RS-W-I-V-B

QTY UNIT PRICE MATERIAL COST MANHOURS LABOR COST TOTAL COST
EARTHWORKS
EXCAVATION 415.35 cu.m ₱ 194.69
₱ 80,864.49 103.84 ₱18,171.56
₱ 84,907.72 5%
BACKFILL 216.28 cu.m ₱ 361.55 ₱ 78,196.03 216.28 ₱37,849.00
₱ 82,105.84 5%
SUB-TOTAL ₱ 167,013.55 320.12 ₱56,020.56 ₱ 223,034.11
CONCRETE
1567.89 cu.m ₱ 5,135.50₱ 8,051,899.10 10583.26 ₱1,852,070.06
₱ 8,454,494.05 5%
SUB-TOTAL ₱ 8,454,494.05 10583.26 ₱1,852,070.06 ₱ 10,306,564.11
STEEL
COLUMN
W30X235 4023.94 kg ₱ 66.75 ₱ 268,598.06 38828.90 ₱6,795,057.57
₱ 268,598.06
₱ 282,027.96 5%

BEAM
W16X77 329.75 kg ₱ 64.45 ₱ 21,252.39 14398.22 ₱2,519,687.98
W33X118 2576.55 kg ₱ 63.55 ₱ 163,739.63
₱ 184,992.01
₱ 194,241.61 5%
BRACING
L60605 57.68 kg ₱ 62.78
₱ 3,620.96 376.37 ₱65,865.03
L60606 21.58 kg ₱ 61.65
₱ 1,330.65
₱ 4,951.62
₱ 5,199.20 5%
SUB-TOTAL ₱ 481,468.77 53603.49 ₱9,380,610.58 ₱ 9,862,079.36
FORMWORKS
BEAM 456.00 pcs ₱ 1,320.00₱ 601,920.00 1348.45 ₱235,979.16
COLUMN 590.00 pcs ₱ 1,320.00₱ 778,800.00 1656.44 ₱289,876.65
SLAB 367.00 pcs ₱ 1,320.00₱ 484,440.00 5560.70 ₱973,122.94
₱ 1,865,160.00
₱ 1,958,418.00 5%
SUB-TOTAL ₱ 1,958,418.00 8565.59 ₱1,498,978.75 ₱ 3,457,396.75
CHB
54567.00 pcs ₱ 18.00
₱ 982,206.00 571.40 ₱99,995.00
₱ 1,031,316.30 5%
SUB-TOTAL ₱ 1,031,316.30 571.40 ₱99,995.00 ₱ 1,131,311.30
MORTAR
CEMENT 7703.00 bags ₱ 259.00 ₱ 1,995,077.00
SAND 241.60 cu.m ₱ 1,435.00₱ 346,696.00
₱ 2,341,773.00
₱ 2,458,861.65 5%
SUB-TOTAL ₱ 2,458,861.65 ₱ 2,458,861.65
PLASTER
CEMENT 956.00 bags ₱ 259.00 ₱ 247,604.00 357.13 ₱62,496.88
SAND 109.00 cu.m ₱ 1,435.00₱ 156,415.00
₱ 404,019.00
₱ 424,219.95 5%
SUB-TOTAL ₱ 424,219.95 357.13 ₱62,496.88 ₱ 486,716.83
PAINTING WORKS
PRIMER 646.00 gal ₱ 688.00
₱ 444,448.00 737.11 ₱128,993.55
PAINT 449.00 gal ₱ 633.00
₱ 284,217.00
₱ 728,665.00
₱ 765,098.25 5%
SUB-TOTAL ₱ 765,098.25 737.11 ₱128,993.55 ₱ 894,091.80
CONNECTIONS
20mm Φ bolts 758.00 kg ₱ 515.20 ₱ 390,521.60 297.16 ₱52,003.00

Gusset Plate 24.00 sq.m ₱ 4,245.52₱ 101,892.48

₱ 492,414.08
₱ 517,034.78 5%
SUB-TOTAL ₱ 517,034.78 297.16 ₱52,003.00 ₱ 569,037.78
TOTAL ₱ 16,257,925.31 75035.25 ₱13,131,168.38 ₱ 29,389,093.69
NOTE: Total Manhours 3751.76
25 workers will be used Total Days 469
1 day = 8 hours Maintenance Cost ₱ 292,642.66
 RS-W-WF-V-B
QTY UNIT PRICE MATERIAL COST MANHOURS LABOR COST TOTAL COST
EARTHWORKS
EXCAVATION 415.35 cu.m ₱ 194.69
₱ 80,864.49 103.84 ₱18,171.56
₱ 84,907.72 5%
BACKFILL 216.28 cu.m ₱ 361.55 ₱ 78,196.03 216.28 ₱37,849.00
₱ 82,105.84 5%
SUB-TOTAL ₱ 167,013.55 320.12 ₱56,020.56 ₱ 223,034.11
CONCRETE
1567.89 cu.m ₱ 5,135.50₱ 8,051,899.10 15286.93 ₱2,675,212.31
₱ 8,454,494.05 5%
SUB-TOTAL ₱ 8,454,494.05 15286.93 ₱2,675,212.31 ₱ 11,129,706.36
STEEL
COLUMN
W30X235 4023.94 kg ₱ 66.75 ₱ 268,598.06 42239.43 ₱7,391,900.57
₱ 268,598.06
₱ 282,027.96 5%

BEAM
HP8X36 154.66 kg ₱ 84.45 ₱ 13,061.21 8652.78 ₱1,514,236.66
HP14X73 1589.00 kg ₱ 83.55 ₱ 132,760.53
₱ 145,821.74
₱ 153,112.83 5%
BRACING
L60605 57.68 kg ₱ 62.78
₱ 3,620.96 376.37 ₱65,865.03
L60606 21.58 kg ₱ 61.65
₱ 1,330.65
₱ 4,951.62
₱ 5,199.20 5%
SUB-TOTAL ₱ 440,339.99 51268.58 ₱8,972,002.26 ₱ 9,412,342.25
FORMWORKS
BEAM 456.00 pcs ₱ 1,320.00₱ 601,920.00 1348.45 ₱235,979.16
COLUMN 590.00 pcs ₱ 1,320.00₱ 778,800.00 1656.44 ₱289,876.65
SLAB 367.00 pcs ₱ 1,320.00₱ 484,440.00 5560.70 ₱973,122.94
₱ 1,865,160.00
₱ 1,958,418.00 5%
SUB-TOTAL ₱ 1,958,418.00 8565.59 ₱1,498,978.75 ₱ 3,457,396.75
CHB
54567.00 pcs ₱ 18.00
₱ 982,206.00 571.40 ₱99,995.00
₱ 1,031,316.30 5%
SUB-TOTAL ₱ 1,031,316.30 571.40 ₱99,995.00 ₱ 1,131,311.30
MORTAR
CEMENT 7703.00 bags ₱ 259.00 ₱ 1,995,077.00
SAND 241.60 cu.m ₱ 1,435.00₱ 346,696.00
₱ 2,341,773.00
₱ 2,458,861.65 5%
SUB-TOTAL ₱ 2,458,861.65 ₱ 2,458,861.65
PLASTER
CEMENT 956.00 bags ₱ 259.00 ₱ 247,604.00 357.13 ₱62,496.88
SAND 109.00 cu.m ₱ 1,435.00₱ 156,415.00
₱ 404,019.00
₱ 424,219.95 5%
SUB-TOTAL ₱ 424,219.95 357.13 ₱62,496.88 ₱ 486,716.83
PAINTING WORKS
PRIMER 646.00 gal ₱ 688.00
₱ 444,448.00 737.11 ₱128,993.55
PAINT 449.00 gal ₱ 633.00
₱ 284,217.00
₱ 728,665.00
₱ 765,098.25 5%
SUB-TOTAL ₱ 765,098.25 737.11 ₱128,993.55 ₱ 894,091.80
CONNECTIONS
20mm Φ bolts 758.00 kg ₱ 515.20 ₱ 390,521.60 297.16 ₱52,003.00

Gusset Plate 24.00 sq.m ₱ 4,245.52₱ 101,892.48

₱ 492,414.08
₱ 517,034.78 5%
SUB-TOTAL ₱ 517,034.78 297.16 ₱52,003.00 ₱ 569,037.78
TOTAL ₱ 16,216,796.52 77404.01 ₱13,545,702.31 ₱ 29,762,498.83
NOTE: Total Manhours 3870.20
25 workers will be used Total Days 484
1 day = 8 hours Maintenance Cost ₱ 291,902.34
 RS-WF-I-V-W
QTY UNIT PRICE MATERIAL COST MANHOURS LABOR COST TOTAL COST
EARTHWORKS
EXCAVATION 415.35 cu.m ₱ 194.69
₱ 80,864.49 103.84 ₱18,171.56
₱ 84,907.72 5%
BACKFILL 216.28 cu.m ₱ 361.55 ₱ 78,196.03 216.28 ₱37,849.00
₱ 82,105.84 5%
SUB-TOTAL ₱ 167,013.55 320.12 ₱56,020.56 ₱ 223,034.11
CONCRETE
1567.89 cu.m ₱ 5,135.50₱ 8,051,899.10 13562.25 ₱2,373,393.49
₱ 8,454,494.05 5%
SUB-TOTAL ₱ 8,454,494.05 13562.25 ₱2,373,393.49 ₱ 10,827,887.54
STEEL
COLUMN
HP16X183 3141.345 kg ₱ 82.54 ₱ 259,286.62 34306.03 ₱4,631,314.56
₱ 259,286.62
₱ 272,250.95 5%

BEAM
W8X67 287.44 kg ₱ 64.45 ₱ 18,525.31 17148.88 ₱2,315,099.31
W21X122 2665.65 kg ₱ 63.55 ₱ 169,402.12
₱ 187,927.44
₱ 197,323.81 5%
BRACING
L60605 57.68 kg ₱ 62.78
₱ 3,620.96 452.70 ₱79,221.97
L60606 21.58 kg ₱ 61.65
₱ 1,330.65
₱ 4,951.62
₱ 5,199.20 5%
SUB-TOTAL ₱ 474,773.95 51907.61 ₱7,025,635.84 ₱ 7,500,409.79
FORMWORKS
BEAM 456.00 pcs ₱ 1,320.00₱ 601,920.00 1348.45 ₱235,979.16
COLUMN 590.00 pcs ₱ 1,320.00₱ 778,800.00 1656.44 ₱289,876.65
SLAB 367.00 pcs ₱ 1,320.00₱ 484,440.00 5560.70 ₱973,122.94
₱ 1,865,160.00
₱ 1,958,418.00 5%
SUB-TOTAL ₱ 1,958,418.00 8565.59 ₱1,498,978.75 ₱ 3,457,396.75
CHB
54567.00 pcs ₱ 18.00
₱ 982,206.00 571.40 ₱99,995.00
₱ 1,031,316.30 5%
SUB-TOTAL ₱ 1,031,316.30 571.40 ₱99,995.00 ₱ 1,131,311.30
MORTAR
CEMENT 7703.00 bags ₱ 259.00 ₱ 1,995,077.00
SAND 241.60 cu.m ₱ 1,435.00₱ 346,696.00
₱ 2,341,773.00
₱ 2,458,861.65 5%
SUB-TOTAL ₱ 2,458,861.65 ₱ 2,458,861.65
PLASTER
CEMENT 956.00 bags ₱ 259.00 ₱ 247,604.00 357.13 ₱58,925.63
SAND 109.00 cu.m ₱ 1,435.00₱ 156,415.00
₱ 404,019.00
₱ 424,219.95 5%
SUB-TOTAL ₱ 424,219.95 357.13 ₱58,925.63 ₱ 483,145.58
PAINTING WORKS
PRIMER 646.00 gal ₱ 688.00
₱ 444,448.00 737.11 ₱121,622.49
PAINT 449.00 gal ₱ 633.00
₱ 284,217.00
₱ 728,665.00
₱ 765,098.25 5%
SUB-TOTAL ₱ 765,098.25 737.11 ₱121,622.49 ₱ 886,720.74
CONNECTIONS
Welding Rod 868.00 kg ₱ 60.00 ₱ 52,080.00 9704.96 ₱1,213,120.00

Gusset Plate 24.00 sq.m ₱ 4,245.52₱ 101,892.48

₱ 153,972.48
₱ 161,671.10 5%
SUB-TOTAL ₱ 161,671.10 9704.96 ₱1,213,120.00 ₱ 1,374,791.10
TOTAL ₱ 15,895,866.81 85726.16 ₱12,447,691.75 ₱ 28,343,558.56
NOTE: Total Manhours 4286.31
25 workers will be used Total Days 536
1 day = 8 hours Maintenance Cost ₱ 286,125.60
 RS-WF-WF-H-B
QTY UNIT PRICE MATERIAL COST MANHOURS LABOR COST TOTAL COST
EARTHWORKS
EXCAVATION 415.35 cu.m ₱ 194.69
₱ 80,864.49 103.84 ₱18,171.56
₱ 84,907.72 5%
BACKFILL 216.28 cu.m ₱ 361.55 ₱ 78,196.03 216.28 ₱37,849.00
₱ 82,105.84 5%
SUB-TOTAL ₱ 167,013.55 320.12 ₱56,020.56 ₱ 223,034.11
CONCRETE
1567.89 cu.m ₱ 5,135.50₱ 8,051,899.10 15286.93 ₱2,675,212.31
₱ 8,454,494.05 5%
SUB-TOTAL ₱ 8,454,494.05 15286.93 ₱2,675,212.31 ₱ 11,129,706.36
STEEL
COLUMN
HP16X183 3141.35 kg ₱ 82.54 ₱ 259,286.62 38299.75 ₱5,170,466.43
₱ 259,286.62
₱ 272,250.95 5%

BEAM
HP8X36 154.66 kg ₱ 76.75 ₱ 11,870.31 13043.45 ₱2,021,734.20
HP14X102 2214.85 kg ₱ 78.55 ₱ 173,976.39
₱ 185,846.70
₱ 195,139.03 5%
BRACING
L60605 28.84 kg ₱ 62.78
₱ 1,810.45 249.29 ₱43,625.46
L60606 10.79 kg ₱ 61.65
₱ 665.33
₱ 2,475.78
₱ 2,599.57 5%
SUB-TOTAL ₱ 469,989.54 51592.49 ₱7,235,826.09 ₱ 7,705,815.63
FORMWORKS
BEAM 456.00 pcs ₱ 1,320.00₱ 601,920.00 1876.22 ₱328,338.91
COLUMN 590.00 pcs ₱ 1,320.00₱ 778,800.00 1656.44 ₱289,876.65
SLAB 367.00 pcs ₱ 1,320.00₱ 484,440.00 5560.70 ₱973,122.94
₱ 1,865,160.00
₱ 1,958,418.00 5%
SUB-TOTAL ₱ 1,958,418.00 9093.36 ₱1,591,338.50 ₱ 3,549,756.50
CHB
54567.00 pcs ₱ 18.00
₱ 982,206.00 571.40 ₱99,995.00
₱ 1,031,316.30 5%
SUB-TOTAL ₱ 1,031,316.30 571.40 ₱99,995.00 ₱ 1,131,311.30
MORTAR
CEMENT 7703.00 bags ₱ 259.00 ₱ 1,995,077.00
SAND 241.60 cu.m ₱ 1,435.00₱ 346,696.00
₱ 2,341,773.00
₱ 2,458,861.65 5%
SUB-TOTAL ₱ 2,458,861.65 ₱ 2,458,861.65
PLASTER
CEMENT 956.00 bags ₱ 259.00 ₱ 247,604.00 357.13 ₱62,496.88
SAND 109.00 cu.m ₱ 1,435.00₱ 156,415.00
₱ 404,019.00
₱ 424,219.95 5%
SUB-TOTAL ₱ 424,219.95 357.13 ₱62,496.88 ₱ 486,716.83
PAINTING WORKS
PRIMER 646.00 gal ₱ 688.00
₱ 444,448.00 737.11 ₱128,993.55
PAINT 449.00 gal ₱ 633.00
₱ 284,217.00
₱ 728,665.00
₱ 765,098.25 5%
SUB-TOTAL ₱ 765,098.25 737.11 ₱128,993.55 ₱ 894,091.80
CONNECTIONS
20mm Φ bolts 758.00 kg ₱ 515.20 ₱ 390,521.60 453.56 ₱79,373.00

Gusset Plate 24.00 sq.m ₱ 4,245.52₱ 101,892.48

₱ 492,414.08
₱ 517,034.78 5%
SUB-TOTAL ₱ 517,034.78 453.56 ₱79,373.00 ₱ 596,407.78
TOTAL ₱ 16,246,446.08 78412.08 ₱11,929,255.89 ₱ 28,175,701.97
NOTE: Total Manhours 3920.60
25 workers will be used Total Days 491
1 day = 8 hours Maintenance Cost ₱ 292,436.03