Project: PASEO DE SAN ROQUE P-3

Location: Brgy. San Roque, San Rafael, Bulacan

Owner:
Subject:
Prominence Property Incorporated
TRIPLE BARREL BOX CULVERT
DETAILED COST ESTIMATE
Date January 8, 2020
Pay Items/Requirements/Description Notes Unit Price Amount Quantity Unit Cost Direct Cost
100.00 GENERAL REQUIREMENTS
100.01 MOBILIZATION & DEMOBILIZATION 1.00 LS #N/A #N/A
Equipment Requirement 0.30 cu.m.
□ Activity: On-Highway Mob & Demob - day(s) duration
2.00 #N/A 1.08 Trailer Charges, Low Bed 1 unit(s) required #N/A #N/A

100.02 TEMPORARY FACILITIES 1.00 LS #N/A #N/A

Equipment Requirement

Material Requirement
240.00 #N/A 8.02 Ro Lumber, 2"x4" #N/A #N/A
10.00 #N/A 8.07 Plywood, 1/4"x4'x8' #N/A #N/A
16.00 #N/A Corrugated Sheets 12ft 480.00 7,680.00
5.00 #N/A 8.08 CW Nails, 3" #N/A #N/A
3.00 kg(s) Umbrella Nails 100.00 300.00

Direct Labor
□ Activity: Installation of Temporary Facilities
3.00 #N/A 1 pax 9.02 Foreman #N/A #N/A
3.00 #N/A 2 pax 9.04 Semi-Skilled Labor #N/A #N/A
3.00 #N/A 4 pax 9.05 Non Skilled Labor #N/A #N/A

100.03 TEMPORARY DIVERSION OF WATERWAY 1.00 LS #N/A #N/A

Equipment Requirement
□ Activity: Excavation 6 day(s) duration
48.00 #N/A 1.07 Backhoe, 120hp 0.80 cum capacity 1 unit(s) required #N/A #N/A

Material Requirement
480.00 #N/A 8.02 Ro Lumber, 2"x4" #N/A #N/A
500.00 pc(s) Sand bags 45.00 22,500.00
10.00 #N/A 8.05 Plywood, 3/4"x4'x8' #N/A #N/A
10.00 #N/A 8.08 CW Nails, Assorted #N/A #N/A

Direct Labor
□ Activity: Equipment Operations
6.00 #N/A 1 pax 9.02 Foreman #N/A #N/A
6.00 #N/A 8 pax 9.05 Non Skilled Labor #N/A #N/A
101.00 EARTHWORKS
101.01 STRUCTURE EXCAVATION 224.00 cum #N/A #N/A
Equipment Requirement
□ Activity: Excavation 3 day(s) duration
22.40 #N/A 1.07 Backhoe, 120hp 0.80 cum capacity 1 unit(s) required #N/A #N/A
□ Activity: Hauling of Excess Soil 3 day(s) duration
22.40 hour(s) 1.04 Payloader, 1.5 cum capacity 1,540.00 34,496.00

Direct Labor
□ Activity: Staking of Boundaries & Establishment of Elevations
1.00 #N/A 1 team 9.01 Construction Survey Team #N/A #N/A
□ Activity: Equipment Operations
4.00 #N/A 1 pax 9.02 Foreman #N/A #N/A
4.00 #N/A 2 pax 9.05 Non Skilled Labor #N/A #N/A

101.02 BACKFILLING (SELECTED BORROW) 156.80 cu.m. #N/A #N/A

Equipment Requirement 156.80 cu.m.
□ Activity: Backfilling 2 day(s) duration
15.68 #N/A 1.07 Backhoe, 120hp 0.80 cum capacity 1 unit(s) required #N/A #N/A

Direct Labor
□ Activity: Staking of Boundaries & Establishment of Elevations
1.00 #N/A 1 team 9.01 Construction Survey Team #N/A #N/A
□ Activity: Equipment Operations
4.00 #N/A 1 pax 9.02 Foreman #N/A #N/A
4.00 #N/A 2 pax 9.05 Non Skilled Labor #N/A #N/A

102.00 SUBBASE AND BASE COARSE

102.01 SUBBASE COARSE 89.32 cum #N/A #N/A
Equipment Requirement
□ Activity: Spreading & levelling 1 day(s) duration

Page 1 of 19
Project: PASEO DE SAN ROQUE P-3
Location: Brgy. San Roque, San Rafael, Bulacan
Owner:
Subject:
Prominence Property Incorporated
TRIPLE BARREL BOX CULVERT
DETAILED COST ESTIMATE
Date January 8, 2020
Pay Items/Requirements/Description Notes Unit Price Amount Quantity Unit Cost Direct Cost
8.93 hour(s) 1.04 Payloader, 1.5 cum capacity 1 unit(s) required 1,540.00 13,755.28
□ Activity: Compaction 1 day(s) duration
8.93 #N/A 1.03 Vibratory Roller 20tons(40cum/hr) #N/A #N/A

Material Requirement
89.32 ln.m.
89.32 #N/A 2.02 Banda y Banda (Sub-Base) #N/A #N/A

Direct Labor
□ Activity: Staking of Boundaries & Establishment of Elevations
0.50 #N/A 1 team 9.01 Construction Survey Team #N/A #N/A
□ Activity: Equipment Operations
2.00 #N/A 1 pax 9.02 Foreman #N/A #N/A
2.00 #N/A 2 pax 9.05 Non Skilled Labor #N/A #N/A

103.00 BRIDGE CONSTRUCTION

103.01 REINFORCING STEEL GRADE 40 ### kgs #N/A #N/A

Material Requirement
10,510.42 kgs
69.00 #N/A 4.04 Deformed Bars, 25x6000mm (23.12kg/pc) #N/A #N/A
351.00 #N/A 4.05 Deformed Bars, 20x6000mm (14.80kg/pc) #N/A #N/A
178.00 #N/A 4.06 Deformed Bars, 16x6000mm (9.47kg/pc) #N/A #N/A
383.00 #N/A 4.07 Deformed Bars, 12x6000mm (5.33kg/pc) #N/A #N/A
106.00 #N/A 4.11 GI Tie Wire, #16 #N/A #N/A

Direct Labor Volume

10,510.42 #N/A 2.02 Rebar Works- Suspended Member 10,510.42 #N/A #N/A

103.02 STRUCTURAL CONCRETE 3000PSI 122.38 cum #N/A #N/A

Material Requirement
FORMWORKS 144.00 sqm
2,700.00 #N/A 8.02 Ro Lumber, 2"x4" #N/A #N/A
1,500.00 #N/A 8.03 Ro Lumber, 2"x3" #N/A #N/A
50.00 #N/A 9.07 Phenolic Board 20mm #N/A #N/A
35.00 #N/A 8.08 CW Nails, Assorted #N/A #N/A
122.38 cum
CONCRETE (3,000 psi)
1,101.44 #N/A 3.04 Cement, Portland 40kgs 9.00 bags/cum #N/A #N/A
61.19 #N/A 2.05 Sand 0.50 cum/cum #N/A #N/A
104.02 #N/A 2.07 Gravel, 3/4 0.85 cum/cum #N/A #N/A
7.00 #N/A 5.20 PVC Pipe, 50x6000mm S-600 38.00 holes #N/A #N/A
38.00 #N/A 5.22 PVC Filter Screen (200mmx200mm) 38.00 pcs #N/A #N/A

Direct Labor #N/A per cum

96.00 #N/A 1.05 Base Trimming & Compaction 96.00 50.00 4,800.00
122.38 #N/A 4.02 Concrete Pouring - Grade Member #N/A #N/A
379.20 #N/A 4.03 Concrete Finishing - Grade Member/ leveling #N/A #N/A
2,100.00 #N/A 5.02 Form Installation #N/A #N/A
2,100.00 #N/A 5.03 Form Removal #N/A #N/A

TOTAL DIRECT COST P #N/A

INDIRECT COST 25% #N/A
Contingencies & Overhea 5%
Taxes 5%
Profit 15%
VAT(12%) 12% #N/A
TOTAL PROJECT COST P #N/A

Prepared by: Noted by: Approved by:

_____________________ _______________ _______________

JAY RUSSEL FAJARITO ARJASON HERNANDEZ JOHN PAUL T. DY
A&E Department A&E Department President

Page 2 of 19
Award Cost

#N/A

#N/A

#N/A

#N/A

#N/A

#N/A

Page 3 of 19
Award Cost

#N/A

#N/A

-
-

Page 4 of 19
 SCOPE OF WORK UNIT UNIT COST
LAND DEVELOPMENT LABOR RATES
EARTHWORKS
1.01 1.01 Staking & Layout bd.ft. 5.21
1.02 1.02 Manual Excavation, Soft Clay cu.m. 109.38
1.03 1.03 Manual Excavation, Medium Hard cu.m. 214.38
1.04 1.04 Manual Excavation, Hard Adobe cu.m. 590.63
1.05 1.05 Base Trimming & Compaction sq.m. 9.21
1.06 1.06 Backfilling & Compaction cu.m. 87.50
1.07 1.07 Gravel Bed Preparation cu.m. 100.00
1.08 1.08 Removal of Excess Soil cu.m. 77.78
1.09 1.09 Soil Treatment Application sq.m. 7.00
1.1 1.10 Soil Levelling sq.m. 12.00
1.11 1.11 Demolition of Existing Roads sq.m. 120.00
REBAR WORKS
2.01 2.01 Rebar Works- Grade Member kg(s) 4.50
2.02 2.02 Rebar Works- Suspended Member kg(s) 6.76
CARPENTRY WORKS
3.01 3.01 Form Fabrication -Roads ln.m. 5.45
3.02 3.02 Form Installation - Roads ln.m. 19.58
3.03 3.03 Form Removal ln.m. 13.57
3.04 3.04 Form Installation & Dismantling ln.m. 23.50
Concrete Works
4.01 4.01 Concrete Pouring-Roads cu.m. 483.33
4.02 4.02 Concrete Pouring - Grade Member cu.m. 682.35
4.03 4.03 Concrete Finishing - Grade Member/ leveling sq.m. 20.00
4.04 4.04 Rebar Works-Roads kg(s) 5.00
4.05 4.05 Concrete Curing sq.m. 4.67
4.06 4.06 Concrete Cutting & Asphalt Filling ln.m. 9.25
Roadworks
5.01 5.01 Form Fabrication ln.m. 5.45
5.02 5.02 Form Installation ln.m. 19.58
5.03 5.03 Form Removal ln.m. 13.57
Pipe Laying
6.01 6.01 Pipelaying, RCP 60" ln.m. 161.11
6.02 6.02 Pipelaying, RCP 54" ln.m. 161.11
6.03 6.03 Pipelaying, RCP 48" ln.m. 161.11
6.04 6.04 Pipelaying, RCP 42" ln.m. 116.00
6.05 6.05 Pipelaying, RCP 36" ln.m. 116.00
6.06 6.06 Pipelaying, RCP 30" ln.m. 116.00
6.07 6.07 Pipelaying, RCP 24" ln.m. 78.13
6.08 6.08 Pipelaying, RCP 21" ln.m. 78.13
6.09 6.09 Pipelaying, RCP 18" ln.m. 78.13
6.1 6.10 Pipelaying, RCP 15" ln.m. 47.37
6.11 6.11 Pipelaying, RCP 12" ln.m. 47.37
6.12 6.12 Pipelaying, nRCP 10" ln.m. 40.00
6.13 6.13 Pipelaying, nRCP 8" ln.m. 32.73
6.14 6.14 Pipelaying, nRCP 6" ln.m. 32.73
6.15 6.15 Collar Installation, (RCP 60") joint(s) 150.00
6.16 6.16 Collar Installation, (RCP 54") joint(s) 150.00
6.17 6.17 Collar Installation, (RCP 48") joint(s) 150.00
6.18 6.18 Collar Installation, (RCP 42") joint(s) 100.00
6.19 6.19 Collar Installation, (RCP 36") joint(s) 100.00
6.2 6.20 Collar Installation, (RCP 30") joint(s) 100.00
6.21 6.21 Collar Installation, (RCP 24") joint(s) 55.00
6.22 6.22 Collar Installation, (RCP 21") joint(s) 55.00
6.23 6.23 Collar Installation, (RCP 18") joint(s) 55.00
6.24 6.24 Collar Installation, (RCP 15") joint(s) 42.31
6.25 6.25 Collar Installation, (RCP 12") joint(s) 42.31
6.26 6.26 Collar Installation, (nRCP 10") joint(s) 31.43
6.27 6.27 Collar Installation, (nRCP 8") joint(s) 24.44
6.28 6.28 Collar Installation, (nRCP 6") joint(s) 24.44

Masonry Works
7.01 7.01 CHB Laying sq.m. 117.19
7.02 7.02 Wall Plastering sq.m. 125.00
7.03 7.03 Costura Finish sq.m. 45.00
7.04 7.04 Laying of Escombro/Stone Masonry cu.m. 175.00
7.05 7.05 Placing of Grout at Riprap cu.m. 850.00

Water Distribution System

8.01 8.01 Pipelaying uPVC Main 200mm (8") ln.m. 54.17
8.02 8.02 Pipelaying uPVC Main 150mm (6") ln.m. 32.50
8.03 8.03 Pipelaying uPVC Main 100mm (4") ln.m. 21.67
8.04 8.04 Pipelaying uPVC Main 75mm (3") ln.m. 16.25
8.05 8.05 Pipelaying uPVC Main 50mm (2") ln.m. 10.83
8.06 8.06 CI Fitting & Valve Installation pc(s) 733.33
8.07 8.07 Valve Box Installation pc(s) 1,100.00
8.08 8.08 Saddle Clamp Installation set(s) 93.75
8.09 8.09 PE Pipe Laying ln.m. 7.33

Painting Works
9.01 9.01 Surface Preparation sq.m. 32.00
9.02 9.02 Painting 1st Coating sq.m. 16.00
9.03 9.03 Painting Final Coating sq.m. 8.00
9.04 9.04 Painting Works sq.m. 21.00
 LABOR RATES 2011
Position/Qualification
Skilled Worker
Semi-Skilled Worker
Non-Skilled/Apprentice

HOUSING LABOR
UNIT RATES
Activities/Manpower Requirement Output/Day
SITEWORKS/EARTHWORKS
Layout & Batter Boards 240.00
1 pax Skilled
2 pax Semi-Skilled
Manual Excavation - Soft Clay 3.20
1 pax Non-Skilled
Manual Excavation - Hard Medium 1.63
1 pax Non-Skilled
Manual Excavation - Hard Adobe 0.59
1 pax Non-Skilled
Base Trimming & Compaction 38.00
1 pax Non-Skilled
Backfilling & Compaction 8.00
2 pax Non-Skilled
Gravel Bed Preparation 7.00
2 pax Non-Skilled
Removal of Excess Soil 9.00
2 pax Non-Skilled
Soil Treatment Application 50.00
1 pax Non-Skilled
REBARWORKS
Rebar Works - Grade Member 166.50
1 pax Semi Skilled
1 pax Non-Skilled
Rebar Works - Suspended Member 111.00
1 pax Semi Skilled
1 pax Non-Skilled
CARPENTRY
Form Fabrication (Frames & Boards) 156.00
1 pax Skilled 6.00
1 pax Semi-Skilled
Form Installation - Zocalo & GF Wall 52.70
1 pax Skilled
3 pax Semi Skilled
2 pax Non-Skilled
Form Installation - Suspended Slab 18.54
1 pax Skilled
3 pax Semi Skilled
2 pax Non-Skilled
Form Installation - 2F Wall 51.73
1 pax Skilled
5 pax Semi Skilled
4 pax Non-Skilled
Form Removal 77.59
1 pax Semi Skilled
4 pax Non-Skilled
Studs & Wall Boards 17.57
2 pax Semi-Skilled
Ceiling Joists & Boards 11.71
2 pax Semi-Skilled
Cabinet Framing & Door Installation 2.88
1 pax Semi-Skilled
Baseboard/Moulding Installation 10.00
1 pax Semi-Skilled
Door & Jamb Installation 2.00
1 pax Semi-Skilled
Lockset Installation 5.00
1 pax Semi-Skilled
Steel Window Installation + Window Sills 50.00
2 pax Semi-Skilled
Window Glass Installation 75.00
1 pax Semi-Skilled
CONCRETE WORKS
Concrete Pouring - Grade Member 9.37
10 pax Non-Skilled
Concrete Pouring - Suspended Member 4.79
10 pax Non-Skilled
Concrete Finishing - Grade Member 20.00
1 pax Semi-Skilled
 Concrete Finishing - Suspended Member 10.00
1 pax Semi-Skilled
MASONRY WORKS
CHB Laying 6.40
1 pax Semi-Skilled or 80
1 pax Non-Skilled
Wall Plastering 6.00
1 pax Semi-Skilled
1 pax Non-Skilled
Plain Cement Floor Finish 12.03
1 pax Semi-Skilled
1 pax Non-Skilled
Peeble Washout Finish 5.59
1 pax Semi-Skilled
1 pax Non-Skilled
Ceramic Tile Setting 5.00
1 pax Semi-Skilled
1 pax Non-Skilled
Vinyl Tile Installation 6.02
1 pax Semi-Skilled
1 pax Non-Skilled
ROOF FRAMING
Structural Steel Frame Fabrication 98.00
1 pax Semi-Skilled
2 pax Non-Skilled
Truss/Girt Installation 196.00
1 pax Semi-Skilled
2 pax Non-Skilled
Purlin Installation (Welded or Bolted inc Sag Rods) 50.00
1 pax Semi-Skilled
2 pax Non-Skilled
PCP Spot Joint Welding (Single Bar Connector) 60.00
1 pax Skilled Worker
1 pax Non-Skilled
PCP Structural Joint Welding (Single Bar Connector) 60.00
1 pax Skilled Worker
1 pax Non-Skilled
ROOFING & TINSMITHRY
Concrete Roof Tile Installation 180.00
1 pax Semi-Skilled
3 pax Non-Skilled
GI Long Span Roof Sheet Installation 30.00
1 pax Semi-Skilled
2 pax Non-Skilled
Ordinary GI Undersheeting 120.00
1 pax Semi-Skilled
2 pax Non-Skilled
Bended Accessories Installation 50.00
1 pax Semi-Skilled
2 pax Non-Skilled
PLUMBING
Plumbing Rough-In (1/2"-3/4"Φ) 60.00
1 pax Semi-Skilled
1 pax Non-Skilled
Plumbing Rough-In (2" to 4"Φ) 30.00
1 pax Semi-Skilled
1 pax Non-Skilled
Bathroom Fixtures Installation 2.00
1 pax Semi-Skilled
1 pax Non-Skilled
Kitchen Fixtures Installation 2.00
1 pax Semi-Skilled
1 pax Non-Skilled
ELECTRICAL
Electrical Rough-In (Conduits & Boxes) 30.00
1 pax Semi-Skilled
1 pax Non-Skilled
Switches & Outlets Installation 20.00
1 pax Semi-Skilled
1 pax Non-Skilled
Panel Board Installation 1.00
1 pax Semi-Skilled
1 pax Non-Skilled
PAINTING
Surface Preparation 12.50
1 pax Semi-Skilled
Painting 1st Coat 25.00
1 pax Semi-Skilled
Painting Final Coat 50.00
1 pax Semi-Skilled
Window Cleaning 50.00
1 pax Non-Skilled
Stain Removal/Cleaning 30.00
1 pax Semi-Skilled
 LAND DEVELOPMENT LABOR

UNIT RATES
Activities/Manpower Requirement Output/Day
SITEWORKS/EARTHWORKS
Layout & Batter Boards 240.00
1 pax Skilled
2 pax Semi-Skilled
Manual Excavation - Soft Clay 3.20
1 pax Non-Skilled
Manual Excavation - Hard Medium 1.63
1 pax Non-Skilled
Manual Excavation - Hard Adobe 0.59
1 pax Non-Skilled
Base Trimming & Compaction 38.00
1 pax Non-Skilled
Backfilling & Compaction 8.00
2 pax Non-Skilled
Gravel Bed Preparation 7.00
2 pax Non-Skilled
Removal of Excess Soil 9.00
2 pax Non-Skilled
Soil Treatment Application 50.00
1 pax Non-Skilled
REBAR WORKS
Rebar Works - Grade Member 222.00
1 pax Semi Skilled
1 pax Non-Skilled
Rebar Works - Suspended Member 148.00
1 pax Semi Skilled
1 pax Non-Skilled
CARPENTRY
Form Fabrication (Frames & Boards) 156.00
1 pax Skilled 6.00
1 pax Semi-Skilled
Form Installation - Roads 120.00
1 pax Skilled
3 pax Semi Skilled
2 pax Non-Skilled
Form Removal/Dismantling 140.00
3 pax Semi Skilled
2 pax Non-Skilled
Form Installation & Dismantling 100.00
1 pax Skilled
3 pax Semi Skilled
2 pax Non-Skilled
CONCRETE WORKS
Concrete Pouring - Roads 12.00
4 pax Semi Skilled
12 pax Non-Skilled
Concrete Pouring - Grade Member 8.50
4 pax Semi Skilled
12 pax Non-Skilled
Concrete Finishing - Grade Member 20.00
1 pax Semi-Skilled
Rebar Works - Roads 79.95
1 pax Semi-Skilled
Concrete Curing 150.00
2 pax Non-Skilled
Asphalt Filling 200.00
2 pax Semi Skilled
3 pax Non-Skilled

RCP PIPELAYING
RCP Pipelaying (48"-60") 18.00
2 pax Semi Skilled
6 pax Non-Skilled
RCP Pipelaying (30"-42") 25.00
2 pax Semi Skilled
6 pax Non-Skilled
RCP Pipelaying (18"-24") 32.00
1 pax Semi Skilled
6 pax Non-Skilled
RCP Pipelaying (12"-15") 38.00
1 pax Semi Skilled
4 pax Non-Skilled
RCP Pipelaying (10") 45.00
1 pax Semi Skilled
4 pax Non-Skilled
nRCP Pipelaying (6"-10") 55.00
1 pax Semi Skilled
4 pax Non-Skilled
Collar Installation (48"-60") 10.00
2 pax Semi Skilled
2 pax Non-Skilled
Collar Installation (30"-42") 15.00
2 pax Semi Skilled
2 pax Non-Skilled
Collar Installation (18"-24") 20.00
1 pax Semi Skilled
2 pax Non-Skilled
Collar Installation (12"-15") 26.00
1 pax Semi Skilled
2 pax Non-Skilled
Collar Installation (10") 35.00
1 pax Semi Skilled
2 pax Non-Skilled
Collar Installation (6"-10") 45.00
1 pax Semi Skilled
2 pax Non-Skilled
MASONRY WORKS
CHB Laying 6.40
1 pax Semi-Skilled or 80
1 pax Non-Skilled
Wall Plastering 6.00
1 pax Semi-Skilled
1 pax Non-Skilled
PIPELAYING (Water System)
Pipelaying uPVC Main 200mm (8") 36.00
 1 pax Skilled
2 pax Semi Skilled
2 pax Non-Skilled
Pipelaying uPVC Main 150mm (6") 60.00
1 pax Skilled
2 pax Semi Skilled
2 pax Non-Skilled
Pipelaying uPVC Main 100mm (4") 90.00
1 pax Skilled
2 pax Semi Skilled
2 pax Non-Skilled
Pipelaying uPVC Main 75mm (3") 120.00
1 pax Skilled
2 pax Semi Skilled
2 pax Non-Skilled
Pipelaying uPVC Main 50mm (2") 180.00
1 pax Skilled
2 pax Semi Skilled
2 pax Non-Skilled
CI Fitting Installation 1.50
1 pax Semi Skilled
2 pax Non-Skilled
Valve Box Installation 1.00
1 pax Semi Skilled
2 pax Non-Skilled
Saddle Clamp Installation 8.00
1 pax Semi Skilled
1 pax Non-Skilled
PE Pipelaying 150.00
1 pax Semi Skilled
2 pax Non-Skilled
1.00 EQUIPMENT RENTAL RATES
1.01 1.01 Bulldozer, 240hp (500sqm/hr) hour(s) 1,960.00
1.02 1.02 Motorized Grader, 125hp(300sq/hr) hour(s) 1,400.00
1.03 1.03 Vibratory Roller 20tons(40cum/hr) hour(s) 1,540.00
1.04 1.04 Payloader, 1.5 cum capacity hour(s) 1,540.00
1.05 1.05 Dump Truck, 10 wheeler DD hour(s) 1,120.00
1.06 1.06 Water Truck, 10,000 lts capacity hour(s) 910.00
1.07 1.07 Backhoe, 120hp 0.80 cum capacity hour(s) 1,680.00
1.08 1.08 Trailer Charges, Low Bed trip(s) 11,200.00
1.09 1.09 Tamping Rammer/Plate Compactor day(s) 27.40 Computed as a 5yr Depreciation Cost
1.10 1.10 1-Bagger Mixer/Concrete Cutter day(s) 27.40 Computed as a 5yr Depreciation Cost
1.11 1.11 Bar Cutter day(s) 19.18 Computed as a 5yr Depreciation Cost
1.12 1.12 Concrete Vibrator day(s) 45.00 Computed as a 3yr Depreciation Cost
1.13 1.13 ConcreteCutter day(s) 43.00 Computed as a 3yr Depreciation Cost
1.14 1.14 Gasoline lt(s) 58.00
1.15 1.15 Diesel lt(s) 48.00
2.00 AGGREGATES & FILLING MATERIALS -
2.01 2.01 Lastillas (Sub-Base) cum 235.00
2.02 2.02 Banda y Banda (Sub-Base) cum 650.00
2.03 2.03 Base Course cum 550.00
2.04 2.04 Escombro cum 600.00
2.05 2.05 Sand cum 650.00
2.06 2.06 Gravel, G-1 cum 1,200.00
2.07 2.07 Gravel, 3/4 cum 1,200.00
2.08 2.08 Garden Soil cum 250.00
2.09 2.09 Bamboo Poles pc(s) 120.00
3.00 CEMENT & CONCRETE PRODUCTS
3.01 3.01 Ready Mix Concrete, 3000 psi @ 28 days G-1 cum 3,750.00
3.02 3.02 Ready Mix Concrete, 2500 psi @ 28 days G-1 cum 2,350.00
3.03 3.03 Ready Mix Concrete, 2000 psi @ 28 days G-1 cum 2,350.00
3.04 3.04 Cement, Portland 40kgs bag(s) 235.00
3.05 3.05 CHB 6"x8"x16", 450 psi pc(s) 15.00
3.06 3.06 CHB 4"x8"x16", 450 psi pc(s) 10.50
3.07 3.07 RCP, 1500x1000mm 60" pc(s) 4,185.30
3.08 3.08 RCP, 1350x1000mm 54" pc(s) 3,650.00
3.09 3.09 RCP, 1200x1000mm 48" pc(s) 3,110.40
3.10 3.10 RCP, 1050x1000mm 42" pc(s) 2,300.00
3.11 3.11 RCP, 900x1000mm 36" pc(s) 1,850.00
3.12 3.12 RCP, 750x1000mm 30" pc(s) 1,400.00
3.13 3.13 RCP, 600x1000mm 24" pc(s) 780.00
3.14 3.14 RCP, 525x1000mm 21" pc(s) 675.00
3.15 3.15 RCP, 450x1000mm 18" pc(s) 350.00
3.16 3.16 RCP, 375x1000mm 15" pc(s) 450.00
3.17 3.17 RCP, 300x1000mm 12" pc(s) 220.00
3.18 3.18 nRCP, 250x1000mm 10" pc(s) 200.00
3.19 3.19 nRCP, 200x1000mm 8" pc(s) 185.00
3.20 3.20 nRCP, 150x1000mm 6" pc(s) 140.00
4.00 STEEL PRODUCTS -
4.01 4.01 C-Purlins, 1.33x50x200mmx6m pc(s) 1,224.00
4.02 4.02 C-Purlins, 1.33x50x150mmx6m pc(s) 578.00
4.03 4.03 C-Purlins, 1.33x50x100mmx6m pc(s) 457.00
4.04 4.04 Deformed Bars, 25x6000mm (23.12kg/pc) pc(s) 1,040.40 24,054.05
4.05 4.05 Deformed Bars, 20x6000mm (14.80kg/pc) pc(s) 666.00 9,856.80
4.06 4.06 Deformed Bars, 16x6000mm (9.47kg/pc) pc(s) 426.15 4,035.64
4.07 4.07 Deformed Bars, 12x6000mm (5.33kg/pc) pc(s) 239.85 1,278.40
4.08 4.08 Deformed Bars, 10x6000mm (3.70kg/pc) pc(s) 166.50 616.05
4.09 4.09 Deformed Bars, 08x6000mm (2.37kg/pc) pc(s) 106.65 252.76
4.10 4.10 Angle Bar 4.5x50x50x6000mm pc(s) 1,127.00
4.11 4.11 GI Tie Wire, #16 kg(s) 85.00
4.12 4.12 Barbed Wire roll 1,260.00 142 meters/roll
4.13 4.13 Steel Pipe, BI Sched 40 50mm x 6000mm pc(s) 963.00
4.14 4.14 Steel Pipe, BI Sched 40 38mm x 6000mm pc(s) 715.00
4.15 4.15 Steel Pipe, GI Sched 20 50mm x 6000mm pc(s) 1,012.00
4.16 4.16 Steel Pipe, GI Sched 20 38mm x 6000mm pc(s) 258.00
4.17 4.17 Steel Bars, Angle 6.0mm x 38mm x 38mm x 6000mm 759.00
4.18 4.18 Steel Bars, Angle 6.0mm x 50mm x 50mm x 6000mm 1,127.00
5.00 uPVC PIPES & FITTINGS -
5.00 5.00 uPVC Pipe, 200x6000mm Class 150 pc(s) 7,855.00 Crown Asia Price
5.01 5.01 uPVC Pipe, 150x6000mm Class 150 pc(s) 3,050.00 Crown Asia Price
5.02 5.02 uPVC Pipe, 100x6000mm Class 150 pc(s) 2,400.00
5.03 5.03 uPVC Pipe, 75x6000mm Class 150 pc(s) 1,350.00
5.04 5.04 uPVC Pipe, 50x6000mm Class 150 pc(s) 540.00
5.05 5.05 uPVC Bend, 150mmx90deg pc(s) 1,675.00
5.06 5.06 uPVC Bend, 150mmx45deg pc(s) 1,970.00
5.07 5.07 uPVC Bend, 100mmx90deg pc(s) 750.00
5.08 5.08 uPVC Bend, 100mmx45deg pc(s) 700.00
5.09 5.09 uPVC Bend, 75mmx90deg pc(s) 375.00
5.10 5.10 uPVC Bend, 75mmx45deg pc(s) 320.00
5.11 5.11 uPVC Bend, 50mmx90deg pc(s) 95.00
5.12 5.12 uPVC Bend, 50mmx45deg pc(s) 95.00
5.13 5.13 uPVC Reducer, 150x100mm pc(s) 1,317.60
5.14 5.14 uPVC Reducer, 100x75mm pc(s) 501.60
5.15 5.15 uPVC Reducer, 75x50mm pc(s) 300.00
5.16 5.16 Polybutelyne Pipe, 19mm lm 33.60
5.17 5.17 PVC Pipe, 150x6000mm S-600 pc(s) 850.00
5.18 5.18 PVC Pipe, 100x6000mm S-600 pc(s) 450.00
5.19 5.19 PVC Pipe, 75x6000mm S-600 pc(s) 350.00
5.20 5.20 PVC Pipe, 50x6000mm S-600 pc(s) 250.00
5.21 5.21 PVC Filter Screen (300mmx300mm) pc(s) 60.00
5.22 5.22 PVC Filter Screen (200mmx200mm) pc(s) 50.00
6.00 CAST IRON FITTINGS
6.01 6.01 CI Gate Valve, 150mm set(s) 15,649.20
6.02 6.02 CI Gate Valve, 100mm set(s) 9,687.60
6.03 6.03 CI Gate Valve, 75mm set(s) 8,478.00
6.04 6.04 CI Gate Valve, 50mm set(s) 5,151.60
6.05 6.05 Fire Hydrant, Sub-Urban Type, 100mm set(s) 17,594.40
6.06 6.06 Blow-Off Valve, 100mm set(s) 17,594.40
6.07 6.07 CI Valve Box & Cover, 100mm set(s) 3,534.30
6.08 6.08 CI Tee, 150x100mm set(s) 6,870.60
6.09 6.09 CI Tee, 100x100mm set(s) 4,164.00
6.10 6.10 CI Tee, 100x75mm set(s) 3,700.00
6.11 6.11 CI Tee, 100x50mm set(s) 3,200.00
6.12 6.12 CI Tee, 75x75mm set(s) 2,520.00
6.13 6.13 CI Tee, 75x50mm set(s) 2,124.00
6.14 6.14 CI Tee, 50x50mm set(s) 1,800.00
6.15 6.15 CI Bend, 150mmx90deg set(s) 5,831.60
6.16 6.16 CI Bend, 150mmx45deg set(s) 5,553.90
6.17 6.17 CI Bend, 100mmx90deg set(s) 3,534.30
6.18 6.18 CI Bend, 100mmx45deg set(s) 3,366.00
6.19 6.19 CI Bend, 75mmx90deg set(s) 2,142.00
6.20 6.20 CI Bend, 75mmx45deg set(s) 2,040.00
6.21 6.21 CI Bend, 50mmx90deg pc(s) 1,298.18
6.22 6.22 CI Bend, 50mmx45deg pc(s) 1,236.36
6.23 6.23 CI Adapter, 150mm set(s) 3,358.08
6.24 6.24 CI Adapter, 100mm set(s) 2,035.20
6.25 6.25 CI Adapter, 75mm set(s) 1,248.00
6.26 6.26 CI Adapter, 50mm set(s) 852.00
6.27 6.27 CI Reducer, 100x75mm set(s) 2,436.00
6.28 6.28 CI Reducer, 75x50mm set(s) 2,775.60
6.29 6.29 Saddle Clamps, 150x19mm tap set(s) 510.00
6.30 6.30 Saddle Clamps, 100x19mm tap set(s) 393.60
6.31 6.31 Saddle Clamps, 75x19mm tap set(s) 325.00
6.32 6.32 Saddle Clamps, 50x19mm tap set(s) 195.00
6.33 6.33 Water Meter 150mm set(s) 40,000.00
6.34 6.34 Water Meter 100mm set(s) 30,000.00
6.35 6.35 Blow-Off Valve, 100mm set(s) 14,500.00
6.36 6.36 Blow-Off Valve, 75mm set(s) 12,000.00
6.37 6.37 Blow-Off Valve, 50mm set(s) 8,500.00
7.00 GALVANIZED IRON PIPES & FITTINGS -
7.01 7.01 GI Pipe, 20x6000mm Sched 40 pc(s) 310.00
7.02 7.02 GI Pipe, 13x6000mm Sched 20 pc(s) 285.00
7.03 7.03 Pb to GI Adapter, 19mm pc(s) 106.80
7.04 7.04 GI Female Cap, 13mm pc(s) 9.00
7.05 7.05 Teflon Tape pc(s) 12.00
7.06 7.06 Teflon Tape pc(s) 12.00
8.00 LUMBER & HARDWARE
8.01 8.01 Ro Lumber, 2"x6" bf 40.00
8.02 8.02 Ro Lumber, 2"x4" bf 40.00
8.03 8.03 Ro Lumber, 2"x3" bf 40.00
8.04 8.04 Ro Lumber, 2"x2" bf 40.00
8.05 8.05 Plywood, 3/4"x4'x8' pc(s) 1,350.00
8.06 8.06 Plywood, 1/2"x4'x8' pc(s) 850.00
8.07 8.07 Plywood, 1/4"x4'x8' pc(s) 300.00
8.08 8.08 CW Nails, 3" kg(s) 65.00
8.09 8.09 CW Nails, 2" kg(s) 65.00
8.10 8.10 Concrete Nails, 3" kg(s) 90.00
8.11 8.11 Concrete Curing Compound 200L drum 3,000.00
8.12 8.12 Dry Asphalt, AC-85/100 bag(s) 1,380.00
8.13 8.13 Concrete Cutter Blade pc(s) 5,760.00
8.14 8.14 Pala pc(s) 240.00
8.15 8.15 Piko pc(s) 240.00
8.16 8.16 Bareta pc(s) 360.00
8.17 8.17 Traffic Paint gal(s) 650.00
8.18 8.18 Paint, Quick Dry Enamel gal(s) 540.00
8.19 8.19 Paint Roller Big pc(s) 150.00
8.20 8.20 Sanding Paper # 120 pc(s) 42.00
9.00 LABOR RATES (Cavite Area) Rate Monthly Rate
9.01 9.01 Construction Survey Team day(s) 3,500.00
9.02 9.02 Foreman day(s) 550.00 13,000/mo
9.03 9.03 Skilled Labor/Leadman day(s) 500.00 11,700/mo
9.04 9.04 Semi-Skilled Labor day(s) 450.00 9,100/mo
9.05 9.05 Non Skilled Labor day(s) 350.00 7,280/mo
9.06 9.06 Trust Block pc(s) 150.00
9.07 9.07 Phenolic Board 20mm pc(s) 1,450.00
Current

3,500.00 1,400.00 11,200.00 15,680.00 1,960.00

1,750.00 1,000.00 8,000.00 11,200.00 1,400.00
3,000.00 700.00 5,600.00 12,320.00 1,540.00
1,700.00 1,100.00 8,800.00 12,320.00 1,540.00
1,500.00 800.00 6,400.00 8,960.00 1,120.00
1,750.00 650.00 5,200.00 7,280.00 910.00 26.52778
2,100.00 1,200.00 9,600.00 13,440.00 1,680.00
8,000.00 8,000.00 64,000.00 89,600.00 11,200.00
27.40 27.40 38.36
27.40 27.40 38.36
13.70 13.70 19.18
45.00 18.26
43.00 18.26
38.00 65.00
39.00 58.50
-
230.00 120.00 230.00
650.00 430.00 516.00
550.00 450.00 540.00
600.00 750.00 600.00
500.00 500.00 600.00
850.00 620.00 700.00
850.00 620.00 700.00
250.00 250.00 250.00
250.00 120.00

3,750.00 2,060.00 3,000.00

2,350.00 1,965.00 2,900.00
2,350.00 1,825.00 2,800.00
203.00 165.00 210.00
11.00 11.00 15.00
10.50 10.50 10.50
3,487.75 3,487.75 4,185.30
2,592.00 3,650.00
2,300.00 2,592.00 3,110.40
2,200.00 2,300.00 2,300.00
2,900.00 1,244.75 1,850.00
611.19 968.25 1,400.00
605.47 611.19 780.00
675.00 605.47 680.00
350.00 340.00 580.00
450.00 317.45 450.00
220.00 233.50 330.00
200.00 177.00 180.00
185.00 150.50 160.00
106.15 140.00
-
170.00 170.00 7,344.00 1,224.00
578.00 130.00 936.00
457.00 104.17 750.00
 34.84 34.84 966.73
140.00 28.65 508.80
93.24 28.65 35 325.56
53.24 28.65 200.00
31.16 28.65 36.4864865 135.00
28.65 28.65 81.48
1,127.00 623.00 747.60
45.00 45.00 54.00
1,050.00 1,050.00 1,260.00
963.00 1,100.00 1,320.00
715.00 800.00 960.00
1,012.00 1,130.00 1,356.00
258.00 780.00 936.00
759.00 650.00 780.00
1,127.00 850.00 1,020.00
-
7,855.00
3,050.00 1,741.48 3,300.00
2,400.00 1,347.25 1,600.00
1,350.00 896.75 1,062.00
540.00 435.37 546.48
1,675.00 1,098.00 1,150.50
1,970.00 1,098.00 879.06
750.00 418.00 410.34
700.00 418.00 330.66
375.00 250.00 270.90
320.00 250.00 222.60
95.00 104.00 94.32
95.00 104.00 89.94
1,675.00 1,098.00 1,317.60
750.00 418.00 501.60
375.00 250.00 300.00
28.00 28.00 33.60
850.00
450.00
350.00
250.00
60.00
50.00

13,041.00 13,041.00 15,649.20

8,073.00 8,073.00 9,687.60
7,065.00 7,065.00 8,478.00
4,293.00 4,293.00 5,151.60
14,662.00 14,662.00 17,594.40
14,662.00 14,662.00 17,594.40
2,945.25 2,945.25 3,534.30
5,725.50 5,725.50 6,870.60
3,470.00 3,470.00 4,164.00
3,470.00 3,470.00 3,700.00
2,100.00 3,200.00
1,770.00 2,100.00 2,520.00
1,770.00 1,770.00 2,124.00
4,859.66 1,770.00 1,800.00
4,628.25 4,859.66 5,831.60
2,945.25 4,628.25 5,553.90
2,805.00 2,945.25 3,534.30
1,785.00 2,805.00 3,366.00
1,700.00 1,785.00 2,142.00
1,081.82 1,700.00 2,040.00
1,030.30 1,081.82 1,298.18
2,798.40 1,030.30 1,236.36
1,696.00 2,798.40 3,358.08
1,040.00 1,696.00 2,035.20
710.00 1,040.00 1,248.00
2,030.00 710.00 852.00
2,313.00 2,030.00 2,436.00
425.00 2,313.00 2,775.60
328.00 425.00 510.00
203.00 328.00 393.60
130.00 203.00 325.00
130.00 195.00
40,000.00
30,000.00
14,500.00
12,000.00
8,500.00
-
310.00 370.00 444.00
285.00 230.00 276.00
89.00 89.00 106.80
7.50 7.50 9.00
10.00 12.00
10.00 12.00

26.00 26.00 31.20

26.00 26.00 31.20
33.00 33.00 39.60
33.00 33.00 39.60
730.00 730.00 876.00
490.00 490.00 588.00
250.00 250.00 300.00
45.00 45.00 65.00
65.00
90.00
2,500.00 2,500.00 3,000.00
1,150.00 1,150.00 1,380.00
4,800.00 4,800.00 5,760.00
200.00 200.00 240.00
200.00 200.00 240.00
300.00 300.00 360.00
400.00 400.00 650.00
300.00 300.00 540.00
150.00
42.00
Rate Rate Rate
3,500.00 3,500.00
550.00 550.00 3,500.00
500.00 500.00 550.00
450.00 450.00 500.00
350.00 350.00 450.00
350.00
concrete volume
L W T NO VOL
BOT SLAB 10.20 9.80 0.30 1.00 29.99
COLUMN 8.60 3.00 0.30 1.00 7.74
TOP SLAB 10.20 8.60 0.30 1.00 26.32
WINGWALL 1 3.00 3.00 0.30 4.00 10.80
WINGWALL 2 3.00 1.00 0.30 4.00 3.60
APRON SLAB 12.00 4.00 0.15 2.00 14.40
FOOTING WINGWALL 3.35 1.20 0.40 4.00 6.43
LEAN CONCRETE 1 10.20 8.60 0.05 1.00 4.39
LEAN CONCRETE 2 12.00 3.60 0.05 2.00 4.32
HEADWALL 12.00 2.00 0.30 2.00 14.40

TOTAL 122.38

REINFORCEMENT
SPACING NO OF WT PER
BAR NO CUT L BAR SIZE SPACING(M) WIDTH PCS(CL) MTR
1 5.50 20mm 0.30 8.60 60.00
2 3.90 16mm 0.20 8.60 88.00
3 1.40 20mm 0.30 8.60 119.00
3A 1.20 20mm 0.30 8.60 60.00
4A 10.60 20mm 0.30 8.60 30.00
4B 11.20 20mm 0.30 8.60 60.00
5 1.80 20mm 0.30 8.60 178.00
6 1.80 25mm 0.17 8.60 207.00
7 4.30 16mm 0.30 8.60 119.00
8 1.80 12mm 0.20 8.60 264.00

WINGWALL

a 4.50 12mm 0.15 0.75 24.00

b 3.00 12mm 0.20 1.00 24.00
c 2.50 12mm 0.25 1.50 28.00
temp 3.00 12mm 0.25 4.00 102.00
Apron A 4.60 12mm 0.30 11.00 76.00
Apron b 11.00 12mm 0.30 3.00 22.00

headwall
1 2.00 12mm 0.20 11.00 112.00
temp 11.00 12mm 0.20 2.00 22.00

SUMMARY
12mm
16mm
20mm
25mm
 No of 6m
60.00
58.67
39.67
12.00
60.00
120.00
59.33
69.00
119.00
88.00

16.00
12.00
14.00
51.00
76.00
44.00

37.33
44.00

382.33 pcs 5.33 2,037.84 kgs

177.67 pcs 9.47 1,682.50 kgs
351.00 pcs 14.80 5,194.80 kgs
69.00 pcs 23.12 1,595.28 kgs

10,510.42 kgs