COST

Contract Amount 100,000,000.
00
Advance Payment 30%
Performance Bond 100,000,000.00 30.00% 0.55% 165,000.00

10%VAT 16,500.00
Documentary Stamps (12.6% basic comp) 20,790.00
Local Tax (0.15% of the basic comp) 247.50
Notarial Fee 100.00
Service Fee 50.00
202,687.50
Surety Bond 100,000,000.00 30% 0.60% 180,000.00

Callable 0.60% 10%VAT 18,000.00
Non-callable 0.55% Documentary Stamps (12.6% basic comp) 22,680.00
Notarial Fee 100.00
Service Fee 50.00
221,100.00
Warranty Bond 100,000,000.00 10% 0.55% 55,000.00

Retention 10% 10%VAT 5,500.00
Notarial Fee 100.00
Service Fee 50.00
67,662.50
Contractor's All Risk 100,000,000.00 100% 0.135% 135,000.00

10%VAT 13,500.00
Notarial Fee 100.00
Service Fee 50.00
165,862.50
BONDS 712,550.00
CAR INSURANCE 165,862.50
878,412.50
CANVASS SHEET
ITEM AS OF: March 11, 2008
DESCRIPTION UNIT
NO. SUPPLIER 1 SUPPLIER 2
1.0 Cement bag 180.00 Php/bag Php/bag

2.0 Sand m³ 700.00 Php/m³ Php/m³
3.0 Gravel
G-1 m³ 650.00 Php/m³ Php/m³
G-¾ m³ 750.00 Php/m³ Php/m³
3.0 Soil Poison gal 3,000.00 Php/gal Php/gal
4.0 Polyethylene Sheet kg 150.00 Php/kg Php/kg
5.0 Rebar SUP.1 SUP.2
GRD 33 135% kg 47.00 Php/kg 0.00 Php/kg
6.0 CHB
Load Bearing CHB
8" pc 24.00 Php/pc Php/pc
Non Load Bearing CHB
7.0 Common Wire Nail, 1 keg = 45kgs
1" keg 990.00 Php/keg 1,150.00 Php/keg
2" keg 870.00 Php/keg 1,100.00 Php/keg
3" keg 820.00 Php/keg 980.00 Php/keg
4" keg 820.00 Php/keg 950.00 Php/keg
8.0 Concrete Nail, 1keg = 45kgs
1" keg 1,200.00 Php/keg 1,300.00 Php/keg
9.0 G.I. Wire, 1 roll = 35kgs
Gauge #16 roll 1,350.00 Php/roll 1,380.00 Php/roll
10.0 Boards
Ordinary Plywood
4' x 8' x 1/4" pc 280.00 Php/pc 275.00 Php/pc
4' x 8' x 1/2" pc 480.00 Php/pc 485.00 Php/pc
4' x 8' x 3/4" pc 800.00 Php/pc 785.00 Php/pc
Marine Plywood
4' x 8' x 1/4" pc 320.00 Php/pc 355.00 Php/pc
4' x 8' x 1/2" pc 580.00 Php/pc 785.00 Php/pc
4' x 8' x 3/4" pc 930.00 Php/pc 885.00 Php/pc
Acoustic Boards
5/8" x 2' x 2' pc 220.00 Php/pc Php/pc
5/8" x 2' x 4' pc 220.00 Php/pc Php/pc
4' x 8' Gypsum Board
RE Gypsum
1 6.50 mm pc 235.00 Php/pc Php/pc
MR Gypsum
FICEM
5 12.00 mm pc 1,007.00 Php/pc Php/pc
11.0 Good Lumber
Sun Dried
2" x 2" bf 30.00 Php/bf 28.00 Php/bf
2" x 3" bf 30.00 Php/bf 28.00 Php/bf
2" x 4" bf 30.00 Php/bf 28.00 Php/bf
2" x 6" bf 36.00 Php/bf 28.00 Php/bf
4" x 4" bf 58.00 Php/bf 28.00 Php/bf
Kiln Dried
2" x 2" bf 47.00 Php/bf 47.00 Php/bf
2" x 3" bf 51.00 Php/bf 48.00 Php/bf
2" x 4" bf 52.00 Php/bf 48.00 Php/bf
2" x 6" bf 53.00 Php/bf 53.00 Php/bf
4" x 4" bf 60.00 Php/bf Php/bf
12.0 Coco Lumber
2" x 2" bf 12.00 Php/bf 12.00 Php/bf
2" x 3" bf 12.00 Php/bf 12.00 Php/bf
2" x 4" bf 12.00 Php/bf 12.00 Php/bf
2" x 6" bf 13.50 Php/bf 12.00 Php/bf
4" x 4" bf 15.00 Php/bf 14.00 Php/bf
13.0 Form Oil gal 85.00 Php/gal Php/gal
14.0 Cement Gum gal 250.00 Php/gal Php/gal
15.0 Tiles
Ceramic Tiles
200 x 200 pc 14.00 Php/pc Php/pc
Granite Tiles
400 x 400 pc 120.00 Php/pc Php/pc
600 x 600 pc 215.00 Php/pc Php/pc
pc Php/pc Php/pc
Vinyl Tiles
300 x 900 pc 150.00 Php/pc Php/pc
pc Php/pc Php/pc
Carpet Tiles
500 x 500 pc 150.00 Php/pc Php/pc
pc Php/pc Php/pc
pc Php/pc Php/pc
pc Php/pc Php/pc
16.0 Tile Grout, 2 kg/bag bag 60.00 Php/bag Php/bag
17.0 Tile Adhesive , 25 kg/bag bag 269.00 Php/bag Php/bag
18.0 Adhesive - (Rugby) gal 700.00 Php/gal Php/gal
19.0 Paver Blocks
Brickstone pc 10.00 Php/pc Php/pc
Square Tile pc 20.00 Php/pc Php/pc
Fish Scale pc 16.00 Php/pc Php/pc
Keyhole pc 14.00 Php/pc Php/pc
Wavy pc 12.50 Php/pc Php/pc
Turf Grass pc 46.00 Php/pc Php/pc
Diamond Grass pc 114.00 Php/pc Php/pc
20.0 Ceiling Framing
Wall Angle
1 GA. 26 25mmx25mmx2.4M pc 53.00 Php/pc Php/pc
Carrying Channel
Metal Furring
3 GA. 22 19mmx50mmx5.0M pc Php/pc Php/pc
CMT Tee-Runners
Main Tee 1" x 1-1/2" x 12' pc 192.00 Php/pc Php/pc
Cross Tee 1" x 1" x 4' pc 64.00 Php/pc Php/pc
Wall Angle 1" x 1" x 10' pc 160.00 Php/pc Php/pc
21.0 Wall Framing
Studs
Tracks
22.0 Wall & Ceiling Accessories
W-Clip pc 5.60 Php/pc Php/pc
Suspension Clip pc 8.96 Php/pc Php/pc
Rod Joiner pc 13.30 Php/pc Php/pc
Hanger Rod pc 19.81 Php/pc Php/pc
Steel Angle pc 9.73 Php/pc Php/pc
Drive Pin (Nail Head) pc 13.00 Php/pc Php/pc
6x1½" 38mm Black Screw pc 1.15 Php/pc Php/pc
Blind Rivet 1/8 x 3/8 pc 1.25 Php/pc Php/pc
Blind Rivet 1/8 x 1/2 pc 1.45 Php/pc Php/pc
2" x 250' Fiberglass Mesh Tape roll 230.00 Php/roll Php/roll
2" x 250' Paper Tape roll 170.00 Php/roll Php/roll
Gypsum Putty , 5kgs/bag bag 190.00 Php/bag Php/bag
Power Load pc 19.00 Php/pc Php/pc
Locking Key pc 5.00 Php/pc Php/pc
25mm x 25mm x 2.4M Corner Bead pc 79.00 Php/pc Php/pc
23.0 Solignum gal 525.00 Php/gal Php/gal
24.0 Painting Materials
Acrylic Concrete Primer gal 425.00 Php/gal 125.00 Php/gal
Acrylic Latex Paint gal 438.00 Php/gal Php/gal
Flat Wall Enamel Paint gal 520.00 Php/gal Php/gal
Gloss Enamel Paint gal 528.00 Php/gal Php/gal
Concrete Neutralizer gal 389.00 Php/gal Php/gal
Paint Thinner gal 140.00 Php/gal Php/gal
Tinting Color lit 110.00 Php/lit Php/lit
Patching Compound kg 29.50 Php/kg Php/kg
Paint Brush pc 25.00 Php/pc Php/pc
Paint Roller pc 49.50 Php/pc Php/pc
Sand Paper pc 49.50 Php/pc Php/pc
Cloth kg 29.50 Php/kg Php/kg
Old News Paper kg 20.00 Php/kg Php/kg
25.0 Baseboard
100mm x 18mm thk Wooden Baseboard bd. ft. 45.00 Php/bd. ft. Php/bd. ft.
100mm x 8' PVC Baseboard pc 145.00 Php/pc Php/pc
26.0 Hardwares
Hinges pairs 75.00 Php/pairs Php/pairs
Locksets set 280.00 Php/set Php/set
27.0 Stickwell gal 250.00 Php/gal Php/gal
28.0 Glass Blocks
90 x 190 x 80 pc 75.00 Php/pc Php/pc
115 x 115 x 80 pc 80.00 Php/pc Php/pc
190 x 190 x 80 pc 90.00 Php/pc Php/pc
190 x 190 x 95 pc 95.00 Php/pc Php/pc
200 x 200 x 75 pc 100.00 Php/pc Php/pc
200 x 200 x 100 pc 105.00 Php/pc Php/pc
300 x 300 x 100 pc 120.00 Php/pc Php/pc
29.0 Roofing Materials
Asphalt Shingle bndl 1,610.00 Php/bndl Php/bndl
Ridge & Hips bndl 1,185.00 Php/bndl Php/bndl
Starter Strip pc 42.00 Php/pc Php/pc
Asphalt Felt Paper roll 1,655.00 Php/roll Php/roll
4" x 8' Ga. 26 Drip Edge pc 45.00 Php/pc Php/pc
6" x 7" Step Flashing pc 21.00 Php/pc Php/pc
8" x 8' Wall Flashing pc 100.00 Php/pc Php/pc
¾" or 1" G.I Flathead Nail kg 85.00 Php/kg Php/kg
1½" Metal Drive Screw pc 1.00 Php/pc Php/pc
Roof Cement lit 198.00 Php/lit Php/lit
Waterproofing roll 7,110.00 Php/roll Php/roll
30.0 Waterproofing Materials
16 Litres Pail Anacryl Membrane lit 3,500.00 Php/lit Php/lit
20 Litres Pail Flex Primer lit 4,500.00 Php/lit Php/lit
1mW x 10mL FLEXTORCH roll 6,000.00 Php/roll Php/roll
FlexCoat R-23 set 9,000.00 Php/set Php/set
17 kgs FlexCoat R-23 Liquid
25 kgs FlexCoat R-23 Powder
Epoxy Clear Primer gal 2,500.00 Php/gal Php/gal
Tank Lining Epoxy set 2,500.00 Php/set Php/set
¾ gal Solventless Epoxy Resin
¼ gal Modified Polyamide Hardener
Liquefied Petroleum Gas tank 485.00 Php/tank Php/tank
31.0 Gasoline lit 45.00 Php/lit Php/lit
March 11, 2008
REMARKS
180.00 Php/bag Supplier 1

700.00 Php/m³ Supplier 1

3,000.00 Php/gal Supplier 1
150.00 Php/kg Supplier 1

24.00 Php/pc Supplier 1


990.00 Php/keg Supplier 1

1,200.00 Php/keg Supplier 1

1,350.00 Php/roll Supplier 1






1,007.00 Php/pc Supplier 1
28.00 Php/bf Supplier 2

47.00 Php/bf Supplier 1/Supplier 2


85.00 Php/gal Supplier 1


0.00 Php/pc

0.00 Php/pc

0.00 Php/pc
0.00 Php/pc
0.00 Php/pc




0.00 Php/pc




230.00 Php/roll Supplier 1
170.00 Php/roll Supplier 1

110.00 Php/lit Supplier 1
45.00 Php/bd. ft. Supplier 1

75.00 Php/pairs Supplier 1

280.00 Php/set Supplier 1

1,610.00 Php/bndl Supplier 1

1,185.00 Php/bndl Supplier 1
3,500.00 Php/lit Supplier 1

4,500.00 Php/lit Supplier 1
9,000.00 Php/set Supplier 1
2,500.00 Php/gal Supplier 1

2,500.00 Php/set Supplier 1
485.00 Php/tank Supplier 1

LABOR UNIT RATE
3
© CLEMENTE MILALLOS III
DESCRIPTION UNIT RATE ADJ. BASIC/DAY O.T.(3HRS) TOTAL/DAY SAL./MO EMP. SSS MED TOTAL RATE / DAY
1.25 26 62.5 26
Foreman 425.00 /m-day 25 450.00 210.94 660.94 11,700.00 707.70 100.00 12,507.70 481.07
Surveyor 450.00 /m-day 25 475.00 222.66 697.66 12,350.00 768.30 100.00 13,218.30 508.40
Survey Aide 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Leadman 325.00 /m-day 25 350.00 164.06 514.06 9,100.00 525.70 100.00 9,725.70 374.07
Carpenter 275.00 /m-day 55 330.00 154.69 484.69 8,580.00 495.30 100.00 9,175.30 352.90
Helper Carpenter 250.00 /m-day 40 290.00 135.94 425.94 7,540.00 434.70 100.00 8,074.70 310.57
Mason 275.00 /m-day 55 330.00 154.69 484.69 8,580.00 495.30 100.00 9,175.30 352.90
Helper Mason 250.00 /m-day 40 290.00 135.94 425.94 7,540.00 434.70 100.00 8,074.70 310.57
Steelman 275.00 /m-day 55 330.00 154.69 484.69 8,580.00 495.30 100.00 9,175.30 352.90
Painter 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Welder 275.00 /m-day 55 330.00 154.69 484.69 8,580.00 495.30 100.00 9,175.30 352.90
Helper Welper 250.00 /m-day 25 275.00 128.91 403.91 7,150.00 314.30 100.00 7,564.30 290.93
Installer 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Laborer 250.00 /m-day 40 290.00 135.94 425.94 7,540.00 434.70 100.00 8,074.70 310.57
Applicator 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Plate Compactor Operator 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Tamping Rammer Operator 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Heavy Equipment Operator 325.00 /m-day 25 350.00 164.06 514.06 9,100.00 525.70 100.00 9,725.70 374.07
Driver 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
Jack Hammer Operator 275.00 /m-day 25 300.00 140.63 440.63 7,800.00 465.00 100.00 8,365.00 321.73
SCHEDULE OF CONTRIBUTION
EFFECTIVE 01 MARCH 2003
RANGE OF SSS SECURITY
RATE / DAY
COMPENSATION ER EC
1
/m-day 1 1,030.00 ~ 1,249.99 60.70 10.00
2 1,250.00 ~ 2,249.99 91.00 10.00
/m-day 3 2,250.00 ~ 2,749.99 121.30 10.00
4 2,750.00 ~ 3,249.99 151.70 10.00
/m-day 5 3,250.00 ~ 3,749.99 182.00 10.00
6 3,750.00 ~ 4,249.99 212.30 10.00
/m-day 7 4,250.00 ~ 4,749.99 242.70 10.00
8 4,750.00 ~ 5,249.99 273.00 10.00
/m-day 9 5,250.00 ~ 5,749.99 303.30 10.00
10 5,750.00 ~ 6,249.99 333.70 10.00
/m-day 11 6,250.00 ~ 6,749.99 364.00 10.00
12 6,750.00 ~ 7,249.99 304.30 10.00
/m-day 13 7,250.00 ~ 7,749.99 424.70 10.00
14 7,750.00 ~ 8,249.99 455.00 10.00
/m-day 15 8,250.00 ~ 8,749.99 485.30 10.00
16 8,750.00 ~ 9,249.99 515.70 10.00
/m-day 17 9,250.00 ~ 9,749.99 546.00 10.00
18 9,750.00 ~ 10,249.99 576.30 10.00
/m-day 19 10,250.00 ~ 10,749.99 606.70 10.00
20 10,750.00 ~ 11,249.99 637.30 10.00
/m-day 21 11,250.00 ~ 11,749.99 697.70 10.00
22 11,750.00 ~ 12,249.99 728.00 10.00
/m-day 23 12,250.00 ~ 12,749.99 758.30 10.00
24 12,750.00 ~ 13,249.99 788.70 10.00
/m-day 25 13,250.00 ~ 13,749.99 819.00 10.00
26 13,750.00 ~ 14,249.99 849.30 10.00
/m-day 27 14,250.00 ~ 14,749.99 879.70 10.00
28 14,750.00 ~ OVER 910.00 10.00
/m-day
/m-day
/m-day
/m-day
/m-day
/m-day
EQUIPMENT RATES
© CLEMENTE MILALLOS III
MONTHLY RATE RATE PER HOUR
DESCRIPTION
(Based on 25 days work)
Survey Equipment 125.00 P / hour
Bulldozer
D9H 510,000.00 P / month 2,550.00 P / hour
D85A-21 290,000.00 P / month 1,450.00 P / hour
D85A Series 2000 310,000.00 P / month 1,550.00 P / hour
D7G Caterpillar 290,000.00 P / month 1,450.00 P / hour
D60P-3 units 210,000.00 P / month 1,050.00 P / hour
D3B 110,000.00 P / month 550.00 P / hour
Truck Excavator 110,000.00 P / month 550.00 P / hour
Payloaders
PL 175B 190,000.00 P / month 1,250.00 P / hour
PL 950B 140,000.00 P / month 700.00 P / hour
KLD80 130,000.00 P / month 650.00 P / hour
Backhoe
PC 650 610,000.00 P / month 3,050.00 P / hour
PC 310 250,000.00 P / month 1,250.00 P / hour
Samsung 130,000.00 P / month 650.00 P / hour
PC 200 130,000.00 P / month 1,300.00 P / hour
Yutani 130,000.00 P / month 650.00 P / hour
Grader
14 G 250,000.00 P / month 1,950.00 P / hour
LG2H 160,000.00 P / month 800.00 P / hour
Vibratory Roller
1 Ton Vibratory Roller 60,000.00 P / month 300.00 P / hour
Watanabe 90,000.00 P / month 450.00 P / hour
Sakai 100,000.00 P / month 500.00 P / hour
Sakai - 3 Wheeler 110,000.00 P / month 550.00 P / hour
SV 100 180,000.00 P / month 900.00 P / hour
Dynapac 200,000.00 P / month 1,000.00 P / hour
Sheeps Foot 190,000.00 P / month 950.00 P / hour
Tamping Rammer 75.00 P / hour
Plate Compactor 50.00 P / hour
Dump Truck 86,000.00 P / month 950.00 P / hour

Water Tuck 110,000.00 P / month 550.00 P / hour
Jackhammer w/ compressos 8,000.00 P / day 950.00 P / hour
One Bagger Mixer 600.00 P / day 75.00 P / hour
Concrete Vibrator 500.00 P / day 62.50 P / hour
Drilling Machine 500.00 P / day 62.50 P / hour
Welding Machine 500.00 P / day 62.50 P / hour
Oxygen / Acethylene 1,800.00 P / set
Pumpcrete 10,000.00 P / 50 m³
Bar Cutting Machine
Electric Bar Cutter 750.00 P / day
Manual Bar Cutter (D28) 250.00 P / day
Manual Bar Cutter (D16) 250.00 P / day
Repair and Maintenance 75.00 P / day
Electric Drill 250.00 P / day
Tile Cutter 50.00 P / day
EMBROCAL BUILDERS, INC.
PROJECT : San Fernando MCLP Project

LOCATION : SMC San Fernando Complex, San Fernando, Pampanga
SUBJECT : Cost Analysis
ITEM Unit UNIT RATE OUTPUT / QUANTITY
I. GENERAL REQUIREMENTS
1. MOBILIZATION
1. Project Staff Tranportation Allowance
1 Proj.Manager 1 5,000.00 1.00
Proj.Super. / Engr.
civil enginner 2 5,000.00 4.00
operation 2
cotrol/logistic 2 5,000.00 2.00
plum'g/sani.engr 1 3,000.00 1.00
Accountant 1 2,500.00 1.00
Whseman 2 500.00 2.00
Timekeeper 2 500.00 2.00
Secretary / Encoder 1 1,000.00 1.00
Driver 2 500.00 2.00
Utility 2 500.00 2.00
2. Project Manpower lot 500.00 150.00
3. Equipment Transportation Cost lot
total
2. DEMOBILIZATION lot
3. PERMITS
a. Building Permit(Municipal) lot 150,000.00 1.00
b. Electrical Permit lot 50,000.00 1.00
c. Mechanical Permit ( A/C & Elevation ) lot 50,000.00 1.00
d. Sanitary / Plumbing lot 50,000.00 1.00
e. Excavation Permit lot 50,000.00 1.00


f. Occupancy Permit (Municipal) lot 150,000.00 1.00
g. Permit Fees for Coordination w/ Barangay lot 50,000.00 1.00
total
4. BONDS and INSURANCES

a. Bid Bond lot 9,400.00 1.00
b. Warranty Bond lot 51,200.00 1.00
c. Contractor's All Risk Insurance lot 125,000.00 1.00
d. Surety Bond lot 111,275.00 1.00
e. Performance Bond lot 102,000.00 1.00
f. GPL lot 204,000.00 1.00
g. Personal Accident 200 workers @ 120 lot 24,000.00 1.00
total
5. TEMPORARY FACILITIES lot

a. Site Offices 6 mo mo 10,000.00 6.00
b. Conference Room 6 mo mo 10,000.00 6.00
c. Warehouse 6 mo mo 20,000.00 6.00
d. Quarters 6 mo mo 30,000.00 6.00
total
6. TEMPORARY UTILITIES
a. Temporary Power Supplier & Fixtures mo 30,000.00 6.00

b. Lighting mo 10,000.00 6.00
c. Telephone mo 10,000.00 6.00
d. Water mo 5,000.00 6.00
e. Sewer & Drainage mo 100,000.00 1.00
f. Tower crane mo 275,000.00 3.00
g. Hydraulic crane mo 250,000.00 3.00


h. Gen - set mo 200,000.00 4.00
7. SECURITY SERVICES and SAFETY mo 30,000.00 6.00
8. AS BUILT PLANS and SHOP DRAWING mo 30,000.00 1.00
9. PROJECT SIGN mo 30,000.00 1.00
10. TEMPORARY FENCE mo 30,000.00 1.00
11. OTHERS :
a. Site Development
- Clearing & Grubbing / Compaction sq.m. 6,111.00
1.2 Labor :
Foreman m-day 480.20 / m-day ÷ 150.00 m²/day
Heavy Equipment Operator m-day 300.00 / m-day ÷ 150.00 m²/day
Laborer m-day 214.00 / m-day ÷ 150.00 m²/day
Total Labor
1.3 Equipment:
Grader eq-hr 1,250.00 /eq-hr x 150.00
Road Roller eq-hr 1,000.00 /eq-hr x 150.00
Gasoline/Deisel li. 15.00 /li x 15.00 /eq-hr
Total Labor
- Concrete works cu.m. 50,000.00 1.00
1.1 Materials m³ 2,070.00 / m³ x 1.00

Total Materials
1.2 Labor m-day 217.69 / m-day ÷ 1.15 m³/day
POURING CREW ( Work Output ; 56m³/day )



Carpenter 2 230.00 460.00
Masons 4 230.00 920.00
Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69
OUTPUT m³/ m-day 30/26 1.15

Total Labor
1.3 Equipment
Concrete Vibrator eq-hr 62.50 / hr x 1.00 m³/hr
FUEL
Concrete Vibrator li 18.50 / li x 0.46 lit/m³

Total Equipment
TOTAL UNIT COST
- Demolition Works cu.m. 750,000.00 1.00
1.2 Labor :
Jackhammer operator m-day 230.00 / m-day ÷ 1.00 m²/day
Total Labor
1.3 Equipment:
Jack Hammer w/ Compressor eq-hr 950.00 /eq-hr x 1.00
li 15.00 / li x 10.00 lit/m³
Total Labor
- Haul-out & Disposal cu.m. 500,000.00 1.00


1.2 Labor :
Foreman m-day 480.20 / m-day ÷ 30.00 m²/hr
Payloader Operator m-day 300.00 / m-day ÷ 30.00 m²/hr
Dump Truck Driver m-day 230.00 / m-day ÷ 30.00 m²/hr
Laborer m-day 214.00 / m-day ÷ 10.00 m²/hr
Total Labor
1.3 Equipment:
Payloader eq-hr 950.00 /eq-hr ÷ 60.00
Dump Truck eq-hr 650.00 /eq-hr ÷ 30.00
Fuel li. 15.00 /li x 15.00 /eq-hr
Total Equipment
-Temporary Protection & Scaffoldings lm 1.00

1.1 Materials:
Scaffoldings (3-layer H-Frame) 3 sets @ 210.4 m length sets 1,000.00 /lm 1.00 /set
H-Frame (1.20m x 1.70m) pcs 106.00 1,035.00
Cross Brace pcs 36.00 2,052.00
Joint Pin pcs 6.00 1,380.00
Base Jack pcs 370.00 279.00
Cat Walk pcs 220.00 180.00
Ladder pcs 300.00 120.00
38mm dia. GI Pipe pcs 323.00 198.00
Swivel Clamp pcs 65.00 750.00
(2-layer H-Frame) 1 set @ 210.4 m length
H-Frame (1.20m x 1.70m) pcs 106.00 230.00
Cross Brace pcs 36.00 456.00
Joint Pin pcs 6.00 307.00
Base Jack pcs 370.00 62.00
Cat Walk pcs 220.00 40.00
Ladder pcs 300.00 27.00
38mm dia. GI Pipe pcs 323.00 44.00


Swivel Clamp pcs 65.00 167.00
Net Protection sq.m. 50.00 /sq.m. 4,641.00 /sq.m.
Total Materials
1.2 Labor
Installation m-day 300.00 / m-day ÷ 8.00 set/day
Dismantling m-day 300.00 / m-day ÷ 8.00 set/day
Total Labor
1.3 Equipment
Ten Wheeler Truck eq-day 650.00 /eq-hr ÷ 20.00 set/hr
Total Equipment
b. PERIMETER FENCE
RC POST set 1.00
1.1 Materials:
Concrete m3 0.46 1,679.00
Form m2 4.50 322.00
Rebar kgs 92.00 21.90
Total Materials
1.2 Labor
Excavation m3 0.64 118.00
Backfilling m3 0.43 118.00
Concreting m3 0.46 299.00
Formworks m2 4.50 142.00
Rebar kgs 92.00 2.30
Total Labor
1.3 Equipment
Formworks m2 4.50
Total Equipment


Concrete Pedestal lm 1.00
1.1 Materials:
Concrete m3 0.16 1,770.00
Form m2 1.50 322.00
Rebar kgs 24.00 14.11
Total Materials
1.2 Labor
Total Labor
1.3 Equipment
Formworks m2 1.50
Total Equipment
Welded Mesh Fence lm 1.00

1.1 Materials:
Welded Mesh m2 85.00 2.10
50mm dia. G.I. Pipe lm 90.00 3.50
Welding Rod kgs 85.00 0.20
Total Materials
1.2 Labor
Welder m-day 300.00 0.25
laborer m-day 214.00 0.25
Total Labor
1.3 Equipment
Welding Machine eq-hr 62.50 2.00

Total Equipment
II. CIVIL WORKS TOTAL UNIT COST
Clearing & grubbing , lay-out sq.m. 1,918.00
Labor :
Surveyor m-day 505.20 / m-day ÷ 100.00 m²/day
Survey Aide m-day 323.38 / m-day ÷ 100.00 m²/day
Total Labor
Equipment:
Survey Equipment eq-hr 1,000.00 /eq-day ÷ 100.00 m²/day
Total Equipment
TOTAL UNIT COST
TOTAL LUMPSUM COST
1. Excavation (20% Manual - 80% Machine, Max. Depth =1.00 m) cu.m.
Labor :
Laborer (Trimming) m-day 214.00 / m-day ÷ 1.00 m³/day
Total Labor
Equipment:
Backhoe eq-hr 1,250.00 /eq-hr ÷ 20.00 m³/hr


Total Equipment
TOTAL UNIT COST
2. Backfilling cu.m.
Labor :
Laborer m-day 214.00 /m-day ÷ 2.00 m³/day
Total Labor
Equipment: (Output = 50 m³/day)

Tamping Rammer eq-hr 75.00 /eq-hr x 8.00
2-Operator m-day 230.00 /m-day x 2.00
Gasoline li. 18.50 /li 10.00 /eq-day
Total Equipment
TOTAL UNIT COST
3. Hauling / Disposal cu.m.
Labor:
Foreman m-day 480.20 / m-day ÷ 30.00 m²/hr
Payloader Operator m-day 300.00 / m-day ÷ 30.00 m²/hr
Dump Truck Driver m-day 230.00 / m-day ÷ 30.00 m²/hr
Laborer m-day 214.00 /m-day ÷ 10.00 m³/hr
Total Labor
Equipment::
Dump Truck eq-hr 650.00 /eq-hr ÷ 30.00 m³/hr
Pay Loader eq-hr 950.00 /eq-hr ÷ 60.00 m³/hr
Fuel li. 15.00 /li x 15.00 /eq-hr
Total Equipment

TOTAL UNIT COST
4. Earthfill cu.m.
Materials:
Common Borrow cu.m. 100.00 /m²
Total Materials
Labor:
Laborer m-day 214.00 2.00 m³/day
Total Labor
Plate Compactor eq-hr 50.00 /eq-hr x 8.00

Gasoline li. 18.50 /li x 10.00 /eq-day
Total Equipment
TOTAL UNIT COST
5. Gravel Bedding cu.m.
Materials:
Gravel G-1 cu.m. 400.00 /m³ 1.05
Total Material
Labor:
Total Labor
Equipment: (Output = 40 cu.m. / day)



Total Equipment
TOTAL UNIT COST
6. Sand Bedding
Materials:
Sand Bedding cu.m. 280.00 /m³ 1.20
Total Material
Labor:
Total Labor
Equipment: (Output = 50 cu.m. / day)

Total Equipment
TOTAL UNIT COST
7. Vapor Barrier
Materials:
Polyethylene Sheet kg 100.00 /kg ÷ 6.90 m³/kg
Total Material
Labor:


Laborer m-day 214.00 /m-day ÷ 100.00 m²/m-d
Total Labor
TOTAL UNIT COST
8. Subgrade Preparation sq.m.
Labor:
Laborer m-day 214.00 /m-day ÷ 20.00 m³/hr
Total Labor
Equipment:
Road Roller eq-hr 1,000.00 /eq-hr 100.00 m²/hr
Grader (LGH) eq-hr 800.00 /eq-hr ÷ 100.00 m²/hr
Total Equipment
TOTAL UNIT COST
9. Soil Poisoning sq.m.
Materials:
Soil Poisoning Materials gals 4,000.00 /gal 50.00 m²/gal
Total Material
Labor:
Applicator m-day 300.00 / m-day 10.00 m²/day
Total Labor
TOTAL UNIT COST
B. FORMWORKS
1. Footing / Slab on Fill / Footing Tie Beam
1.1 Materials (Conventional) (3 Usages)


12 mm thk. Ordinary Plywood pcs 1,100.00 / pc x 0.35 pc

Coco Lumber bf 8.00 / bf x 21.00 bf
CW Nails kg 28.00 / kg x 0.38 kg
Form Oil gal 85.00 / gal x 0.05 gal
Total Materials
1.2 Labor
Fabrication m-day 230.00 / day ÷ 6.50 m²/m-day

Installation m-day 230.00 / day ÷ 4.00 m²/m-day
Stripping m-day 222.00 / day ÷ 8.00 m²/m-day
Total Labor
TOTAL UNIT COST
2. Columns
1.1 Materials (Conventional) (2 usages)
12 mm thk. Ordinary Plywood pcs. 1,100.00 / pc x 0.35 pc

CW Nails kgs 28.00 / kg x 0.38 kg
Form Oil sq.m. 85.00 / gal x 0.05 gal
Total Materials
1.2 Labor

Total Labor
TOTAL UNIT COST
3. Girts & Beams



Total Materials
1.2 Labor

Total Labor
TOTAL UNIT COST
4. Suspended Slab ( up to 6m ht)
12 mm thk. Penolic Film Marine Plywood pcs. 1,100.00 / pc x 0.35 pc

Total Materials
1.2 Labor

Total Labor
TOTAL UNIT COST


5. Stair

Total Materials
1.2 Labor

Total Labor
TOTAL UNIT COST
C. CONCRETE WORKS
1. LEAN CONCRETE (JOBMIX)
1.1 Materials
Portland Cement bags 135.00 / bag x 6.50 bag/m³

White Sand m³ 280.00 / m³ x 0.614 m³/m³
Gravel 3/4 m³ 450.00 / m³ x 0.702 m³/m³
Total Materials
POURING CREW ( Work Output ; 6.5 m³/day )


Carpenter 1 230.00 230.00

Masons 2 230.00 460.00
Laborers 9 214.00 1,926.00
2,616.00
UNIT RATE / day 2,730 / 12 218.00
OUTPUT m³/ m-day 6.5 / 12 0.54

Total Labor
1.3 Eqquipment
One Bagger Mixer eq-hr 75.00 / hr x 0.80 m³/hr

FUEL (Premium)
One Bagger Mixer li 18.50 / li x 2.50 lit/m³

Total Equipment
TOTAL UNIT COST
CONCRETE ( 3000 psi @ 28 days ) JOBMIX

FOOTING / FOOTING TIE BEAM / COLUMN
1.1 Materials
Portland Cement bags 135.00 / bag x 9.00 bag/m³

White Sand m³ 280.00 / m³ x 0.49 m³/m³
Gravel 3/4 m³ 450.00 / m³ x 0.73 m³/m³
Total Materials

POURING CREW ( Work Output ; 8 m³/day )
Carpenter 1 230.00 230.00

Masons 2 230.00 460.00
Laborers 7 214.00 1,498.00
2,188.00
UNIT RATE / day 2,730 / 12 182.33
OUTPUT m³/ m-day 8 / 12 0.67
Total Labor
1.3 equipment
One Bagger Mixer eq-hr 75.00 / hr x 1.00 m³/hr

FUEL (Premium)
One Bagger Mixer li 18.50 / li x 2.50 lit/m³

Total Equipment
TOTAL UNIT COST
CONCRETE ( 2500 psi @ 14 days ) RMC Gravel; G-1

(Direct Pouring)
1.1 Materials m³ 1,980.00 / m³ x 1.00

Total Materials

Carpenter 2 230.00 460.00

Masons 4 230.00 920.00
Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69

Total Labor
1.3 Equipment
FUEL

Total Equipment
TOTAL UNIT COST
CONCRETE ( 3000 psi @ 14 days ) RMC Gravel; G-1

FOOTING / FOOTING TIE BEAM / COLUMN, SLAB ON FILL (Direct Pouring)
1.1 Materials m³ 2,070.00 / m³ x 1.00

Total Materials


Carpenter 2 230.00 460.00

Masons 4 230.00 920.00
Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69

Total Labor
1.3 Equipment
FUEL

Total Equipment
TOTAL UNIT COST
CONCRETE ( 3000 psi @ 28 days ) READY MIXED

(3/4 Gravel)
FOOTING / FOOTING TIE BEAM / COLUMN,SLAB ON FILL
1.1 Materials m³ 1,700.00 / m³ x 1.00
Total Materials


Carpenter 2 230.00 460.00

Masons 4 230.00 920.00
Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69

Total Labor
1.3 Equipment
Pumpcrete ( minimum rental ; P 10,000.00 / 50 m³ ) eq-day 10,000.00 / m³ ÷ 56.00 m³/day

rental fee ; P 200.00 / m³
FUEL

Total Equipment
TOTAL UNIT COST

FOOTINGS and COLUMNS
1.1 Materials m³ 1,900.00 / m³ x 1.00

Total Materials
Carpenter 2 230.00 460.00

Masons 4 230.00 920.00


Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69

Total Labor
1.3 Equipment
Pumpcrete eq-day 10,000.00 / m³ ÷ 56.00 m³/day

FUEL
Total Equipment
TOTAL UNIT COST

SUSPENDED SLAB, GIRTS & BEAMS
1.1 Materials m³ 2,560.00 / m³ x 1.00

Total Materials
Carpenter 2 230.00 460.00

Masons 4 230.00 920.00
Laborers 20 214.00 4,280.00
5,660.00
UNIT RATE / day 5,900/26 217.69



Total Labor
1.3 Equipment
Pumpcrete eq-day 10,000.00 / m³ ÷ 56.00 m³/day

FUEL
Total Equipment
TOTAL UNIT COST
PARAPET WALL
1.1 Materials:
Concrete m3 0.16 1,770.00
Form m2 1.50 322.00
Rebar kgs 24.00 14.11
Total Materials
1.2 Labor
Total Labor
1.3 Equipment
Formworks m2 1.50
Total Equipment
D. REBARWORKS
1. Grade 60

1.1 Materials
Rebar kg 22.60 //kg 1.00

# 16 G.I. Tie wire kg 30.00 //kg 0.01
Total Materials
1.2 Labor
Steelman m-day 230.00 /day 110.00 kg/day

Total Labor
1.3 Equipment Cost
Electric Bar Cutter 750.00

Manual Bar Cutter (D28) 250.00
Repair and Maintenance 75.00
1,325.00 / day eq-day 1,325.00 /day 2,500.00 kg/day
Total Equipment
TOTAL UNIT COST
1. Grade 40
1.1 Materials
Rebar kg 21.90 1.00

# 16 G.I. Tie wire kg 30.00 0.01
Total Materials
1.2 Labor
Steelman m-day 230.00 /day 110.00 kg/day

Total Labor
1.3 Equipment Cost


Electric Bar Cutter 750.00
Repair and Maintenance 75.00
1,325.00 / day eq-day 1,325.00 /day 2,500.00 kg/day
Total Equipment
TOTAL UNIT COST
E. STRUCTURAL STEEL WORK
1. Structural Steel
1.1 Material Cost

Structural Steel kg 17.00 /kg 1.00
Paint Primer gal 310.00 /gal 1,000.00
Welding Rod kg 65.00 /kg 0.01
Total Materials
1.2 Labor Cost
1 Foreman 480.20 480.2 m-day 298.76 /day 83.33 kg/day

20 Welder 300.00 6000
3 Painter 230.00 690
24 7170.2 / day
Output :
2,000.00 kg/day 83.33 kg / m-day
Total Labor
1.3 Equipment / Misc. Tools eq-day 20,000.00 /day 2,000.00 kg/day
1 Drilling Machine 500.00 500

5 Welding Machine 500.00 2500
5 Oxy/Acethylene 1,800.00 9000


1 Crane 8,000.00 8000
20000 / day
Total equipment
TOTAL UNIT COST
F. MASONRY WORKS
1. 150 mm CHB (700 psi)
1.1 Materials Cost
6" CHB pcs 13.00 12.50

Portland Cement bags 135.00 0.86
White Sand cu.m. 280.00 0.07
Rebars kgs 21.90 5.47
# 16 G.I. Tie Wire kgs 30.00 0.07
Total Materials
1.2 Labor Cost
Laying m-day 222.00 7.00

Hauling
CHB m-day 214.00 18.00 m²/day
Mortar m-day 214.00 2.00
Jobmix m-day 1,070.00 /day 4.00
Total Labor
1.3 Equipment
One bagger Mixer eq-day 600.00 /day 4.20 m³/day



Gasoline eq-day 18.50 /li 2.50 li/m³
Total Equipment
TOTAL UNIT COST
2. 100 mm CHB (700 psi)
1.1 Materials Cost
4" CHB pcs 9.50 12.50

# 16 G.I. Tie Wire kgs 30.00 0.05
Total Materials
1.2 Labor Cost

Hauling
CHB m-day 214.00 18.00 m²/day
Jobmix m-day 1,070.00 /day 4.00
Total Labor
1.3 Equipment

Total Equipment


TOTAL UNIT COST
3. Pre-cast concrete louver blocks
1.1 Materials Cost
Louver Blocks pcs 25.00 13.50

# 16 G.I. Tie Wire kgs 30.00 0.05
Total Materials
1.2 Labor Cost

Hauling
Louver Blocks m-day 214.00 8.00 m²/day
Jobmix m-day 214.00 /day 4.00
Total Labor
1.3 Equipment

Total Equipment
TOTAL UNIT COST
L. PLASTERING WORKS
1. Plain Cement Plastered Finish ( 40 mm thick)
1.1 Materials


Portland Cement bags 135.00 / bag 12.00 bag/m²
White Sand cu.m. 280.00 / m³ 1.00
Total Materials
1.2 Labor m-day 222.00 /day 3.00 m²/day

Output : 60 /m²
3 / m-day
10 Mason 230.00 2300
10 Laborer 214.00 2140
20 4440 /day
222
Total Labor
1.3 Equipment

Total Equipment
TOTAL UNIT COST
1. Plain Cement Plastered Finish ( 23 mm thick)
1.1 Materials
White Sand cu.m. 280.00 / m³ 1.20
Total Materials

Output : 70 /m²
3.5 / m-day
10 Mason 230.00 2300
10 Laborer 214.00 2140


20 4440 /day
222
Total Labor
1.3 Equipment

Total Equipment
TOTAL UNIT COST
2. Floor Topping Works ( 60 mm thick)
1.1 Materials
HB-150 x 150 wire mesh m2 50.00 /m2 1.00
White Sand cu.m. 280.00 / m³ 1.00
Total Materials

Output : 8 /m²
4 / m-day
1 Mason 230.00 230
1 Laborer 214.00 214
2 444 /day
222
Total Labor
1.3 Equipment



Total Equipment
TOTAL UNIT COST
PAINTING WORK
Emulsion Paint on Exposed Concrete

1.1 Materials
Emulsion Paint gal 320.00 /gal 12.00 m²/gal
Glazing Putty gal 300.00 /gal 48.00 m²/gal
Paint Brush pcs 50.00 /pc 20.00 m²/pc
Cloth kg. 50.00 / kg 20.00 m²/kg
Sand Paper pcs 10.00 / pc 20.00 m2/pc
Total Materials
1.2 Labor m-day
Output: 12 m²/day
6
1 Painter 230.00 230 m-day 222.00 /day 6.00 /day
1 Helper 214.00 214
2 444 /day
222
Total Labor
TOTAL UNIT COST
Emulsion Paint on Cement Mortar

1.1 Materials
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials


1.2 Labor m-day
Output: 12 m²/day
6
1 Helper 214.00 214
2 444 /day
222
Total Labor
TOTAL UNIT COST

Emulsion Paint on Gypsum Board
1.1 Materials
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day
Output: 12 m²/day
6
1 Helper 214.00 214
2 444 /day
222
Total Labor
TOTAL UNIT COST
Emulsion Paint on Cement Panel

1.1 Materials
Cloth kg. 50.00 / kg 20.00 m²/kg


Total Materials
1.2 Labor m-day
Output: 20 m²/day
10
1 Helper 214.00 214
2 444 /day
222
Total Labor
1.3 Equipment
Air Compressor eq-day 400.00 /day 10.00
Total Equipment
TOTAL UNIT COST
Epoxy Paint
1.1 Materials
Epoxy Paint gal 550.00 /gal 12.00 m²/gal
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day
Output: 20.015625 m²/day
10.0078125
1 Helper 214.00 214
2 444 /day
222
Total Labor
1.3 Equipment
Total Equipment

TOTAL UNIT COST
CEILING FINISHES
1. 300mm x 300mm PVC PANEL

1.1 Materials
PVC Panel (300 x 300) (by owner) pcs 11.50 pcs/ m²
Ceiling Frame m2 7.50 24.00 lf/ m²
Screw pc 0.60 96.00 pcs/ m²
Blind Rivets pc 0.60 192.00 pcs/ m²
Total Materials
1.2 Labor m-day
Output: 3 m²/day
1.5
2 Installer 300.00 600 m-day 300.00 /day 1.50 /day
0
2 600 /day
300
Total Labor
TOTAL UNIT COST
2. Steel Frame with Wiremesh

1.1 Materials
Steel Frame kgs 16.00 /kg 9.00 kg./ m²
Wiremesh m2 50.00 / m² 1.00 / m²
Welding Rod kg 75.00 /kg 0.20 pcs/ m²
Total Materials
1.2 Labor m-day
Output: 6 m²/day
3


1 Welder 300.00 300.00 m-day 257.00 /day 3.00 /day
1 Laborer 214.00 214.00
2 514.00 /day
257.00
Total Labor
1.3 Equipment / Misc. Tools eq-day 62.50 /day 3.00 m2/day
1 Welding Machine 62.50 62.5

62.5 / day
Total equipment
TOTAL UNIT COST
3. 9mm thk. Gypsum Board

1.1 Materials
9mm thk. Gypsum Board pc 220.00 /pc 2.88 m²/pc
Metal Furring lm 160.00 /pc 1.40 pc/m²
Hanger Rod, Clips and Accessories m2 50.00 /m² 1.00 m²
Total Materials
1.2 Labor
Installer m-day 80.00 /m² 1.00 m²
Total Labor
TOTAL COST
TOTAL UNIT COST
Wall Finishes (Interior)
1. Stone & Wood Panel

1.1 Materials
Stone m2 6,000.00 1.00
Miscellaneous material lot 500.00 1.00

Total Materials
1.2 Labor m-day
Output: 1 m²/day
0.5
2 600 /day
300
Total Labor
TOTAL UNIT COST
2. Wood Panelling & Wood Covering

1.1 Materials
Wood Panelling m2 1,000.00 1.00
Wood Covering by owner
Total Materials
1.2 Labor m-day
Output: 2 m²/day
1
1 Carpenter 230.00 230
2 530 /day
265
Total Labor
TOTAL UNIT COST
3. 200mm x 200mm Ceremic tiles (Cleopatra)



1.1 Material (Owner Supplied)
200mm x 200mm Ceramic Tiles pcs 25.00 25.00 pcs/ m²
Grout kg 27.00 0.20 kg/m²
Tile Adhesive kg 8.80 0.20 kg/m²
Total Materials
1.2 Labor Output: 3.5 /day m-day 222.00 1.75

1.75 /m-day
1 Mason 230.00
1 Laborer 214.00
2 444 //day
222
Total Labor
1.1 Equipment / Tools

Tile Cutter eq-day 50.00 3.50
Total Equipment
TOTAL UNIT COST
4. Wall Coverings
1.1 Material (Owner Supplied)

Wall Coverings by owner pcs - 25.00 pcs/ m²
Adhesive m2 750.00 0.02 m³/m²
Total Materials
1.2 Labor Output: 8 /day m-day 300.00 8.00

8 /m-day
1 Installer 300.00
1 300 //day
300
Total Labor


Tile Cutter eq-day - 3.50
Total Equipment
TOTAL UNIT COST
G. WATERPROOFING WORKS
1.1 Materials sq.m. 250.00 /m² 1.00
1.2 Labor
Applicator m-day 300.00 /day 2.00 m²/day
TOTAL UNIT COST
G. WATER STOP
1.1 Materials sq.m. /m² 1.00
1.2 Labor
Installer m-day 300.00 /day 1.70 m²/day
TOTAL UNIT COST
POLYURETHANE INSULATION
1.1 Materials sq.m. 550.00 /m² 1.00
1.2 Labor
Installer m-day 300.00 /day 1.60 m²/day
TOTAL UNIT COST


H. TILE WORKS
1 300 mm x 300 mm Vinyl Tiles
1.1 Material
300 mm x 300 mm x 2mm Vinyl Tiles pcs 34.00 /pc 11.50 pcs/ m²
Adhesive gal 800.00 /gal 0.04 gal/m²
Total Materials

10 /m-day
1 Installer 300.00
1 Laborer 214.00
2 514 //day
257
Total Labor
TOTAL UNIT COST
2 Vinyl Tiles Base
1.1 Material
Vinyl Tiles Base pcs 25.00 /pc 4.00 pcs/ m²
Adhesive gal 700.00 /gal 0.02 gal/m²
Total Materials

10 /m-day
1 Installer 300.00
1 Laborer 214.00
2 514 /day
257


Total Labor
TOTAL UNIT COST
3 200 mm x 200 mm Vitrified Tiles for Toilet Floor
1.1 Material
200 mm x 200 mm Vitrified Tiles (Guocera) pcs 8.50 /pc 25.00 pcs/ m²
Portland cement bags 135.00 /bag 0.20 bag/m²
White Sand cu.m. 280.00 /m³ 0.05 m³/m²
Total Materials

1.75 /m-day
1 Mason 230.00
1 Laborer 214.00
2 444 //day
222
Total Labor

Total Equipment
TOTAL UNIT COST
4 200mm x 200mm Ceramic Tiles for Toilet Wall
1.1 Material
200mm x 200mm Ceramic Tile (Guocera) pcs 8.50 25.00 pcs/ m²
Portland cement bags 135.00 0.20 bag/m²
White Sand cu.m. 280.00 0.05 m³/m²


Total Materials

1.75 /m-day
1 Mason 230.00
1 Laborer 214.00
2 444 //day
222
Total Labor

Total Equipment
TOTAL UNIT COST
5 300 mm x 300 mm Vitrified Tiles B
1.1 Material
300mm x 300mm Vitrified Tiles (Parkstone) pcs 18.70 11.50 pcs/ m²
Total Materials

1.75 /m-day
1 Mason 230.00
1 Laborer 214.00
2 444 //day
222
Total Labor



Total Equipment
TOTAL UNIT COST
6 450mm x 450mm Synthetic Granite tiles
1.1 Material
450mm x 450mm Ceramic Tiles pcs 68.50 5.00 pcs/ m²
Total Materials

1.75 /m-day
1 Mason 230.00
1 Laborer 214.00
2 444 //day
222
Total Labor

Total Equipment
TOTAL UNIT COST
J. WOODEN WORK
1. Double Wall Partition
1.1 Materials
2" x 4" Good Lumber bf 40.00 /bf 8.89 bf/m²
1/4 thk. Ordinary Plywood pcs 260.00 /pc 0.35 pc/m²


Finishing Nail kg 30.00 /kg 0.50 kg/m²
Total Materials
1.2 Labor
Wooden Studs
Carpenter m-day 230.00 /day 3.50 m²/day
Plywood Partition
Total Labor
TOTAL UNIT COST
2. Wooden Ceiling
1.1 Materials
2" x 2" Good Lumber bf 40.00 /bf 7.90 bf/m²
1/4 thk. Ordinary Plywood pcs 260.00 /pc 0.35 pc/m²
Finishing Nail kg 30.00 /kg 0.50 kg/m²
Total Materials
1.2 Labor
Wooden Studs
Plywood Ceiling
Total Labor
TOTAL UNIT COST
K. Door & Window Work



1. Wooden Door
1.1 Materials
from 2" x 6" Tanguile K.D. door Jamb bf 45.00 /bf 20.00 bf/set
Tanguile Flush Door set 3,500.00 /set 2.10 set
Lockset set 850.00 /set 1.00 set
Hinges prs 150.00 /pair 2.00 prs/set
Miscellaneous lot 1,000.00 /lot 1.00
Total Materials
1.2 Labor (Installation)

Carpenter m-day 230.00 3.00 m-day
Total Labor
1. Steel Casement Windows
1.1 Materials
Steel Casement sq.ft. 85.00 1.00
Glass Glazing sq.ft. 60.00 1.00
Total Materials
1.2 Labor
Installer m-day 300.00 1.00
Total Labor
Exterior Finishes
1.1 Materials
Acrytex Paint gal 450.00 /gal 12.00 m²/gal
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day


Output: 20 m²/day
10
1 Helper 214.00 214
2 444 /day
222
Total Labor
1.3 Equipment
Total Equipment
TOTAL UNIT COST
2. Wooden Surfaces
Sash Varnish
1.1 Materials
Varnish gal 400.00 /gal 12.00 m²/gal
Laquer Thinner gal 200.00 / gal 48.00 m²/gal
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day
Output: 12 m²/day
6
1 Helper 214.00 214
2 444 /day
222
Total Labor
1.3 Equipment


Total Equipment
TOTAL UNIT COST
1.1 Materials
Enamel Paint gal 300.00 /gal 12.00 m²/gal
Paint Thinner gal 85.00 / gal 48.00 m²/gal
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day
Output: 12 m²/day
6
1 Helper 214.00 214
2 444 /day
222
Total Labor
TOTAL UNIT COST
3. Metal Surfaces
1.1 Materials
Quick dry enamel gal 300.00 /gal 12.00 m²/gal
Paint Thinner gal 85.00 /gal 48.00 m³/gal
Cloth kg. 50.00 / kg 20.00 m²/kg
Total Materials
1.2 Labor m-day


Output: 12 m²/day
6
1 Helper 214.00 214
2 444 /day
222
Total Labor
TOTAL UNIT COST
DRAINAGE LINE
1.0 6" DIA. CDP

1.1 Materials
CDP/RCP
lm 110.00 /lm 1.00 /lm
Sand Bedding
6" dia. CDP m2 100.00 /m3 0.13
Collaring 0.007
Cement bags 135.00 /bag 0.08
Washed Sand m3 100.00 /m3 0.01
Total Material
1.2 Labor Cost
Hauling Output: 30 pcs/day m-day 214.00 /day 7.50 /day
7.5
4 214.00 856.00
4 856.00
Laborer 214.00
Sand Bedding Output: 30 lm/day m-day 214.00 /day 7.50 /day
7.5
4 214.00 856.00
4 856.00
Laborer 214.00
Laying & Collaring


Output: 24 pcs/day m-day 222.00 /day 6.00 /day
6
2 230.00 460.00
2 214.00 428.00
4 Mason 888 /day
Laborer 222
Backfilling Output: 24 lm/day m-day 214.00 /day 6.00 /day
6
4 214.00 856.00
4 856.00
Laborer 214.00
Total Labor
1.3 Equipment Cost
Plate Compactor eq-day 400.00 /day 1.00
Total Equipment
UNIT COST
2.0 8" DIA. CDP

1.1 Materials
CDP/RCP
lm 165.00 /lm 1.00 /lm
Sand Bedding
8" dia. CDP m2 100.00 /m3 0.15
Collaring 0.01
Total Material
1.2 Labor Cost
5
4 214.00 856.00
4 856.00
Laborer 214.00


5
4 214.00 856.00
4 856.00
Laborer 214.00
Laying & Collaring
5
2 230.00 460.00
2 214.00 428.00
4 Mason 888 /day
Laborer 222
5
4 214.00 856.00
4 856.00
Laborer 214.00
Total Labor
1.3 Equipment Cost
Total Equipment
UNIT COST
3.0 10" DIA. CDP

1.1 Materials
CDP/RCP
lm 170.00 /lm 1.00 /lm
Sand Bedding
10" dia. CDP m2 100.00 /m3 0.16
Collaring 0.013
Total Material
1.2 Labor Cost


4.5
4 214.00 856.00
4 856.00
Laborer 214.00
4.5
4 214.00 856.00
4 856.00
Laborer 214.00
Laying & Collaring
4.5
2 230.00 460.00
2 214.00 428.00
4 Mason 888 /day
Laborer 222
4.5
4 214.00 856.00
4 856.00
Laborer 214.00
Total Labor
1.3 Equipment Cost
Total Equipment
UNIT COST
4.0 12" DIA. CDP

1.1 Materials
CDP/RCP
lm 250.00 /lm 1.00 /lm
Sand Bedding
10" dia. CDP m2 100.00 /m3 0.16


Collaring 0.013
Total Material
1.2 Labor Cost
3.75
4 214.00 856.00
4 856.00
Laborer 214.00
3.75
4 214.00 856.00
4 856.00
Laborer 214.00
Laying & Collaring
3.75
2 230.00 460.00
2 214.00 428.00
4 Mason 888 /day
Laborer 222
3.75
4 214.00 856.00
4 856.00
Laborer 214.00
Total Labor
1.3 Equipment Cost
Total Equipment
UNIT COST
FACTOR AMOUNT
5,000.00
20,000.00
10,000.00
3,000.00
2,500.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
Total 45,500.00
40,950.00
75,000.00
250,000.00
411,450.00
250,000.00
150,000.00
50,000.00
50,000.00
50,000.00
50,000.00
FACTOR AMOUNT
150,000.00
50,000.00
550,000.00
9,400.00
51,200.00
125,000.00
111,275.00
102,000.00
204,000.00
24,000.00
626,875.00
60,000.00
60,000.00
120,000.00
180,000.00
420,000.00
180,000.00
60,000.00
60,000.00
30,000.00
100,000.00
825,000.00
750,000.00
FACTOR AMOUNT
800,000.00
180,000.00
30,000.00
30,000.00
30,000.00
x 1.10 3.52
x 1.10 2.20
x 1.10 1.57
7.29
8.33
6.67
0.01 3.00
18.00
50,000.00
1 2,070.00
2,070.00
x 1.10 207.53
FACTOR AMOUNT
208.00
62.50
x 1 8.51
71.00
2,349.00
750,000.00
x 0.55 264.11
x 1.10 253.00
x 1.10 235.40
752.51
950.00
x 1 150.00
950.00
500,000.00
FACTOR AMOUNT
x 1.10 17.61
x 1.10 11.00
x 1.10 8.43
x 1.10 23.54
61.00
15.83
21.67
0.07 15.00
53.00
114.00
102.60
1,500,000.00
1,000.00
3 329,130.00
3 221,616.00
3 24,840.00
3 309,690.00
3 118,800.00
3 108,000.00
1 63,954.00
1 48,750.00
- 1,225,780.00
3 73,140.00 380.68
3 49,248.00
3 5,526.00
3 68,820.00
3 26,400.00
3 24,300.00
1 14,212.00
FACTOR AMOUNT
1 10,855.00 272,501.00
1 232,050.00 381.12
1,730,331.00
x 1,265.00 47,437.50
x 1,265.00 47,437.50
94,875.00
x 1,265.00 41,112.50
41,112.50
772.34
1,449.00
2,014.80
4,236.14
75.52
50.74
137.54
639.00
211.60
1,039.00
19.84
13.76
88.32
-
48.76
170.68
FACTOR AMOUNT
283.20
483.00
338.69
1,104.89
104.96
70.52
66.88
298.50
77.61
514.00
19.84
15.91
30.72
-
12.72
79.19
178.50
315.00
17.00
510.50
75.00
53.50
128.50
125.00
FACTOR AMOUNT
125.00
1,866,318.50
x 1.10 5.56
x 1.10 5.28
x 1.10 3.56
x 1.10 2.35
16.75
32,127.55
10.00
10.00
19,180.00
26.75 / m³
24.08
51,307.55
x 1.10 235.40
50%
118.00
62.50
50%
FACTOR AMOUNT
31.00
149.00 / m³
x 1.10 117.70
118.00
600.00
x 1.10 506.00
185.00
1,291.00
÷ 40 50
32.00
135 / m³
x 1.10 17.61
x 1.10 11.00
x 1.10 8.43
x 1.10 23.54
61.00
21.67
15.83
0.07 15.00
53.00
FACTOR AMOUNT
114.00 / m³
236.70
x 1.20 120.00
120.00
x 1.10 117.70
118.00
400.00
x 1.10 506.00
185.00
1,091.00
÷ 40
27.00
265.00 / m³
420.00
378.00
x 1.10 117.70
106.20
400.00
FACTOR AMOUNT
x 1.10 506.00
185.00
1,091.00
÷ 40
24.30
130.50
508.50
336.00
336.00
x 1.10 58.85
59.00
400.00
x 1.10 506.00
185.00
1,150.00
÷ 40
29.00
424.00 /m³
÷ 3.0 4.83
5.00
FACTOR AMOUNT
x 1.10 2.35
2.00
7.00 /m²
1.10 11.77
12.00
10.00
8.00
18.00
30.00 /m²
80.00
72.00
x 1.10 33.00
29.70
101.70 /m²
FACTOR AMOUNT
÷ 2.50 154.00
÷ 2.50 67.20
÷ 1.00 10.64
÷ 1.00 4.25
236.00
x 1.10 38.92
x 1.10 63.25
x 1.10 30.53
133.00
369.00 /m²
÷ 1.80 213.89
÷ 1.80 93.33
÷ 1.00 10.64
÷ 1.00 4.25
322.00
192.50
97.40
x 1.10 38.92
x 1.10 72.29
x 1.10 30.53
142.00
63.90
464.00 /m²
FACTOR AMOUNT
÷ 1.80 213.89
÷ 1.80 93.33
÷ 1.00 10.64
÷ 1.00 4.25
322.00
x 1.10 38.92
x 1.10 101.20
x 1.10 30.53
171.00
493.00 /m²
÷ 1.80 213.89
÷ 1.80 93.33
÷ 1.00 10.64
÷ 1.00 4.25
322.00
x 1.10 38.92
x 1.10 72.29
x 1.10 30.53
142.00
464.00 /m²
FACTOR AMOUNT
÷ 1.00 385.00
÷ 1.00 168.00
÷ 1.00 10.64
÷ 1.00 4.25
568.00
x 1.10 38.92
x 1.10 101.20
x 1.10 40.70
181.00
749.00 /m²
877.50
171.92
315.90
1,365.00
x 1.10 444.07
FACTOR AMOUNT
444.00
60.00
50.00
46.25
8.51
165.00
1,974.00 / m³
1,215.00
136.08
328.05
1,679.00
FACTOR AMOUNT
x 1.10 299.35
299.00
75.00
62.50
46.25
8.51
192.00
2,170.00 / m³
1 1,980.00
1,980.00
FACTOR AMOUNT
x 1.10 207.53
208.00
62.50
x 1 8.51
71.00
2,259.00
1 2,070.00
2,070.00
x 1.10 207.53
FACTOR AMOUNT
208.00
62.50
x 1 8.51
71.00
2,349.00
1 1,700.00
1,700.00
x 1.10 111.18
FACTOR AMOUNT
111.00
x 1 178.57
x 1 8.51
187.00
107.00
1,998.00 / m³
x 1 1,900.00
1,900.00
x 1.10 111.18
FACTOR AMOUNT
111.00
x 1.00 178.57
x 1.00 8.51
187.00
107.56
2,198.00
268.00
x 1 2,560.00
2,560.00
x 1.10 111.18
FACTOR AMOUNT
111.00
x 1.00 178.57
x 1.00 8.51
187.00
2,858.00 / m³
283.20
483.00
338.69
1,104.89
66.88
298.50
77.61
443.00
30.72
-
12.72
43.44
FACTOR AMOUNT
22.60
-
22.60
1.10 2.30
2.30
0.53
0.53
25.43
21.90
-
21.90
1.10 2.30
2.30
FACTOR AMOUNT
0.53
0.53
24.73
1.05 17.85
0.31
1.00 0.65
18.16
16.34
3.59
3.59
10.00
FACTOR AMOUNT
10.00
12.23
31.75
162.50
116.10
19.60
119.79
2.10
420.00
268.38
1.10 34.89
1.10 13.08
0.080 8.56
0.080 21.40
78.00
0.080 11.43
FACTOR AMOUNT
0.080 3.70
15.00
83.70
513.00
118.75
116.10
12.88
70.74
1.38
320.00
222.96
63.66
1.24
1.10 40.70
1.10 13.08
0.050 5.35
0.050 13.38
73.00
0.050 7.14
0.050 2.31
9.00
73.80
FACTOR AMOUNT
402.00
337.50
116.10
12.88
73.00
1.38
541.00
1.10 63.25
1.10 29.43
0.050 5.35
0.050 2.68
101.00
0.050 7.14
0.050 2.31
9.00
651.00
FACTOR AMOUNT
0.040 64.80
0.050 14.00
79.00
1.10 81.40
81.00
0.040 12.00
0.040 1.85
14.00
85.50
174.00
0.023 43.47
0.028 9.27
53.00
47.70
1.10 69.77
FACTOR AMOUNT
70.00
0.023 6.90
0.023 1.06
8.00
70.20
131.00
1 50.00
0.060 97.20
0.072 20.16
167.36
1.10 61.05
61.00
0.060 16.00
FACTOR AMOUNT
0.060 2.78
19.00
247.36
26.67
6.25
2.50
2.50
0.50
38.00
37.00
37.00
75.00
26.67
6.25
2.50
2.50
0.50
38.00
FACTOR AMOUNT
37.00
37.00
75.00
26.67
6.25
2.50
2.50
0.50
38.00
37.00
37.00
75.00
26.67
2.50
2.50
FACTOR AMOUNT
0.50
32.00
22.20
22.00
40.00
40.00
94.00
45.83
2.50
2.50
0.50
51.00
22.18
22.00
39.97
39.97
FACTOR AMOUNT
61.97
112.97
-
180.00
57.60
115.20
353.00
200.00
200.00
553.00
144.00
50.00
15.00
209.00
FACTOR AMOUNT
85.67
86.00
20.83
20.83
315.83
1.03 78.68
1 117.71
50.00
246.00
1.00 80.00
80.00
326.00
6,000.00
500.00
FACTOR AMOUNT
6,500.00
600.00
600.00
7,100.00
1,000.00
1,000.00
265.00
265.00
1,265.00
FACTOR AMOUNT
625.00
5.40
1.76
632.00
1.10 139.54
140.00
14.29
14.00
786.00
-
15.00
15.00
1.10 41.25
41.00
FACTOR AMOUNT
-
-
56.00
250.00
225.00
1.10 165.00
148.50
415.00
1.10 194.00
194.00
550.00
1.10 206.00
756.00
FACTOR AMOUNT
391.00
32.00
423.00
1.10 56.54
57.00
480.00
100.00
14.00
114.00
1.10 28.27
FACTOR AMOUNT
28.00
142.00
212.50
27.00
14.00
254.00
22.09
1.10 139.54
140.00
12.17
14.29
14.00
1.22
408.00
212.50
27.00
14.00
FACTOR AMOUNT
254.00
1.10 139.54
140.00
14.29
14.00
408.00
215.05
27.00
14.00
256.00
22.26
1.10 139.54
140.00
12.17
14.29
FACTOR AMOUNT
14.00
1.22
410.00
342.50
67.50
14.00
424.00
1.10 139.54
140.00
14.29
14.00
578.00
355.60
2 182.00
FACTOR AMOUNT
15.00
553.00
1.10 72.29
1.10 12.65
85.00
638.00
316.00
91.00
15.00
422.00
1.10 72.29
1.10 14.88
87.00
509.00
FACTOR AMOUNT
900.00
7,350.00
850.00
300.00
1,000.00
10,400.00
690.00
690.00
85.00
60.00
145.00
0.10 30.00
30.00
37.50
2.50
2.50
0.50
43.00
FACTOR AMOUNT
22.20
22.00
40.00
40.00
105.00
33.33
4.17
2.50
2.50
0.50
43.00
37.00
37.00
20.00
FACTOR AMOUNT
20.00
100.00
25.00
1.77
2.50
2.50
0.50
32.00
37.00
37.00
69.00
25.00
1.77
2.50
2.50
0.50
32.00
FACTOR AMOUNT
37.00
37.00
69.00
110.00
13.00
11.34
0.91
135.25
28.53
28.53
FACTOR AMOUNT
37.00
35.67
129.73
24 16.67
16.67
281.65
165.00
15.00
16.20
1.30
197.50
42.80
42.80
FACTOR AMOUNT
44.40
42.80
172.80
20 20.00
20.00
390.30
170.00
16.00
21.06
1.69
208.75
47.56
FACTOR AMOUNT
47.56
49.33
47.56
192.00
18 22.22
22.22
422.97
250.00
16.00
FACTOR AMOUNT
21.06
1.69
288.75
57.07
57.07
59.20
57.07
230.40
15 26.67
26.67
545.82
Client : Date :
Project : Prepared by :
Location : Checked By :
UNIT COST ANALYSIS Page ______of_______
TRIBUTARY QUANTITY : 1.0 m²

CLEARING UNDERGROWTH &SHRUBS
(Categories: Shrubs or Trees - 1ft)
A. MATERIAL UNIT COST (MUC)
SUB-TOTAL (A) MATERIAL UNIT COST (MUC)
B. LABOR UNIT COST (LUC)

Layout : 415.06 P/m-d ÷ 20.00 m²/m-d = 20.75
Clearing & Grubbing : 344.00 P/m-d ÷ 133.33 m²/m-d = 2.58
Cleaning & Disposal : 310.57 P/m-d ÷ 40.00 m²/m-d = 7.76
MANPOWER RATE AMOUNT OUTPUT:
1 Foreman @ 187.03 P/day = 187.03 1,733.29 m²/day
1 Surveyor @ 508.40 P/day = 508.40 Clr&Grub : 133.33 m²/m-day
1 Survey Aide @ 321.73 P/day = 321.73 Layout : 20.00 m²/m-day
10 Laborers @ 310.57 P/day = 3,105.65 Clean&Dis : 40.00 m²/m-day
13 4,122.81 P/day
≈ 318.00 P/m-d
MONTHLY RATE = 3.00 hrs O.T.

Regular = 318.00 P/m-d x 26.00 days = 8,268.00
Overtime = 149.06 P/m-h x 26.00 days = 3,875.63
Sunday = 413.40 P/m-d x 2.00 days = 826.80
TOTAL MONTHLY RATE 12,970.43
302.00 m-h
AVERAGE HOURLY RATE 42.95 m-h
x 8.00
AVERAGE DAILY RATE = 343.60
≈ 344.00 P/m-d
SUB-TOTAL (B) LABOR UNIT COST (LUC) 32.00
C EQUIPMENT UNIT COST (EUC)

Survey Equipment : 125.00 P/eq-hr ÷ 20.00 m²/hr = 6.25
SUB-TOTAL (C) EQUIPMENT UNIT COST (EUC) 7.00

Client : Date :
D. SPECIALTY WORK (SUC)
SUB-TOTAL (D) SPECIALTY UNIT COST (SUC)
(A+ B+ C+ D)
(D) SPECIALTY UNIT COST (SUC) : 0.00 32.00 7.00 0.00 = 39.00
Client : Date :
TRIBUTARY QUANTITY : 1.0 m³

TYPE OF SOIL : SAND
EXCAVATION TYPE : MACHINE OPERATED
FOR TYPE OF SOIL:
- Sand; Sand & Marl or Marl
FOR EXCAVATION TYPE:
- Manual or Machine Operated

Excavation : 320.00 P/m-d ÷ 13.33 m3/m-d = 24.01
Trimming : 310.57 P/m-d ÷ 10.50 m3/m-d = 29.58
1 Leadman @ 187.03 P/day = 187.03 53.32 m³/day
1 Operator @ 374.07 P/day = 374.07 Excavate : 13.33 m³/m-day
2 Laborers @ 310.57 P/day = 621.13 Haul : 8.00 m³/m-day
Trim : 10.50 m³/m-day
4 1,182.23 P/day
≈ 296.00 P/m-d

Sunday = 384.80 P/m-d x 2.00 days = 769.60
302.00 m-h
x 8.00
≈ 320.00 P/m-d
C.1 EQUIPMENT UNIT COST (EUC)

PC200 Backhoe : 1,300.00 P/eq-hr ÷ 20.00 m³/hr x 0.80 efficiency = 52.00
Client : Date :
C.2 FUEL
PC200 Backhoe : 45.00 P/lit x 0.85 lit/m³ x 0.80 efficiency = 30.60
(A+ B+ C+ D)
Client : Date :

TYPE OF SOIL : SAND
(For Type of soil: Sand; Sand & Marl or Marl)

Spreading & Tamping : 306.00 P/m-d ÷ 14.55 m3/m-d x 1.10 VAT = 23.13
Hauling of soil : 310.57 P/m-d ÷ 8.00 m3/m-d x 1.10 VAT = 42.70
1 Operator @ 321.73 P/day = 321.73 Backfill : 1.45 m³/m-day
2 Laborers @ 310.57 P/day = 621.13 Sprd&Tmp : 16.00 m³/m-day
Haul : 8.00 m³/m-day
4 1,129.89 P/day
≈ 283.00 P/m-d

Sunday = 367.90 P/m-d x 2.00 days = 735.80
302.00 m-h
x 8.00
≈ 306.00 P/m-d

Tamping Rammer : 75.00 P/eq-hr ÷ 2.00 m³/hr = 37.50
C.2 FUEL
Tamping Rammer : 45.00 P/li x 0.40 lit/m³ = 18.00
Client : Date :
(A+ B+ C+ D)
Client : Date :

Hauling of soil (Laborer) : 310.57 P/m-d ÷ 8.00 m³/m-d = 38.82
Disposal of soil (Crew) : 315.00 P/m-d ÷ 30.00 m³/m-d = 10.50
1 Leadman @ 187.03 P/day = 187.03 Haul : 8.00 m³/m-day
1 Operator @ 321.73 P/day = 321.73 Disposal : 30.00 m³/m-day
1 Driver @ 321.73 P/day = 321.73
2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
≈ 315.00 P/m-d

PL 175B Payloader : 1,250.00 P/eq-hr ÷ 30.00 m³/hr x 0.80 efficiency = 33.33
Dump Truck : 950.00 P/eq-hr ÷ 15.00 m³/hr x 0.80 efficiency = 50.67
C.2 FUEL
PL 175B Payloader : 45.00 P/li x 1.00 lit/m³ x 0.80 efficiency = 36.00
Dump Truck : 45.00 P/li x 1.33 lit/m³ x 0.80 efficiency = 48.00
Client : Date :
(A+ B+ C+ D)
Client : Date :

BEDDING MATERIAL : GRAVEL, G-3/4
For Bedding Material:
- Sand
- Gravel, G-1 or Gravel, G-3/4

Gravel, G-¾ : 750.00 P/m³ x 1.00 m³/m³ = 750.00
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) 750.00

Hauling : 310.57 P/m-d ÷ 8.00 m³/m-d x 1.10 VAT = 38.82
Spreading & Tamping : 315.00 P/m-d ÷ 6.00 m³/m-d x 1.10 VAT = 52.50
1 Leadman @ 187.03 P/day = 187.03 Haul : 8.00 m³/m-day
2 Operator @ 321.73 P/day = 643.46 Sprd&Tmp : 6.00 m³/m-day
2 Laborers @ 310.57 P/day = 621.13
@ P/day = 0.00
5 1,451.63 P/day
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
≈ 315.00 P/m-d

Plate Compactor : 50.00 P/eq-hr ÷ 8.00 m³/hr 6.25
C.2 FUEL
Client : Date :
Plate Compactor : 45.00 P/lit ÷ 0.58 lit/m³ 26.10
(A+ B+ C+ D)
______of_______
Client : Date :

Soil Poison : 3,000.00 P/gal ÷ 50.00 m²/gal = 60.00

Application : 306.00 P/m-d ÷ 15.00 m²/m-d x 1.10 VAT = 20.40
1 Leadman @ 187.03 P/day = 187.03 Apply : 15.00 m²/m-day
1 Applicator @ 321.73 P/day = 321.73
2 Laborers @ 310.57 P/day = 621.13
@ P/day = 0.00
4 1,129.89 P/day
≈ 283.00 P/m-d

Sunday = 367.90 P/m-d x 2.00 days = 735.80
302.00 m-h
x 8.00
≈ 306.00 P/m-d

Client : Date :
(A+ B+ C+ D)
______of_______
Client : Date :

Polyethylene Sheet : 150.00 P/kg ÷ 6.90 m²/kg = 21.74

Installation : 292.00 P/m-d ÷ 60.00 m²/m-d x 1.10 VAT = 4.87
1 Leadman @ 187.03 P/day = 187.03 Install : 60.00 m²/m-day
2 Laborers @ 310.57 P/day = 621.13
@ P/day = 0.00
3 808.16 P/day
≈ 270.00 P/m-d

Sunday = 351.00 P/m-d x 2.00 days = 702.00
302.00 m-h
x 8.00
≈ 292.00 P/m-d

Client : Date :
(A+ B+ C+ D)
______of_______
Client : Date :

ITEM : SUSPENDED SLAB FORM & FORM HEIGHT : 2.70 m
(for Item: Footings; Beam; Column; RC Wall; Slab on Grade & Suspended Slab)
*IF SLAB : SLAB THICKNESS : 100 mm

½" thk Ordinary Plywood : 480.00 P/pc ÷ 2.88 m²/pc ÷ 2.80 uses = 59.52
Good Lumber : 28.00 P/bd.ft x 18.83 bd. ft/m² ÷ 2.80 uses = 188.30
Common Wire Nails : 22.00 P/kg x 0.34 kg/m² x 1.00 con = 7.46
Form Oil : 85.00 P/gal x 0.05 gal/m² x 1.00 con = 4.25

Fabrication : 352.90 P/m-d ÷ 7.50 m²/m-d x 1.10 VAT = 51.76
Installation : 357.00 P/m-d ÷ 4.00 m²/m-d x 1.10 VAT = 98.18
Stripping : 310.57 P/m-d ÷ 10.00 m²/m-d x 1.10 VAT = 34.16
1 Leadman @ 187.03 P/day = 187.03 Fab : 7.50 m²/m-day
10 Carpenter @ 352.90 P/day = 3,528.96 Ins : 4.00 m²/m-day
5 Laborers @ 310.57 P/day = 1,552.83 Strip : 10.00 m²/m-day
@ P/day = 0.00
16 5,268.82 P/day
≈ 330.00 P/m-d

Sunday = 429.00 P/m-d x 2.00 days = 858.00
302.00 m-h
x 8.00
≈ 357.00 P/m-d

Client : Date :
(A+ B+ C+ D)
Client : Date :
UNIT COST ANALYSIS Page ______of
TRIBUTARY QUANTITY : 1.0 kg

GRADE : 40
(For Grade: 33: 40 & 60)

GRADE 40 : 47.96 P/kg x 1.00 kg/kg =

Fabrication : 352.90 P/m-d ÷ 240.00 kg/m-d x 1.10 VAT =
Installation : 344.00 P/m-d ÷ 120.00 kg/m-d x 1.10 VAT =
1 Leadman @ 187.03 P/day = 187.03 Fab : 240.00 kg/m-day
4 Steelman @ 352.90 P/day = 1,411.58 Install : 120.00 kg/m-day
2 Laborers @ 310.57 P/day = 621.13
@ P/day = 0.00
7 2,219.75 P/day
≈ 318.00 P/m-d

Sunday = 413.40 P/m-d x 2.00 days = 826.80
302.00 m-h
x 8.00
≈ 344.00 P/m-d
SUB-TOTAL (B) LABOR UNIT COST (LUC)

Electric Bar Cutter : 750.00 P/eq-d ÷ 3,500.00 kg/day =
Manual Bar Cutter (D28) : 250.00 P/eq-d ÷ 2,500.00 kg/day =
Manual Bar Cutter (D16) : 250.00 P/eq-d ÷ 2,500.00 kg/day =
Repair & Maintenance : 75.00 P/eq-d ÷ 1,500.00 kg/day =
Client : Date :
SUB-TOTAL (C) EQUIPMENT UNIT COST (EUC)
(D) SPECIALTY UNIT COST (SUC) ( A + B + C + D ) : 47.96 4.34 0.50 0.00 =

______of_______
47.96
47.96
1.47
2.87
4.34
0.21
0.10
0.10
0.05
0.50
52.80
Client : Date :

CLASS : c GRAVEL SIZE : G- 3/4
(for Class: AA; A; B or C) (for G: 1 or 3/4)

Cement : 180.00 P/bag x 6.00 bag/m³ = 1,080.00
Sand : 700.00 P/m³ x 0.51 m³/m³ = 357.00
Gravel, G-¾ : 750.00 P/m³ x 1.00 m³/m³ = 750.00
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) 2,187.00

Concrete Casting : 347.00 P/m-d ÷ 1.25 m3/m-d x 1.10 VAT = 305.36
4 Mason @ 352.90 P/day = 1,411.58 1.25 m³/m-day
2 Carpenter @ 352.90 P/day = 705.79
6 Laborers @ 310.57 P/day = 1,863.39
13 4,167.80 P/day
≈ 321.00 P/m-d

Sunday = 417.30 P/m-d x 2.00 days = 834.60
302.00 m-h
x 8.00
≈ 347.00 P/m-d

One bagger Mixer : 75.00 P/eq-hr x 0.55 hr/m³ = 41.25
Concrete Vibrator : 62.50 P/eq-hr x 0.55 hr/m³ = 34.38
C.2 FUEL
Client : Date :
One bagger Mixer : 45.00 P/li x 0.80 lit/m³ = 36.00
Concrete Vibrator : 45.00 P/li x 0.50 lit/m³ = 22.50
(A+ B+ C+ D)
(D) SPECIALTY UNIT COST (SUC) : 2,187.00 306.00 135.00 0.00 = 2,628.00
Client : Date :

STRENGTH : 2,500 psi GRAVEL SIZE : G- 1 (for G: 1 or 3/4)
(for Strength: 6000 psi; 5000 psi; 4500 psi; 4000 psi; 3500 psi; 3000 psi & 2500 psi)

Cement : 180.00 P/bag x 8.00 bag/m³ = 1,440.00
Sand : 700.00 P/m³ x 0.51 m³/m³ = 357.00
Gravel, G-1 : 650.00 P/m³ x 1.00 m³/m³ = 650.00
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) 2,447.00

Concrete Casting : 347.00 P/m-d ÷ 1.25 m3/m-d x 1.10 VAT = 305.36
4 Mason @ 352.90 P/day = 1,411.58 1.25 m³/m-day
2 Carpenter @ 352.90 P/day = 705.79
6 Laborers @ 310.57 P/day = 1,863.39
13 4,167.80 P/day
≈ 321.00 P/m-d

Sunday = 417.30 P/m-d x 2.00 days = 834.60
302.00 m-h
x 8.00
≈ 347.00 P/m-d

One bagger Mixer : 75.00 P/eq-hr x 0.55 hr/m³ = 41.25
Concrete Vibrator : 62.50 P/eq-hr x 0.55 hr/m³ = 34.38
C.2 FUEL
Client : Date :
One bagger Mixer : 45.00 P/li x 0.80 lit/m³ = 36.00
Concrete Vibrator : 45.00 P/li x 0.50 lit/m³ = 22.50
(A+ B+ C+ D)
(D) SPECIALTY UNIT COST (SUC) : 2,447.00 306.00 135.00 0.00 = 2,888.00
Client : Date :
UNIT COST ANALYSIS Page ______of_

CHB : 400 x 200 x 100 mm LOAD BEARING CHB (For CHB: LOAD or NON-LOAD)
CLASS : B (For CHB: 100; 125; 150 or 200mm)
REBAR : HORIZONTAL SPACING : 3.00 layers VERTICAL SPACING : 600.00 mm
DIAMETER : 10.00 mmØ RSB DIAMETER : 10.00 mmØ RSB
RATIO : 1 : 3
(CLASSES: Class A=1:2; Class B=1:3 & Class C=1:4)

100mm thk CHB : 18.00 P/pc x 12.50 pcs/m² =
Cement : 180.00 P/bag x 12.00 bag/m² x 0.052 cells =
Sand : 700.00 P/m³ x 1.00 m³ / m² x 0.052 cells =
Rebar : 47.96 P/kg x 2.84 kg/m² =
#16 GI Tie Wire : 38.57 P/kg x 0.04 kg/m² =

Laying : 336.00 P/m-d ÷ 4.44 m²/m-d x 1.10 VAT =
Hauling
CHB : 310.57 P/m-d ÷ 12.00 m²/m-d x 1.10 VAT =
Mortar : 310.57 P/m-d ÷ 2.00 m²/m-d x 0.050 cells =
Jobmix : 310.57 P/m-d ÷ 4.00 m²/m-d x 0.050 cells =
1 Leadman @ 187.03 P/day = 187.03 40.00 m²/day
3 Mason @ 352.90 P/day = 1,058.69 4.44 m²/m-day
5 Laborers @ 310.57 P/day = 1,552.83
9 2,798.55 P/day
≈ 311.00 P/m-d

Sunday = 404.30 P/m-d x 2.00 days = 808.60
302.00 m-h
x 8.00
Client : Date :
≈ 336.00 P/m-d
C. EQUIPMENT UNIT COST (EUC)

One Bagger Mixer : 600.00 P/eq-d ÷ 4.20 m³/day x 0.050 cells =
Gasoline : 45.00 li/day ÷ 2.50 li/m³ x 0.050 cells =
(D) SPECIALTY UNIT COST (SUC) (A+ B+ C+ D) : 514.00 124.00 9.00 0.00 =
______of_______
(For CHB: 100; 125; 150 or 200mm)
225.00
113.36
36.74
136.41
1.55
514.00
83.16
28.47
7.76
3.88
124.00
7.14
0.90
9.00
647.00
Client : Date :

THICKNESS : 25 mm thk Cement Plaster on : CHB WALL (CHB or RC Wall)
CLASS : B
RATIO : 1 : 3
(for Class A: 1:2; Class B: 1:3 & Class C: 1:4)

Cement : 180.00 P/bag x 12.00 bag/m² x 0.025 thk = 54.00
Sand : 700.00 P/m³ x 1.00 m³ / m² x 0.0275 thk = 19.25
0 0 0.00 0 0 0.000 0 0 0.00
0

Laying : 331.00 P/m-d ÷ 4.00 m²/m-d x 1.10 VAT = 91.03
2 Masons @ 352.90 P/day = 705.79 4.00 m²/m-day
4 Laborers @ 310.57 P/day = 1,242.26
7 2,135.09 P/day
≈ 306.00 P/m-d

Sunday = 397.80 P/m-d x 2.00 days = 795.60
302.00 m-h
x 8.00
≈ 331.00 P/m-d

One Bagger Mixer : 600.00 P/eq-d ÷ 4.00 m³/day x 0.025 thk = 3.75
Gasoline : 45.00 li/day ÷ 2.50 li/m³ x 0.025 thk = 0.45
Client : Date :
(A+ B+ C+ D)
Client : Date :

TILE : 300 x 300 mm VINYL TILES (for tiles: Ceramic; Granite; Carpet or Vinyl)
TILE BONDING MATERIAL : tile adhesive (Cement Paste; Tile Adhesive)
300 x 300
Vinyl : 30.00 P/pc x 12.00 pc/m² =
Tile Adhesive : 700.00 P/gal x 0.05 gal/m² =
0 ### 0.00 0.00 ### 0.00 0.00 ###
0 ### 0.00 0.00 ### 0.00 0.00 ###

2 Tile Installer @ 352.90 P/day = 705.79 4.00 m²/m-day
4 Laborers @ 310.57 P/day = 1,242.26
7 2,135.09 P/day
≈ 306.00 P/m-d

Sunday = 397.80 P/m-d x 2.00 days = 795.60
302.00 m-h
x 8.00
≈ 331.00 P/m-d

Tile Cutter : 50.00 P/eq-d ÷ 10.00 m²/day =

Client : Date :

______of_______
360.00
35.00
0.00
0.00
395.00
91.03
92.00
5.00
5.00
492.00
Client : Date :

PAVER BLOCK : BRICKSTONE
RESTRAINT EDGE GROUTING : C
RATIO : 1 : 4
FOR PAVER BLOCK:
- BRICKSTONE - WAVY
- SQUARE TILE - TURF GRASS
- FISH SCALE - DIAMOND GRASS
- KEYHOLE
RESTRAINT EDGE GROUTING:
- A = 1:2
- B = 1:3
- C = 1:4

Paver Block : 10.00 P/pc x 52.00 pcs/m² =
Sand Bedding : 700.00 P/m³ x 0.025 m³/m³ =
Cement : 180.00 P/bag x 0.030 bag/m² =
Sand : 700.00 P/m³ x 0.003 m³/m³ =
2" x 4" Lumber : 28.00 P/bf x 2.92 bf/m² =
Common Wire Nails : 22.00 P/kg x 0.05 kg/m³ =

Ground Base Compaction : 310.57 P/m-d ÷ 6.00 m²/m-d =
Sand Bedding : 310.57 P/m-d ÷ 6.00 m³/m-d x 1.10 VAT =
Paver Blocks Laying : 321.00 P/m-d ÷ 8.00 m²/m-d x 1.10 VAT =
1 Leadman @ 187.03 P/day = 187.03 Comp. : 6.00 m²/day
2 Installer @ 321.73 P/day = 643.46 Bedding : 6.00 m³/day
4 Laborers @ 310.57 P/day = 1,242.26 Laying : 8.00 m²/day
7 2,072.76 P/day
≈ 297.00 P/m-d

Sunday = 386.10 P/m-d x 2.00 days = 772.20
Client : Date :
302.00 m-h
x 8.00
≈ 321.00 P/m-d

Plate Compactor : 50.00 P/eq-hr ÷ 8.00 m³/hr =
Gasoline : 45.00 li/day ÷ 10.00 m³/day =

______of_______
520.00
17.50
5.40
2.33
81.66
1.15
629.00
51.76
56.94
44.14
153.00
6.25
4.50
11.00
793.00
Client : Date :
UNIT COST ANALYSIS Page ______o

BOARD : 4.0 x 8.0 ft 6.0 mm thk GYPSUM BOARD
WALL ANGLE : GA. 22
CARRYING CHANNEL SPACING : 1.20 m GA. 22 (1.00 to 1.20 m Maximum Spacing for Carrying Channel)
METAL FURRING SPACING : 0.60 m GA. 26 (0.40 to 0.60 m Maximum Spacing for Metal Furring)
Availabel Gauges for:
- WALL ANGLE : GA. 26; GA. 24 & GA. 22
- CARRYING CHANNEL : GA. 22; GA. 20 & GA. 18
- METAL FURRING : GA. 26; GA. 24 & GA. 22

Gypsum : 235.00 P/pc ÷ 2.88 m²/pc x 1.03 con =
25mmx25mmx2.4m Wall Angle : 35.00 P/lm x 1.33 lm/m² x 1.02 con =
12mmx38mmx5m Carrying Cha : 40.00 P/lm x 0.67 lm/m² x 1.02 con =
19mmx50mmx5m Metal Furring : 35.60 P/lm x 2.00 lm/m² x 1.02 con =
W-Clip : 5.60 P/pc x 0.89 pc/m² =
Suspension Clip : 8.96 P/pc x 0.89 pc/m² =
Rod Joiner : 13.30 P/pc x 0.89 pc/m² =
Hanger Rod : 19.81 P/pc x 0.89 pc/m² =
Steel Angle : 9.73 P/pc x 0.89 pc/m² =
Drive Pin (Nail Head) : 13.00 P/pc x 0.89 pc/m² x 1.02 con =
Power Load : 19.00 P/pc x 0.89 pc/m² x 1.02 con =
6x1½" 38mm Black Screw : 1.15 P/pc x 17.33 pc/m² x 1.02 con =
Blind Rivets 1/8 x 3/8 : 1.25 P/pc x 6.22 pc/m² x 1.02 con =
1" Concrete Nail : 26.67 P/kg x 0.08 kg/m² x 1.02 con =
Fiberglass Mesh Tape : 0.92 P/ft x 1.16 ft/m² =
Gypsum Putty : 38.00 P/kg x 1.52 kg/m² =
Sand Paper : 49.50 P/pc ÷ 20.00 m²/pc =

B.
LABOR UNIT COST (LUC)
Installing : 315.00 P/m-d ÷ 2.00 m²/m-d x 1.10 VAT =
2 Installer @ 321.73 P/day = 643.46 2.00 m²/m-day
2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
Client : Date :
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
≈ 315.00 P/m-d

C.
EQUIPMENT UNIT COST (EUC)
Drilling Machine : 100.00 P/eq-d ÷ 10.00 m²/day x 0.05 efficiency =

D.
SPECIALTY WORK (SUC)
______of_______
(1.00 to 1.20 m Maximum Spacing for Carrying Channel)
84.05
47.60
27.20
72.62
4.98
7.96
11.82
17.61
8.65
11.79
17.23
20.33
7.93
2.04
0.45
1.06
57.76
2.48
404.00
173.25
174.00
0.50
1.00
579.00
Client : Date :
UNIT COST ANALYSIS Page ______

WALL ANGLE : GA. 22
CARRYING CHANNEL SPACING : 1.20 m GA. 22 (1.00 to 1.20 m Maximum Spacing for Carrying Channel)
METAL FURRING SPACING : 0.60 m GA. 26 (0.40 to 0.60 m Maximum Spacing for Metal Furring)
HANGER : 1.20 mL @ every 1.20 m (1.00 to 1.20 m Maximum Spacing for Hanger)
- WALL ANGLE : GA. 26; GA. 24 & GA. 22
- CARRYING CHANNEL : GA. 22; GA. 20 & GA. 18
- METAL FURRING : GA. 26; GA. 24 & GA. 22

25mmx25mmx2.4m Wall Angle : 35.00 P/lm x 1.33 lm/m² x 1.02 con =
12mmx38mmx5m Carrying Chan : 40.00 P/lm x 0.67 lm/m² x 1.02 con =
19mmx50mmx5m Metal Furring : 35.60 P/lm x 2.00 lm/m² x 1.02 con =
Hanger - Carrying Channel : 40.00 P/lm x 0.76 lm/m² x 1.02 con =

B.
2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
≈ 291.00 P/m-d

Client : Date :
Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
≈ 315.00 P/m-d

C.
Drilling Machine : 100.00 P/eq-d ÷ 10.00 m³/day x 0.05 efficiency =

D.
______of_______
(1.00 to 1.20 m Maximum Spacing for Carrying Channel)
120.17
47.60
27.20
72.62
30.83
5.67
20.33
2.34
0.45
1.06
57.76
2.48
389.00
173.25
174.00
0.50
1.00
564.00
Client : Date :
UNIT COST ANALYSIS Page ______o

BOARD : 2.0 x 4.0 ft ACOUSTIC BOARD
MAIN TEE SPACING : 1.20 m
CROSS TEE SPACING : 1.20 m (0.60 to 1.20 m Maximum Spacing for Cross Tee Runners)

Acoustic Board : 220.00 P/pc ÷ 0.72 m²/pc x 1.03 con =
1" x 1" x 10' Wall Angle : 52.50 P/lm x 1.33 lm/m² x 1.02 con =
1" x 1½" x 12' Main Tee : 52.50 P/lm x 0.67 lm/m² x 1.02 con =
1" x 1" x 4' Cross Tee : 52.50 P/lm x 0.67 lm/m² x 1.02 con =
Suspension Clip : 8.96 P/pc x 0.44 pc/m² =
Rod Joiner : 13.30 P/pc x 0.44 pc/m² =
Hanger Rod : 19.81 P/pc x 0.44 pc/m² =
Steel Angle : 9.73 P/pc x 0.44 pc/m² =
Locking Key : 5.00 P/pc x 0.44 pc/m² =
Drive Pin (Nail Head) : 13.00 P/pc x 0.44 pc/m² x 1.02 con =
Power Load : 19.00 P/pc x 0.44 pc/m² x 1.02 con =

2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
Client : Date :
x 8.00
≈ 315.00 P/m-d

Drilling Machine : 100.00 P/eq-d ÷ 10.00 m³/day x 0.05 efficiency =
______of_______
314.72
71.39
35.70
35.70
3.98
5.91
8.80
4.32
2.22
5.89
8.61
5.10
2.04
0.40
505.00
144.38
145.00
0.50
1.00
651.00
Client : Date :
UNIT COST ANALYSIS Page _____

BOARD : 4.0 x 8.0 ft 13.0 mm thk MR GYPSUM BOARD
NAILING JOIST : 2.0 x 3.0 " GOOD LUMBER
STUDS : 2.0 x 2.0 " GOOD LUMBER
STUDS SPACING : TRANSVERSE : 0.60 m LONGITUDINAL : 0.60 m

Mr Gypsum : 556.00 P/pc ÷ 2.88 m²/pc x 1.20 con =
Nailing Joist : 28.00 P/bd. ft. x 2.19 bd. ft./m² x 1.10 con =
Studs : 28.00 P/bd. ft. x 3.65 bd. ft./m² x 1.10 con =
Concrete Nail : 26.67 P/kg x 1.33 kg/m² x 1.00 con =
Common Wire Nail : 19.33 P/kg x 0.01 kg/m² x 1.02 con =
Finishing Nail : 22.00 P/kg x 0.04 kg/m² x 1.02 con =
Solignum : 525.00 P/gal x 0.05 gal/m² =
Fiberglass Mesh Tape : 0.92 P/ft x 1.16 kg/lm =
B.
2 Carpenter @ 352.90 P/day = 705.79 2.00 m²/m-day
2 Laborers @ 310.57 P/day = 621.13
5 1,513.96 P/day
≈ 303.00 P/m-d

Sunday = 393.90 P/m-d x 2.00 days = 787.80
302.00 m-h
x 8.00
Client : Date :
≈ 328.00 P/m-d

C.

D.
(D) SPECIALTY UNIT COST (SUC) (A+ B+ C+ D) : 536.00 181.00 0.00 0=

______of_______
231.67
67.37
112.28
35.56
0.23
0.88
26.25
1.06
57.76
2.48
536.00
180.40
181.00
0.00
717.00
Client : Date :

TRACKS : GA. 24
STUDS SPACING : 0.60 m GA. 24 (0.40 to 0.60 m Maximum Spacing for Metal Studs)
- TRACKS : GA. 24; GA. 22 & GA. 20
- STUDS : GA. 24; GA. 22 & GA. 20

32mmx51mmx3.0M Track : 60.00 P/lm x 1.33 lm/m² x 1.02 con =
32mmx51mmx3.0M Studs : 68.67 P/lm x 3.67 lm/m² x 1.02 con =
25mmx25mmx2.4M Corner Bead : 32.92 P/lm x 0.33 lm/m² x 1.02 con =
Blind Rivets 1/8 x 1/2 (4-6) : 1.45 P/pc x 16.00 pc/m² x 1.02 con =

2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
Client : Date :
≈ 315.00 P/m-d

______of_______
236.83
81.60
256.81
11.19
23.66
6.26
1.31
1.06
115.52
2.48
737.00
288.75
289.00
0.00
1,026.00
Client : Date :
UNIT COST ANALYSIS Page _____

BOARD : 4.0 x 8.0 ft 4.5 mm thk FICEM BOARD
NAILING JOIST : 2.0 x 3.0 " GOOD LUMBER
STUDS : 2.0 x 2.0 " GOOD LUMBER
HORIZONTAL SPACING : 0.60 m VERTICAL SPACING : 0.60 m

Ficem : 345.00 P/pc ÷ 2.88 m²/pc x 2.03 con =
Nailing Joist : 28.00 P/bd. ft. x 1.09 bd. ft./m² x 1.05 con =
Horizontal Studs : 28.00 P/bd. ft. x 1.82 bd. ft./m² x 1.05 con =
Vertical Studs : 28.00 P/bd. ft. x 2.19 bd. ft./m² x 1.05 con =
Concrete Nail : 26.67 P/kg x 0.67 kg/m² x 1.02 con =
Common Wire Nail : 19.33 P/kg x 0.01 kg/m² x 1.02 con =
Finishing Nail : 22.00 P/kg x 0.04 kg/m² x 1.02 con =
Solignum : 525.00 P/gal x 0.05 gal/m² =
Paper Tape : 0.68 P/ft x 1.16 ft/m² =
0.0 0 0.00 0 0 0.00 0 0
0.0 0 0.00 0 0 0.00 0 0

2 Carpenter @ 352.90 P/day = 705.79 1.00 m²/m-day
2 Laborers @ 310.57 P/day = 621.13
5 1,513.96 P/day
≈ 303.00 P/m-d

Sunday = 393.90 P/m-d x 2.00 days = 787.80
302.00 m-h
x 8.00
Client : Date :
≈ 328.00 P/m-d

______of_______
243.18
32.15
53.59
64.31
18.13
0.23
0.88
26.25
0.79
0.00
0.00
440.00
360.80
361.00
0.00
801.00
Client : Date :

CATEGORY : CONCRETE SURFACE : coarse
(For Category: Wood or Concrete) (For Surface Condition: Fine; Coarse or Rough)

Acrylic Concrete Primer : 125.00 P/gal ÷ 35.00 m²/gal x 1.00 coat =
Acrylic Latex Paint : 438.00 P/gal ÷ 35.00 m²/gal x 2.00 coats =
Concrete Neutralizer : 389.00 P/gal ÷ 35.00 m²/gal =
Patching Compund : 29.50 P/kg ÷ 2.50 m²/kg =
Paint Brush : 25.00 P/pc ÷ 20.00 m²/pc =
Paint Roller : 49.50 P/pc ÷ 10.00 m²/pc =
Cloth : 29.50 P/kg ÷ 20.00 m²/kg =
Tinting Color : 110.00 P/li ÷ 80.00 m²/li =
Old News Paper : 20.00 P/kg ÷ 100.00 m²/kg =

Surface Preparation : 310.57 P/m-d ÷ 100.00 m²/m-d =
Painting : 315.00 P/m-d ÷ 4.00 m²/m-d x 1.10 VAT =
1 Leadman @ 187.03 P/day = 187.03 Prep. : 100.00 m²/day
2 Painter @ 321.73 P/day = 643.46 Painting : 4.00 m²/m-day
2 Laborers @ 310.57 P/day = 621.13
5 1,451.63 P/day
≈ 291.00 P/m-d

Sunday = 378.30 P/m-d x 2.00 days = 756.60
302.00 m-h
x 8.00
≈ 315.00 P/m-d
Client : Date :

Air Compressor : 150.00 P/eq-d ÷ 30.00 m²/day =

______of_______
3.57
25.03
11.11
11.80
1.25
4.95
2.48
1.48
1.38
0.20
64.00
3.11
86.63
90.00
5.00
5.00
159.00
Client : Date :
TRIBUTARY QUANTITY : 1.0 m

BASEBOARD : 100 x 25mm thk WOODEN BASEBOARD (Wooden or PVC Baseboard)

Baseboard : 45.00 P/bd.ft x 1.090 bd. ft/lm = 49.05
Nail : 22.00 P/kg x 0.002 kg/lm = 0.04
Enamel Paint : 528.00 P/gal x 0.004 gal/lm = 2.11
Tinting Color : 110.00 P/li x 0.001 li/lm = 0.14
Patching Compound : 29.50 P/kg x 0.033 kg/lm = 0.98
Paint Thinner : 140.00 P/gal x 0.001 gal/lm = 0.12
Sand Paper : 49.50 P/pc x 0.005 pc/lm = 0.25
Paint Brush : 25.00 P/pc x 0.005 pc/lm = 0.13
Cloth : 29.50 P/kg x 0.005 kg/lm = 0.15
Old News Paper : 20.00 P/kg x 0.010 kg/lm = 0.20
Solignum : 525.00 P/gal x 0.021 gal/lm = 10.77

Installing : 332.00 P/m-d ÷ 8.00 m/m-d x 1.10 VAT = 45.65
1 Leadman @ 187.03 P/day = 187.03 56.00 lm/day
2 Carpenter @ 352.90 P/day = 705.79 8.00 lm/m-day
1 Painter @ 321.73 P/day = 321.73
3 Laborers @ 310.57 P/day = 931.70
7 2,146.25 P/day
≈ 307.00 P/m-d

Sunday = 399.10 P/m-d x 2.00 days = 798.20
302.00 m-h
x 8.00
≈ 332.00 P/m-d
Client : Date :

Drilling Machine : 500.00 P/eq-d ÷ 10.00 pcs/day x 0.05 efficiency = 2.50
(D) SPECIALTY UNIT COST (SUC)( A + B + C + D ) : 64.00 46.00 3.00 0= 113.00

______of_______
Client : Date :
TRIBUTARY QUANTITY : 1.0 set

DOOR : 900 mmW x 2100 mmH

WOODEN FLUSH DOOR :
6mm Marine Plywood : 320.00 P/pc x 2.00 pc/set =
2" x 2" Vertical Frame : 47.00 P/bd.ft x 4.59 bd.ft/set =
2" x 2" Horizontal Frame : 47.00 P/bd.ft x 1.97 bd.ft/set =
1½" x 2" Horizontal Stud : 47.00 P/bd.ft x 2.62 bd.ft/set =
1½" x 2" Stud for Lockset : 47.00 P/bd.ft x 0.69 bd.ft/set =
Assorted Nails : 22.00 P/kg x 0.79 kg/set =
Stickwell : 250.00 P/gal x 0.010 gal/set =
Lockset : 280.00 P/set x 1.00 set/set =
Hinges : 75.00 P/pc x 3.00 pc/set =
Solignum : 525.00 P/gal x 0.09 gal/set =
DOOR JAMBS :
2" x 6" Vertical Frame : 53.00 P/bd.ft x 13.78 bd.ft/set =
2" x 6" Horizontal Frame : 53.00 P/bd.ft x 2.62 bd.ft/set =
Assorted Nails : 22.00 P/kg x 0.20 kg/set =
Stickwell : 250.00 P/gal x 0.001 gal/set =
Solignum : 525.00 P/gal x 0.05 gal/set =
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) P/set =

P/m² =

FABRICATION :
Door : 352.90 P/m-d ÷ 1.00 set/m-d x 1.10 VAT =
Door Jamb : 352.90 P/m-d ÷ 36.36 bd.ft/m-d x 1.10 VAT =
INSTALLATION :
Door : 326.00 P/m-d ÷ 1.25 set/m-d x 1.10 VAT =
Door Jamb : 326.00 P/m-d ÷ 24.24 bd.ft/m-d x 1.10 VAT =
Door Lockset : 352.90 P/m-d ÷ 5.00 set/m-d x 1.10 VAT =

1 Leadman @ 187.03 P/day = 187.03 Fab 1.00 /day
2 Carpenter @ 352.90 P/day = 705.79 Install 1.25 /m-day
1 Laborers @ 310.57 P/day = 310.57
Client : Date :
@ P/day = 0.00
4 1,203.39 P/day
≈ 301.00 P/m-d

Sunday = 391.30 P/m-d x 2.00 days = 782.60
302.00 m-h
x 8.00
≈ 326.00 P/m-d
SUB-TOTAL (B) LABOR UNIT COST (LUC) P/set =

P/m² =
(D) SPECIALTY UNIT COST (SUC) ( A + B + C + D ) : 2,579.00 779.00 =

______of_______
640.00
215.88
92.52
123.11
32.38
17.27
2.50
280.00
225.00
49.61
730.31
138.83
4.33
0.25
26.25
0.00
2,579.00
1,365.00
388.19
10.68
286.88
14.79
77.64
779.00
413.00
0.00
3,358.00
Client : Date :
TRIBUTARY QUANTITY : 3.0 m

DIMENSION : LENGTH = 100.00 mm DEPTH = 250.00 mm
REINFORCING REBAR DIA. : 2.00 RSB x 12.00 mmØ
STIRRUPS / TIES : 10.00 mmØ STIRRUPS / TIES SPACING : 200.00 mm O.C.
CLASS : B GRAVEL SIZE : G- 3/4
(for Class: AA; A; B or C) (for G: 1 or 3/4)

Cement : 180.00 P/bag x 7.00 bag/m³ x 0.03 m³/m = 31.50
Sand : 700.00 P/m³ x 0.50 m³/m³ x 0.03 m³/m = 8.75
Gravel, G-¾ : 750.00 P/m³ x 0.99 m³/m³ x 0.03 m³/m = 18.56
Rebar : 47.00 P/kg x 3.70 kg/m = 173.78
Ordinary Plywood : 480.00 P/pc x 0.24 pc/m ÷ 3.00 uses = 38.89
Good Lumber : 28.00 P/bf x 0.98 bf/m ÷ 3.00 uses = 9.17
Common Wire Nails : 22.00 P/kg x 0.02 kg/m = 0.39
Form Oil : 85.00 P/gal x 0.04 gal/m = 2.98
#16 Tie Wire : 38.57 P/kg x 0.05 kg/m = 1.83

Concrete Casting : 352.00 P/m-d ÷ 1.08 m³/m-d x 0.03 m³/m = 8.94
Steel Fab. & Installation : 352.90 P/m-d ÷ 100.00 kgs/m-d x 4.07 kgs/m = 14.35
Fabrication of Forms : 352.90 P/m-d ÷ 7.50 m²/m-d x 0.77 m²/m = 36.23
Installation of Forms : 321.15 P/m-d ÷ 4.00 m²/m-d x 0.77 m²/m = 61.82
Stripping of Forms : 310.57 P/m-d ÷ 10.00 m²/m-d x 0.77 m²/m = 23.91
MANPOWER RATE AMOUNT OUTPUT: 16.25 m³/day
1 Leadman @ 187.03 P/day = 187.03 Conc 1.08 m³/m-day
4 Mason @ 352.90 P/day = 1,411.58 Steel 100.00 kgs/m-day
2 Carpenter @ 352.90 P/day = 705.79 Fab 7.50 m²/m-day
2 Steelman @ 352.90 P/day = 705.79 Inst 4.00 m²/m-day
6 Laborers @ 310.57 P/day = 1,863.39 Strip 10.00 m²/m-day
15 4,873.59 P/day
≈ 325.00 P/m-d

Sunday = 422.50 P/m-d x 2.00 days = 845.00
Client : Date :
302.00 m-h
x 8.00
≈ 352.00 P/m-d

One bagger Mixer : 75.00 P/eq-hr x 0.55 hr/m³ x 0.03 m³/m = 1.03
C.2 FUEL
One bagger Mixer : 45.00 P/li x 0.80 lit/m³ x 0.03 m³/m = 0.90
(A+ B+ C+ D)
Client : Date :

GLASS BLOCKS : 190 x 190 x 95 mm
CLASS : B
REBAR : HORIZONTAL SPACING : 4.00 layers VERTICAL SPACING : 4.00 blocks
DIAMETER : 10.00 mmØ RSB DIAMETER : 10.00 mmØ RSB
RATIO : 1 : 3
(for Class A: 1:2; Class B: 1:3 & Class C: 1:4)

Glass Blocks : 95.00 P/m² x 28.00 pcs/m² =
Cement : 180.00 P/bag x 12.00 bag/m² x 0.097 vol =
Sand : 700.00 P/m³ x 1.00 m³ / m² x 0.097 vol =
Rebar : 47.00 P/kg x 2.06 kg/m² =
Grout : 30.00 P/kg x 0.84 kg/m²

Hauling
Glass Blocks : 310.57 P/m-d ÷ 16.00 m²/m-d x 1.10 VAT =
Mortar : 321.73 P/m-d ÷ 2.00 m²/m-d x 0.097 vol =
Jobmix : 965.19 P/m-d ÷ 4.00 m²/m-d x 0.097 vol =
5 Laborers @ 310.57 P/day = 1,552.83
9 2,705.05 P/day
≈ 301.00 P/m-d

Sunday = 391.30 P/m-d x 2.00 days = 782.60
302.00 m-h
x 8.00
Client : Date :
≈ 326.00 P/m-d

One Bagger Mixer : 600.00 P/eq-d ÷ 4.20 m³/day x 0.097 vol =
Gasoline : 45.00 li/day ÷ 2.50 li/m³ x 0.097 vol =
(D) SPECIALTY UNIT COST (SUC) ( A + B + C + D ) : 3,061.00 168.00 16.00 0.00 =

______of_______
2,660.00
209.30
67.83
96.59
1.12
25.20
3,061.00
107.58
21.35
15.59
23.38
168.00
13.84
1.74
16.00
3,245.00
Client : Date :

WALL FLASHING : EXCLUDED (INDLUDED OR EXCLUDED)
ROOF SLOPE : 60.00 deg
(Req'd Standard Roof Slope is from 60 deg to 18.50 deg but not lower than 9.50 deg)

Asphalt Shingles : 1,610.00 P/bndl ÷ 3.100 m²/bndl =
Ridge & Hips : 1,185.00 P/bndl x 0.022 bndl/m² =
Starter Strip : 42.00 P/pc x 0.148 Pc/m² =
Asphalt Felt Paper : 1,655.00 P/roll x 0.025 roll/m² =
4" x 8' Ga. 26 Drip Edge : 45.00 P/pc x 0.158 Pc/m² =
6" x 7" Step Flashing : 21.00 P/pc x 0.153 Pc/m² =
0 0 0.00 0 0 0.000 0 0
ACCESSORIES :
¾" Marine Plywood : 885.00 P/pc ÷ 2.880 m²/pc =
¾" or 1" G.I. Flathead Nails : 85.00 P/kg x 0.122 kg/m² =
1½" Metal Drive Screw : 1.00 P/pc x 16.181 Pc/m² =
Roof Cement : 198.00 P/lit x 0.010 lit/m² =
0 0 0.00 0 0 0.00 0 0
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) =
B. LABOR UNIT COST (LUC) - Mobilization & Delivery Charge not Included
Plywood Decking : 328.00 P/m-d ÷ 4.50 m²/m-d x 1.10 VAT =
Installation of Shingles & Acc. : 328.00 P/m-d ÷ 4.00 m²/m-d x 1.10 VAT =
1 Leadman @ 187.03 P/day = 187.03 Install 40.00 m²/day
4 Installer @ 321.73 P/day = 1,286.92 4.00 m²/day
5 Laborers @ 310.57 P/day = 1,552.83
@ P/day = 0.00
10 3,026.78 P/day
≈ 303.00 P/m-d

Sunday = 393.90 P/m-d x 2.00 days = 787.80
Client : Date :
302.00 m-h
x 8.00
≈ 328.00 P/m-d
SUB-TOTAL (B) LABOR UNIT COST (LUC) =

______of_______
519.35
26.34
6.20
42.09
7.10
3.20
0.00
307.29
10.38
16.18
2.01
0.00
941.00
80.18
90.20
171.00
0.00
1,112.00
Client : Date :

TYPICAL APPLICATION : STORAGE TANKS FOR FUEL OILS
WATERPROOFING SYSTEM : TANK LINING EPOXY
For Typical Application:
- ROOF DECKS - WATER STORAGE TANKS
- CONCRETE ROOFS - SWIMMING POOL
- CONCRETE GUTTERS - STORAGE TANKS FOR FUEL OILS
- CONCRETE ROOFS & CONCRETE GUTTERS - EXTERNAL WALLS
- METAL ROOFS & METAL GUTTERS
For Waterproofing System:
- FLEXIBLE ACRYLIC WATERPROOFING SYSTEM (External Walls; Metal Roofs & Metal Gutters)
- POLYESTER REINFORCED WATERPROOFING MEMBRANE (Roof Decks)
- FLEXIBLE 2-PART CEMENTITIOUS WATERPROOFING SYSTEM (Concrete Roofs ; Concrete Gutters)
- TANK LINING EPOXY (Water Storage Tanks; Swimming Pool; Storage Tanks for Fuel Oils)

Epoxy Clear Primer : 2,500.00 P/gal x 0.067 gal/m² x 1.00 coat =
Solventless Epoxy Resin : 1,875.00 P/gal x 0.109 gal/m² x 3.00 coats =
Modified Polyamide Hardener : 625.00 P/gal x 0.036 gal/m² x 3.00 coats =
Paint Brush : 25.00 P/pc ÷ 20.000 m²/pc =
Paint Roller : 49.50 P/pc ÷ 10.000 m²/pc =
SUB-TOTAL (A) MATERIAL UNIT COST (MUC) =

Surface Preparation : 310.57 P/m-d ÷ 20.00 m²/m-d x 1.10 VAT =
Waterproofing Application : 321.00 P/m-d ÷ 1.48 m²/m-d x 1.10 VAT =
1 Leadman @ 187.03 P/day = 187.03 Prep. : 20.00 m²/day
2 Applicators @ 321.73 P/day = 643.46 App. : 1.48 m²/day
4 Laborers @ 310.57 P/day = 1,242.26
@ P/day = 0.00
7 2,072.76 P/day
≈ 297.00 P/m-d

Client : Date :
Sunday = 386.10 P/m-d x 2.00 days = 772.20
302.00 m-h
x 8.00
≈ 321.00 P/m-d
SUB-TOTAL (B) LABOR UNIT COST (LUC) =

______of_______
166.67
613.19
68.13
1.25
4.95
855.00
17.08
238.34
256.00
0.00
1,111.00
Subject : SKILLED CREW RATE
1.0 SKILLED WORKS

MANPOWER RATE AMOUNT
1 Leadman @ 300.00 P/day = = 300.00
12 Skilled @ 250.00 P/day = = 3,000.00
13 TOTAL DAILY RATE = 3,300.00 P/day
÷ 13.00 men
253.85
≈ 254.00 P/m-d

Sunday = 330.20 P/m-d x 2.00 days = 660.40
TOTAL MONTHLY RATE = 10,360.03
÷ 302.00 m-h
x 8.00
≈ 275.00 P/m-d
2.0 NON-SKILLED WORKS

MANPOWER RATE AMOUNT
1 Leadman @ 300.00 P/day = = 300.00
12 Helper @ 200.00 P/day = = 2,400.00
13 . TOTAL DAILY RATE = 2,700.00 P/day
÷ 13.00 men
207.69
≈ 208.00 P/m-d

Sunday = 270.40 P/m-d x 2.00 days = 540.80
TOTAL MONTHLY RATE = 8,483.80
÷ 302.00 m-h
x 8.00
≈ 225.00 P/m-d
UNIT
DESCRIPTION PROD. RATE
COST
CHB LAYING 7 m²/md 43.21

HAULING 7 m²/md 35.36
PLASTERING 3.5 m²/md 86.43
REBAR 100 kg/md 3.03
FORMS
Installation 4 m²/md 75.63
Stripping 6 m²/md 50.42
Hauling 10 m²/md 24.75
150.79
MASONRY WORKS:
MATERIAL COST FOR CHB: ( 750 psi Load Bearing)
CHB 6" 10.50 P/m² x 12.50 pcs/m² = 131.25
Cement 165.00 P/bag x 1.02 bag/m² = 168.30
Sand 430.00 P/m³ x 0.09 m³ / m² = 38.70
Rebar 23.54 P/kg x 3.25 kg/m² = 76.51

# 16 G.I. Tie Wire 80.00 P/kg x 0.04 = 3.20
P 417.96 /m²
MATERIAL COST FOR CHB: ( 750 psi Load Bearing)

CHB 4" 10.30 P/m² x 12.50 pcs/m² = 128.75
Sand 430.00 P/m³ x 0.05 m³ / m² = 21.50
Rebar 23.54 P/kg x 2.25 kg/m² = 52.97

# 16 G.I. Tie Wire 80.00 P/kg x 0.04 = 3.20
P 295.52 /m²
MATERIAL COST FOR CHB: ( 350 psi Non-Load Bearing)

CHB 6" 7.50 P/m² x 12.50 pcs/m² = 93.75
Sand 430.00 P/m³ x 0.09 m³ / m² = 38.70
Rebar 23.54 P/kg x 3.25 kg/m² = 76.51

# 16 G.I. Tie Wire 80.00 P/kg x 0.04 = 3.20
P 380.46 /m²
MATERIAL COST FOR CHB: (350 psi Non-Load Bearing)

CHB 4" 7.30 P/m² x 12.50 pcs/m² = 91.25
Sand 430.00 P/m³ x 0.05 m³ / m² = 21.50
Rebar 23.54 P/kg x 2.25 kg/m² = 52.97

# 16 G.I. Tie Wire 80.00 P/kg x 0.04 = 3.20
P 258.02 /m²
MATERIAL COST FOR 6" x 6" x 12" LOUVER BLOCKS:

Louver Blocks 10.50 P/pc x 24.00 pcs/m² = 252.00
Sand 430.00 P/m³ x 0.04 m³ / m² = 17.20
Rebar 23.54 P/kg x 2.25 kg/m² = 52.97

# 16 G.I. Tie Wire 80.00 P/kg x 0.04 = 3.20
P 406.22 /m²
MASONRY FINISHES:
A. FLOOR FINISHES:
MATERIAL COST FOR PATTERNED CEMENT FINISH:
Sand 430.00 P/m³ x 0.054 m³ / m² = 23.22
P 138.72 /m²
MATERIAL COST FOR PLAIN CEMENT FLOOR TOPPING:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
P 104.11 /m²
MATERIAL COST FOR PLAIN CEMENT FLOOR TOPPING W/ HARDENER:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
Floor Hardener 900.00 P/bag x 0.100 bag/m² = 90.00
4 kg/m² - 40 kg/bag P 186.76 /m²
MATERIAL COST FOR RED CEMENT TOPPING:
Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
Red Cement 900.00 P/kgs. x 0.250 kgs/m² = 225.00
P 321.76 /m²
MATERIAL COST FOR "50/50 BLACK & WHITE" PEEBLE WASHOUT FINISH:
By Area:
a. Scratch Coat
Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
Tang. Moulding 3.50 1ft.kd x 3.000 bd. ft./m² = 10.50
b. Final Coat
#10 Ass. Pebbles 90.00 P/cans x 1.250 can/m² = 112.50
P 322.89 /m²
By Linear Meter:
a. Scratch Coat
Sand 430.00 P/m³ x 0.011 m³ / m² = 4.73
b. Final Coat
#10 Beige Pebbles 90.00 P/cans x 0.375 can/m² = 33.75
P 93.76 /lm
MATERIAL COST FOR PLAIN CEMENT FINISH W/ PEEBLE WASHOUT NOSING:

a. Scratch Coat
Sand 430.00 P/m³ x 0.013 m³ / m² = 5.59
Tang. Moulding 3.50 lft.kd x 1.640 bd. ft./m² = 5.74
b. Final Coat
#10 Ass. Pebbles 45.00 P/cans x 0.063 can/m² = 2.84
P 47.00 /lm
MATERIAL COST FOR PEEBLE WASHOUT FINISH W/ 8" x 8" TILE PATTERN:
a. Scratch Coat
Sand 430.00 P/m³ x 0.043 m³ / m² = 18.49
b. Final Coat
8" x 8" Floor Tiles 14.50 P/pc x 4.000 pcs/m² = 58.00
ABC Grout 30.00 P/kgs x 0.100 kgs/m² = 3.00
#10 Ass. Pebbles 45.00 P/cans x 1.250 can/ m² = 56.25
P 331.27 /lm
MATERIAL COST FOR FAN MOSAIC TILES W/ PEEBLE WASHOUT BORDER:

a. Scratch Coat
Sand 430.00 P/m³ x 0.043 m³ / m² = 18.49
b. Final Coat
12" x 12" Fan Mosaic Tiles 0.00 P/pc x 9.000 pcs/m² = 0.00
P 160.39 /lm
MATERIAL COST FOR 300 x 300 CERAMIC TILES W/ PEEBLE WASHOUT BORDER:
a. Scratch Coat
Sand 430.00 P/m³ x 0.043 m³ / m² = 18.49
b. Final Coat
12" x 12" Ceramic Tiles 35.00 P/pc x 9.000 pcs/m² = 315.00
P 475.39 /lm
MATERIAL COST FOR 25 mm thk. GRANITE SLAB:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
Granite Slab 4,500.00 P/m² x 1.000 m² / m² = 4,500.00
Consumables 4,500.00 lot x 10.00% = 450.00
Materials P 5,046.76 /lm
Labor P 220.00 /lm
MATERIAL COST FOR VINYL TILES:

Vinyl Tiles 19.35 P/pc x 12.00 pc/m² = 232.20
Vinyl Adhesive 525.00 P/gal x 0.06 gal / m² = 31.50
P 263.70 /m²
MATERIAL COST FOR 200 x 200 NON-SKID TILES:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
8" x 8" Non-skid Tiles 11.50 P/pc x 25.00 pc/m² = 287.50
P 384.26 /m²
MATERIAL COST FOR 200 x 200 CERAMIC UNGLAZED FLOOR TILES:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
ABC Grout 30.00 P/kg x 0.50 kg/m² = 15.00
8" x 8" Floor Tiles 14.50 P/pc x 25.00 pc/m² = 362.50
P 474.26 /m²
MATERIAL COST FOR 450 x 450 VITRIFIED FLOOR TILES:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
P 657.76 /m²
MATERIAL COST FOR 300 x 300 MARIWASA CERAMIC FLOOR TILES:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
P 531.76 /m²
MATERIAL COST FOR 600 x 600 x 19 mm thk MARBLE @ COUNTERS w = 0.60 m:

Sand 430.00 P/m³ x 0.022 m³ / m² = 9.46
0.20 m x 0.20 m Marble 850.00 P/pc x 0.60 pc/m² = 510.00
Consumables 510.00 P/pc x 10.00% = 51.00
Materials P 618.97 /lm
Labor P 200.00 /lm
MATERIAL COST FOR 600 x 600 x 19 mm thk MARBLE @ COUNTERS (Splashboard) w = 0.35 m:
Sand 430.00 P/m³ x 0.013 m³ / m² = 5.59
Consumables 297.50 lot x 10.00% = 29.75
Labor P 185.00 /lm
MATERIAL COST FOR 600 x 600 x 19 mm thk MARBLE @ COUNTERS (Splashboard) w = 0.20 m:
Sand 430.00 P/m³ x 0.007 m³ / m² = 3.01
Labor P 185.00 /lm
MATERIAL COST FOR 600 x 600 x 19 mm thk MARBLE @ COUNTERS (Fascia Board) w = 0.20 m:
Sand 430.00 P/m³ x 0.007 m³ / m² = 3.01
Labor P 185.00 /lm
MATERIAL COST FOR 600 x 600 x 19 mm thk MARBLE SLABS:

Sand 430.00 P/m³ x 0.037 m³ / m² = 15.91
0.20 m x 0.20 m Marble 600.00 P/pc x 1.00 kg/m² = 600.00
Labor P 185.00 /lm
MATERIAL COST FOR 600 x 600 x 19 mm thk LAVATORY SIDINGS w = 0.30 m:

Sand 430.00 P/m³ x 0.011 m³ / m² = 4.73
0.20 m x 0.20 m Marble 600.00 P/pc x 0.30 kg/m² = 180.00
Labor P 185.00 /lm
MATERIAL COST FOR PLAIN CEMENT FLOOR TOPPING W/ CHICKEN WIRE MESH:
Sand 430.00 P/m³ x 0.054 m³ / m² = 23.22
Chicken Wiremesh 45.00 P/m² x 1.00 m² / m² = 45.00
P 183.72 /m²
MATERIAL COST FOR CERAMIC TILE NOSING:

Ceramic Tile Nosing 25.00 P/pc x 12.00 pc/m² = 300.00
Cosumables 300.00 lot x 10.00% = 30.00
P 330.00 /m²
B. WALL FINISHES:
MATERIAL COST FOR 25 mm thk GRANITE SLABS (Anchored on Walls):
25 mm thk Granite 4,500.00 P/m² x 1.00 pcs/m² = 4,500.00
Materials P 4,500.00
Labor (incl. Anchors) P 1,500.00
MATERIAL COST FOR 450 x 450 VITRIFIED WALL TILES:

Sand 430.00 P/m³ x 0.027 m³ / m² = 11.61
18" x 18" Wall Tiles 105.00 P/pc x 5.20 pc/m² = 546.00
P 639.36
MATERIAL COST FOR 300 x 300 VITRIFIED WALL TILES:

Sand 430.00 P/m³ x 0.027 m³ / m² = 11.61
P 513.36
MATERIAL COST FOR 200 x 200 CERAMIC GLAZED WALL TILES:

Sand 430.00 P/m³ x 0.027 m³ / m² = 11.61
P 455.86
EXTERIOR PLASTERING:
MATERIAL COST FOR PLAIN CEMENT PLASTER FINISH CHB WALLS:
By Area:
Sand 430.00 P/m³ x 0.032 m³ / m² = 13.76
P 83.72
MATERIAL COST FOR PLAIN CEMENT PLASTER FINISH RC WALLS:

By Area:
Sand 430.00 P/m³ x 0.038 m³ / m² = 16.34
Cement Gum 208.00 P/gal x 0.150 gal / m² = 31.20
P 130.21
INTERIOR PLASTERING:
MATERIAL COST FOR PLAIN CEMENT PLASTER FINISH CHB WALLS:
By Area:
Sand 430.00 P/m³ x 0.027 m³ / m² = 11.61
P 69.36
MATERIAL COST FOR PLAIN CEMENT PLASTER FINISH RC WALLS:

By Area:
Sand 430.00 P/m³ x 0.032 m³ / m² = 13.76
Cement Gum 395.00 P/gal x 0.150 gal / m² = 59.25
395 0.05 19.75 P 142.31
MATERIAL COST FOR PLAIN CEMENT FINISH w = 0.60 m:

By Linear Meter:
Sand 430.00 P/m³ x 0.022 m³ / m² = 9.46
P 57.97

By Linear Meter:
Sand 430.00 P/m³ x 0.019 m³ / m² = 8.17
P 48.60

By Linear Meter:
Sand 430.00 P/m³ x 0.011 m³ / m² = 4.73
P 28.99

By Linear Meter:
Sand 430.00 P/m³ x 0.006 m³ / m² = 2.58
P 14.79
MATERIAL COST FOR PLAIN CEMENT FINISH ON LOUVER BLOCKS:

By Area:
Sand 430.00 P/m³ x 0.004 m³ / m² = 1.72
P 10.63
C. CEILING FINISHES:
MATERIAL COST FOR ¼ thk MARINE PLYWOOD CEILING (2" x 2" @ 0.40 m o.c. EW Ceiling Joists)
W/ CEILING TRUSS 2" X 4" TOP CHORD & BOTTOM CHORD & WEBS W/ A HT. OF 2':
Rough Tanguile 24.00 P/bd. Ft x 12.500 bd. Ft./m² = 300.00
¼" x 4' x 8' Marine Plywood 355.00 P/pc x 0.375 pc / m² = 133.13
Assorted Nails 24.00 P/kg x 0.400 kg / m² = 9.60
Solignum 525.00 P/gal x 0.050 gal / m² = 26.25
P 468.98
MATERIAL COST FOR ¼ thk ORDINARY PLYWOOD CEILING (2" x 2" @ 0.40 m o.c. EW Ceiling Joists)
W/ CEILING TRUSS 2" X 4" TOP CHORD & BOTTOM CHORD & WEBS W/ A HT. OF 2':
¼" x 4' x 8' Ordinary Plywood 315.00 P/pc x 0.375 pc / m² = 118.13
P 453.98
MATERIAL COST FOR RETOUCHING OF EXPOSED SLAB:

Sand 530.00 P/m³ x 0.001 m³ / m² = 0.53
P 34.66
MATERIAL COST FOR PVC CEILING 4½" STRIPS (2" x 2" @ 0.40 m o.c. EW Ceiling Joists)
2" X 3" WEBS W/ A HT. OF 2' @ 1.2 m E.W.:
PVC Ceiling Strips 17.00 P/l.ft. x 32.800 l.ft./m² = 557.60
PVC Mouldings 18.04 P/l.ft. x 6.560 l.ft./m² = 118.34
P 975.79
D. CONCRETE WORKS:
LINTEL BEAMS (For 6" CHB):
a. Materials:
Concrete 1900.00 P / m³ x 0.0375 m³ / m² = 71.25
Rebars 26.80 P / kg x 3.20 kg / m² = 85.76
Formworks 220 P / m² x 0.65 m² / m² = 143.00
P 300.01
b. Labor
Concrete 180.00 P / m³ x 0.0375 m³ / m² = 6.75
Rebars 3.50 P / kg x 3.20 kg / m² = 11.20
Formworks 150.00 P / m² x 0.65 m² / m² = 97.50
P 115.45
LINTEL BEAMS (For 4" CHB):
a. Materials:
Concrete 2100.00 P / m³ x 0.025 m³ / m² = 52.50
Rebars 26.80 P / kg x 3.20 kg / m² = 85.76
Formworks 220.00 P / m² x 0.60 m² / m² = 132.00
P 270.26
b. Labor
Concrete 180.00 P / m³ x 0.025 m³ / m² = 4.5
Rebars 3.50 P / kg x 3.20 kg / m² = 11.20
Formworks 150.00 P / m² x 0.60 m² / m² = 90.00
P 105.70
STIFFENER COLUMNS (For 6" CHB):

a. Materials:
Concrete 2100.00 P / m³ x 0.0225 m³ / m² = 47.25
Rebars 26.80 P / kg x 1.90 kg / m² = 50.92
Formworks 150.00 P / m² x 0.30 m² / m² = 45
P 143.17
b. Labor
Concrete 391.00 P / m³ x 0.0225 m³ / m² = 8.7975
Rebars 3.50 P / kg x 1.90 kg / m² = 6.65
Formworks 150.00 P / m² x 0.30 m² / m² = 45.00
P 60.45
STIFFENER COLUMNS (For 4" CHB):

a. Materials:
Concrete 2100.00 P / m³ x 0.015 m³ / m² = 31.5
Rebars 26.80 P / kg x 1.90 kg / m² = 50.92
Formworks 220.00 P / m² x 0.30 m² / m² = 66
P 148.42
b. Labor
Concrete 180.00 P / m³ x 0.015 m³ / m² = 2.7
Rebars 3.50 P / kg x 1.90 kg / m² = 6.65
Formworks 150.00 P / m² x 0.30 m² / m² = 45.00
P 54.35
LAVATORY COUNTER (0.60 width):

a. Materials:
Concrete 2100.00 P / m³ x 0.060 m³ / m² = 126
Rebars 26.80 P / kg x 7.792 kg / m² = 208.8256
Formworks 250.00 P / m² x 0.700 m² / m² = 175
P 509.83
b. Labor
Concrete 265.00 P / m³ x 0.060 m³ / m² = 15.9
Rebars 3.50 P / kg x 7.792 kg / m² = 27.27
Formworks 150.00 P / m² x 0.700 m² / m² = 105.00
P 148.17
TEGULA ROOF TILES

a. Materials:
G.I. Sheet Roofing 278.48 P / sht x 1.000 sht / m² = 278.48
Tegula Roof Tiles 19.00 P / pc x 12.000 pc / m² = 228.00
1" x 2" Wd. Battens 20.77 P / lm x 18.040 lm / m² = 374.69
Roof Paint 100.00 P / m² x 1.000 m² / m² = 100.00
Solignum 550.00 P / m² x 0.050 gal / m² = 27.50
Consumables 1009.00 lump sum x 5.00% = 50.45
Materials P 1059.12
Labor P 250.00
/lm
/lm
/m²
/m²
/m²
/m²
/m²
/m²
/m²
/m²
/m²
/m²
/m²
/m²
.c. EW Ceiling Joists)
/m²
m o.c. EW Ceiling Joists)
/m²
/m²
/m²
/lm
/lm
/lm
/lm
/lm
/lm
/lm
/lm
/lm
/lm
/m²
/m²

COST

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

COST

Uploaded by

Copyright:

Available Formats

Contract Amount 100,000,000.

Advance Payment 30%

Performance Bond 100,000,000.00 30.00% 0.55% 165,000.00

Surety Bond 100,000,000.00 30% 0.60% 180,000.00

Warranty Bond 100,000,000.00 10% 0.55% 55,000.00

Contractor's All Risk 100,000,000.00 100% 0.135% 135,000.00

1.0 Cement bag 180.00 Php/bag Php/bag

180.00 Php/bag Supplier 1

650.00 Php/m³ Supplier 1

47.00 Php/kg Supplier 1

24.00 Php/pc Supplier 1

18.00 Php/pc Supplier 1

990.00 Php/keg Supplier 1

1,200.00 Php/keg Supplier 1

1,350.00 Php/roll Supplier 1

275.00 Php/pc Supplier 2

320.00 Php/pc Supplier 1

220.00 Php/pc Supplier 1

235.00 Php/pc Supplier 1

556.00 Php/pc Supplier 1

306.00 Php/pc Supplier 1

28.00 Php/bf Supplier 2

47.00 Php/bf Supplier 1/Supplier 2

12.00 Php/bf Supplier 1/Supplier 2

14.00 Php/pc Supplier 1

80.00 Php/pc Supplier 1

30.00 Php/pc Supplier 1

150.00 Php/pc Supplier 1

10.00 Php/pc Supplier 1

53.00 Php/pc Supplier 1

200.00 Php/pc Supplier 1

178.00 Php/pc Supplier 1

192.00 Php/pc Supplier 1

206.00 Php/pc Supplier 1

180.00 Php/pc Supplier 1

5.60 Php/pc Supplier 1

125.00 Php/gal Supplier 2

45.00 Php/bd. ft. Supplier 1

75.00 Php/pairs Supplier 1

75.00 Php/pc Supplier 1

1,610.00 Php/bndl Supplier 1

3,500.00 Php/lit Supplier 1

2,500.00 Php/gal Supplier 1

485.00 Php/tank Supplier 1

Dump Truck 86,000.00 P / month 950.00 P / hour

PROJECT : San Fernando MCLP Project

ITEM Unit UNIT RATE OUTPUT / QUANTITY

2. Project Manpower lot 500.00 150.00

3. Equipment Transportation Cost lot

PROJECT : San Fernando MCLP Project

ITEM Unit UNIT RATE OUTPUT / QUANTITY

4. BONDS and INSURANCES

5. TEMPORARY FACILITIES lot

a. Temporary Power Supplier & Fixtures mo 30,000.00 6.00

PROJECT : San Fernando MCLP Project

ITEM Unit UNIT RATE OUTPUT / QUANTITY

7. SECURITY SERVICES and SAFETY mo 30,000.00 6.00

8. AS BUILT PLANS and SHOP DRAWING mo 30,000.00 1.00

9. PROJECT SIGN mo 30,000.00 1.00

10. TEMPORARY FENCE mo 30,000.00 1.00

- Concrete works cu.m. 50,000.00 1.00

1.1 Materials m³ 2,070.00 / m³ x 1.00

1.2 Labor m-day 217.69 / m-day ÷ 1.15 m³/day