Professional Documents
Culture Documents
356.56
412.11
364.22
650
573.78
693.33
391.33
365.78
341.33
418.56
341.33
504.44
465.44
504.44
465.44
515.56
465.44
515.56
415.56
395.56
415.56
515.56
415.56
395.56
315.56
565.56
515.56
495.56
565.56
515.56
495.56
565.56
515.56
495.56
3,467.22
3,926.11
4,122.22
4,657.78
3,655.78
4,176.11
4,465.00
4,831.11
3,748.44
4,248.89
4,151.11
4,184.44
70
35
38
45
AVERAGE
50
53
58
51
1,280.00
1,402.00
1,830.00
1,600.00
1,900.00
2,100.00
47
50
1,500.00
1,700.00
1,900.00
2,040.00
2,160.00
2,280.00
2,713.00
3,391.00
48
50
55
55
8,137.67
9,494.00
10,850.00
12,207.00
13,563.00
14,920.00
16,276.00
17,633.00
18,989.00
20,345.00
21,701.00
23,058.00
24,415.00
25,660.33
27,127.00
33,909.00
40,690.89
55
68
600
450
42
40
35
60
108.81
150
90
55
55
55
53.89
45
42
120
4,500.00
70.67
5,000.00
AVERAGE
45
43.33
45.78
49.56
50
150
150
650
150
29.89
33
31
33
72.22
65.47
550.72
85.53
63.81
1,468.97
1,035.64
459.39
546.89
422
402
402
653.11
450.44
514.11
19.28
44.61
120
1,065.56
1,125.56
395.56
742.58
1,218.56
341.36
638.31
1,090.50
835
12,000.00
15,000.00
18,000.00
23,000.00
23,500.00
24,000.00
29,000.00
31,888.89
1,750.00
55
250
33
150
650
5,800.00
10,100.00
15,013.89
2,045.00
1,000.00
AVERAGE
450
700
950
1,744.44
2,170.00
2,900.00
3,800.00
5,300.00
6,175.00
827.78
1,375.22
1,933.33
3,184.44
4,450.00
5,800.00
7,200.00
8,088.89
10,462.56
410
490
550
15.67
20
11.42
14.28
85
920
810
736.67
650
1,100.00
860
780
700
1,100.00
750
1,700.00
2,150.00
2,300.00
2,800.00
3,200.00
1,950.00
2,250.00
2,250.00
2,900.00
3,300.00
3,700.00
4,100.00
160
275
300
500
1,500.00
1,300.00
880
422.28
AVERAGE
589.5
990.33
1,356.17
2,226.14
3,357.06
7,000.00
8,200.00
770
1,002.00
1,300.00
880
950
3,850.00
250
400
95
225
245
1,300.00
1,650.00
1,542.00
1,950.00
1,100.00
1,950.00
2,300.00
3,350.00
21
25
28
10
15
980
1,320.00
1,650.00
1,980.00
88
2,860.00
4,761.00
2,860.00
4,820.89
3,180.00
6,066.00
2,860.00
4,821.00
3,180.00
6,066.00
2,134.00
3,698.00
2,685.00
5,314.00
5,612.00
7,733.00
11,850.00
14,656.00
2,685.00
4,622.00
13,259.78
1,345.00
232.78
211.11
70
AVERAGE
46.86
1,531.11
1,576.67
229.14
243.03
550
550
550
550
550
550
550
550
550
550
550
550
550
550
550
550
490
60
98
58
115
350
1,300.00
1,150.00
54
250
310
150
110
110
410
410
70
70
70
223
230.5
195
43,200.00
47,000.00
45,000.00
43,000.00
45,000.00
44,000.00
43,000.00
42,000.00
45,000.00
55,425.56
43,000.00
54,675.00
36,000.00
43,980.00
55,000.00
AVERAGE
57,000.00
55,564.44
5,200.00
4,821.67
88
95
105
120
200
320
550
850
100
280
45
370
65
290
115
450
70
250
120
540
95
450
43.89
50
550.08
525.72
500.33
539.92
371.89
204
181.67
631.11
430.83
57.44
50.47
24.08
90
124
160
40
35
90
55
90
55
90
90
97.78
45.89
45.67
44.67
30.78
38.56
64.67
AVERAGE
167.44
201.78
217.22
272.22
215.11
182.89
320
335
6,850.00
4,500.00
6,500.00
4,800.00
165
305
436.11
620
1,025.00
1,415.00
1,985.00
2,250.00
2,600.00
3,403.33
8
10
14
24.67
56.11
69.11
75
95
120
10
12
25
61.78
68
75
80
180
8
10
17.78
25
35
65
95
120
5
8
14.56
24.33
34.44
36
55
64
31.67
36
71.67
89.44
112
150
222
350
11.67
AVERAGE
13.89
17.89
24
47.89
65
70
85
62.67
94.17
127.42
207.44
244.61
377.33
455.97
432.33
634
6
7
10
15
17.89
24
29.78
45
45
7
9
12
24
35
6
9
14
24
18
47
21
38
60
26
50
81
81
89
81
100
120
126
37
94
101
110
128
135
74
173
270
107
194
277
21
36
59
30.89
47
AVERAGE
52
6
7
11
23
41
88
88
1,935.00
1,340.00
16,500.00
165
5,000.00
280
260
500
384.22
33
1,555.56
190
8
22
35
100
40
24
30
160
185
230
60
65
1,600.00
1,500.00
2,300.00
450
120
85
890
1,700.00
5,200.00
4,500.00
6,500.00
1,900.00
2,100.00
3,000.00
1,800.00
1,850.00
650
450
550
4,766.67
5,500.00
135
370
290.89
168
97.67
168
77
168
98
AVERAGE
1,300.00
740
850
1,500.00
780
300
360
375
225
480
726
6
9
12
191
68
92
120
18
8
14
16
15
22
34
5
8
31
30
31
37
350
750
1,600.00
1,850.00
65
98
30
90.67
179.44
33
22.89
22.78
24
28
89.56
125.33
168.89
145
127
350
450
1,350.00
1,200.00
550
25
1,220.00
1,500.00
299
381
723
AVERAGE
360
830
620
1,150.00
980
1,200.00
320
1,250.00
1,300.00
3,975.00
13,890.00
1,855.00
3,600.00
197
22
35
50
55
750,000.00
18,315.67
20,668.67
21,000.00
VIII. ELECTRICAL WORKS
A. Electrical Wires
3.5mm² THHN Horizontal + Drop + Homerun x Multiplier = Total Length
Power : 25.00 + 20.00 + 5.00 x 2 = 100
Lighting : 30.00 + 18.00 + 5.00 x 2 = 106
For Allowance : 206 X 1.3 = 267.80
PVC PIPES
TOTAL
Σ of EMBEDDED TW WIRES : 20mmø + 25mmø + 40mmø =
/ Σ of EXPOSED PIPES 134 0.00 + = 134 meter
RSC PIPES
TOTAL
Σ of EMBEDDED TW WIRES : 32mmø + =
/ Σ of EXPOSED PIPES = 0 meter
B. Boxes FLF
FLF (Embedded) + FLF (Exposed) + CFL(Embedded) + MHL (Exposed) = Total Number BOX TYPE =
Number of Fixtures = + 2 + 7 + = 9 INDUSTRIAL =
One-Gang + Two-Gang + Three-Gang = Total Number LOUVER RECESS =
Number of Switches = 7 + 2 + = 9
Duplex + ACU Outlet + HEAVY DUTY = Total Number
Number of Outlets = 9 + + = 9
TOTAL
Junction Box : 14
Total # of Switches + Total # of Outlets = TOTAL
Utility Box : 9 + 9 = 27
Number of Termination
Square Box : 5
Σ PIPES = 134
PVC Solvent (can) : in can = 3
Σ Boxes = 45
Electrical Tape : rolls = 5
Hacksaw Blade : 1
ELECTRICAL WORKS
Conduits, Boxes & Fittings ₱261,859.83
Wires & Wiring Devices ₱415,244.91
Power Load Center, Switch Gear and Panelboards ₱129,874.64
Lighting Fixtures ₱69,570.20
TOTAL MATERIAL COST ₱876,549.58
30% LABOR COST ₱262,964.87
10% TOOLS COST ₱26,296.49
TOTAL AMOUNT ₱1,165,810.94
PREPARED BY:
Total P 9,974.54
Plus 30% labor cost for Gravel bedding and Compaction P 1,380.00
Total for Earth Works P 11,354.54
A. Concrete Volume
a.V col. Footing Length Width Depth Pieces Quantity
CF1 = 0.90 x 0.90 x 0.30 x 6.00 = 1.46
1.46 cu.m
0.07 =5% allowance for wastage [4/5]
1.53 cu.m
2.64 cu.m
Class A Concrete Volume Factor [1]
Quantity
Cement = 2.64 x 9.00 = 23.76 bags
Sand = 2.64 x 0.50 = 1.32 cu.m.
Gravel = 2.64 x 1.00 = 2.64 cu.m.
3.73 cu.m
Class A Concrete Volume Factor [1]
Quantity
Cement = 3.73 x 8.00 = 29.84 bags
Sand = 3.73 x 0.50 = 1.87 cu.m.
Gravel = 3.73 x 1.00 = 3.73 cu.m.
12.41 cu.m
Class A Concrete Volume Factor [1]
Quantity
Cement = 12.41 x 9.00 = 111.69 bags
Sand = 12.41 x 0.50 = 6.21 cu.m.
Gravel = 12.41 x 1.00 = 12.41 cu.m.
Scaffoldings
Total Length
a. Column = 96.40 m
Using 2" x 2" Total Length Factor [1]
No. of Uses Quantity
Vertical Support: 96.40 x 4.70 / 2.00 = 226.54 bd.ft.
Horizontal Support: 96.40 x 21.00 / 2.00 = 1,012.20 bd.ft.
Diagonal Braces: 96.40 x 11.70 / 2.00 = 563.94 bd.ft.
Total Board Foot Factor [1]
C. Reinforcement
a. Column Footing
>RSB C.F1= 16 mm Ø - 6.0 m Length
given length longitudinal (CF1) = 0.90 m spacing = 0.15 m
total length with development length = 1.26 m
given length transverse (CF1) = 0.90 m spacing = 0.15 m
total length with development length = 1.26 m
0.90
No. of pcs. Longitudinal = + 1.00 = 7.00
0.15
0.90
No. of pcs. Transverse = + 1.00 = 7.00
0.15
6.00
No. of pcs. per comm'l L = = 4.76 say 5.00 pcs
1.26
=[ 14.00 / 5.00 ] x [ 6.00 ]= 17.00 pcs
Number of Pieces Weight per Lm [1] Total Weight
Therefore: = 17.00 x 9.47 = 160.99 kgs
b. Column
>C1 Main bar= 12 mm Ø - 10.50 m Length
given length = 3.10 m No. of bars= 6.00 pcs
total length with dev't length = 3.60 m No. of col.= 9.00 pcs
10.50
No. of pcs. per comm'l L = = 2.92 say 3.00 pcs
3.60
=[ 6.00 / 3.00 ] x [ 9.00 ] = 18.00 pcs
Number of Pieces Weight per Lm [1] Total Weight
Therefore: = 18.00 x 9.32 = 167.80 kgs
>C1 lateral ties= 10 mm Ø - 6.00 m Length
No. of Ties Perimeter= 1.20 m
10.00 0.05 0.50
10.00 0.10 1.00
10.67 0.15 1.60
31.00
6.00
No. of pcs. per comm'l L = = 5.00 say 5.00 pcs
1.20
31.00
Total No. of Pcs = x 9.00 = 56.00 pcs
5.00
Number of Pieces Weight per Lm [1] Total Weight
Therefore: = 56.00 x 3.70 = 207.20 kgs
c. Wall Footing
>RSB W.F Longitudinal= 10 mm Ø - 7.50 m Length
given length = 59.20 m qty = 1.00 pcs
total length with dev't length = 66.70 m No. of bars = 3.00 pcs
66.70
No. of pcs. per comm'l L = = 8.89 say 9.00 pcs
7.50
Total No. of Pcs = 9.00 x 1.00 x 3.00 = 27.00 pcs
Number of Pieces Weight per Lm [1] Total Weight
Therefore: = 27.00 x 4.62 = 124.74 kgs
f. Slab
REPLACEMENT COST ESTIMATES CAVITE-LAGUNA EXPRESSWAY Page 24 of 24
Slab on fill