bd ft
2" x 4" x 8' 1.00 1.00 3.00 3.00 1st 16.00
2" x 4" x 8' 1.00 1.00 5.00 5.00 3rd 26.67
42.67
Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
Project Location : SAN FRANCISCO, ADS

TRUSSES:

Diameter Length No. of Pcs Total Length


Remarks
(inches) (m.) (pcs.) (m.)

0.00
Silver Paint
gal.

Base Plates
Dimension No. of Columns No. of Pcs per col. Total Remarks
4.00 1.00 4.00 for col. joint
Bolts
4.00 4.00 16.00 for col. Joint

WALL FRAMING :
Diameter Length No. of Pcs Total Length
Remarks
(inches) (m.) (pcs.) (m.)
2" 21.42 1.00 21.42 Front Frame
2" 11.04 1.00 11.04 Left Frame
2" 19.06 1.00 19.06 Right Frame
2" 6.8 1.00 6.80 Door Frame
58.32
STEEL SCREEN :
Dimension Height (ave.) Width Area Remarks
2" x 2" 2.85 4.61 13.14 Front
2" x 2" 2.97 2.80 8.32 Left
2" x 2" 2.97 2.80 8.32 Right Frame

ROOF FRAMING :
Channel Bars
Dimension Length No. of Pcs. Total Length Remarks
2" x 6" 4.00 5.00 20.00 Rafter
2" x 6" 6.25 9.00 56.25 Rafter
Total : 76.25
Miscellaneous Materials
Welding Rod
CARPENTRY WORKS
Ceiling Panel
Fiber Cement Area Width Length Total
Remarks
thick (s. m.) (m.) (m.) (m.)
4.5 2.88 9.50 63.00 207.81 1st
4.5 2.88 9.50 63.00 207.81 2nd
4.5 2.88 12.50 64.20 278.65 3rd
pcs 694.27
area 1,999.50

Ceiling Joists - metal furring cross


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

preformed wire clip 3.75 11.25 6.00 253.13


2.63 11.25 6.00 177.19
3.75 11.25 6.00 253.13
2.63 11.25 6.00 177.19
3.75 11.25 6.00 253.13
2.63 11.25 6.00 177.19
2.50 11.25 6.00 168.75
1,459.69

blind rivets - 1/8" x 1/2" 22.50 22.50 6.00 3,037.50


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

Fascia Board - 12mm x 1.20mm x 2.40mm ficem


Length Width/space Area of Board Required Total
(m.) (m.) (pcs.) (pcs.)
@ slope eaves 14.00 0.30 2.88 2.00 2.92
@ side longitudinal side 64.20 0.30 2.88 2.00 13.38
16.29
tekscrew 78.20 0.60 2.00 260.67

CWN
Diameter Length No. of Pcs Total Length
Remarks
(inches) (pcs.) (m.)
Assorted Assorted 3.00 6.00 18.00 1st,2nd&3rd
Concrete Assorted 2.00 6.00 12.00 1st,2nd&3rd
cwn 18.00
concrete 12.00
1st

2nd

3rd

6m/length

1st

2nd

3rd

6m/length

1st

2nd

3rd

1st
2nd

3rd

1st

2nd

3rd
260.00

Remarks
Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
Project Location : SAN FRANCISCO, ADS

ROOF AND FRAMING WORKS

MARK Width Length Numbers Total


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

ridge roll 1.00 63.00 1.00 63.00


J-Bolt #12x45mm w/ neoprene pud
15.71 630.00 1.00 9,900.00
end-flushing
4.00 5.50 1.00 22.00
long anchor bolts 4-16mm dia x 350mm
3.00 4.00 6.00 13.00 26.00 246.32 9.47
light gage bolts 10mm dia x 50mm w/ n & w
16.00 2.00 15.00 480.13
base plate 16mm x 300mm x 300mm
3.00 0.40 0.40 13.00 2.17 612.14 282.53
gusset plate 6mm x 250mm x 350mm
16.00 0.25 0.35 13.00 6.32 857.22 135.65
Purlins Conn. 4mm x 125mm x 125mm
2.00 0.13 0.13 231.00 2.51 340.00 135.65
clip angle 65mm x 65mm x 6mm angle bar
6.00 0.13 16.00 13.00 4.33 115.21
sag rod 10mm dia x w/ n & w
28.00 2.00 5.50 6.00 51.33 1,469.16
turnbuckle 16mm x 200mm w/ hookend
14.00 2.00 7.00 6.00 32.67 309.48

TRUSSES
MARK Pcs Length Numbers Unit length Total per length
t1 2-50mm x 50mm x 6mm
TOP 2.00 11.10 13.00 6.00 48.10 26.58
BOTTOM 2.00 19.00 13.00 6.00 82.33 26.58
WEB
Vetical 1 2.00 5.00 13.00 6.00 21.67 18.36
Vertical 2 2.00 7.60 13.00 6.00 32.93 18.36
Diagonal1 2.00 4.00 13.00 6.00 17.33 18.36
Diagonal2 2.00 5.80 13.00 6.00 25.13 18.36
Horizontal Eaves 2.00 3.00 13.00 6.00 13.00 26.58
Top End Flashing 2.00 0.60 22.00 6.00 4.40 26.58
End Flashing 2.00 11.00 4.00 6.00 14.67 26.58

150mm x 65mm x 20mm x 2.5mm


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

Spider legs 2.00 15.00 2.00 60.00 28.42


12mm x 300mm
Fascia Board 74.00 2.00 0.30 2.88 15.42
Total kgs

1,278.50
2,188.42

397.80
604.66
318.24
461.45
345.54
116.95
389.84
6,101.39

8,024.94

296.00
234.00

162.78

28.42

15.42
Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
Project Location : SAN FRANCISCO, ADS

MATERIALS : COST/UNIT UNIT PCS

Water Closet (6.0 gpf) w/ complete accy set & assy. set 15.00
Lavatory w/ complete accy set & assy. set 2.00
Soap & Paper Holder set 15.00
PVC Pipe x s1000
150mm dia x 3mts mts
150mm dia x 1/8 bend pipe pcs
150mm dia x wye pipe pcs
100mm dia x 3mts mts 10.00
50mm dia x 3mts mts 8.00
100mm dia x wye pipe pcs 8.00
100mm dia x 1/8 bend pipe pcs 10.00
100mm dia x cap pipe pcs 6.00
100mm dia x 90 elbow pipe pcs 16.00
100mm dia x tee pipe pcs 12.00
100mm dia x p-trap pipe pcs 6.00
50mm x 100mm dia x wye pipe pcs 6.00
50mm dia x elbow pipe pcs 8.00
50mm dia x 1/8 bend pipe pcs 4.00
20mm dia x 3mts Ppr pipe pcs 12.00
20mm dia x elbow uPVC pipe pcs 25.00
20mm dia x tee uPVC pipe pcs 15.00
20mm dia x coupling w/ one-side tread uPVC pipe pcs 10.00
20mm dia x Gate Valves (brass/Ppr/equiv.) pcs 10.00
Teflon tape pcs 12.00
Stainless Steel Floor Drain pcs 6.00
Range Hood pcs 1.00
Exhaust Fan pcs 4.00
ING

UNIT RATE

8,750.00
5,575.00
350.00

-
85.00
750.00
650.00
85.00
85.00
65.00
85.00
85.00
85.00
65.00
55.00
55.00
375.00
55.00
55.00
75.00
75.00
10.00
150.00
4,575.00
1,575.00
Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING
Project Location : SAN FRANCISCO, ADS

MATERIALS : COST/UNIT UNIT PCS

20mm dia x 3m PVC pcs. 25.00


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

3.5mm2 TW Wire rolls 5.00


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

Porcelain Keyless Receptacle - 18w CFL set 11.00


Louver Type Reflecturized Recessed - 40w CFL set 11.00

Panel Board DP
Main : 30AT, 2p, 50AF, 240V
Branches : 2-15AT, to 20AT, 2P, 240V (Plug in type) set 1.00
HOOL BUILDING

UNIT RATE

70.00
10.00
45.00
40.00
12.00
6.00
70.00
460.00
70.00
550.00
2,000.00

2,800.00
36.00
375.00
220.00
345.00
385.00
40.00
10,000.00

250.00
1,975.00

3,750.00
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:

CHB Width Length Area Deducted Net Area No. of Total Area Factor No. of Pcs. Say
Size Area Walls
(m) (m) (sq.m.) (sq.m.) (sq.m.) n
/Surface (sq.m.) (pcs./sq.m.) (pcs) (pcs)
FRONT WALL
1 #6 4.5 3.80 17.10 5.22 11.88 10.00 118.80 12.5 1485.00 1485.00
2 #6 4.5 2.70 12.15 5.22 6.93 10.00 69.30 13.5 935.55 936.00

BACK WALL
1 #6 4.5 3.80 17.10 5.20 11.90 10.00 119.00 12.5 1487.50 1488.00
2 #6 4.5 2.70 12.15 5.20 6.95 10.00 69.50 13.5 938.25 939.00
3 #6 4.5 3.80 17.10 1.08 16.02 2.00 32.04 12.5 400.50 401.00
4 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00
5 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00

LEFT WALL
1 #6 7.0 3.80 26.60 26.60 1.00 26.60 12.5 332.50 333.00

RIGHT WALL
1 #6 7 3.80 26.60 5.22 21.38 1.00 21.38 12.5 267.25 268.00
2 #6 4.5 2.70 12.15 1.44 10.71 1.00 10.71 13.5 144.59 145.00

EXTENSION
1 #6 2.70 0.00 13.30 -13.30 1.00 12.5 0.00 0.00
488.75 6285.00
SCHEDULE OF RSB FOR WALL

Vertical Reinforcement 488.75 x 2.130 = 1041.04


Horizontal Reinforcement 488.75 x 2.150 = 1050.81
2091.85 m
( unit weight of Bar # 12 ) x 0.888
1857.56 kgs.
# 16 G.I. Tie
488.75 x 0.032 = 15.64 kgs.
for cement mortar
Area 488.75 x 0.522 = 255.13 bags of cement (cement mortar)
488.75 x 0.0435 = 21.26 cu.m. of sand (cement mortar)

cement mortar for plastering


Area = 488.75 Thickness = 0.02 Sides = 2.00
Volume 195.50 x 0.688 = 134.50 bags of cement (cement mortar)
195.50 x 0.016 = 3.13 cu.m. of sand (cement mortar)

Quantity
Portland Cement 981.02
Sand 50.34
CHB 6285.00
RSB 1857.56
#16 G.I. Tie 15.64
C WORKS AND HIGHWAYS

ATE FOR MASONRY

Remarks

1ST FLOOR MID


2ND FLOOR MID

1ST FLOOR MID


2ND FLOOR MID
1ST FLOOR END
2ND FLOOR LEFT END
2ND FLOOR RIGHT END

1ST & 2ND FLOOR

1ST FLOOR
2ND FLOOR

FRONT EXTENSION (2NDF)

Quantity
bags
cu.m.
pcs.
kgs.
kgs.
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00

@ STAIR & CR
1ST FLOOR
#4 20.00 3.20 64.00 64.00 2.00 128.00 12.5 1,600.00

LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
W4 0.60 0.64 0.38 0.38 2.00 0.76 12.5 9.53

LESS #4
INTERIOR D2 0.90 2.10 1.89 1.89 2.00 3.78 12.5 47.25
D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 2.00 1.80 12.5 22.50
D5 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00

844.40

2ND FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00

@ STAIR & CR
2ND FLOOR
#4 17.00 3.20 54.40 54.40 2.00 108.80 12.5 1,360.00

LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)

LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00

819.09

3RD FLOOR

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00
INTERIOR
#6 7.00 3.20 22.40 22.40 9.00 201.60 12.5 2,520.00
REAR
#6 63.00 3.20 201.60 201.60 1.00 201.60 12.5 2,520.00

@ STAIR & CR
3RD FLOOR
#4 17.00 3.20 54.40 54.40 2.00 108.80 12.5 1,360.00

LESS #6
FRONT D1 0.90 2.40 2.16 2.16 12.00 25.92 12.5 324.00
W2 1.40 1.50 2.10 2.10 12.00 25.20 12.5 315.00
REAR W1 2.50 1.50 3.75 3.75 12.00 45.00 12.5 562.50
W3 1.90 0.64 1.21 1.21 2.00 2.41 12.5 30.16

LESS #4
INTERIOR D3 0.80 2.10 1.68 1.68 2.00 3.36 12.5 42.00
D4 0.60 1.50 0.90 0.90 4.00 3.60 12.5 45.00

819.09
EAVES WALL SIDE FLASHING

CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)
FRONT
#6 9.50 2.50 23.75 23.75 1.00 23.75 12.5 296.88

23.75

OVERALL TOTAL 2,506.33 SQ AREA


DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Project Name: CONSTRUCTION OF THREE STOREY EIGHTEEN CLASSROOM SCHOOL BUILDING


Project Location : SAN FRANCISCO, ADS

DETAILED ESTIMATE FOR MASONRY

Masonry:
1ST FLOOR
CHB Width Length Area Deducted Net Area No. of Walls/ Total Area Factor No. of Pcs.
Size Area Surface
(m) (m) (sq.m.) (sq.m.) (sq.m.) n (sq.m.) (pcs./sq.m.) (pcs)

SCHEDULE OF RSB FOR WALL

Vertical Reinforcement 2506.33 x 2.930 = 7,343.55


Horizontal Reinforcement 2506.33 x 3.300 = 8,270.89
15,614.44 m
( unit weight of Bar # 12 ) x 0.888
13,865.62 kgs.
# 16 G.I. Tie
2,506.33 x 0.047 = 117.80 kgs.

for cement mortar


Area 2,506.33 x 0.52 = 1308.30 bags of cement (cement mortar)
2,506.33 x 0.69 = 1724.36 cu.m. of sand (cement mortar)

cement mortar for plastering


Area = 2,506.33 Thickness = 0.02 Sides = 2.00
Volume 1,002.53 x 0.52 = 523.32 bags of cement (cement mortar)
1,002.53 x 0.69 = 689.74 cu.m. of sand (cement mortar)

Quantity
Portland Cement
Sand
CHB
RSB
#16 G.I. Tie
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)

2,520.00 1ST FLOOR

2,520.00 1ST FLOOR

2,520.00 1ST FLOOR


7,560.00 TOTAL

1,600.00 1ST FLOOR


1,600.00 TOTAL

324.00 1ST FLOOR


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

48.00 1ST FLOOR


42.00 1ST FLOOR
23.00 1ST FLOOR
42.00 1ST FLOOR
113.00 TOTAL

Say Remarks
(pcs)

2,520.00 2ND FLOOR

2,520.00 2ND FLOOR

2,520.00 2ND FLOOR


7,560.00 TOTAL

1,360.00 2ND FLOOR


1,360.00 TOTAL

324.00 2ND FLOOR


315.00 2ND FLOOR
563.00 2ND FLOOR
31.00 2ND FLOOR
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)
1,233.00 TOTAL

42.00 2ND FLOOR


45.00 2ND FLOOR
87.00 TOTAL

Say Remarks
(pcs)

2,520.00 3RD FLOOR

2,520.00 3RD FLOOR

2,520.00 3RD FLOOR


7,560.00 TOTAL

1,360.00 3RD FLOOR


1,360.00 TOTAL

324.00 3RD FLOOR


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

42.00 3RD FLOOR


45.00 3RD FLOOR
87.00 TOTAL

Say Remarks
(pcs)

297.00 3RD FLOOR


297.00 TOTAL
PUBLIC WORKS AND HIGHWAYS

STIMATE FOR MASONRY

Say Remarks
(pcs)

4,864.29 bags
2,414.10 cu.m.
- pcs.
13,865.62 kgs.
117.80 kgs.