PROJECT ID : 18HK005

LOCATION : Poblacion II, Tanjay City, Negros Oriental

SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (176m)

at Station 0+000m to 0+176m (total length = 176m)

1) 2" Ø G.I. pipe sched. 40
longitudinal:
total length 2 stair at 2m width b.s. 2 at b.s.
176 - 4 x 4 = 688 li.m.
vertical:
spaced at 1m length sides
176 x 1.1 x 2 = 387.2 li.m.
longitudinal stairs:
total length no. of railing no. of stairs
8.3 x 4 x 2 = 66.4 li.m.
vertical stairs:
spaced at 1m length no. of stairs
9 x 1.1 x 4 = 39.6 li.m.
total length = 1,181.20 li.m.
197 pcs x 6m

2) 20mm Ø deformed bars

length qty qty both side
0.2 x 8 x 194 x 2 = 620.8
103

3) 20mm Ø round bars

length qty per 1m qty both sides
0.5 x 4 x 172 x 2 = 688
115

4) painting: length pi diameter

G.I. Pipe: 1,181.20 x 3.1416 x 0.05 = 185.54 sq.m.
Round bars:
688 x 3.1416 x 0.02 = 43.23 sq.m.
total area: 228.77 sq.m.

5) welding rod w= 3.652 lbs per foot L= 745.6064

P = WL/E P= 4,254.62 lbs = 1,929.85
20 kg / box

PROJECT ID : 18HK005
LOCATION : Poblacion II, Tanjay City, Negros Oriental
SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (267)
at Station 0+000m to existing bridge (total length = 267m)
1) 2" Ø G.I. pipe sched. 40
longitudinal:
total length 2 at b.s.
267 - x 4 = 1068 li.m.
vertical:
spaced at 1m length sides
268 x 1.1 x 2 = 589.6 li.m.
total length = 1,657.60 li.m.
276 pcs x 6m

2) 20mm Ø deformed bars

length qty qty both side
0.2 x 8 x 268 x 2 = 857.6
143

3) 20mm Ø round bars

length qty per 1m qty both sides
0.5 x 4 x 267 x 2 = 1068
178

4) painting: length pi diameter

G.I. Pipe: 1,657.60 x 3.1416 x 0.05 = 260.38 sq.m.
Round bars:
1068 x 3.1416 x 0.02 = 67.10 sq.m.
total area: 327.48 sq.m.
10.916013
5) welding rod
li.m.
pcs x 6m

li.m.
pcs x 6m

E= 64%
96.49
li.m.
pcs x 6m

li.m.
pcs x 6m
PROJECT ID : 18HK005
LOCATION : Poblacion II, Tanjay City, Negros Oriental
SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (176m)

Item No. Description Qty. Unit Unit Cost Amount

1.0 2" Ø G.I. Pipe Sched. 40 201 length (6m) 1,362.00 273,762.00
2.0 20mm Ø Deformed Bars 103 length (6m) 493.00 50,779.00
3.0 20mm Ø Round Bars 115 length (6m) 463.30 53,279.50
4.0 Red Oxide Primer 8 gal 380.00 3,040.00
5.0 Enamel Paint 8 gal 587.00 4,696.00
6.0 Paint Thinner 2 gal 345.00 690.00
7.0 Welding Rod kg 98.00 -
TOTAL: 386,246.50
Proposed Labor of Subcon: 496,211.00 429,081.98 = 60% of DPWH contract amount less material cost
DPWH Contract: 1,358,880.80 815,328.48 = 60% of DPWH contract amount
476,423.30 543,552.32 = 40% of DPWH contract amount
543,552.32
PROJECT ID : 18HK005
LOCATION : Poblacion II, Tanjay City, Negros Oriental
SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (267m)

Item No. Description Qty. Unit Unit Cost Amount

1.0 2" Ø G.I. Pipe Sched. 40 280 length (6m) 1,362.00 381,360.00
2.0 20mm Ø Deformed Bars 143 length (6m) 493.00 70,499.00
3.0 20mm Ø Round Bars 178 length (6m) 463.30 82,467.40
4.0 Red Oxide Primer 11 gal 380.00 4,180.00
5.0 Enamel Paint 11 gal 587.00 6,457.00
6.0 Paint Thinner 3 gal 345.00 1,035.00
7.0 Welding Rod kg 98.00 -
TOTAL: 545,998.40
Proposed Labor Cost of Subcon: 752,774.64 405,822.99 = 60% of DPWH contract amount less material cost
DPWH Contract: 1,586,368.99 951,821.39 = 60% of DPWH contract amount
287,595.95 634,547.60 = 40% of DPWH contract amount

SUMMARY:
Material Cost: 932,244.90
Proposed Labor Cost of Subcon: 1,248,985.64 834,904.97 = 60% of DPWH contract amount less material cost
DPWH Contract Amoount: 2,945,249.79 1,767,149.87 = 60% of DPWH contract amount
764,019.25 1,178,099.92
1,178,099.92 = 40% of DPWH contract amount
PROJECT ID : 18HK005
LOCATION : Poblacion II, Tanjay City, Negros Oriental
SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (176m)

Item No. Description Qty. Unit Unit Cost Amount

1.0 2" Ø G.I. Pipe Sched. 40 (L.S. II) 201.00 length (6m) 1,142.50 229,642.50 67.12%
2.0 20mm Ø Deformed Bars 103.00 length (6m) 493.00 50,779.00 14.84%
3.0 20mm Ø Round Bars 115.00 length (6m) 463.30 53,279.50 15.57%
4.0 Red Oxide Primer 8.00 gal 380.00 3,040.00 0.89%
5.0 Enamel Paint 8.00 gal 587.00 4,696.00 1.37%
6.0 Paint Thinner 2.00 gal 345.00 690.00 0.20%
7.0 Welding Rod 1,900.00 kg 98.00 186,200.00 342,127.00
TOTAL: 528,327.00
Proposed Labor of Subcon: 496,211.00 287,001.48 = 60% of DPWH contract amount less material cost
DPWH Contract: 1,358,880.80 815,328.48 = 60% of DPWH contract amount
334,342.80 543,552.32 = 40% of DPWH contract amount
543,552.32
PROJECT ID : 18HK005
LOCATION : Poblacion II, Tanjay City, Negros Oriental
SUBJECT : Structural Steel Railings Estimate (Item 1047(1)) (267m)

Item No. Description Qty. Unit Unit Cost Amount

1.0 2" Ø G.I. Pipe Sched. 40 (L.S. II) 280.00 length (6m) 1,142.00 319,760.00
2.0 20mm Ø Deformed Bars 143.00 length (6m) 493.00 70,499.00
3.0 20mm Ø Round Bars 178.00 length (6m) 463.30 82,467.40
4.0 Red Oxide Primer 11.00 gal 380.00 4,180.00
5.0 Enamel Paint 11.00 gal 587.00 6,457.00
6.0 Paint Thinner 3.00 gal 345.00 1,035.00
7.0 Welding Rod kg 98.00 -
TOTAL: 484,398.40
Proposed Labor Cost of Subcon: 720,000.00 467,422.99 = 60% of DPWH contract amount less material cost
DPWH Contract: 1,586,368.99 951,821.39 = 60% of DPWH contract amount
381,970.59 634,547.60 = 40% of DPWH contract amount

SUMMARY:
Material Cost: 1,012,725.40
Proposed Labor Cost of Subcon: 1,216,211.00 754,424.47 = 60% of DPWH contract amount less material cost
DPWH Contract Amoount: 2,945,249.79 1,767,149.87 = 60% of DPWH contract amount
716,313.39 1,178,099.92
1,178,099.92 = 40% of DPWH contract amount
Prepared by: Noted by:

JET ALVIN C. ARCA ENGR. JENEVIEVE PAMINE

Project Engineer Business Operations Manager