Project : DEMOLITION / CLEARING OF EXISTING STRUCTURE SOUTH EAST METRO MANILA EXPRESSWAY (C6)

Type of improvements : TWO STOREY COMMERCIAL WAREHOUSE WITH MEZZANINE(SEMI-CONCRETE)

Floor area : 1702.40 sqm.

DEMOLITION / CLEARING COST ESTIMATE

Class : Class 1 - NCR (All Areas in National Capital Region)

I. SCAFFOLDINGS (RENTAL) for two storey and up Php 223,178.00

II. REMOVAL OF ROOFING Php 57,671.84
III. REMOVAL OF STEEL STRUCTURES Php 1,556,063.75
IV. REMOVAL OF CONCRETE Php 305,442.18
V. REMOVAL OF MASONRY Php 46,734.19
VI. REMOVAL OF WOODEN MATERIALS Php 45,727.50
Total Estimated Direct Cost Php 2,234,817.46

Unit Cost / sqm = Php 1,312.75 / sqm

I. SCAFFOLDINGS (RENTAL) for two storey and up

Length Scaffolds length No. set/s per layer of scaffolds
Horizontal = 30.00 / 1.2 = 25.00 say 25.00 sets
Height Scaffolds height No. layers of scaffolds
Vertical = 8.80 / 1.7 = 5.18 say 6.00 sets

No.of sets per layer No. of layers No. of scaffolds

Total No. of set/s = 25.00 x 6.00 = 150.00 sets

1 set of scaffolding includes: Rental Fee: 800.00 per set - 1 month

* 2 pcs H-frames (1.7mH x 1.2mW) = 26.67 per set - day
* 2 pcs cross brace (2mL)
* 1 pc catwalk steel plate
* 4 Base Jack
* 4 Shoring Jack
* 4 pcs Joint pin
unit unit per hr working hr per day
Removal of Roofing = 1,159.00 sqm / 20.00 / 8 = 7.24
Removal of Steel Structure = 47,225.24 kgs / 1000.00 / 8 = 5.90
Removal of Concrete Structure = 317.52 cum / 2.00 / 8 = 19.85
Removal of Masonry = 157.24 cum / 2.00 / 8 = 9.83
Removal of Wooden Structure = 938.00 sqm / 10.00 / 8 = 11.73
Total Days of Demolition = 54.54 days

Set per day Days of demolition

Unit Price = 26.67 x 54.54 = 1454.52 Rental Cost per Set (whole duration of work)

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

150.00 say 150.00 : set : Scaffolding : 1,454.52 : 218,178.00

1.00 say 1.00 : lot : Delivery and Pull-out Charges : 5,000.00 : 5,000.00
Total for Scaffolding Works P 223,178.00

II. REMOVAL OF ROOFING

Total Area of G.I. Sheet Roofing = 1,159.00 sqm

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1,159.00 : 1,159.00 : sqm : Removal/Demolition of Roofing : 49.76 : 57,671.84

Total for Roofing Demolition P 57,671.84

REPLACEMENT COST Page 1 of 21

 DEMOLITION / CLEARING COST ESTIMATE

III. REMOVAL OF STEEL STRUCTURES

Total Steel Wt. of steel windows = 1,138.32 kgs
Total Steel Wt. of steel Truss/Framing = 46,054.86 kgs
Total Steel Wt. of steel Framing = 32.06 kgs
Total = 47,225.24 kgs

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

47,225.24 : 47,225.00 : kg : Removal/Demolition of Steel Structures : 32.95 : 1,556,063.75

Total for Steel Structure Demolition P 1,556,063.75

IV. REMOVAL OF CONCRETE

Total Volume of Concrete = 317.52 cum

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

317.52 : 318.00 : cum : Removal/Demolition of Concrete Component : 960.51 : 305,442.18

Total for Concrete Demolition P 305,442.18

V. REMOVAL OF MASONRY
Total Area of 6" CHB Masonry = 1,216.24 x 0.125 = 152.03 cum
Total Area of 4" CHB Masonry = 52.14 x 0.100 = 5.21 cum
Total Volume of Masonry = 157.24 cum

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

157.24 : 157.00 : cum : Removal of Masonry Components : 297.67 : 46,734.19

Total for Masonry Demolition P 46,734.19

VI. REMOVAL OF WOODEN MATERIALS

Total Area of Wooden Panel = 140.00 sqm
Total Area of Wooden Ceiling = 532.00 sqm
Total Area of Mezzanine Wooden Floor = 266.00 sqm
Total = 938.00 sqm

DAYS QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

938.00 : 938.00 : sqm : Removal of Wooden Structures : 48.75 : 45,727.50
Total for Wooden Demolition P 45,727.50

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings

REPLACEMENT COST Page 2 of 21

 Project : CAVITE-LAGUNA EXPRESSWAY
Location : PAG-ASA III, IMUS, CAVITE
Owner : CARLOS MIRANDA
Type of improvements : ONE STOREY RESIDENTIAL
Floor area : 125.30 sqm

Replacement Cost Summary

I. EARTH WORKS Php 20,679.50

II. CONCRETE WORKS Php 246,678.25
III. MASONRY WORKS Php 178,629.75
IV. CARPENTRY WORKS Php 137,699.48
V. ROOF & ROOF FRAMING WORKS Php 160,358.43
VI. FABRICATED MATERIAL & HARDWARE Php 32,610.99
VII. PLUMBING WORKS Php 38,916.58
VIII. ELECTRICAL WORKS Php 105,219.40
IX. PAINTING WORKS Php 39,877.50

A. Total Estimated Cost Php 960,669.88

B. Mobilization (1% of A) Php 9,606.70
C. Mark-up (22% of A) Php 211,347.37
D. VAT (12% of A+C) Php 140,642.07
Total Replacement Cost = Php 1,322,266.02

Unit Cost / m2 = Php 10,552.80 /sq.m.

NOTES : UNIT COSTS ARE BASED ON THE DPWH'S CONSTRUCTION MATERIALS PRICE DATA AS OF 4th QUARTER OF CY 2016.

Prepared By: Checked By:

VINCENT C. PAGDATOON
MARK JOSEPH C. DOMINGO
Engineer II Engineer III

Recommending Approval: Approved By:

DAVID C. GALANG ALEX G. BOTE

Engineer IV OIC-Director
 Project : CAVITE-LAGUNA EXPRESSWAY
Location : PAG-ASA III, IMUS, CAVITE
Owner : CARLOS MIRANDA
Type of improvements : ONE STOREY RESIDENTIAL (Concrete)
Floor area : 125.30 sqm

REPLACEMENT COST ESTIMATE

I. EARTH WORKS
A. Excavation Length Width Height Pieces Quantity
a.Vol. CF1 = 1.00 x 1.00 x 2.00 x 12.0 = 24.00 excavate
b.Vol. WF = 67.92 x 0.30 x 0.60 x 1.0 = 12.23 excavate
c.Vol. septic tank = 2.70 x 1.20 x 1.50 x 1.0 = 4.86 excavate
Vol. excavated = 41.09 cu.m.
Parametric Cost = 3.04 cu.m./day
Volume Factor [2] Total Man-days
41.09 / 3.04 = 13.51

B. Backfill Vol. excavated Vol. concrete Vol. backfill Pieces Quantity

a.Vol. CF1 = 2.00 - 0.36 = 1.64 x 12.0 = 19.64 backfill
b.Vol. WF = 12.23 - 4.08 = 8.15 x 1.0 = 8.15 backfill
c.V slab on fill (inside) = 28.80 - 7.20 = 21.60 x 1.0 = 21.60 backfill
d.V slab on fill (serv.) = 7.02 - 2.34 = 4.68 x 1.0 = 4.68 backfill
e.V slab on fill (balc.) = 4.07 - 0.41 = 3.66 x 1.0 = 3.66 backfill
Vol. backfilled = 57.73 cu.m.
Parametric Cost = 9.76 cu.m./day
Compaction Factor = 1.25 (25% Compaction)
Volume Factor [2] Factor [2] Total Man-days
57.73 x 1.25 / 9.76 = 7.39

C. Gravel Bedding Length Width Height Pieces Quantity

a.Vol. CF1 = 1.00 x 1.00 x 0.10 x 12.00 = 1.20 cu.m.
b.Vol. WF = 67.92 x 0.30 x 0.10 x 1.00 = 2.04 cu.m.
c.Vol. septic tank = 2.70 x 1.20 x 0.10 x 1.00 = 0.32 cu.m.
d.V slab on fill = 10.00 x 7.20 x 0.05 x 1.00 = 3.60 cu.m.
e.V slab on fill (serv.) = 6.00 x 3.73 x 0.05 x 1.00 = 1.12 cu.m.
f.V slab on fill (balc.) = 4.37 x 3.10 x 0.05 x 1.00 = 0.68 cu.m.
Vtotal = 8.96 cu.m.

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

13.51 say 14.00 : man-days : Excavation : 378.50 : 5,299.00

7.39 say 8.00 : man-days : Backfill & Compaction (Including Gravel Bedding) : 378.50 : 3,028.00
16.64 say 17.00 : cu.m. : Selected Borrow : 270.00 : 4,590.00
8.96 say 9.00 : cu.m. : Gravel Bedding : 862.50 : 7,762.50

Total for Earth Works P 20,679.50

II. CONCRETE WORKS

A. Concrete Volume
a.V col. Footing = Length Width Depth Pieces Quantity
CF1 = 1.00 x 1.00 x 0.25 x 12 = 3.000
3.000 cu.m
0.150 =5% allowance for wastage [4/5]

3.150 cu.m
Class A Concrete Volume Factor [1] Quantity
Cement = 3.15 x 9.00 = 28.35 bags
Sand = 3.15 x 0.50 = 1.58 cu.m.
Gravel = 3.15 x 1.00 = 3.15 cu.m.

b.V column = Thickness Width Height Pieces Quantity

C1 = 0.20 x 0.15 x 4.75 x 8.00 = 1.140
C2 = 0.20 x 0.20 x 4.75 x 2.00 = 0.380
C3 = 0.20 x 0.20 x 4.75 x 2.00 = 0.380
1.900 cu.m
0.095 =5% allowance for wastage [4/5]

1.995 cu.m
Class A Concrete Volume Factor [1] Quantity
Cement = 2.00 x 9.00 = 17.96 bags
Sand = 2.00 x 0.50 = 1.00 cu.m.
Gravel = 2.00 x 1.00 = 2.00 cu.m.

c.V wall footing = Total Length Width Depth Pieces Quantity

WF = 73.92 x 0.30 x 0.20 x 1.0 = 4.435
4.435 cu.m
0.222 =5% allowance for wastage [4/5]

4.657 cu.m
Class B Concrete Volume Factor [1] Quantity
Cement = 4.66 x 8.00 = 37.25 bags
Sand = 4.66 x 0.50 = 2.33 cu.m.
Gravel = 4.66 x 1.00 = 4.66 cu.m.

d. V roof beam = Total Length Width Depth Pieces Quantity

RB1 51.60 x 0.15 x 0.30 x 1 = 2.322
2.322 cu.m
0.116 =5% allowance for wastage [4/5]

2.438 cu.m
Class A Concrete Volume Factor [1]
Quantity
 Cement = 2.44 x 9.00 = 21.94 bags
Sand = 2.44 x 0.50 = 1.22 cu.m.
Gravel = 2.44 x 1.00 = 2.44 cu.m.

e. V slab Area Thickness Quantity

slab on fill = 108.96 x 0.100 = 10.896
kitchen counters = 2.39 x 0.080 = 0.191
balcony counter = 2.11 x 0.080 = 0.169
11.256 cu.m
0.563 =5% allowance for wastage [4/5]

11.819 cu.m
Class A Concrete Volume Factor [1] Quantity
Cement = 11.82 x 9.00 = 106.37 bags
Sand = 11.82 x 0.50 = 5.91 cu.m.
Gravel = 11.82 x 1.00 = 11.82 cu.m.

B. Formworks/Scaffoldings
Formworks
a. Column Perimeter = 2*(width x thickness) + 0.2 [1]
Perimeter Height Pieces Quantity
C1 = 0.90 x 4.75 x 8.00 = 34.20
C2 = 1.00 x 4.75 x 2.00 = 9.50
C3 = 1.00 x 4.75 x 2.00 = 9.50
53.200 sq.m.
Area Factor [1] No. of Uses
1/2" Ordinary Plywood = 53.20 / 2.880 / 2.00 = 9.24 say 10.00 pcs
No. of Plywood Factor [1] No. of Uses
2" x 2" Lumber for Column = 10.00 x 29.670 / 2.00 = 148.35 bd.ft.
Total Board Foot Factor [1]
Assorted Common Wire Nails = 148.35 x 0.018 = 2.67 kgs

b. Roof beam Perimeter = 2*(depth) + thickness + 0.1 [1]

Perimeter Length Pcs. Quantity
roof beam = 0.85 x 51.60 = 1.00 = 43.86
43.860 sq.m.
Area Factor [1] No. of Uses
1/2" Ordinary Plywood = 43.86 / 2.880 / 2.00 = 7.61 say 8.00 pcs
No. of Plywood Factor [1] No. of Uses
2" x 2" Lumber for Column = 8.00 x 25.060 / 2.00 = 100.24 bd.ft.
Total Board Foot Factor [1]
Assorted Common Wire Nails = 100.24 x 0.018 = 1.80 kgs

c. Slab Area Quantity

kitchen counters = 2.39 = 2.39
balcony counter = 2.11 = 2.11
4.500 sq.m.
Area Factor [1] No. of Uses
1/2" Ordinary Plywood = 4.50 / 2.880 / 2.00 = 0.78 say 1.00 pcs
No. of Plywood Factor [1] No. of Uses
2" x 2" Lumber for Column = 1.00 x 18.660 / 2.00 = 9.33 bd.ft.
Total Board Foot Factor [1]
Assorted Common Wire Nails = 9.33 x 0.018 = 0.17 kgs

Scaffoldings
Total Length
a. Column = 57.00 m
Using 2" x 2" Total Length Factor [1] No. of Uses Quantity
Vertical Support: 57.00 x 4.70 / 2.00 = 133.95 bdft
Horizontal Support: 57.00 x 21.00 / 2.00 = 598.50 bdft
Diagonal Braces: 57.00 x 11.70 / 2.00 = 333.45 bdft
Total Board Foot Factor [1]
Common Wire Nails 1,065.90 x 0.018 = 19.19 kgs

Total Length
b. Roof beam = 51.60 m
Using 2" x 2" Total Length Factor [1] No. of Uses Quantity
Vertical Support: = 51.60 x 4.00 / 2.00 = 103.20 bd.ft.
Horizontal Support: = 51.60 x 4.70 / 2.00 = 121.26 bd.ft.
Total Board Foot Factor [1]
Assorted Common Wire Nails = 224.46 x 0.018 = 4.04 kgs

Total Area
c. Slab = 4.50 sq.m.
Using 2" x 2" Total Area Factor [1] No. of Uses Quantity
Vertical Support: = 4.50 x 6.10 / 2.00 = 13.73 bd.ft.
Total Board Foot Factor [1]
Assorted Common Wire Nails = 13.73 x 0.018 = 0.25 kgs

C. Reinforcement
a. Column Footing
>RSB C.F1= 12 mm Ø - 6.0 m Length

given length longitudinal (CF1) = 1.00 m spacing = 0.16 m

total length with development length = 1.30 m
given length transverse (CF1) = 1.00 m spacing = 0.16 m
total length with development length = 1.30 m

1.00
No. of pcs. Longitudinal = + 1.00 = 8.00
 No. of pcs. Longitudinal = + 1.00 = 8.00
0.16

1.00
No. of pcs. Transverse = + 1.00 = 8.00
0.16

6.00
No. of pcs. per comm'l L = = 4.62 say 4.00 pcs
1.30

=[ 16.00 / 4.00 ] x [ 12.00 ]= 48.00 pcs

no. of bar weight per 6m length [1]

Therefore: = 48.00 x 5.33 = 255.69 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

768.00 x 0.35 / 53.00 = 5.07 kgs of #16 G.I wire

b. Column
>C1 Main bar= 12 mm Ø - 6.00 m Length
given length = 4.75 m No. of bars= 4.00 pcs
total length with dev't length = 5.25 m No. of col.= 8.00 pcs
6.00
No. of pcs. per comm'l L = = 1.14 say 1.00 pcs
5.25
=[ 4.00 / 1.00 ] x [ 8.00 ]= 32.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 32.00 x 5.33 = 170.46 kgs

>C1 lateral ties= 10 mm Ø - 6.00 m Length

No. of Ties Perimeter= 0.70 m
10.00 0.05 0.50
10.00 0.10 1.00
21.67 0.15 3.25
42.00
6.00
No. of pcs. per comm'l L = = 8.57 say 8.00 pcs
0.70
42.00
Total No. of Pcs = x 8.00 = 42.00 pcs
8.00
no. of bar weight per 6m length [1]

Therefore: = 42.00 x 3.70 = 155.37 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

1344.00 x 0.35 / 53.00 = 8.88 kgs of #16 G.I wire

>C2 Main bar= 12 mm Ø - 6.00 m Length

given length = 4.75 m No. of bars= 4.00 pcs
total length with dev't length = 5.25 m No. of col.= 2.00 pcs
6.00
No. of pcs. per comm'l L = = 1.14 say 1.00 pcs
5.25
=[ 4.00 / 1.00 ] x [ 2.00 ]= 8.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 8.00 x 5.33 = 42.62 kgs

>C2 lateral ties= 10 mm Ø - 6.00 m Length

No. of Ties Perimeter= 0.80 m
10.00 0.05 0.50
10.00 0.10 1.00
21.67 0.15 3.25
42.00
6.00
No. of pcs. per comm'l L = = 7.50 say 7.00 pcs
0.80
42.00
Total No. of Pcs = x 2.00 = 12.00 pcs
7.00
no. of bar weight per 6m length [1]

Therefore: = 12.00 x 3.70 = 44.39 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

336.00 x 0.35 / 53.00 = 2.22 kgs of #16 G.I wire

>C3 Main bar= 12 mm Ø - 6.00 m Length

given length = 4.75 m No. of bars= 4.00 pcs
total length with dev't length = 5.25 m No. of col.= 2.00 pcs
6.00
No. of pcs. per comm'l L = = 1.14 say 1.00 pcs
5.25
=[ 4.00 / 1.00 ] x [ 2.00 ]= 8.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 8.00 x 5.33 = 42.62 kgs

>C3 lateral ties= 10 mm Ø - 6.00 m Length

No. of Ties Perimeter= 0.80 m
10.00 0.05 0.50
10.00 0.10 1.00
21.67 0.15 3.25
42.00
6.00
No. of pcs. per comm'l L = = 7.50 say 7.00 pcs
0.80
42.00
Total No. of Pcs = x 2.00 = 12.00 pcs
7.00
no. of bar weight per 6m length [1]

Therefore: = 12.00 x 3.70 = 44.39 kgs

 Tie wire = (No. of bar intersection x 0.35) / 53 [2]
336.00 x 0.35 / 53.00 = 2.22 kgs of #16 G.I wire

c. Wall Footing
>RSB W.F Longitudinal= 10 mm Ø - 6.00 m Length
given length = 73.92 m qty = 1.00 pcs
total length with dev't length = 79.92 m No. of bars = 3.00 pcs
79.92
No. of pcs. per comm'l L = = 13.32 say 14.00 pcs
6.00
=[ 14.00 x 1.00 ] x [ 3.00 ]= 42.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 42.00 x 3.70 = 155.37 kgs

>RSB W.F Transverse= 10 mm Ø - 6.00 m Length

given length = 0.30 m spacing = 0.30 m
total length with dev't length = 0.80 m No. of bars = 248.00 pcs
6.00
No. of pcs. per comm'l L = = 7.50 say 7.00 pcs
0.80
= 248.00 / 7.00 = 35.43 pcs
no. of bar weight per 6m length [1]

Therefore: = 35.43 x 3.70 = 131.06 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

744.00 x 0.35 / 53.00 = 4.91 kgs of #16 G.I wire

d. Roof Beam
>RB Main bar= 12 mm Ø - 6.00 m Length
given length = 51.60 m No. of bars= 4.00 pcs
total length with dev't length = 57.60 m No. of beam= 1.00 pcs
57.60
No. of pcs. per comm'l L = = 9.60 say 10.00 pcs
6.00
=[ 10.00 x 4.00 ] x [ 1.00 ]= 40.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 40.00 x 5.33 = 213.08 kgs

> RB stirrups ties= 10 mm Ø - 6.00 m Length

No. of Ties Perimeter= 0.90 m
120.00 0.050 6.00
120.00 0.100 12.00
224.00 0.150 33.60
464.00
6.00
No. of pcs. per comm'l L = = 6.67 say 6.00 pcs
0.90
464.00
Total No. of Pcs = x 1.00 = 77.33 pcs
6.00
no. of bar weight per 6m length [1]

Therefore: = 77.33 x 3.70 = 286.07 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

1856.00 x 0.35 / 53.00 = 12.26 kgs of #16 G.I wire

e. Slab
Slab on fill (Main)
>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length
given length = 10.00 m spacing = 0.50 m
total length with dev't length = 10.50 m No. of bars = 16.00 pcs
10.50
No. of pcs. per comm'l L = = 1.75 say 2.00 pcs
6.00
= 2.00 x 16.00 = 32.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 32.00 x 3.70 = 118.38 kgs

>RSB Slab Transverse= 10 mm Ø - 6.00 m Length

given length = 7.20 m spacing = 0.50 m
total length with dev't length = 7.70 m No. of bars = 21.00 pcs
7.70
No. of pcs. per comm'l L = = 1.28 say 2.00 pcs
6.00
= 2.00 x 21.00 = 42.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 42.00 x 3.70 = 155.37 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

336.00 x 0.35 / 53.00 = 2.22 kgs of #16 G.I wire

Slab on fill (Serv.)

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length
given length = 6.00 m spacing = 0.50 m
total length with dev't length = 6.50 m No. of bars = 9.00 pcs
6.50
No. of pcs. per comm'l L = = 1.08 say 2.00 pcs
6.00
= 2.00 x 9.00 = 18.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 18.00 x 3.70 = 66.59 kgs

>RSB Slab Transverse= 10 mm Ø - 6.00 m Length

given length = 3.73 m spacing = 0.50 m
total length with dev't length = 4.23 m No. of bars = 13.00 pcs
6.00
No. of pcs. per comm'l L = = 1.42 say 1.00 pcs
No. of pcs. per comm'l L = = 1.42 say 1.00 pcs
4.23
= 13.00 / 1.00 = 13.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 13.00 x 3.70 = 48.09 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

117.00 x 0.35 / 53.00 = 0.77 kgs of #16 G.I wire

Slab on fill (Balcony)

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length
given length = 4.37 m spacing = 0.50 m
total length with dev't length = 4.87 m No. of bars = 8.00 pcs
6.00
No. of pcs. per comm'l L = = 1.23 say 1.00 pcs
4.87
= 8.00 / 1.00 = 8.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 8.00 x 3.70 = 29.59 kgs

>RSB Slab Transverse= 10 mm Ø - 6.00 m Length

given length = 3.10 m spacing = 0.50 m
total length with dev't length = 3.60 m No. of bars = 10.00 pcs
6.00
No. of pcs. per comm'l L = = 1.67 say 1.00 pcs
3.60
= 10.00 / 1.00 = 10.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 10.00 x 3.70 = 36.99 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

80.00 x 0.35 / 53.00 = 0.53 kgs of #16 G.I wire

Kitchen Slab Counter

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length
given length = 4.00 m spacing = 0.20 m
total length with dev't length = 4.50 m No. of bars = 4.00 pcs
6.00
No. of pcs. per comm'l L = = 1.33 say 1.00 pcs
4.50
= 4.00 / 1.00 = 4.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 4.00 x 3.70 = 14.80 kgs

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length

given length = 0.60 m spacing = 0.20 m
total length with dev't length = 1.10 m No. of bars = 21.00 pcs
6.00
No. of pcs. per comm'l L = = 5.45 say 5.00 pcs
1.10
= 21.00 / 5.00 = 4.20 pcs
no. of bar weight per 6m length [1]

Therefore: = 4.20 x 3.70 = 15.54 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

84.00 x 0.35 / 53.00 = 0.55 kgs of #16 G.I wire

Balcony Slab Counter

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length
given length = 9.57 m spacing = 0.20 m
total length with dev't length = 10.07 m No. of bars = 2.00 pcs
10.07
No. of pcs. per comm'l L = = 1.68 say 2.00 pcs
6.00
= 2.00 x 2.00 = 4.00 pcs
no. of bar weight per 6m length [1]

Therefore: = 4.00 x 3.70 = 14.80 kgs

>RSB Slab Longitudinal= 10 mm Ø - 6.00 m Length

given length = 0.20 m spacing = 0.20 m
total length with dev't length = 0.70 m No. of bars = 49.00 pcs
6.00
No. of pcs. per comm'l L = = 8.57 say 8.00 pcs
0.70
= 49.00 / 8.00 = 6.13 pcs
no. of bar weight per 6m length [1]

Therefore: = 6.13 x 3.70 = 22.66 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

98.00 x 0.35 / 53.00 = 0.65 kgs of #16 G.I wire

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

211.87 say 212.00 : bags : Portland Cement : 230.00 : 48,760.00

12.04 say 13.00 : cu.m. : Fine Aggregates - Washed Sand : 760.00 : 9,880.00
24.07 say 25.00 : cu.m. : Coarse Aggregates - Gravel 3/4" : 862.50 : 21,562.50
1,562.01 say 1,563.00 : bd.ft. : Coco Lumber : 18.50 : 28,915.50
19.00 say 19.00 : pcs : 1/2 " Ordinary Plywood : 530.00 : 10,070.00
28.12 say 28.50 : kgs : Assorted Common Wire Nails : 59.00 : 1,681.50
2,063.90 say 2,064.00 : kgs : Reinforcing Steel Bars Deformed Grade 40 : 32.00 : 66,048.00
40.28 say 40.50 : kgs : #16 G. I. Tie Wire : 70.00 : 2,835.00

Sub-total for Concrete Works P 189,752.50

Plus: 30% Labor Cost P 56,925.75
 Total for Concrete Works P 246,678.25

III. MASONRY WORKS

A. CHB Wall
a. 6" thk. CHB (Exterior Wall)
Gross Area Opening Net Area
Beneath the NGL = 13.76 - 0.00 = 13.76
Front = 25.92 - 5.53 = 20.40
Right Side = 36.00 - 5.06 = 30.94
Left Side = 36.00 - 5.85 = 30.15
Rear = 25.92 - 1.74 = 24.18
Area = 119.42 sq.m.

Area (Class B) Factor [1] Quantity + 5% allow for wastage [4]

CHB 6" = 119.42 x 12.50 = 1,492.75 = 1,567.39 pcs
Cement = 119.42 x 1.018 = 121.57 = 127.65 bags
Sand = 119.42 x 0.0844 = 10.08 = 10.58 cu.m.

b. 4" thk. CHB (Interior Wall)

Gross Area Opening Net Area
Beneath the NGL = 18.06 - 0.00 = 18.06
Ground floor = 98.33 - 9.24 = 89.09
Area = 107.15 sq.m.

Area (Class B) Factor [1] Quantity + 5% allow for wastage [4]

CHB 4" = 107.15 X 12.50 = 1,339.38 = 1,406.35 pcs
Cement = 107.15 X 0.5220 = 55.93 = 58.73 bags
Sand = 107.15 X 0.0435 = 4.66 = 4.89 cu.m.

c. Cement Plaster Plastered Area (x2) (Class B) Factor [1] Quantity + 5% allow for wastage [4]
Cement = 385.27 x 0.144 = 55.48 = 58.25 bags
Sand = 385.27 x 0.012 = 4.62 = 4.85 cu.m.

d. Reinforcement (every 3 layers horizontal; every 60cm vertically)

Rebars Total Area Factor [1] No. of 6mm length wt/ 6m length [1]
Horizontal = 226.57 x 2.150 = 81.19 x 3.70 = 300.33 kgs
Vertical = 226.57 x 2.130 = 80.43 x 3.70 = 297.54 kgs

Total Area Factor [1] Quantity

G.I. Tie wire = 226.57 x 0.032 = 7.25 kgs of #16 G.I wire

B. Floor & Wall Finishes

a. Glazed Ceramic Tiles
Area
Kitchen counter = 5.160
5.16
0.26 =5% allowance for breakage [4]

5.42 sq.m.

Area Factor [1] Quantity

Cement Mortar = 5.42 x 0.086 = 0.47 bags
Tile Adhesive = 5.42 x 0.110 = 0.60 bags
Joint Filler = 5.42 x 0.500 = 2.71 kgs

b. Unglazed Ceramic Tiles

Area
CR = 14.190
Balcony Counter = 13.650
27.84
1.39 =5% allowance for breakage [4]

29.23 sq.m.

Area Factor [1] Quantity

Cement Mortar = 29.23 x 0.086 = 2.51 bags
Tile Adhesive = 29.23 x 0.110 = 3.22 bags
Joint Filler = 29.23 x 0.500 = 14.62 kgs

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1,567.39 say 1,568.00 : pcs : 6" CHB : 13.00 : 20,384.00

1,406.35 say 1,407.00 : pcs : 4" CHB : 9.50 : 13,366.50
244.63 say 245.00 : bags : Portland Cement : 230.00 : 56,350.00
20.33 say 20.50 : cu.m. : Fine Aggregates - Washed Sand : 760.00 : 15,580.00
5.42 say 6.00 : sq.m. : Glazed Ceramic Tiles : 745.00 : 4,470.00
29.23 say 30.00 : sq.m. : Unglazed Ceramic Tiles : 355.00 : 10,650.00
2.98 say 3.00 : bags : Cement Mortar : 230.00 : 690.00
3.81 say 4.00 : bags : Tile Adhesive : 248.00 : 992.00
17.33 say 17.50 : kgs : Joint Filler : 72.00 : 1,260.00
7.40 say 7.50 : kgs : 10 mmØ Deformed Bars : 32.00 : 240.00
7.25 say 7.50 : kgs : #16 G.I. Wire : 70.00 : 525.00
43.00 say 43.00 : pcs : Concrete Baluster : 300.00 : 12,900.00

Sub-total for Masonry Works P 137,407.50

Plus: 30% Labor Cost P 41,222.25
 Total for Masonry Works P 178,629.75

IV. CARPENTRY WORKS

A. Doors and Door jambs
a. Door1 = Main door- panel door 0.9m x 2.15m = 1.94 = 1.00 unit
b. Door2 = Kitchen door- flush door 0.75m x 2.15m = 1.61 = 1.00 unit
c. Door3 = Bedroom door- flush door 0.8m x 2.15m = 1.64 = 3.00 units
d. Door4 = CR door- flush door 0.7m x 2.15m = 1.51 = 1.00 unit
e. Door5 = Main door- Alum. Screen door 0.9m x 2.15m = 1.94 = 1.00 unit
f. Door6 = Kitchen Alum. Screen door 0.85m x 2.15m = 1.72 = 1.00 unit

B. Built-in cabinets
L=2.1m surface area
1/2 ordinary plywood w/ S4S
a. Hanging cabinet-1 = lumber, hinges, door and door W=0.60m = 5.50 = 1.00 unit
handle L=2.2m
1/2 ordinary plywood w/ S4S H=0.63m
b. Hanging cabinet-2 = lumber, hinges, door and door W=0.60m = 15.84 = 1.00 unit
handle L=2.18m
1/2 ordinary plywood w/ S4S H=2.40m
c. Hanging cabinet-3 = lumber, hinges, door and door W=0.60m = 8.18 = 1.00 unit
handle L=1.15m
1/2 ordinary plywood w/ S4S H=1.00m
d. Hanging cabinet-4 = lumber, hinges, door and door W=0.60m = 7.68 = 2.00 units
handle L=4.17m
1/2 ordinary plywood w/ S4S H=1.80m
e. Hanging cabinet-5 = lumber, hinges, door and door W=0.40m = 16.13 = 1.00 unit
handle
H=1.40m
C. Panel Wall
Gross Area Opening Net Area
Area = 17.46 - 3.87 = 13.59
Area = 13.59 sq.m.
Using: 2" x 2" s4s Lumber, spaced at 40cm x 40cm [1]

Area Factor [1] Quantity

1/2'' Plywood (double) = 13.59 / 1.440 = 9.44 pcs
Wood Frame = 13.59 x 6.379 = 86.69 bdft
CW Nails = 13.59 x 0.033 = 0.45 kg.

D. Ceiling
Gross Area Opening Net Area
Main = 66.83 - 0.00 = 66.83
Balcony = 43.45 - 0.00 = 43.45
Area = 110.28 sq.m.
Using: 2" x 2" s4s Lumber, spaced at 40cm x 40cm [1]

Area Factor [1] Quantity

1/4'' Plywood = 110.28 / 2.880 = 38.29 pcs
Wood Frame = 110.28 x 6.379 = 703.45 bdft
CW Nails = 110.28 x 0.033 = 3.64 kg.

QTY. QTY. UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1.94 say 1.94 : sqm : Main door- panel door : 2500.00 : 4,837.50
1.61 say 1.61 : sqm : Kitchen door- flush door : 650.00 : 1,048.13
4.92 say 4.92 : sqm : Bedroom door- flush door : 650.00 : 3,198.00
1.51 say 1.51 : sqm : CR door- flush door : 590.00 : 887.95
6.00 say 6.00 : pcs : Schlage lockset (Door Knob) : 390.00 : 2,340.00
12.00 say 12.00 : pair : Hinges (50mm x 101mm) : 65.00 : 780.00
1.00 say 1.00 : sqm : Main door- Alum. Screen door : 3000.00 : 3,000.00
1.00 say 1.00 : sqm : Kitchen Alum. Screen door : 3000.00 : 3,000.00
5.50 say 5.50 : sqm : Hanging cabinet-1 : 560.00 : 3,081.12
15.84 say 15.84 : sqm : Hanging cabinet-2 : 560.00 : 8,870.40
8.18 say 8.18 : sqm : Hanging cabinet-3 : 560.00 : 4,578.56
15.36 say 15.36 : sqm : Hanging cabinet-4 : 560.00 : 8,601.60
16.13 say 16.13 : sqm : Hanging cabinet-5 : 560.00 : 9,033.92
9.44 say 10.00 : pcs : 1/2" Ordinary Plywood : 530.00 : 5,300.00
38.29 say 39.00 : pcs : 1/4" Ordinary Plywood : 295.00 : 11,505.00
790.14 say 791.00 : bdft : Good Lumber : 45.00 : 35,595.00
4.09 say 4.50 : kg : Common nails : 59.00 : 265.50

Sub-total for Carpentry Works P 105,922.68

Plus: 30% Labor Cost 31,776.80
Total for Carpentry Works 137,699.48

V. ROOF & ROOF FRAMING WORKS

A. Corrugated Sheet Roofing
a. Roof 1 (Main) Width Slant Length Pieces Area
Dimensions = 12.00 x 5.13 x 2.00 = 123.12 sq.m.

Total Area Factor [1] Quantity

Umbrella Nails = 123.12 x 0.100 = 12.31 kgs
Blind Rivets = 123.12 x 0.063 = 7.76 kgs
 b. Roof 2 (Balcony) Width Slant Length Pieces Area
Dimensions = 10.64 x 4.13 x 1.00 = 43.94 sq.m.

Total Area Factor [1] Quantity

Umbrella Nails = 10.64 x 0.100 = 1.06 kgs

c. Roof 3 (Kitchen) Width Slant Length Pieces Area

Dimensions = 4.13 x 5.55 x 1.00 = 22.92 sq.m.

Total Area Factor [1] Quantity

Umbrella Nails = 22.92 x 0.100 = 2.29 kgs

B. Truss
a. Wood Framing Width Pcs 2"x3"
Main = 12.00 20.00 = 240.00 m say 393.60 bdft
Balcony = 10.64 7.00 = 74.48 m say 122.15 bdft

Slant Length Pcs 2"x4"

Main = 10.26 20.00 = 205.20 m say 448.70 bdft
Balcony = 4.13 18.00 = 74.34 m say 162.56 bdft

b. Bamboo Framing Width Pcs Length

Horizontal = 4.13 7.00 = 28.91 m
Slant = 5.55 6.00 = 33.30 m
Post = 10.00 4 = 40.00 m

CW Nails = 1,127.01 x 0.018 = 20.29 kg.

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

189.98 say 190.00 : sq.m. : Corrugated Sheet Roofing : 250.00 : 47,500.00

10.80 say 11.00 : l.m. : Ordinary Ridge Roll - Gauge 24 : 98.00 : 1,078.00
16.90 say 17.00 : l.m. : Ordinary Flashing - Gauge 24 : 98.00 : 1,666.00
10.00 say 10.00 : l.m. : Marine Plywood (Ceiling Eaves) - 6.25mm : 332.00 : 3,320.00
138.68 say 139.00 : bdft : Facia board - 1" x 8" : 45.00 : 6,255.00
1,127.01 say 1,128.00 : bdft : Good Lumber : 45.00 : 50,760.00
102.21 say 103.00 : lm : Bamboo Stakes : 6.58 : 677.74
22.58 say 23.00 : kg : Common nails : 59.00 : 1,357.00
7.76 say 8.00 : kgs. : Blind Rivets : 53.00 : 424.00
15.67 say 16.00 : kgs. : Umbrella nails : 94.00 : 1,504.00

Sub-total for Carpentry Works P 114,541.74

Plus: 30% Labor Cost P 34,362.52
Plus: 10% Equipment Cost P 11,454.17
Total for Roof & Roof Framing Works P 160,358.43

VI. FABRICATED MATERIAL & HARDWARE

A. Steel Windows
Item Description Dimension Area Quantity
Alum. Frame Jalousie Window
a. Window1 = 1.35m x 1.25m = 1.69 = 7.00 units
with screen and steel grilles
b. Window2 = Steel casement window 1.00m x 1.00m = 1.00 = 1.00 unit
c. Window3 = Steel casement window 0.60m x 0.40m = 0.24 = 1.00 unit
d. Window4 = Steel casement window 0.80m x 0.50m = 0.40 = 1.00 unit
e. Window5 = Steel casement window 1.30m x 0.50m = 0.65 = 1.00 unit

B. Steel Gate
Item Description Dimension Area Quantity
a. Steel gate D-7 = Steel gate grilles 0.86m x 2.10m = 1.806 = 1.00 unit

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

11.81 say 11.81 : sq.m. : Jalousie Window with screen and steel grilles : 1,550.00 : 18,309.38
1.00 say 1.00 : sq.m. : Steel Casement Window-2 : 1,900.00 : 1,900.00
0.24 say 0.24 : sq.m. : Steel Casement Window-3 : 1,900.00 : 456.00
0.40 say 0.40 : sq.m. : Steel Casement Window-4 : 1,900.00 : 760.00
0.65 say 0.65 : sq.m. : Steel Casement Window-5 : 1,900.00 : 1,235.00
1.81 say 2.00 : sq.m. : Steel gate D-7 : 1,000.00 : 2,000.00
5.00 say 5.00 : kgs : Welding rod : 85.00 : 425.00

Sub-total for Fabricated Material and Hardware P 25,085.38

Plus: 10% Installation Cost P 7,525.61
Total for Fabricated Material & Hardware P 32,610.99

VII. PLUMBING WORKS

A. Septic Tank
Length Width Total Height Quantity
Dimensions = 1.60 x 1.20 x 1.55 x 1.00

a. Cover and Flooring

Length Width Thickness Pieces
Cover and Manhole = 1.600 x 1.200 x 0.100 x 1.000 = 0.190 cu.m.
 Length Width Thickness Pieces
Flooring = 1.600 x 1.200 x 0.100 x 1.000 = 0.190 cu.m.
= 0.019 cu.m. =5% allowance for wastage [4/5]

TOTAL VOLUME = 0.399 cu.m.

Concrete (Class B) Volume Factor [1]
Quantity
Cement = 0.399 x 7.50 = 2.99 bags
Sand = 0.399 x 1.00 = 0.40 cu.m.
Gravel = 0.399 x 0.50 = 0.20 cu.m.

Rebars for Cover and Manhole (200mm on-center BW)

Area Factor [1] No. of 6mm length wt/ 6m length [1]

Deformed Bars = 1.920 x 10.00 = 3.20 x 5.33 = 17.05 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

63.00 x 0.35 / 53.00 = 0.42 kgs of #16 G.I wire

Rebars for Flooring (400mm on-center BW)

Area Factor [1] No. of 6mm length wt/ 6m length [1]
Deformed Bars = 1.920 x 5.00 = 1.60 x 5.33 = 8.52 kgs

Tie wire = (No. of bar intersection x 0.35) / 53 [2]

20.00 x 0.35 / 53.00 = 0.13 kgs of #16 G.I wire

b. CHB Wall
CHB (4" thick) Perimeter Height Quantity Area
Perimeter Wall = 6.80 x 1.35 x 1.00 = 9.18 sq.m.

Mortar Fill (Class B) Area Factor [1]

5% allowance [4]

4" CHB = 9.18 x 12.50 x 1.05 = 120.488 pcs

Cement = 9.18 x 0.5220 x 1.05 = 5.032 bags
Sand = 9.18 x 0.0440 x 1.05 = 0.424 cu.m.

Plaster Finish (12mm - Class B Area Factor [1] 5% allowance [4]

Cement = 10.80 x 0.144 x 1.05 = 1.633 bags

Sand = 10.80 x 0.0120 x 1.05 = 0.136 cu.m.

Rebars for Wall (Horizontal every 3rd layer)

Area Factor [1] No. of 6mm length wt/ 6m length [1]
Deformed Bars = 9.18 x 2.150 = 3.29 x 3.70 = 12.17 kgs

Rebars for Wall (Vertical @ 80cm spacing)

Area Factor [1] No. of 6mm length wt/ 6m length [1]
Deformed Bars = 9.18 x 1.600 = 2.45 x 3.70 = 9.06 kgs

Total Area Factor [1]

Quantity
G.I. Tie wire = 9.18 x 0.032 = 0.29 kgs of #16 G.I wire

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

120.49 say 121.00 : pcs : 4" CHB : 9.50 : 1,149.50

9.66 say 10.00 : bags : Portland Cement : 230.00 : 2,300.00
0.96 say 1.00 : cu.m. : Fine Aggregates (Sand) : 760.00 : 760.00
0.20 say 0.50 : cu.m. : Coarse Aggregates (Gravel) : 862.50 : 431.25
46.79 say 47.00 : pcs : Deformed Reinforcing Bars - Grade 40 : 32.00 : 1,504.00
0.84 say 1.00 : kgs : #16 G. I. wire : 70.00 : 70.00

Sub-total for Plumbing Works P 6,214.75

Plus: 30% Labor Cost P 1,864.43
P 8,079.18
C. Plumbing Pipes and Fixtures
a. Water Distribution System

QTY. UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1.00 : set : Water Meter : 1,150.00 : 1,150.00

2.00 : pcs : Gate Valve - 3/4" Ø : 387.00 : 774.00
3.00 : pcs : Bronze Faucet - 1/2" Ø : 170.00 : 510.00
2.00 : pcs : GI Pipes - 3/4" Ø : 560.00 : 1,120.00
4.00 : pcs : GI Coupling Elbow 1/4 Bend - 3/4" Ø : 18.00 : 72.00
2.00 : pcs : GI Nipple - 3/4" Ø : 23.00 : 46.00
4.00 : pcs : PVC Pipes - 1/2" Ø : 57.00 : 228.00
4.00 : pcs : PVC Pipes - 3/4" Ø : 75.00 : 300.00
4.00 : pcs : PVC Tee - 1/2" Ø : 8.00 : 32.00
2.00 : pcs : PVC Reducing Elbow - 3/4" Ø x 1/2" Ø : 7.00 : 14.00
3.00 : pcs : PVC Socket Elbow - 1/2" Ø : 5.00 : 15.00
1.00 : set : Shower Head with Valve : 85.00 : 85.00
1.00 : can : Solvent Cement : 150.00 : 150.00
5.00 : roll : Tefflon Tape : 10.00 : 50.00
 Sub-total for Water Distribution System Works P 4,546.00
Plus: 10% Installation Cost P 454.60
P 5,000.60
b. Excreta/Waste Drainage System

QTY. UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1.00 : set : Water Closet (Round) : 4,700.00 : 4,700.00

2.00 : set : Stainless Kitchen Sink : 4,505.00 : 9,010.00
2.00 : set : Floor Drain : 280.00 : 560.00
2.00 : pcs : PVC Pipes - 4" Ø : 585.00 : 1,170.00
3.00 : pcs : PVC Pipes - 3" Ø : 435.00 : 1,305.00
5.00 : pcs : PVC Pipes - 2" Ø : 270.00 : 1,350.00
3.00 : pcs : PVC Socket Elbow - 2" Ø : 5.00 : 15.00
1.00 : pcs : PVC Reducing Elbow - 3" Ø x 2" Ø : 7.00 : 7.00
1.00 : pcs : PVC Cleanout w/ Plug & Sealing Ring - 3" Ø : 21.00 : 21.00
1.00 : pcs : PVC Cleanout w/ Plug & Sealing Ring - 4" Ø : 36.00 : 36.00
3.00 : pcs : PVC P-trap w/ Plug & Sealing Ring - 2" Ø : 108.00 : 324.00
2.00 : pcs : PVC Wye Branch 1/8 Bend - 4" Ø x 2" Ø : 102.00 : 204.00
1.00 : pcs : PVC Wye Branch 1/8 Bend - 4" Ø x 3" Ø : 121.00 : 121.00
4.00 : pcs : PVC Sanitary Tee - 4" Ø : 35.00 : 140.00
2.00 : can : Solvent Cement : 150.00 : 300.00
10.00 : roll : Tefflon Tape : 10.00 : 100.00

Sub-total for Excreta Drainage System Works P 19,363.00

Plus: 10% Installation Cost P 1,936.30
P 21,299.30
c. Storm Drainage System

QTY. UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

5.00 : pcs : PVC Pipes - 4" Ø : 585.00 : 2,925.00

2.00 : pcs : PVC Pipes - 3" Ø : 435.00 : 870.00
2.00 : can : Solvent Cement : 150.00 : 300.00
3.00 : roll : Tefflon Tape : 10.00 : 30.00

Sub-total for Storm Drainage System Works P 4,125.00

Plus: 10% Installation Cost P 412.50
P 4,537.50

Total for Plumbing Works P 38,916.58

VIII. ELECTRICAL WORKS

QTY. UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

4.00 : pcs : Single Gang Switch : 92.00 : 368.00

3.00 : pcs : Double Gang Switch : 126.00 : 378.00
10.00 : pcs : Double Convenience Outlet : 145.00 : 1,450.00
25.00 : pcs : Ceramic Receptacle : 29.00 : 725.00
20.00 : pcs : Octagonal Junction Box : 31.00 : 620.00
6.00 : pcs : PVC Conduit Pipe - 15mmØ x 3m : 70.00 : 420.00
5.00 : pcs : PVC Conduit Pipe - 20mmØ x 3m : 92.00 : 460.00
120.00 : set : Fuse Box - 30AMP : 480.00 : 57,600.00
1.00 : l.m. : Electrical Wire - THWN/THHN 2.0 mm2 : 17.00 : 17.00
300.00 : l.m. : Electrical Wire - THWN/THHN 3.5 mm2 : 25.00 : 7,500.00
300.00 : l.m. : Electrical Wire - THWN/THHN 5.0 mm2 : 36.00 : 10,800.00
20.00 : pcs : Electrical Tape - 3/4" x 20 yards : 30.00 : 600.00

Sub-total for Electrical Works P 80,938.00

Plus: 30% Labor Cost P 24,281.40
Total for Electrical works P 105,219.40

IX. PAINTING WORKS

A. Masonry/Concrete Surface press 1 if area is painted else press 0
Painted Area = 385.27 sq.m.
Area Factor [1]
Factor [1]
Quantity
Concrete Neutralizer = 385.27 / 35.00 / 10.00 = 1.10 gal
Area No. of Coatings Factor [1]

Semi-Gloss Latex Paint = 385.27 x 2.00 / 35.00 = 22.02 gal

B. Wooden Surface
Painted Area = 150.84 sq.m.
Area No. of Coatings Factor [1]
Quantity
 Flatwall Latex Paint = 150.84 x 2.00 / 35.00 = 8.62 gal
Total gals. of Paint Factor [1]

Paint Thinner = 8.62 x 0.132 = 1.14 gal

C. Steel Surface (Roof Framing)

Painted Area = 189.98 sq.m.
Area No. of Coatings Factor [1]
Quantity
Red Oxide Primer = 189.98 x 1.00 / 30.00 = 6.33 gal
Quick-Drying Enamel = 189.98 x 2.00 / 25.00 = 15.20 gal
Total gals. of Paint Factor [1]

Paint Thinner = 6.33 x 0.132 = 0.84 gal

QTY. QUANTITY UNIT DESCRIPTION OF MATERIALS UNIT PRICE TOTAL

1.10 say 2.00 : gal : Concrete Neutralizer : 480.00 : 960.00

22.02 say 23.00 : gal : Semi-Gloss Latex Paint : 545.00 : 12,535.00
8.62 say 9.00 : gal : Flatwall Latex Paint : 500.00 : 4,500.00
6.33 say 7.00 : gal : Red Oxide Primer : 400.00 : 2,800.00
15.20 say 16.00 : gal : Quick-Drying Enamel : 550.00 : 8,800.00
0.84 say 1.00 : gal : Paint Thinner : 230.00 : 230.00
5.00 say 5.00 : pcs : Roller : 85.00 : 425.00
5.00 say 5.00 : pcs : 3" Paint Brush : 60.00 : 300.00
5.00 say 5.00 : pcs : 1" Paint Brush : 25.00 : 125.00

Sub-total for Painting Works P 30,675.00

Plus: 30% Labor Cost P 9,202.50
Total for Painting Works P 39,877.50

REFERENCE:
[1]
"Simplified Construction Estimate" by Max B. Fajardo Jr.
[2]
"Handbook of Construction Estimate" by Rheno A. Velasco
[3]
ASEP Steel Handbook
[4]
IRR of Republic Act No. 10752, Section 6 - Replacement Cost
[5]
"Estimating Bill of Materials" by Vicente A. Tagayun
 SOUTH EAST METRO MANILA EXPRESSWAY (C6)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]
Class 1 - NCR (Taguig City)

Item No./Description : Removal/Demolition of Roof

Unit of Measurement : sqm
Output per hour : 20.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 82.19 164.38

Construction Foreman 1 1.00 145.63 145.63

Sub - Total for A 310.01

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Truck Mounted Crane (31 - 35 mt) for 3 floors and up 1 0.25 1,861.00 465.25
Dump Truck (12 yd3) 1 0.125 1,420.00 177.50
Cutting Outfit 1 0.25 45.45 11.36
Minor Tools (10% of Labor Cost) 31.00

Sub - Total for B 685.11

C. Total (A + B) 995.12
D. Output per hour 20.00
E. Direct Unit Cost (C ÷ D) 49.76
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F -

G. Total Unit Cost 49.76

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 SOUTH EAST METRO MANILA EXPRESSWAY (C6)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]
Class 1 - NCR (Taguig City)

Item No./Description : Removal/Demolition of Steel Structure/Materials

Unit of Measurement : kg
Output per hour : 1,000.00 kg

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 4 1.00 82.19 328.76

Skilled Labor 2 1.00 106.71 213.42
Construction Foreman 1 1.00 145.63 145.63

Sub - Total for A 687.81

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Truck Mounted Crane (31 - 35 mt) for 3 floors and up 1 1.000 1,861.00 1,861.00
Service Truck/Cargo Truck (2-5 mt) 1 1.000 783.00 783.00
Cutting Outfit 1 1.000 45.45 45.45
Minor Tools (10% of Labor Cost) 68.78

Sub - Total for B 2,758.23

C. Total (A + B) 3,446.04
D. Output per hour 1,000.00
E. Direct Unit Cost (C ÷ D) 3.45
Name and Specification Unit Quantity Unit Cost
F. Materials

Oxy/Acetylene set 0.10 120.00 12.00

Rope 1" Ø m 0.05 350.00 17.50

Sub - Total for F 29.50

G. Total Unit Cost 32.95

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 SOUTH EAST METRO MANILA EXPRESSWAY (C6)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]
Class 1 - NCR (Taguig City)

Item No./Description : Removal/Demolition of Concrete Component

Unit of Measurement : cum
Output per hour : 2.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 82.19 164.38

Skilled Labor 1 1.00 106.71 106.71
Construction Foreman 1 1.00 145.63 145.63

Sub - Total for A 416.72

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Backhoe with Breaker (0.80 m3) 1 0.500 1,998.10 999.05

3
Payloader (1.50 m ) 1 0.130 1,733.00 216.63
Dump Truck (12 yd3) 1 0.125 1,420.00 177.50
Cutting Outfit 1 1.000 45.45 45.45
Minor Tools (10% of Labor Cost) 41.67

Sub - Total for B 1,480.30

C. Total (A + B) 1,897.02
D. Output per hour 2.00
E. Direct Unit Cost (C ÷ D) 948.51
Name and Specification Unit Quantity Unit Cost
F. Materials

Oxy/Acetylene set 0.10 120.00 12.00

Sub - Total for F 12.00

G. Total Unit Cost 960.51

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 SOUTH EAST METRO MANILA EXPRESSWAY (C6)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]
Class 1 - NCR (Taguig City)

Item No./Description : Removal of Masonry Components

Unit of Measurement : cum
Output per hour : 10.00 cum

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 82.19 164.38

Construction Foreman 1 1.00 145.63 145.63

Sub - Total for A 310.01

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Backhoe with Breaker (0.80 m3) 1 0.50 1,998.10 999.05

3
Payloader (1.50 m ) 1 0.13 1,733.00 216.63
Dump Truck (12 yd3) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor Cost) 31.00

Sub - Total for B 2,666.68

C. Total (A + B) 2,976.69
D. Output per hour 10.00
E. Direct Unit Cost (C ÷ D) 297.67
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F

G. Total Unit Cost 297.67

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
 SOUTH EAST METRO MANILA EXPRESSWAY (C6)
DETAILED UNIT PRICE ANALYSIS (DUPA) [2]
Class 1 - NCR (Taguig City)

Item No./Description : Removal/Demolition of Wooden Structure

Unit of Measurement : sqm
Output per hour : 10.00 sqm

Designation No. of Person/s No. of Hour/s Hourly Rate [3] Amount (Php)
A. Labor

Unskilled Labor 2 1.00 82.19 164.38

Construction Foreman 1 1.00 145.63 145.63

Sub - Total for A 310.01

[4]
Name and Capacity No of Unit/s No. of Hour/s Hourly Rate Amount (Php)
B. Equipment

Dump Truck (12 yd3) 1 0.125 1,420.00 177.50

Sub - Total for B 177.50

C. Total (A + B) 487.51
D. Output per hour 10.00
E. Direct Unit Cost (C ÷ D) 48.75
Name and Specification Unit Quantity Unit Cost
F. Materials

Sub - Total for F -

K. Total Unit Cost 48.75

REFERENCE:
[1]
DO no. 22 Series of 2015: Revised Guidelines in the Preparation of Approved Budget for the Contructor (ABC)
[2]
DO no. 68 Series of 2016: Road Costruction Cost Estimation Manual
[3]
Standard Labor Rates for DPWH Regional/District Engineering Offices (Memorandum: January 7, 2019)
[4]
DO no. 137 Series of 2017 Cost Estimation Manual for Low Rise Buildings
SCHEDULE OF LABOR RATES
DPWH - REGION IV-A - CALABARZON
Based from Unnumbered Memo No. 097.7 s2019 (Standard Labor Rates for DPWH Regional/District Engineering Offices)

Class 1: Bacoor, Imus, Biñan City, Laguna Techno Park, San Pedro, Cainta and Taytay
RESOURCE BASIC WAGE LABOR COST RATE PER RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY HOUR
1 Foreman 720.00 18,780.00 1.80 866.40 108.30
2 Leadman 660.00 17,215.00 1.65 798.62 99.83
3 Heavy Equipment Operator 600.00 15,650.00 1.50 728.95 91.12
4 Highly Skilled Operator 600.00 15,650.00 1.50 728.95 91.12
5 Light Skilled Operator 560.00 14,606.67 1.40 680.02 85.00
6 Driver 520.00 13,563.33 1.30 631.84 78.98
7 Skilled Laborer 520.00 13,563.33 1.30 631.84 78.98
8 Semi-Skilled Laborer 480.00 12,520.00 1.20 583.67 72.96
9 Unskilled Laborer 400.00 10,433.33 1.00 487.33 60.92

Class 2:
Cavite City, Dasmariñas City, Tagaytay City, Trece Martires City, Carmona, General Trias, Rosario,
Cabuyao, Calamba City, San Pablo City, Sta. Rosa City, Los Baños, Sta. Cruz, Batangas City, LIMA
Technology, Lipa City, Tanauan City, Antipolo City, and Lucena City
RESOURCE BASIC WAGE LABOR COST RATE PER RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY HOUR
1 Foreman 671.40 17,512.35 1.80 811.41 101.43
2 Leadman 615.00 16,052.99 1.65 748.17 93.52
3 Heavy Equipment Operator 45.00 14,593.63 1.50 679.46 84.93
4 Highly Skilled Operator 559.50 14,593.63 1.50 679.46 84.93
5 Light Skilled Operator 559.50 13,620.72 1.40 634.31 79.29
6 Driver 522.20 12,647.81 1.30 589.17 73.65
7 Skilled Laborer 484.90 12,647.81 1.30 589.17 73.65
8 Semi-Skilled Laborer 447.60 11,674.90 1.20 544.03 68.00
9 Unskilled Laborer 373.00 9,729.08 1.00 453.74 56.72

Class 3:
Kawit, Silang, Tanza, General Mariano Lavarez, Indang, Naic, Alfonso, Bauan, San Pascual, Santo Tomas,
Balayan, Calaca, Lemery, Mabini, Nasugbu, Rosario, San Jose, San Juan, Rodriguez, Tanay, Angono,
Binangonan, San Mateo, Pililia, Candelaria, Sariaya, and Tiaong
RESOURCE BASIC WAGE LABOR COST RATE PER RATE PER
DESCRIPTION
CODE NO. DAILY MONTHLY FACTOR DAY HOUR
1 Foreman 662.40 17,277.60 1.80 801.32 100.17
2 Leadman 607.20 15,837.80 1.65 738.44 92.31
3 Heavy Equipment Operator 552.00 14,398.00 1.50 671.04 83.88
4 Highly Skilled Operator 552.00 14,398.00 1.50 671.04 83.88
5 Light Skilled Operator 515.20 13,438.13 1.40 626.46 78.31
6 Driver 478.40 12,478.27 1.30 581.88 72.74
7 Skilled Laborer 478.40 12,478.27 1.30 581.88 72.74
8 Semi-Skilled Laborer 441.60 11,518.40 1.20 537.30 67.16
9 Unskilled Laborer 368.00 9,598.67 1.00 448.14 56.02

Note:
Minimum Wage Rate P 400.00
Equivalent No. Days/Year 313.00 CD
Equivalent No. Days/Month 26.08 CD
Basic Daily Compensation Minimum Wage multiplied by the Labor Cost Factor of each Factor
Monthly Rate Basic Monthly Wages + Leaves + 13th Month Pay + Social Benefits
Daily Rate Monthly Rate / Equivalent No. of Days per Month
Hourly Rate Daily Rate / 8 Hours per Day