Elevated Water Tank

Err:509
Err:509
DETAILED UNIT PRICE ANALYSIS (DUPA)
FORM POW-2015-01D-00
Item No./ Description : A.1.1 (8)
Provision of Field Office for the Engineer (Rental Basis)
Unit of Measurement : Month
Output - As Submitted :1
Output - As Evaluated :
Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

A.1 Labor
Sub- Total for A.1- As Submitted

Labor
A.2
Sub- Total for A.2- As Evaluated
Name and Capacity No. of Unit/s No. of Hour/s Hourly Rate Amount (PhP)
B.1 Equipment
Sub- Total for B.1- As Submitted

Equipment
B.2
Sub- Total for B.2- As Evaluated
C.1 Total (A.1 + B.1) - As Submitted
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output - As Submitted
D.2 Output - As Evaluated
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated
Name and Specification Unit Quantity Unit Cost Amount (PhP)
F.1 Materials
a. Rental of Office / Storage House (Including light and water) mo 1.00 5,500.00 5,500.00
Sub- Total for F.1- As Submitted 5,500.00
Materials
F.2 a. Rental of Office / Storage House (Including light and water) mo 1.00 5,500.00 5,500.00
Sub- Total for F.2- As Evaluated 5,500.00
G.1 Direct Unit Cost (E.1 + F.1) - As Evaluated 5,500.00
G.2 Direct Unit Cost (E.2+ F.2) - As Submitted 5,500.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.1
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.2
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 550.00
I.2 Contractor's Profit (CP) - As Evaluated 10% of G.2 550.00
J.1 Value Added Tax (VAT)- As Submitted 5% of (G.1 + H.1 + I.1) 302.50
J.2 Value Added Tax (VAT)- As Evaluated 5% of (G.2 + H.2 + I.2) 302.50
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 6,352.50
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 6,352.50
Prepared by: Checked/ Reviewed by:
PRINCESS M. MURIA
Engineer II
#REF! Construction Section
Page No. 1
Page 1
Err:509
Err:509
Item No./ Description : A.1.4 (1)
Provision of Progress Photographs
Unit of Measurement : Each
Output - As Submitted : 240

A.1 Labor
Sub- Total for A.1- As Submitted

Labor
A.2
B.1 Equipment

Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted
C.2 Total (A.2 + B.2) - As Evaluated
D.1 Output - As Submitted
D.2 Output per - As Evaluated
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated
F.1 Materials
a. Photoprinting each 1.00 20.00 20.00
Sub- Total for F.1- As Submitted 20.00
Materials
F.2 a. Photoprinting each 1.00 20.00 20.00
Sub- Total for F.2- As Evaluated 20.00
G.1 Direct Unit Cost (E.1 + F.1) - As Evaluated 20.00
G.2 Direct Unit Cost (E.2+ F.2) - As Submitted 20.00
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.1
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 0% of G.2 -
K.1 Total Unit Cost - As Submitted (G.1 + H.1 + I.1 + J.1) 23.10
K.2 Total Unit Cost - As Evaluated (G.2 + H.2 + I.2 + J.2) 23.10
PRINCESS M. MURIA
Engineer II
Page No. 2
Page 2
Err:509
Err:509
Item No./ Description : B.5
Project Billboard / Signboard
Unit of Measurement : Each
Output - As Submitted : 2.00

Labor
A.1 a. Construction Foreman 1 8.00 101.43 811.44
b. Unskilled Labor 2 8.00 56.72 907.52
Sub- Total for A.1- As Submitted 1,718.96
Labor
a. Construction Foreman 1 8.00 101.43 811.44
A.2
Sub- Total for A.2- As Evaluated 1,718.96
B.1 Equipment
a. Miscellaneous Handtools 1 8.00 86.50 692.04
Sub- Total for B.1- As Submitted 692.04
Equipment
B.2 a. Miscellaneous Handtools 1 8.00 86.50 692.04
Sub- Total for B.2- As Evaluated 692.04
C.1 Total (A.1 + B.1) - As Submitted 2,411.00
C.2 Total (A.2 + B.2) - As Evaluated 2,411.00
D.1 Output - As Submitted 2.00
D.2 Output per - As Evaluated 2.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 1,205.50
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 1,205.50
Materials
a. Marine Plywood 1/4" x 4" x 8" pc 1.00 495.00 495.00
b. Tarpauline pc 1.00 900.00 900.00
F.1
c. 2" x 2" x 10' Coco Lumber bd.ft 3.00 38.00 114.00
d. 2" x 3" x 12' Coco Lumber bd.ft 2.00 38.00 76.00
e. 2" x 2" x 12' Coco Lumber bd.ft 3.00 38.00 114.00
f. Assorted CW Nails kg 0.25 65.00 16.25
Materials
a. Marine Plywood 1/4" x 4" x 8" pc 1.00 495.00 495.00
b. Tarpauline pc 1.00 900.00 900.00
c. 2" x 2" x 10' Coco Lumber bd.ft 3.00 38.00 114.00
F.2
d. 2" x 3" x 12' Coco Lumber bd.ft 2.00 38.00 76.00
e. 2" x 2" x 12' Coco Lumber bd.ft 3.00 38.00 114.00
f. Assorted CW Nails kg 0.25 65.00 16.25
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15% of G.1 438.11
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15% of G.2 438.11
PRINCESS M. MURIA
Engineer II
Page No. 3
Page 3
Err:509
Err:509
Item No./ Description : B.7 (1)
Occupational Safety and Health Program
Unit of Measurement : Month
Output per Month - As Submitted : 1.00
Output per Month - As Evaluated :
Designation No. of Person/s Man-days Hourly Rate Amount (PhP)

A.1 Labor
a. Part Time Safety Officer 1 100.00 280.00 28,000.00
Labor
A.2 a. Part Time Safety Officer 1 100.00 280.00 28,000.00
B.1 Equipment

Equipment
B.2
D.1 Output per Month - As Submitted 1.00
D.2 Output per Month - As Evaluated 1.00
Materials
a. Safety Helmet man-days 1312.00 0.25 328.00
b. Safety Shoes man-days 1163.00 2.77 3,221.51
c. Safety Gloves man-days 1312.00 7.67 10,063.04
F.1 d. Vest man-days 1312.00 2.22 2,912.64
f. Dust Mask man-days 254.00 15.00 3,810.00
g. Eye Goggles man-days 178.00 2.82 501.96
h. Ear Muff man-days 76.00 0.83 63.08
i. Body Harness and Lanyard man-days 120.00 3.21 385.20
j. Rubber Boots man-days 335.00 1.39 465.65
Materials
a. Safety Helmet man-days 1312 0.25 328.00
b. Safety Shoes man-days 1163 2.77 3,221.51
c. Safety Gloves man-days 1312 7.67 10,063.04
d. Vest man-days 1312 2.22 2,912.64
F.2 f. Dust Mask man-days 254 15 3,810.00
g. Eye Goggles man-days 178 2.82 501.96
h. Ear Muff man-days 76 0.83 63.08
i. Body Harness and Lanyard man-days 120 3.21 385.20
j. Rubber Boots man-days 335 1.39 465.65
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 0% of G.1 -
I.1 Contractor's Profit (CP) - As Submitted 10% of G.1 4,975.11
I.2 Contractor's Profit (CP) - As Evaluated 10% of G.2 4,975.11
J.1 Value Added Tax (VAT)- As Submitted 5% of (G.1 + H.1 + I.1) 2,736.31
J.2 Value Added Tax (VAT)- As Evaluated 5% of (G.2 + H.2 + I.2) 2,736.31
PRINCESS M. MURIA
Engineer II
Page No. 4
Page 4
Err:509
Err:509
Item No./ Description : B.9
Mobilization / Demobilization
Unit of Measurement : Lump Sum
Output - As Submitted : 1.00

A.1 Labor
Sub- Total for A.1- As Submitted -

Labor
A.2
Equipment
B.1
a. Self Loading Truck & Accessories 1 4.00 1,300.00 5,200.00
b. Miscellaneous Handtools 5,000.00
Sub- Total for B.1- As Submitted 10,200.00
Equipment
a. Self Loading Truck & Accessories 1 4.00 1,300.00 5,200.00
B.2
Sub- Total for B.2- As Evaluated 10,200.00
D.1 Output - As Submitted 1.00
D.2 Output - As Evaluated 1.00
F.1 Materials
-
Sub- Total for F.1- As Submitted -
Materials
F.2
Sub- Total for F.2- As Evaluated
I.1 Contractor's Profit (CP) - As Submitted 0% of G.1 -
I.2 Contractor's Profit (CP) - As Evaluated 0% of G.2
PRINCESS M. MURIA
Engineer II
Page 5
Err:509
Err:509
Item No./ Description : 101 (1)
Removal of Structures and Obstruction
Output per hour - As Submitted : 1.00
Output per hour - As Evaluated :

Labor
b. Skilled Labor 1 8.00 73.65 589.20
c. Unskilled Labor 2 8.00 56.72 907.52
Labor
A.2 b. Skilled Labor 1 8.00 73.65 589.20
c. Unskilled Labor 2 8.00 56.72 907.52
Equipment
B.1 a. Backhoe w/ Breaker (0.80 m3) 1 8.00 1,998.10 15,984.80
b. Dump Truck (12 yd3) 1 2.00 1,420.00 2,840.00
c. Cutting Outfit 1 5.00 45.45 227.25
Equipment
a. Backhoe w/ Breaker (0.80 m3) 1 8.00 1,998.10 15,984.80
B.2 b. Dump Truck (12 yd3) 1 2.00 1,420.00 2,840.00
c. Cutting Outfit 1 5.00 45.45 227.25
D.1 Output per hour - As Submitted 1.00
D.2 Output per hour - As Evaluated 1.00
F.1 Materials
-
Materials
F.2
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15% of G.1 3,204.03
H.2 Overhead, Contingencies & Miscellaneous (OCM) - As Submitted 15% of G.2 3,204.03
PRINCESS M. MURIA
Engineer II
Page 6
Err:509
Err:509
Item No./ Description : 803 (1) a
Structure Excavation, Common Soil
Unit of Measurement : cu.m.

Labor
Sub- Total for A.1- As Submitted 271.59
Labor
A.2
Sub- Total for A.2- As Evaluated 271.59
Equipment
B.1 a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
b. Dumptruck (12 yd3) 1 1.00 1,420.00 1,420.00
Minor Tools (10% of Labor Cost) 27.16
Equipment
a. Backhoe (0.80 m3) 1 1.00 1,537.00 1,537.00
B.2 b. Dumptruck (12 yd3) 1 1.00 1,420.00 1,420.00
E.1 Direct Unit Cost (C.1 / D.1) - As Submitted 162.79
E.2 Direct Unit Cost (C.2 / D.2) - As Evaluated 162.79
F.1 Materials
Sub- Total for F.1- As Submitted

Materials
F.2
PRINCESS M. MURIA
Engineer II
Page 7
Err:509
Err:509
Embankment, From roadway/structure excavation

Labor
Labor
A.2
Equipment
B.1 a. Plate Compactor (5 hp) 1 0.75 123.00 92.25
b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
Equipment
a. Plate Compactor (5 hp) 1 0.75 123.00 92.25
B.2 b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
F.1 Materials
-
Materials
F.2
PRINCESS M. MURIA
Engineer II
#REF!
Page 8
Err:509
Err:509
Item No./ Description : 804 (1) b
Embankment, From borrow

Labor
Labor
A.2
Equipment
B.1 a. Plate Compactor (5 hp) 1 0.75 123.00 92.25
b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
Equipment
B.2 b. Backhoe (0.80 m3) 1 0.75 1,537.00 1,152.75
F.1 Materials
a. Embankment Materials (25% shringkage factor) cu.m. 1.25 323.00 403.75
Materials
F.2 a. Embankment Materials (25% shringkage factor) cu.m. 1.25 323.00 403.75
PRINCESS M. MURIA
Engineer II
#REF!
Page 9
Err:509
Err:509
Gravel fill

Labor
Labor
A.2
Equipment
B.1
Equipment
B.2
C.1 Total (A.1 + B.1) - As Submitted 360.25
C.2 Total (A.2 + B.2) - As Evaluated 360.25
Materials
F.1
a. Gravel Bedding (G1) cu.m. 1.05 917.50 963.38
(w/ 5% Shrinkage Factor) -
Materials
a. Gravel Bedding (G1) cu.m. 1.05 917.50 963.38
F.2
PRINCESS M. MURIA
Engineer II
Page 10
Err:509
Err:509
Item No./ Description : 900 (1) c2
Structural Concrete (Footings and Slab on Fill), A, 28 days

Labor
b. Skilled Labor 1 1.00 73.65 73.65
Labor
A.2 b. S\killed Labor 1 1.00 73.65 73.65
Equipment
B.1
a. One Bagger Mixer 1 1.00 172.00 172.00
Equipment
B.2
Materials
F.1 a. Gravel cu.m. 1.00 1,067.50 1,067.50
b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
Materials
a. Gravel cu.m. 1.00 1,067.50 1,067.50
F.2 b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
PRINCESS M. MURIA
Engineer II
Page No. #REF!
Page 11
Err:509
Err:509
Structural Concrete (Footing Tie Beams), A, 28 days

Labor
b. Skilled Labor 1 1.00 73.65 73.65
Labor
A.2 b. S\killed Labor 1 1.00 73.65 73.65
Equipment
B.1
Equipment
B.2
Materials
F.1 a. Gravel cu.m. 1.00 1,067.50 1,067.50
b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
Materials
a. Gravel cu.m. 1.00 1,067.50 1,067.50
F.2 b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
PRINCESS M. MURIA
Engineer II
Page No. #REF!
Page 12
Err:509
Err:509
Structural Concrete (Columns), A, 28 days

Labor
b. Skilled Labor 1 1.00 73.65 73.65
Labor
A.2 b. S\killed Labor 1 1.00 73.65 73.65
Equipment
B.1
Equipment
B.2
Materials
F.1 a. Gravel cu.m. 1.00 1,067.50 1,067.50
b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
Materials
a. Gravel cu.m. 1.00 1,067.50 1,067.50
F.2 b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
PRINCESS M. MURIA
Engineer II
Page No. #REF!
Page 13
Err:509
Err:509
Structural Concrete (Suspended Slab), A, 28 days

Labor
b. S\killed Labor 1 1.00 73.65 73.65
Labor
A.2 b. S\killed Labor 1 1.00 73.65 73.65
Equipment
B.1
Equipment
B.2
Materials
F.1 a. Gravel cu.m. 1.00 1,067.50 1,067.50
b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
Materials
a. Gravel cu.m. 1.00 1,067.50 1,067.50
F.2 b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
PRINCESS M. MURIA
Engineer II
Page No. #REF!
Page 14
Err:509
Err:509
Structural Concrete (Beams/Girders), A, 28 days

Labor
b. Skilled Labor 1 1.00 73.65 73.65
Labor
A.2 b. S\killed Labor 1 1.00 73.65 73.65
Equipment
B.1
Equipment
B.2
Materials
F.1 a. Gravel cu.m. 1.00 1,067.50 1,067.50
b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
Materials
a. Gravel cu.m. 1.00 1,067.50 1,067.50
F.2 b. Sand cu.m. 0.50 1,008.50 504.25
c. Cement bags 9.10 254.00 2,311.40
PRINCESS M. MURIA
Engineer II
Page 15
Err:509
Err:509
Reinforcing Steel (Deformed), Grade 40
Unit of Measurement : kg.

Labor
b. Skilled Labor 3 1.00 73.65 220.95
Labor
A.2 b. S\killed Labor 3 1.00 73.65 220.95
Equipment
B.1 a. Bar Cutter 1 0.50 219.75 109.88
b. Bar Bender 1 0.50 351.50 175.75
Equipment
a. Bar Cutter 1 0.5 219.75 109.88
B.2 b. Bar Bender 1 0.5 351.50 34.03
Materials
F.1 a. Deformed Reinforcing Steel kg 1.00 41.00 41.00
b. #16 Galvanized iron wire kg 0.02 87.00 1.31
c. Consumables (5% of Material Cost) 2.12
Materials
a. Deformed Reinforcing Steel kg 1.00 41.00 41.00
F.2 b. #16 Galvanized iron wire kg 0.02 87.00 1.31
PRINCESS M. MURIA
Engineer II
Page 16
Err:509
Err:509
Formworks and Falseworks
Unit of Measurement : sq.m.

Labor
Installation
a. Construction foreman 1 1.00 101.43 101.43
A.1 b. Skilled Laborer 4 1.00 73.65 294.60
c. Unskilled Laborer 6 1.00 56.72 340.32
Stripping -
b. Unskilled Laborer 6 0.56 56.72 190.58
Labor
Installation
b. Skilled Laborer 4 1.00 73.65 294.60
A.2 c. Unskilled Laborer 6 1.00 56.72 340.32
Stripping
Equipment
Area = 4.5 sq.m.
a. H-Frame 1.7 m x 1.2m, set 0.878 14.00 6.08 74.74
2 pes H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
B.1 b. Shoring Jack, 3.8 m full extension 1.361 14.00 4.50 85.74
c. Adjustable U-head Jack, 0.6m 1.756 14.00 0.85 20.90
d. Adjustable Base Jack, 0.6m 1.756 14.00 0.85 20.90
e. 1-1/2" GI Pipe x 6.0 m 1.361 14.00 2.50 47.63
f. 1-1/2" GI Pipe x 3.0 m 0.351 14.00 1.25 6.15
g. 1-1/2" GI Pipe x 4.0 m 0.702 14.00 1.75 17.21
h. 1-1/2" GI Pipe x 1.0 m 4.741 14.00 0.50 33.19
i. Tie Rod x 0.60m 6.102 14.00 1.00 85.43
j. Round Wing Nut 12.248 14.00 0.15 25.72
Equipment
Area = 4.5 sq.m.
a. H-Frame 1.7 m x 1.2m, set 0.878 14.00 6.08 74.74
2 pes H-frames
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 1.361 14.00 4.50 85.74
B.2 c. Adjustable U-head Jack, 0.6m 1.756 14.00 0.85 20.90
e. 1-1/2" GI Pipe x 6.0 m 1.361 14.00 2.50 47.63
f. 1-1/2" GI Pipe x 3.0 m 0.351 14.00 1.25 6.15
g. 1-1/2" GI Pipe x 4.0 m 0.702 14.00 1.75 17.21
h. 1-1/2" GI Pipe x 1.0 m 4.741 14.00 0.50 33.19
i. Tie Rod x 0.60m 6.102 14.00 1.00 85.43
j. Round Wing Nut 12.248 14.00 0.15 25.72
Materials
F.1 a. Phenolic board (.0019 x 1.2 x 2.4) - 5 uses pc 0.35 1,336.00 92.72
b. Good Lumber bd.ft 4.73 55.00 86.66
Page 17
Materials
a. Phenolic board (.0019 x 1.2 x 2.4) - 5 uses pc 0.35 1,336.00 92.72
F.2 b. Good Lumber bd.ft 4.73 55.00 86.66
PRINCESS M. MURIA
Engineer II
Page 18
Err:509
Err:509
Soil Poisoning
Unit of Measurement : Liter

Labor
A.1 a. Construction foreman 1 1.00 101.43 101.43
Labor
B.1 Equipment
Equipment
B.2 Minor Tools (10% of Labor Cost) 28.85
F.1 Materials
a. Soil Poisoning L 1.00 275.00 275.00
Materials
F.2 a. Soil Poisoning L 1.00 275.00 275.00
PRINCESS M. MURIA
Engineer II
Page 19
Err:509
Err:509
Sewer Line Works

Labor
Labor
B.1 Equipment
Equipment
Materials
100mm dia PVC pipe pcs 4.00 506.00 2,024.00
100mm x 50mm Tee pcs 4.00 140.00 560.00
100mm dia wye pcs 2.00 150.00 300.00
100mm x 50mm wye pcs 2.00 140.00 280.00
100mm elbow 45 deg pcs 2.00 90.00 180.00
F.1 100mm elbow 90 deg pcs 2.00 81.00 162.00
100mm dia cleanout pcs 2.00 36.00 72.00
50mm dia PVC pipe pcs 2.00 168.00 336.00
50mm dia p-trap pcs 1.00 98.00 98.00
50mm dia tee pcs 2.00 37.00 74.00
50mm dia PVC elbow 45 deg pcs 3.00 50.00 150.00
50mm dia elbow 90 deg pcs 3.00 26.00 78.00
Consumable (5%) 215.70
Materials
100mm x 50mm Tee pcs 4.00 140.00 560.00
100mm dia wye pcs 2.00 150.00 300.00
100mm x 50mm wye pcs 2.00 140.00 280.00
100mm elbow 45 deg pcs 2.00 90.00 180.00
100mm elbow 90 deg pcs 2.00 81.00 162.00
F.2 100mm dia cleanout pcs 2.00 36.00 72.00
50mm dia PVC pipe pcs 2.00 168.00 336.00
50mm dia p-trap pcs 1.00 98.00 98.00
50mm dia tee pcs 2.00 37.00 74.00
50mm dia PVC elbow 45 deg pcs 3.00 50.00 150.00
50mm dia elbow 90 deg pcs 3.00 26.00 78.00
PRINCESS M. MURIA
Engineer II
Page 20
Page 21
Err:509
Err:509
Storm Drainage and Downspout

Labor
Labor
B.1 Equipment
Equipment
Materials
4" dia PVC pipe pcs 5.00 506.00 2,530.00
F.1 4" dia elbow 90deg pcs 10.00 81.00 810.00
4" dia elbow 45deg pcs 10.00 90.00 900.00
coupling pcs 16.00 60.00 960.00
Materials
4" dia PVC pipe pcs 5.00 506.00 2,530.00
4" dia elbow 90deg pcs 10.00 81.00 810.00
F.2 4" dia elbow 45deg pcs 10.00 90.00 900.00
coupling pcs 16.00 60.00 960.00
PRINCESS M. MURIA
Engineer II
Page 22
Err:509
Err:509
Plumbing Fixtures

Labor
Labor
B.1 Equipment
Equipment
Materials
Water Closet including fittings and accessories (elongated) american std. or equivalent set/s 1.00 12,000.00 12,000.00
F.1
Lavatory including fittings and accessories american std. or equivalent set/s 1.00 4,700.00 4,700.00
Faucet pcs. 1.00 240.00 240.00
Floor Drains (stainless steel with waterless trap) pcs. 1.00 195.00 195.00
Materials
Water Closet including fittings and accessories (elongated) american std. or equivalent set/s 1.00 12,000.00 12,000.00
Lavatory including fittings and accessories american std. or equivalent set/s 1.00 4,700.00 4,700.00
F.2
Faucet pcs. 1.00 240.00 240.00
Floor Drains (stainless steel with waterless trap) pcs. 1.00 195.00 195.00
Sub- Total for F.- As Evaluated 17,135.00
G.1 Direct Unit Cost (E.1+ F.1) - As Evaluated 17,452.37
PRINCESS M. MURIA
Engineer II
Page 23
Err:509
Err:509
Cold Water Lines

Labor
Labor
B.1 Equipment
Equipment
Materials
G.I Pipe 12.7mm pcs 3.00 336.00 1,008.00
G.I tee 12.70mm pcs 3.00 12.00 36.00
F.1 G.I elbow 12.70mm pcs 4.00 15.00 60.00
G.I end cap pcs 4.00 7.00 28.00
G.I union patente pcs 1.00 33.00 33.00
G.I gate valve pcs 1.00 379.00 379.00
Materials
G.I Pipe 12.7mm pcs 3.00 336.00 1,008.00
G.I tee 12.70mm pcs 3.00 12.00 36.00
G.I elbow 12.70mm pcs 4.00 15.00 60.00
F.2 G.I end cap pcs 4.00 7.00 28.00
G.I gate valve pcs 1.00 379.00 379.00
PRINCESS M. MURIA
Engineer II
Page 24
Err:509
Err:509
Item No./ Description : 1003 (1) a1
Ceiling, 4.5 mm, Metal Frame, Fiber Cement Board

Labor
Labor
B.1 Equipment
Equipment
Materials
a. 4.5mm Fiber Cement Board/ 4.5mm Marine Plywood/ 6mm Marine Plywood/ 6mm Ordin pc. 0.365 450.00 164.25
b. Metal Furring pc. 1.131 130.00 147.03
c. Carrying Channels pc. 0.357 150.00 53.55
F.1
d. Hanger Bars/Rod pc. 1.000 80.00 80.00
e. Channel Clip pc. 6.000 20.00 120.00
f. Wall Angle pc. 0.238 100.00 23.80
g. Rivets pc. 14.000 1.50 21.00
h. 1" Metal Screw pc. 4.000 3.00 12.00
Materials
a. 4.5mm Fiber Cement Board/ 4.5mm Marine Plywood/ 6mm Marine Plywood/ 6mm Ordin pc. 0.365 450.00 164.25
b. Metal Furring pc. 1.131 130.00 147.03
c. Carrying Channels pc. 0.357 150.00 53.55
d. Hanger Bars/Rod pc. 1.000 80.00 80.00
F.2
e. Channel Clip pc. 6.000 20.00 120.00
f. Wall Angle pc. 0.238 100.00 23.80
g. Rivets pc. 14.000 1.50 21.00
h. 1" Metal Screw pc. 4.000 3.00 12.00
G.1 Direct Unit Cost (E.1+ F.1) - As Evaluated 834.77
PRINCESS M. MURIA
Engineer II
Page 25
Err:509
Err:509
Finishing Hardware

Labor
A.1 a. Construction foreman 1 12.00 101.43 1,217.16
c. Unskilled Laborer 2 12.00 56.72 1,361.28
Labor
a. Construction foreman 1 12.00 101.43 1,217.16
B.1 Equipment
Equipment
Materials
F.1 a.Finishing Hardware (Lockset/Latches, Bolts, set/s 4.00 922.00 3,688.00
Door Closer, Knobs/Handles/Hinges/ -
Ladder/Grab Bar) -
Materials
a.Finishing Hardware (Lockset/Latches, Bolts, set/s 4.00 922.00 3,688.00
F.2 Door Closer, Knobs/Handles/Hinges/ -
Ladder/Grab Bar) -
PRINCESS M. MURIA
Engineer II
Page 26
Err:509
Err:509
Aluminum Framed Glass Door, Sliding Type

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1 a. Aluminum Glass Door (Sliding Type/ sq.m. 1.00 2,450.00 2,450.00
Swing Type) -
b. Consumables (3% of Materials Cost) 73.50
Materials
a. Aluminum Glass Door (Sliding Type/ sq.m. 1.00 2,450.00 2,450.00
F.2 Swing Type) -
PRINCESS M. MURIA
Engineer II
Page 27
Err:509
Err:509
Item No./ Description : 1007 (1) b
Aluminum Framed Glass Door, Swing Type

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1 a. Aluminum Glass Door (Sliding Type/ sq.m. 1.00 2,450.00 2,450.00
Swing Type) -
Materials
a. Aluminum Glass Door (Sliding Type/ sq.m. 1.00 2,450.00 2,450.00
F.2 Swing Type) -
PRINCESS M. MURIA
Engineer II
Page 28
Err:509
Err:509
Aluminum Glass Windows, Sliding Type

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1 a. Aluminum Glass Window (Sliding Type/ sq.m. 1.00 2,800.00 2,800.00
Swing Type) -
Materials
a. Aluminum Glass Window (Sliding Type/ sq.m. 1.00 2,800.00 2,800.00
F.2 Swing Type) -
PRINCESS M. MURIA
Engineer II
Page 29
Err:509
Err:509
Item No./ Description : 1008 (1) c
Aluminum Glass Windows, Awning Type

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1 a. Aluminum Glass Window (Sliding Type/ Awning Type/ sq.m. 1.00 2,450.00 2,450.00
Casement Type) -
Materials
a. Aluminum Glass Window (Sliding Type/ Awning Type/ sq.m. 1.00 2,450.00 2,450.00
F.2 Casement Type) -
b. Consumables (3% of Materials Cost) - 73.50
PRINCESS M. MURIA
Engineer II
Page 30
Err:509
Err:509
Frames, Jambs, Sills, Head, Transoms and Mullion
Unit of Measurement : Set

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1
a. Jambs, Sill, Head, Transoms and Mullion set 4.00 2,027.00 8,108.00
Materials
a. Jambs, Sill, Head, Transoms and Mullion set 4.00 2,027.00 8,108.00
F.2
PRINCESS M. MURIA
Engineer II
Page 31
Err:509
Err:509
Doors, Flush

Labor
Labor
B.1 Equipment
Equipment
F.1 Materials
a.Wooden Flush Door sq.m. 1.00 1,800.00 1,800.00
Materials
F.2 a.Wooden Flush Door sq.m. 1.00 1,800.00 1,800.00
PRINCESS M. MURIA
Engineer II
Page 32
Err:509
Err:509
Item No./ Description : 1013 (2) b1
Fabricated Metal Roofing Accessory, gauge 24, Gutters
Unit of Measurement : l.m.

Labor
Labor
B.1 Equipment
Equipment
Materials
a. Gutter (0.6 mm) m 1.00 168.00 168.00
F.1
b. 12" x 1" Plain GI Strap pc 3.00 40.00 120.00
c. Blind Rivets pc 16.00 1.50 24.00
c. Consumables (3% of Materials Cost) 9.36
Materials
a. Gutter (0.6 mm) m 1.00 168.00 168.00
b. 12" x 1" Plain GI Strap pc 3.00 40.00 120.00
F.2
c. Blind Rivets pc 16.00 1.50 24.00
PRINCESS M. MURIA
Engineer II
Page 33
Err:509
Err:509
Item No./ Description : 1014 (1) b2
Prepainted Metal Sheets, above 0.427 mm, Rib Type, Long Span

Labor
Labor
B.1 Equipment
Equipment
Materials
a. Prepainted Metal Sheets (Corrugated, Short sq.m. 1.05 370.00 388.50
F.1 Span/ Long Span, below 0.427mm thk/ above -
0.427mm thk) -
b. Tek screw/J-bolt with washers pc 10.00 4.00 40.00
Materials
a. Prepainted Metal Sheets (Corrugated, Short sq.m. 1.05 370.00 388.50
Span/ Long Span, below 0.427mm thk/ above -
F.2 0.427mm thk) -
b. Tek screw/J-bolt with washers pc 10.00 4.00 40.00
PRINCESS M. MURIA
Engineer II
Page 34
Err:509
Err:509
Waterproofing, Cement-base
Unit of Measurement : sq.m

Labor
Labor
B.1 Equipment
Equipment
F.1 Materials
a. Cement-based waterproofing sq.m. 1.05 45.00 47.25
Materials
F.2 a. Cement-based waterproofing sq.m. 1.05 45.00 47.25
PRINCESS M. MURIA
Engineer II
Page 35
Err:509
Err:509
Glazed Tiles and Trims

Labor
Labor
B.1 Equipment
Equipment
Materials
a. Glazed Tiles sq.m. 1.05 740.00 777.00
b. Cement bags 0.325 254.00 82.55
F.1
c. Sand cu.m. 0.026 1,008.50 26.22
d. Tile Grout bags 0.125 116.00 14.50
e. Tile Adhesive bags 0.143 306.40 43.82
f. Consumables (3% of Materials Cost) 28.32
Materials
a. Glazed Tiles sq.m. 1.05 740.00 777.00
b. Cement bags 0.325 254.00 82.55
c. Sand cu.m. 0.026 1,008.50 26.22
F.2
d. Tile Grout bags 0.125 116.00 14.50
e. Tile Adhesive bags 0.143 306.40 43.82
f. Consumables (3% of Materials Cost) 28.32
PRINCESS M. MURIA
Engineer II
Page 36
Err:509
Err:509
Unglazed Tiles

Labor
Labor
B.1 Equipment
Equipment
Materials
a. Unglazed Tiles/ Granite Tiles/ Synthetic sq.m. 1.05 350.00 367.50
F.1 Granite -
b. Cement bags 0.33 254.00 82.55
c. Sand cu.m. 0.03 1,008.50 26.22
d. Tile Grout bags 0.13 116.00 14.50
Materials
a. Unglazed Tiles/ Granite Tiles/ Synthetic sq.m. 1.05 350.00 367.50
Granite -
F.2 b. Cement bags 0.33 254.00 82.55
c. Sand cu.m. 0.03 1,008.50 26.22
d. Tile Grout bags 0.13 116.00 14.50
PRINCESS M. MURIA
Engineer II
Page 37
Err:509
Err:509
Cement Plaster Finish

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1
a. Cement bag 0.33 254.00 83.82
b. Sand cu.m. 0.03 1,008.50 27.23
Materials
a. Cement bag 0.33 254.00 83.82
F.2
b. Sand cu.m. 0.027 1,008.50 27.23
PRINCESS M. MURIA
Engineer II
Page 38
Err:509
Err:509
Painting Works, Masonry/Concrete

Labor
Labor
B.1 Equipment
Equipment
Materials
a. Concrete Neutralizer gal 0.02 112.00 2.24
F.1 b. Concrete Sealer/Primer gal 0.04 190.00 7.60
c. Patching Compound gal 0.05 60.00 3.00
d. Semi Gloss Latex (two coat only) gal 0.08 595.00 47.60
e. Consumables (5% of Materials Cost) 3.02
Materials
a. Concrete Neutralizer gal 0.02 112.00 2.24
b. Concrete Sealer/Primer gal 0.04 190.00 7.60
F.2 c. Patching Compound gal 0.05 60.00 3.00
d. Semi Gloss Latex (two coat only) gal 0.08 595.00 47.60
PRINCESS M. MURIA
Engineer II
Page 39
Err:509
Err:509
CHB Non Load Bearing (including Reinforcing Steel), 100 mm

Labor
Labor
B.1 Equipment
Equipment
Materials
a. 100 mm thk. CHB (Ordinary) pc 13.00 20.00 260.00
F.1 b. Cement bag 0.53 254.00 133.35
c. Sand cu.m 0.04 1,008.50 40.34
d. Reinforcing Steel kg 3.24 41.00 132.84
e. #16 Tie Wire kg 0.05 87.00 4.35
Materials
b. Cement bag 0.53 254.00 133.35
F.2 c. Sand cu.m 0.04 1,008.50 40.34
e. #16 Tie Wire kg 0.05 87.00 4.35
PRINCESS M. MURIA
Engineer II
Page 40
Err:509
Err:509
CHB Non Load Bearing (including Reinforcing Steel), 150 mm

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1 b. Cement bag 1.50 254.00 381.00
c. Sand cu.m 0.04 1,008.50 40.34
e. #16 Tie Wire kg 0.05 87.00 4.35
Materials
b. Cement bag 1.50 254.00 381.00
F.2 c. Sand cu.m 0.04 1,008.50 40.34
e. #16 Tie Wire kg 0.05 87.00 4.35
PRINCESS M. MURIA
Engineer II
Page 41
Err:509
Err:509
Structural Steel, Trusses
Unit of Measurement : kg

Labor
Fabrication
Erection -
a. Skilled Laborer 3 0.49 73.65 108.27
Labor
Fabrication
A.2 c. Unskilled Laborer 2 1.00 56.72 113.44
Erection -
a. Skilled Laborer 3 0.49 73.65 108.27
Equipment
a. Welding Machine 1 0.75 371.00 278.25
B.1
b .Cutting Outfit 1 0.25 45.45 11.36
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19
Equipment
a. Welding Machine 1 0.75 371.00 278.25
b .Cutting Outfit 1 0.25 45.45 11.36
B.2
c. Truck Mounted Crane (20-25 mt) 1 0.49 1,631.00 799.19
Materials
a. Structural Steel Framing including kg 1.00 50.00 50.00
cross bracing,truss,purlins) -
F.1
b. Acetylene kg 0.01 60.00 0.66
c. Oxygen kg 0.02 30.00 0.66
d. Welding Rod kg 0.02 110.00 2.20
Materials
a. Structural Steel Framing including kg 1.00 50.00 50.00
b. Acetylene kg 0.01 60.00 0.66
F.2
c. Oxygen kg 0.02 30.00 0.66
d. Welding Rod kg 0.02 110.00 2.20
PRINCESS M. MURIA
Engineer II
Page 42
Err:509
Err:509
Metal Structure Accessories (Steel Plates)
Unit of Measurement : kgs.
Output per hour - As Evaluated : .

Labor
Labor
B.1 Equipment
Equipment
Materials
F.1
a. Steel Plates kgs. 1.05 50.00 52.50
Consumables (3% of materials cost) 1.58
Materials
a. Steel Plates kgs. 1.05 50.00 52.50
F.2
Consumables (3% of materials cost) 1.58
PRINCESS M. MURIA
Engineer II
Page 43
Err:509
Err:509
Railing

Labor
b. Skilled Laborer 2 8.00 73.65 1,178.40
Labor
A.2 b. Skilled Laborer 2 8.00 73.65 1,178.40
Equipment
B.1 a. Welding machine 1 8.00 371.00 2,968.00
b. Cutting outfit 1 6.00 45.45 272.70
Equipment
a. Welding machine 1 8.00 371.00 2,968.00
B.2 b. Cutting outfit 1 6.00 45.45 272.70
Materials
a. 38mm dia. G.I. Pipe pc 20.00 1,074.00 21,480.00
F.1 b. Prefab L-type Grab Bar 38mm x 1m x 1m pc 4.00 4,500.00 18,000.00
c. Prefab Stainless Steel Grab bar 38mm x 800mm pc 4.00 1,000.00 4,000.00
d. Welding Rod kg 5.00 110.00 550.00
Cosumable (5%) 2,201.50
Materials
a. 38mm dia. G.I. Pipe pc 20.00 1,074.00 21,480.00
b. Prefab L-type Grab Bar 38mm x 1m x 1m pc 4.00 4,500.00 18,000.00
F.2 c. Prefab Stainless Steel Grab bar 38mm x 800mm pc 4.00 1,000.00 4,000.00
d. Welding Rod kg 5.00 110.00 550.00
Cosumable (5%) 2,201.50
PRINCESS M. MURIA
Engineer II
Page 44
Err:509
Err:509
Conduits, Boxes and Fittings (Conduit Works/Conduit Rough-in)

Labor
A.1 a. Reg. Electrical Engr. 1 24.00 101.43 2,434.32
b. Reg. Master Electrician / NCII Electrician 1 24.00 92.31 2,215.44
c. Helper 2 24.00 56.72 2,722.56
Labor
a. Reg. Electrical Engr. 1 24.00 101.43 2,434.32
A.2 b. Reg. Master Electrician / NCII Electrician 1 24.00 92.31 2,215.44
c. Helper 2 24.00 56.72 2,722.56
B.1 Equipment
Equipment
Materials
20 mmΦ uPVC Pipe m 160.00 30.67 4,906.67
20 mmΦ uPVC Elbow pcs 30.00 20.00 600.00
20 mmΦ uPVC Adapter with locknut sets 20.00 14.00 280.00
40 mmΦ uPVC Pipe m 15.00 230.00 3,450.00
F.1 40 mmΦ uPVC Elbow pcs 5.00 64.00 320.00
Utility box, 2" X 4" PVC pcs 15.00 38.00 570.00
Octagonal Junction Box, 4" X 4" with cover uPVC sets 8.00 32.00 256.00
Square Box with cover, uPVC sets 8.00 43.00 344.00
G.I. Wire gauge 16 kgs 5.00 87.00 435.00
Consumables (3% of material cost) 337.25
Materials
20 mmΦ uPVC Pipe m 160.00 30.67 4,906.67
40 mmΦ uPVC Pipe m 15.00 230.00 3,450.00
F.2 40 mmΦ uPVC Adapter with locknut sets 2.00 40.00 80.00
Octagonal Junction Box, 4" X 4" with cover uPVC sets 8.00 32.00 256.00
Square Box with cover, uPVC sets 8.00 43.00 344.00
G.I. Wire gauge 16 kgs 5.00 87.00 435.00
PRINCESS M. MURIA
Engineer II
Page 45
Err:509
Err:509
Wires and Wiring Devices

Labor
c. Helper 2 24.00 56.72 2,722.56
Labor
c. Helper 2 24.00 56.72 2,722.56
B.1 Equipment
Equipment
Materials
2.0 sq. mm. THHN m 150.00 20.00 3,000.00
3.5 sq. mm. THHN m 310.00 25.00 7,750.00
5.5 sq. mm. THHN m 12.00 36.00 432.00
14 sq. mm. THHN m 10.00 99.00 990.00
F.1 22 sq. mm. THHN m 20.00 143.00 2,860.00
PVC Electrical tape, big m 5.00 27.00 135.00
Single Pole Wall Switch on one switch plate sets 3.00 65.00 195.00
Duplex (2 Single Pole Wall Switches on one switch plate) sets 1.00 95.00 95.00
Single Convenience Outlet / Receptacle, Grounding Type (GT), 16A sets 2.00 90.00 180.00
Duplex Universal Convenience Outlets/Receptacles (GT), 16A sets 7.00 95.00 665.00
Materials
2.0 sq. mm. THHN m 150.00 20.00 3,000.00
3.5 sq. mm. THHN m 310.00 25.00 7,750.00
5.5 sq. mm. THHN m 12.00 36.00 432.00
14 sq. mm. THHN m 10.00 99.00 990.00
22 sq. mm. THHN m 20.00 143.00 2,860.00
F.2 PVC Electrical tape, big m 5.00 27.00 135.00
Single Pole Wall Switch on one switch plate sets 3.00 65.00 195.00
Duplex (2 Single Pole Wall Switches on one switch plate) sets 1.00 95.00 95.00
Single Convenience Outlet / Receptacle, Grounding Type (GT), 16A sets 2.00 90.00 180.00
Duplex Universal Convenience Outlets/Receptacles (GT), 16A sets 7.00 95.00 665.00
PRINCESS M. MURIA
Engineer II
Page 46
Err:509
Err:509
Panelboard with Main & Branch Breakers

Labor
c. Helper 6 40.00 56.72 13,612.80
Labor
c. Helper 6 40.00 56.72 13,612.80
B.1 Equipment
Minor Tools (10 % of Labor Cost) 2,874.72
Equipment
B.2 Minor Tools (10 % of Labor Cost) 2,874.72
Materials
Main: 70AT/150AF, 2P, 4 Branches, Bolt-on type, NEMA 3R ENCLOSURE, 240VAC 40KA set 1.00 4,949.00 4,949.00
F.1
Branches: 20AT, 2P, BOLT-ON TYPE pc 3.00 532.00 1,596.00
30AT, 2P, BOLT-ON TYPE pc 2.00 532.00 1,064.00
Materials
Main: 70AT/150AF, 2P, 4 Branches, Bolt-on type, NEMA 3R ENCLOSURE, 240VAC 40KA set 1.00 4,949.00 4,949.00
Branches: 20AT, 2P, BOLT-ON TYPE pc 3.00 532.00 1,596.00
F.2
30AT, 2P, BOLT-ON TYPE pc 2.00 532.00 1,064.00
PRINCESS M. MURIA
Engineer II
Page 47
Err:509
Err:509
Lighting Fixtures and Lamps

Labor
c. Helper 2 24.00 56.72 2,722.56
Labor
c. Helper 2 24.00 56.72 2,722.56
B.1 Equipment
Equipment
Materials
Twinhead Emergency Lamp 2x6Watts Bulb 6V 10Ah pcs 2.00 2,199.00 4,398.00
Louver - Surface Type w/ Aluminum Reflector - Fixture Only - 2X20W pcs 6.00 1,200.00 7,200.00
F.1 Led Fluorescent Tube 18W pcs 12.00 700.00 8,400.00
Led Bulb 14W pcs 6.00 300.00 1,800.00
Ceiling Receptacle 3½” set 3.00 25.00 75.00
Wall Lamp Fixture pcs 6.00 929.00 5,574.00
Consumables (3% of material coConsumab Consumables (3% of material cost) 823.41
Materials
Twinhead Emergency Lamp 2x6Watts Bulb 6V 10Ah pcs 2.00 2,199.00 4,398.00
Louver - Surface Type w/ Aluminum Reflector - Fixture Only - 2X20W pcs 6.00 1,200.00 7,200.00
Led Fluorescent Tube 18W pcs 12.00 700.00 8,400.00
F.2 Led Bulb 14W pcs 6.00 300.00 1,800.00
Ceiling Receptacle 3½” set 3.00 25.00 75.00
Wall Lamp Fixture pcs 6.00 929.00 5,574.00
PRINCESS M. MURIA
Engineer II
Page 48
Err:509
Err:509
Network Cabling

Labor
c. Helper 2 16.00 56.72 1,815.04
Labor
c. Helper 2 16.00 56.72 1,815.04
B.1 Equipment
Equipment
Materials
Telephone / Data Cabinet (304mm X 457mm X 127mm) GUAGE # 16, NEMA3R set 1.00 1,950.00 1,950.00
F.1
UTP CAT5 Cable (Telephone Jacketed Wire CAT 5E) m 15.00 15.00 225.00
Wall Plate Single (Teephone outlet, RJ 45) sets 1.00 200.00 200.00
Materials
Telephone / Data Cabinet (304mm X 457mm X 127mm) GUAGE # 16, NEMA3R set 1.00 1,950.00 1,950.00
UTP CAT5 Cable (Telephone Jacketed Wire CAT 5E) m 15.00 15.00 225.00
F.2
Wall Plate Single (Teephone outlet, RJ 45) sets 1.00 200.00 200.00
PRINCESS M. MURIA
Engineer II
Page 49
Err:509
Err:509
Grounding System

Labor
c. Helper 4 40.00 56.72 9,075.20
Labor
c. Helper 4 40.00 56.72 9,075.20
B.1 Equipment
Sub- Total for B.1- As Submitted -

Equipment
B.2
Sub- Total for B.2- As Evaluated -
Materials
F.1 Exothermic Weld Connector pcs 13.00 250.00 3,250.00
Bare Copper Wire, 50mm2 m 65.00 375.00 24,375.00
Grounding Rod Copper Clad 3m X 16mm dia. pcs 6.00 350.00 2,100.00
Materials
Exothermic Weld Connector pcs 13.00 250.00 3,250.00
F.2 Bare Copper Wire, 50mm2 m 65.00 375.00 24,375.00
Grounding Rod Copper Clad 3m X 16mm dia. pcs 6.00 350.00 2,100.00
PRINCESS M. MURIA
Engineer II
Page 50
Err:509
Err:509
2 Spool Insulator Wire Rack

Labor
A.1 a. Reg. Electrical Engr. 1 4.00 101.43 405.72
b. Reg. Master Electrician / NCII Electrician 1 4.00 92.31 369.24
c. Helper 2 4.00 56.72 453.76
Labor
a. Reg. Electrical Engr. 1 4.00 101.43 405.72
A.2 b. Reg. Master Electrician / NCII Electrician 1 4.00 92.31 369.24
c. Helper 2 4.00 56.72 453.76
B.1 Equipment
Equipment
Materials
F.1
2 Spool Insulator Wire Rack set 2.00 420.00 840.00
Materials
2 Spool Insulator Wire Rack set 2.00 420.00 840.00
F.2
PRINCESS M. MURIA
Engineer II
Page 51
Err:509
Err:509
Fire Extinguisher, 10 lbs, ABC with bracket

A.1 Labor
Reg. Master Electrician / NCII Electrician 1 1.00 92.31 92.31
Labor
A.2 Reg. Master Electrician / NCII Electrician 1 1.00 92.31 92.31
B.1 Equipment
Equipment
F.1 Materials
Fire Extuinguisher, 10 Lbs, ABC, with bracket set 2.00 4,100.00 8,200.00
Materials
F.2 Fire Extuinguisher, 10 Lbs, ABC, with bracket set 2.00 4,100.00 8,200.00
PRINCESS M. MURIA
Engineer II
Page 52
Err:509
Err:509
Item No./ Description : 1208(1)
Fire Alarm System

Labor
c. Helper 6 40.00 56.72 13,612.80
Labor
c. Helper 6 40.00 56.72 13,612.80
B.1 Equipment
Equipment
B.2 Minor Tools (10 % of Labor Cost) 2,874.72
Materials
Smoke Detector with base set 7.00 1,950.00 13,650.00
Heat Detector with base set 2.00 1,950.00 3,900.00
F.1 Fire Alarm Bell, Vibrating type, 6" set 2.00 1,400.00 2,800.00
Fire Alarm Control Panel set 1.00 13,890.00 13,890.00
Manual Pull Station Switch Single action pc 2.00 1,500.00 3,000.00
Back-up Battery Pack, 12V DC set 1.00 1,200.00 1,200.00
Consumables (3% of material cost) 1,153.20
Materials
Smoke Detector with base set 7.00 1,950.00 13,650.00
Heat Detector with base set 2.00 1,950.00 3,900.00
Fire Alarm Bell, Vibrating type, 6" set 2.00 1,400.00 2,800.00
F.2 Fire Alarm Control Panel set 1.00 13,890.00 13,890.00
Manual Pull Station Switch Single action set 2.00 1,400.00 2,800.00
Back-up Battery Pack, 12V DC set 1.00 13,890.00 13,890.00
PRINCESS M. MURIA
Engineer II
Page 53
BACK-UP COMPUTATION
Mobilization / Demobilization 1.00 Lump Sum

Structure Excavation 952.35 cu.m.
Length Width Height Quantity
F1 2.90 x 2.90 x 2.20 x 49 = 906.598
Septic Tank 7.60 x 2.8 x 2.15 x 1 = 45.75
Embankment, From Roadway/Structure Excavation 714.71 cu.m.

Excavated Vol. Concrete Vol.
F1 952.35 - 237.64 x 1.00 x 1 = 714.714
Gravel Fill 45.47 cu.m.
Gravel bed Length Width Height Quantity

F1 2.90 x 2.90 x 0.10 x 49 = 41.209
Septic Tank 7.60 x 2.8 x 0.10 x 2 = 4.26
Structural Concrete, Class A 1153.49 cu.m.

F1 2.90 x 2.90 x 0.40 x 49 = 164.836
SLAB ON GRADE 520 x 0.10 x 1 = 52
ramp 16.75 x 0.10 x 2 = 3.35
ramp 51.12 x 0.10 x 2 = 10.224
Septic Tank Concrete
length x thickness x width = volume
base 7.6 0.2 2.80 4.256
east side 2.8 0.15 2.15 0.903
west side 2.8 0.15 2.15 0.903
north side 7.6 0.15 2.15 2.451
south side 7.6 0.15 2.15 2.451
partition 1 2.5 0.15 2.15 0.80625
partition 2 2.5 0.15 2.15 0.80625
2 set
25.153 cu.m.

GB 1 4.50 x 0.30 x 0.40 x 28 = 50.4
GB 2 4.00 x 0.30 x 0.40 x 14 = 22.4
RB2 4.00 x 0.30 x 0.40 x 7 = 11.2
Rb3 3.50 x 0.30 x 0.40 x 14 = 19.6
Rb4 3.00 x 0.30 x 0.40 x 21 = 25.2
2nd flr & 3rd flr Length Width Height Quantity

B1 4.50 x 0.30 x 0.40 x 56 = 100.8
B2 4.00 x 0.30 x 0.40 x 42 = 67.2
B3 3.50 x 0.30 x 0.40 x 28 = 39.2
B4 3.00 x 0.30 x 0.40 x 44 = 52.8
4th flr Length Width Height Quantity

B1 4.50 x 0.30 x 0.40 x 28 = 50.4
B2 4.00 x 0.30 x 0.40 x 21 = 33.6
B3 3.50 x 0.30 x 0.40 x 14 = 19.6
B4 3.00 x 0.30 x 0.40 x 22 = 26.4

RB1 4.50 x 0.30 x 0.40 x 28 = 50.4
RB2 4.00 x 0.30 x 0.40 x 21 = 33.6
Rb3 3.50 x 0.30 x 0.40 x 14 = 19.6
Rb4 3.00 x 0.30 x 0.40 x 21 = 25.2

C1 0.4 x 0.40 x 14.20 x 49 = 111.328
Area Thickness Qty

SS 520 x 0.125 x 3.000 = 195.00 cu.m.
Reinforcing Steel 91119.02 kgs.
MAIN REBAR Height No. of Bars Quantity

c1 14.20 x 6 x 49 = 4174.80 l.m. 20mmØ
LATERAL TIES No. of col No. of ties Length of ties(2x(A+B)+20D)

c1 49 x 74 x 2.10 = 7614.60 l.m. 12mmØ
MAIN REBAR Length No. of Pieces Quantity

F1 2.90 x 15 x 49 = 2131.5 l.m. 20.mmØ
2.90 x 15 x 49 = 2131.5 l.m. 20.mmØ
Length No. of Bars Quantity

GB 1 4.50 x 4 x 28 = 504.00 l.m. 16mmØ
GB 2 4.00 x 4 x 14 = 224.00 l.m. 16mmØ
RB2 4.00 x 4 x 7 = 112.00 l.m. 16mmØ
Rb3 3.50 x 4 x 14 = 196.00 l.m. 16mmØ
Rb4 3.00 x 4 x 21 = 252.00 l.m. 16mmØ
2nd flr & 3rd flr

B1 4.50 x 6 x 56 = 1512.00 l.m. 16mmØ
B2 4.00 x 6 x 42 = 1008.00 l.m. 16mmØ
B3 3.50 x 6 x 28 = 588.00 l.m. 16mmØ
B4 3.00 x 6 x 44 = 792.00 l.m. 16mmØ
4th flr
B1 4.50 x 6 x 28 = 756.00 l.m. 16mmØ
B2 4.00 x 6 x 21 = 504.00 l.m. 16mmØ
B3 3.50 x 6 x 14 = 294.00 l.m. 16mmØ
B4 3.00 x 6 x 22 = 396.00 l.m. 16mmØ
RB1 4.50 x 4 x 28 = 504.00 l.m. 16mmØ

RB2 4.00 x 4 x 21 = 336.00 l.m. 16mmØ
Rb3 3.50 x 4 x 14 = 196.00 l.m. 16mmØ
Rb4 3.00 x 4 x 21 = 252.00 l.m. 16mmØ
No. of beam No. of ties Length of ties(2x(A+B)+20D)

GB 1 28 x 24 x 1.72 = 1155.84 l.m. 12mmØ
GB 2 14 x 23 x 1.72 = 553.84 l.m. 12mmØ
RB2 7 x 23 x 1.72 = 276.92 l.m. 12mmØ
Rb3 14 x 22 x 1.72 = 529.76 l.m. 12mmØ
Rb4 21 x 21 x 1.72 = 758.52 l.m. 12mmØ
2nd flr & 3rd flr

B1 56 x 27 x 1.72 = 2600.64 l.m. 12mmØ
B2 42 x 25 x 1.72 = 1806.00 l.m. 12mmØ
B3 28 x 24 x 1.72 = 1155.84 l.m. 12mmØ
B4 44 x 22 x 1.72 = 1664.96 l.m. 12mmØ
4th flr
B1 28 x 27 x 1.72 = 1300.32 l.m. 12mmØ
B2 21 x 25 x 1.72 = 903.00 l.m. 12mmØ
B3 14 x 24 x 1.72 = 577.92 l.m. 12mmØ
B4 22 x 22 x 1.72 = 832.48 l.m. 12mmØ
RB1 28 x 24 x 1.72 = 1155.84 l.m. 12mmØ

RB2 21 x 23 x 1.72 = 830.76 l.m. 12mmØ
Rb3 14 x 22 x 1.72 = 529.76 l.m. 12mmØ
Rb4 21 x 21 x 1.72 = 758.52 l.m. 12mmØ
GF SLAB Slab Length Spacing Bar Length

20.00 ÷ 0.40 + 1 x 25.00 = 1275.00 l.m. (10mm Ø)
court
26.00 ÷ 0.40 + 1 x 40.00 = 2640.00 l.m. (10mm Ø)
3.35 ÷ 0.40 + 1 x 25.00 = 234.38 l.m. (10mm Ø)
ramp
5.00 ÷ 0.40 + 1 x 40.00 = 540.00 l.m. (10mm Ø)
Area 6lm piece/area Qty

SS 520.00 3.22 3.00 30148.56 l.m. (12mm Ø)
Septic Tank Steel reinforcement

12mmØ Rebars
end bend span dowel net length set
base hor. bars 0.30 2.8 3.1 26.00 = 80.6 m
base long. bars 0.30 7.6 7.9 8.00 = 63.2 m
east vert. bars 0.30 2.15 2.45 10.00 = 24.5 m
east hor. bars 0.30 2.8 3.1 8.00 = 24.8 m
part 1 vert. bars 0.30 2.15 2.45 10.00 = 24.5 m
part 1 hor. bars 0.30 2.8 3.1 8.00 = 24.8 m
part 2 vert. bars 0.30 2.15 2.45 10.00 = 24.5 m
part 2 hor. bars 0.30 2.8 3.1 8.00 = 24.8 m
west t vert. bars 0.30 2.15 2.45 10.00 = 24.5 m
west hor. bars 0.30 2.8 3.1 8.00 = 24.8 m
north vert. bars 0.30 7.6 7.9 10.00 = 79 m
west hor. bars 0.30 2.8 3.1 26.00 = 80.6 m
lift bar 0.4 3.00 = 1.2 m
2007.2 m l.m. (12mm Ø)
1 set
2007.2
STAIRS No. of Steps Width
Nosing Bar 51 x 2.00 = 102.00 l.m. (10mm Ø)
Width Spacing Legth per piece No. of Steps
Thread Bar 2.00 + 0.30 x 0.60 x 51 = 1632 l.m. (10mm Ø)
Length Spacing Width set
Rebars 3.00 + 0.20 x 2.00 x 3 = 720 l.m. (12mm Ø)
3.00 + 0.20 x 2.00 x 3 = 720 l.m. (12mm Ø)
Width Spacing Length set
2.00 + 0.15 x 2.45 x 3 = 842.80 l.m. (12mm Ø)
2.00 + 0.15 x 2.50 x 3 = 322.50 l.m. (12mm Ø)
wt factor: Weight
32 mm Ø l.m. 6.310 0.00 kgs
25 mm Ø l.m. 3.853 0.00 kgs
20 mm Ø 8437.80 l.m. 2.469 20832.93 kgs
16 mm Ø 8426.00 l.m. 1.580 13313.08 kgs
12 mm Ø 59766.58 l.m. 0.888 53072.72 kgs
10 mm Ø 6321.38 l.m. 0.617 3900.29 kgs
kgs
Total: 91119.02 kgs
Formworks and Falseworks 1415.87 sq.m.

F1 2.90 x 2.90 x 0.400 x 49 = 227.36
Septic Tank Concrete
length x thickness x width = AREA
base 7.6 0.2 2.80 20.8
east side 2.8 0.15 2.15 9.9
west side 2.8 0.15 2.15 9.9
north side 7.6 0.15 2.15 19.5
south side 7.6 0.15 2.15 19.5
partition 1 2.5 0.15 2.15 9.3
partition 2 2.5 0.15 2.15 9.3
2 set
1 `sqm

GB 1 4.5 x 0.3 x 0.4 x 28 = 104.16
GB 2 4 x 0.3 x 0.4 x 14 = 46.48
RB2 4 x 0.3 x 0.4 x 7 = 23.24
Rb3 3.5 x 0.3 x 0.4 x 14 = 40.88
Rb4 3 x 0.3 x 0.4 x 21 = 52.92
2nd flr & 3rd flr

B1 4.5 x 0.3 x 0.4 x 56 = 208.32
B2 4 x 0.3 x 0.4 x 42 = 139.44
B3 3.5 x 0.3 x 0.4 x 28 = 81.76
B4 3 x 0.3 x 0.4 x 44 = 110.88
4th flr
B1 4.5 x 0.3 x 0.4 x 28 = 104.16
B2 4 x 0.3 x 0.4 x 21 = 69.72
B3 3.5 x 0.3 x 0.4 x 14 = 40.88
B4 3 x 0.3 x 0.4 x 22 = 55.44
RB1 4.5 x 0.3 x 0.4 x 28 = 104.16

RB2 4 x 0.3 x 0.4 x 21 = 69.72
Rb3 3.5 x 0.3 x 0.4 x 14 = 40.88
Rb4 3 x 0.3 x 0.4 x 21 = 52.92

C1 0.4 x 0.40 x 14.20 x 49 = 1113.28
Area Thickness Qty

SS 520.00 x 0.125 x 3.000 = 1560.00
Soil Poisoning 639.2832 Liter
Length Width Height Quantity Area

F1 2.90 x 2.90 x 0.400 x 49 = 227.36
Septic Tank 7.60 x 2.80 x 2.15 x 1 = 22.36 sq.m.

64L/25sq.m
= 639.2832 Liters
Sewer Line Works 1 Lump Sum
Plumbing Fixtures 1 Lump Sum
Cold Water Lines 1 Lump Sum
Ceiling, 4.5 mm, Metal Frame, Fiber Cement Board 520.00 sq.m.
Length Width Quantity Area

4th flr 20.00 x 26.00 x 1 = 520
520
Fabricated Metal Roofing Accessory, gauge 24, Gutters 26 l.m.

Ridgeroll and Flashing 67 l.m.
Prepainted Metal Sheets, above 0.427 mm, Rib Type, Long Span 572 sq.m.
572
Unglazed Tiles 2080.00 sq.m.

Length Width Quantity Area
GF 20.00 x 26.00 x 1 = 520
2nd flr 20.00 x 26.00 x 1 = 520
3rd flr 20.00 x 26.00 x 1 = 520
4th flr 20.00 x 26.00 x 1 = 520
2080
Cement Plaster Finish 4768.39 sq.m.

area set
100mm chb 1301.52 x 2.00 = 2603.04
150mm chb 922.16 x 2.00 = 1844.3244
column 321.024 x 1.00 = 321.024
4768.3884
Painting Works, Masonry/Concrete 4768.39 sq.m.
CHB Non Load Bearing (including Reinforcing Steel), 100 mm 1301.52 sq.m.
length height Qty
GF area 4.5 3 11 148.5 sq.m.
3.5 3 12 126 sq.m.
4 3 8 96 sq.m.
3 3 12 108 sq.m.
2.25 3 4 27 sq.m.
2F area 4.5 3 7 94.5 sq.m.

3.5 3 7 73.5 sq.m.
4 3 6.5 78 sq.m.
3 3 8 72 sq.m.
2.25 3 2 13.5 sq.m.
3f area 4.5 3 11 148.5 sq.m.

3.5 3 12 126 sq.m.
4 3 6.5 78 sq.m.
3 3 9 81 sq.m.
4f area 4.5 3 6 81 sq.m.

3.5 3 5 52.5 sq.m.
4 3 3 36 sq.m.
3 3 3 27 sq.m.
1467
length height Qty

D1 2 2.5 8 40 sq.m.
D3 1 2.2 3 6.6 sq.m.
D4 2 2.2 2 8.8 sq.m.
D5 0.9 2.2 16 31.68 sq.m.
D6 1.1 2.2 4 9.68 sq.m.
D7 0.8 2 16 25.6 sq.m.
D8 1 2.2 16 35.2 sq.m.
D9 1.8 2.2 2 7.92 sq.m.
less area of window and door = 165.48
CHB Non Load Bearing (including Reinforcing Steel), 150 mm 922.16 sq.m.
length height Qty
GF perimeter 92 3 1 276 sq.m.
2f, 3rd & 4th sq.m.
perimeter 92 3 3 828
1104
length height Qty

D1 2 2.5 2 10 sq.m.
D2 0.9 2.1 6 11.34 sq.m.
W1 1.92 0.48 8 7.3728 sq.m.
W2 0.6 0.48 5 1.44 sq.m.
W3 1 2 4 8 sq.m.
W4 3.78 1 4 15.12 sq.m.
W5 3 2.5 3 22.5 sq.m.
W6 2 0.63 2 2.52 sq.m.
W7 2 1 7 14 sq.m.
W8 2.5 15.85 1 39.625 sq.m.
W9 3.5 2.5 2 17.5 sq.m.
W10 1.1 0.55 4 2.42 sq.m.
W11 1 2.5 4 10 sq.m.
W12 2.5 2 3 15 sq.m.
W13 1.25 1 4 5 sq.m.
less area of window and door = 181.8378
-
length height Qty
D1 2 2.5 10 50 sq.m.
D2 0.9 2.1 6 11.34 sq.m.
D3 1 2.2 3 6.6 sq.m.
D4 2 2.2 2 8.8 sq.m.
D5 0.9 2.2 16 31.68 sq.m.
D6 1.1 2.2 4 9.68 sq.m.
D7 0.8 2 16 25.6 sq.m.
D8 1 2.2 16 35.2 sq.m.
D9 1.8 2.2 2 7.92 sq.m.
W1 1.92 0.48 8 7.3728 sq.m.
W2 0.6 0.48 5 1.44 sq.m.
W3 1 2 4 8 sq.m.
W4 3.78 1 4 15.12 sq.m.
W5 3 2.5 3 22.5 sq.m.
W6 2 0.63 2 2.52 sq.m.
W7 2 1 7 14 sq.m.
W8 2.5 15.85 1 39.625 sq.m.
W9 3.5 2.5 2 17.5 sq.m.
W10 1.1 0.55 4 2.42 sq.m.
W11 1 2.5 4 10 sq.m.
W12 2.5 2 3 15 sq.m.
W13 1.25 1 4 5 sq.m.
347.3178
Structural Steel, Trusses, Base Plate 44975.38 kgs.
truss1 Length Quantity Set wt. factor

L100x100x12 top 10.155 x 7 x 4 x 17.70 = 5032.818 kgs.
L100x100x12 bot 20 x 7 x 2 x 17.70 = 4956 kgs.
L100x100x12 mem 37.6 x 7 x 4 x 17.70 = 18634.56 kgs.
C purlin T1 Length Quantity wt. factor

28 x 40 x 14.60 = 16352 kgs.
1100 (10) Conduits, Boxes and Fittings (Conduit Works/Conduit Rough-in) Lump Sum
1101 (33) Wires and Wiring Devices Lump Sum
1102 (1) Panelboard with Main & Branch Breakers Lump Sum
1103 (1) Lighting Fixtures and Lamps Lump Sum
Prepared by:
PRINCESS M. MURIA
Engineer II
PROJECT TITLE
Item No./ Description : Mobilization / Demobilization

Output : 1.00
:
Designation No. of Person/s No. of day/s Daily Rate Amount (PhP)

A.1 Labor
Sub- Total for A.1 -

Name and Capacity No. of Unit/s No. of day/s Daily Rate Amount (PhP)
Equipment
B.1
a. Self Loading Truck & Accessories -
Sub- Total for B.1 350,000.00
C.1 Total (A.1 + B.1) 350,000.00
D.1 Output 1.00
E.1 Direct Unit Cost (C.1 / D.1) 350,000.00
F.1 Materials
-
Sub- Total for F.1. -
I.1 Contractor's Profit (CP) . 0% of G.1 -
J.1 Value Added Tax (VAT). 5% of (G.1 + H.1 + I.1) 17,500.00
K.1 Total Unit Cost . (G.1 + H.1 + I.1 + J.1) 367,500.00
PROJECT TITLE
Item No./ Description : Structure Excavation

Output per hour : 20.00

Labor
A.1 a. Construction Foreman 1 1.49 811.44 4,829.84
b. Unskilled Labor 4 1.49 453.76 2,700.86
Sub- Total for A.1. 7,530.71
Equipment
B.1 a. Backhoe (0.80 m3) 4 1.49 12,296.00 73,188.10
b. Dumptruck (12 yd3) 4 1.49 11,360.00 67,616.85
Sub- Total for B.1. 141,558.02
C.1 Total (A.1 + B.1) . 149,088.73
D.1 Output per hour .
E.1 Direct Unit Cost (C.1 / D.1) .
F.1 Materials
Sub- Total for F.1.

I.1 Contractor's Profit (CP) . 10% of G.1 14,908.87
PROJECT TITLE
Item No./ Description : Embankment, From roadway/structure excavation


Labor
Equipment
B.1 a. Plate Compactor (5 hp) 3 2.27 984.00 6,700.44
b. Backhoe (0.80 m3) 3 2.27 12,296.00 83,728.31
Minor Tools (10% of Labor Cost) 1,148.70
C.1 Total (A.1 + B.1) . 103,064.45
F.1 Materials
-
Sub- Total for F.1. -
PROJECT TITLE
Item No./ Description : Gravel fill


Labor
Equipment
B.1
a. Plate Compactor (5 hp) 3 0.79 984.00 2,330.08
C.1 Total (A.1 + B.1) . 8,921.18
Materials
F.1
a. Gravel Bedding (G1) cu.m. 47.74 917.50 43,799.84
Sub- Total for F.1. 43,799.84
PROJECT TITLE
Item No./ Description : Structural Concrete, Class A


Labor
b. Skilled Labor 4 19.38 589.20 45,674.52
Equipment
B.1 a.Concrete Vibrator 8 9.69 1,376.00 106,666.91
a. Pumpcrete 4 9.69 738.00 57,209.43
C.1 Total (A.1 + B.1) . 355,660.50
Materials
F.1 a. Gravel cu.m. 1153.49 700.00 807,443.70
b. Sand cu.m. 576.75 500.00 288,372.75
c. Cement bags 10496.77 254.00 2,666,179.10
Sub- Total for F.1. 3,761,995.55
G.1 Direct Unit Cost (E.1 + F.1) - As Evaluated 4,117,656.05
K.1 Total Unit Cost . (G.1 + H.1 + I.1 + J.1) 5,404,423.56
PROJECT TITLE
Item No./ Description : Reinforcing Steel (Deformed)

Unit of Measurement : kg.

Labor
b. Skilled Labor 5 52.94 589.20 155,954.17
Equipment
B.1 a. Bar Cutter 1 26.47 1,758.00 77,553.58
b. Bar Bender 1 26.47 2,812.00 124,050.44
C.1 Total (A.1 + B.1) . 980,366.93
Materials
F.1 a. Deformed Reinforcing Steel kg 91119.02 41.00 3,735,879.80
b. #16 Galvanized iron wire kg 1366.79 87.00 118,910.32
c. Consumables (5% of Material Cost) 192,739.51
Sub- Total for F.1. 4,047,529.63
G.1 Direct Unit Cost (E.1 + F.1) - As Evaluated 5,027,896.56
PROJECT TITLE
Item No./ Description : Formworks and Falseworks


Labor
Installation
Stripping -
b. Unskilled Laborer 12 10.97 453.76 59,749.12
Equipment
Area = 4.5 sq.m.
a. H-Frame 1.7 m x 1.2m, set 1.500 7.40 48.64 1,079.32
2 pes H-frames
8 pcs joint pins
B.1 b. Shoring Jack, 3.8 m full extension 2.000 8.60 36.00 619.10
c. Adjustable U-head Jack, 0.6m 3.000 7.40 6.80 150.89
e. 1-1/2" GI Pipe x 6.0 m 2.000 8.60 20.00 343.95
f. 1-1/2" GI Pipe x 3.0 m 1.000 4.44 10.00 44.38
g. 1-1/2" GI Pipe x 4.0 m 1.000 8.88 14.00 124.26
h. 1-1/2" GI Pipe x 1.0 m 10.000 5.99 4.00 239.65
i. Tie Rod x 0.60m 7.000 11.02 8.00 616.88
j. Round Wing Nut 13.000 11.91 1.20 185.73
C.1 Total (A.1 + B.1) . 312,563.29
Materials
F.1 a. Phenolic board (.0019 x 1.2 x 2.4) - 5 uses pc 491.31 1,336.00 131,276.89
b. Good Lumber bd.ft 6692.80 55.00 122,701.37
c. Consumables (5% of Material Cost) 12,698.91
PROJECT TITLE
Item No./ Description : Soil Poisoning

Unit of Measurement : Liter

Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 37,572.33
F.1 Materials
a. Soil Poisoning L 639.28 275.00 175,802.88
PROJECT TITLE
Item No./ Description : Sewer Line Works


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 368,639.04
Materials
150mm dia PVC pipe pcs 15.00 1,016.00 15,240.00
100mm x 50mm Tee pcs 2.00 140.00 280.00
100mm elbow 45 deg pcs 84.00 90.00 7,560.00
100mm elbow 90 deg pcs 84.00 81.00 6,804.00
F.1
100mm dia cleanout pcs 12.00 36.00 432.00
50mm dia p-trap pcs 84.00 98.00 8,232.00
50mm dia tee pcs 48.00 37.00 1,776.00
50mm dia PVC elbow 45 deg pcs 32.00 50.00 1,600.00
50mm dia elbow 90 deg pcs 40.00 26.00 1,040.00
Consumable (5%) 3,543.20
PROJECT TITLE
Item No./ Description : Plumbing Fixtures


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 84,470.23
Materials
Water Closet including fittings and accessories (elon set/s 52.00 12,000.00 624,000.00
F.1 Lavatory including fittings and accessories american s set/s 38.00 4,700.00 178,600.00
Faucet pcs. 38.00 240.00 9,120.00
Urinal pcs. 16.00 6,400.00 102,400.00
Floor Drains (stainless steel with waterless trap) pcs. 30.00 195.00 5,850.00
G.1 Direct Unit Cost (E.1+ F.1) - As Evaluated 1,004,440.23
PROJECT TITLE
Item No./ Description : Cold Water Lines


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 193,876.85
Materials
G.I Pipe 12.7mm pcs 88.00 336.00 29,568.00
G.I tee 12.70mm pcs 120.00 12.00 1,440.00
F.1 G.I elbow 12.70mm pcs 65.00 15.00 975.00
G.I end cap pcs 22.00 7.00 154.00
G.I gate valve pcs 3.00 379.00 1,137.00
Consumable (5%) 1,668.65
PROJECT TITLE
Item No./ Description : Ceiling, 4.5 mm, Metal Frame, Fiber Cement Board

Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 110,737.44
Materials
a. 4.5mm Fiber Cement Board/ 4.5mm Marine Plywo pc. 189.800 450.00 85,410.00
b. Metal Furring pc. 588.120 130.00 76,455.60
c. Carrying Channels pc. 185.640 150.00 27,846.00
F.1
d. Hanger Bars/Rod pc. 520.000 80.00 41,600.00
e. Channel Clip pc. 3120.000 20.00 62,400.00
f. Wall Angle pc. 123.760 100.00 12,376.00
g. Rivets pc. 7280.000 1.50 10,920.00
h. 1" Metal Screw pc. 2080.000 3.00 6,240.00
PROJECT TITLE
Item No./ Description : Doors and Windows


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 217,878.85
Materials
D1 each. 10.00 13,000.00 130,000.00
D2 each. 6.00 4,914.00 29,484.00
D3 each. 3.00 4,950.00 14,850.00
D4 each. 2.00 9,900.00 19,800.00
D5 each. 16.00 4,455.00 71,280.00
D6 each. 4.00 4,356.00 17,424.00
Err:509 each. Err:509 Err:509 Err:509
W1 each. 8.00 1,658.88 13,271.04
W2 each. 5.00 518.40 2,592.00
W3 each. 4.00 5,300.00 21,200.00
W4 each. 4.00 6,804.00 27,216.00
F.1
W5 each. 3.00 13,500.00 40,500.00
W6 each. 2.00 2,268.00 4,536.00
W7 each. 7.00 3,600.00 25,200.00
W8 each. 1.00 71,325.00 71,325.00
W9 each. 2.00 15,750.00 31,500.00
W10 each. 4.00 1,089.00 4,356.00
W11 each. 4.00 4,500.00 18,000.00
W12 each. 3.00 9,000.00 27,000.00
W13 each. 4.00 2,250.00 9,000.00
Sub- Total for F.1. Err:509
G.1 Direct Unit Cost (E.1+ F.1) - As Evaluated Err:509
H.1 Overhead, Contingencies & Miscellaneous (OCM) - As Evaluated 15% of G.1 Err:509
I.1 Contractor's Profit (CP) . 10% of G.1 Err:509
J.1 Value Added Tax (VAT). 5% of (G.1 + H.1 + I.1) Err:509
K.1 Total Unit Cost . (G.1 + H.1 + I.1 + J.1) Err:509
PROJECT TITLE
Item No./ Description : Fabricated Metal Roofing Accessory, gauge 24, Gutters
Unit of Measurement : l.m.

Labor
B.1 Equipment
Sub- Total for B.1. 375.97
C.1 Total (A.1 + B.1) . 4,135.67
Materials
a. Gutter (0.6 mm) m 26.00 168.00 4,368.00
F.1 b. 12" x 1" Plain GI Strap pc 279.00 40.00 11,160.00
c. Blind Rivets pc 2976.00 1.50 4,464.00
d. Ridgeroll and Flashing pc 67.00 350.00 23,450.00
c. Consumables (3% of Materials Cost) 1,303.26
PROJECT TITLE
Item No./ Description : Prepainted Metal Sheets, above 0.427 mm, Rib Type, Long Span

Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 87,137.66
Materials
a. Prepainted Metal Sheets (Corrugated, Short sq.m. 600.60 370.00 222,222.00
F.1 Span/ Long Span, below 0.427mm thk/ above -
0.427mm thk) -
b. Tek screw/J-bolt with washers pc 5720.00 4.00 22,880.00
c. Consumables (3% of Materials Cost) 7,353.06
PROJECT TITLE
Item No./ Description : Unglazed Tiles


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 425,094.86
Materials
a. Unglazed Tiles/ Granite Tiles/ Synthetic sq.m. 2184.00 350.00 764,400.00
F.1 Granite -
b. Cement bags 676.00 254.00 171,704.00
c. Sand cu.m. 54.08 500.00 27,040.00
d. Tile Grout bags 260.00 116.00 30,160.00
PROJECT TITLE
Item No./ Description : Cement Plaster Finish


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 349,255.55
Materials
F.1
a. Cement bag 1573.57 254.00 399,686.32
b. Sand cu.m. 128.75 1,008.50 129,840.83
PROJECT TITLE
Item No./ Description : Painting Works, Masonry/Concrete


Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 578,741.59
Materials
a. Concrete Neutralizer gal 95.37 112.00 10,681.19
F.1 b. Concrete Sealer/Primer gal 190.74 190.00 36,239.75
c. Patching Compound gal 238.42 60.00 14,305.17
d. Semi Gloss Latex (two coat only) gal 381.47 595.00 226,975.29
e. Consumables (5% of Materials Cost) 14,410.07
PROJECT TITLE
Item No./ Description : CHB Non Load Bearing (including Reinforcing Steel), 100 mm

Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 156,525.11
Materials
a. 100 mm thk. CHB (Ordinary) pc 16919.76 20.00 338,395.20
F.1 b. Cement bag 683.30 254.00 173,557.69
c. Sand cu.m 52.06 1,008.50 52,503.32
d. Reinforcing Steel kg 4216.92 41.00 172,893.92
e. #16 Tie Wire kg 65.08 87.00 5,661.61
PROJECT TITLE
Item No./ Description : CHB Non Load Bearing (including Reinforcing Steel), 150 mm

Labor
B.1 Equipment
C.1 Total (A.1 + B.1) . 133,422.67
Materials
a. 150 mm thk. CHB (Ordinary) pc 11988.11 22.00 263,738.39
F.1 b. Cement bag 1383.24 254.00 351,343.80
c. Sand cu.m 36.89 1,008.50 37,200.02
d. Reinforcing Steel kg 2987.81 41.00 122,500.03
e. #16 Tie Wire kg 46.11 87.00 4,011.41
PROJECT TITLE
Item No./ Description : Structural Steel, Trusses

Unit of Measurement : kg

Labor
Fabrication
a. Construction Foreman 1 16.58 811.44 53,829.86
Erection -
a. Skilled Laborer 12 8.10 589.20 57,278.65
b. Unskilled Laborer 12 8.10 453.76 44,111.95
Equipment
a. Welding Machine 1 12.40 2,968.00 36,809.02
B.1
b .Cutting Outfit 1 4.13 363.60 1,502.44
c. Truck Mounted Crane (20-25 mt) 1 8.10 13,048.00 422,817.31
C.1 Total (A.1 + B.1) . 784,086.18
Materials
a. Structural Steel Framing including kg 44975.38 50.00 2,248,768.90
F.1
b. Acetylene kg 494.73 60.00 29,683.75
c. Oxygen kg 989.46 30.00 29,683.75
d. Welding Rod kg 899.51 110.00 98,945.83
e. Consumables (5% of Materials Cost) 120,354.11
Sub- Total for F.1. 2,527,436.34
PROJECT TITLE
Item No./ Description : Building Accessories


Labor
Equipment
B.1 a. Welding machine 18 14.00 371.00 93,492.00
b. Cutting outfit 18 14.00 45.45 11,453.40
C.1 Total (A.1 + B.1) . 310,180.58
Materials
38mm dia. G.I. Pipe pc 270.00 1,074.00 289,980.00
F.1 50mm dia. G.I. Pipe pc 150.00 1,074.00 161,100.00
FCU pc 198.00 25,000.00 4,950,000.00
ACU pc 6.00 65,000.00 390,000.00
Cosumable (5%) 289,554.00
Sub- Total for F.1. 6,080,634.00
PROJECT TITLE
Item No./ Description : Conduits, Boxes and Fittings (Conduit Works/Conduit Rough-in)

Labor
c. Helper 16 24.00 453.76 174,243.84
B.1 Equipment
C.1 Total (A.1 + B.1) . 369,057.22
D.1 Output per hour . 1.00
E.1 Direct Unit Cost (C.1 / D.1) . 369,057.22
Materials
20 mmΦ uPVC Pipe m 1002.00 30.67 30,728.00
F.1
Octagonal Junction Box, 4" X 4" with cover uPVC sets 32.00 32.00 1,024.00
Square Box with cover, uPVC sets 32.00 43.00 1,376.00
G.I. Wire gauge 16 kgs 48.00 87.00 4,176.00
PROJECT TITLE
Item No./ Description Wires and Wiring Devices


Labor
c. Helper 16 24.00 453.76 174,243.84
B.1 Equipment
C.1 Total (A.1 + B.1) . 369,057.22
Materials
3.5 sq. mm. THHN m 1568.00 25.00 39,200.00
8.0sq. mm. THHN m 1250.00 39.00 48,750.00
5 sq. mm. THHN m 1432.00 36.00 51,552.00
14 sq. mm. THHN m 869.00 99.00 86,031.00
F.1 15 sq. mm. THHN m 695.00 120.00 83,400.00
22 sq. mm. THHN m 544.00 143.00 77,792.00
32 sq. mm. THHN m 544.00 157.00 85,408.00
PVC Electrical tape, big m 600.00 27.00 16,200.00
Single Pole Wall Switch on one switch plate sets 132.00 65.00 8,580.00
Duplex Universal Convenience Outlets/Receptacles sets 164.00 95.00 15,580.00
PROJECT TITLE
Item No./ Description Panelboard with Main & Branch Breakers

:

Labor
c. Helper 6 7.00 453.76 19,057.92
B.1 Equipment
C.1 Total (A.1 + B.1) . 44,270.69
Materials
F.1
Main: 70AT/150AF, 2P, 4 Branches, Bolt-on type set 18.00 39,592.00 712,656.00
PROJECT TITLE
Item No./ Description Lighting Fixtures and Lamps

:

Labor
c. Helper 12 7.00 453.76 38,115.84
B.1 Equipment
C.1 Total (A.1 + B.1) . 93,665.88
Materials
Led Bulb 14W pcs 239.00 300.00 71,700.00
F.1 Led Fluorescent DoubleTube 18W pcs 272.00 700.00 190,400.00
Double Pin Lingth pcs 10.00 300.00 3,000.00
Outlet pcs 124.00 300.00 37,200.00
ConsumablesConsumablesConsumables (3% of material cost) 9,069.00
DETAILED COST ESTIMATES
DERIVATION OF UNIT COST Date :
ELEVATED WATER TANK

NAME OF PROJECT : Unit Cost/sq.m :
Assumed Qty. : 1.00

LOCATION : BARANGAY MUNTING PULO, LIPA CITY
BILL NO. 1 : General Expenses
ITEM NO. 1.01 : Mobilization / Demobilization
DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT

A. MATERIAL COST : (VAT not included)
Sub-total P -
DAYS NUMBER RATE/DAY
B. LABOR :
Equipment Operator 2 ₱ 795.05 ₱ 1,590.10
Sub-total P 1,590.10
DAYS NUMBER RENTAL RATE/DAY
C. EQUIPMENT :
Self Loading Truck & Accessories
Miscellaneous Handtools ₱ 80,000.00
D. ESTIMATED DIRECT COST (TOTAL) P 81,590.10
E. MARK-UPS P -
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 0% of EDC -
2. Contractor's Profit, 0% of EDC -
F. VAT, 5% of (EDC + Mark-ups) P 4,079.51
G. TOTAL COST OF WORK ITEM P 85,669.61
H. UNIT COST (Total Cost of Work Item/Assumed Quantity) P 85,669.61

ELEVATED WATER TANK

BARANGAY MUNTING PULO, LIPA CITY Assumed Qty. : 1.00

LOCATION :
BILL NO. 2 : Structure Excavation
ITEM NO. 2.01 : Water Tank

Sub-total P -
B. LABOR :
Skilled Laborer 1 3.000 ₱ 688.18 ₱ 4,829.84
Heavy Equipment Operator 1 1.000 ₱ 795.05 ₱ 2,700.86
Sub-total P 7530.71
C. EQUIPMENT :
Backhoe 1.00 1 ₱ 16,768.00 ₱ 16,768.00
Dumptruck 1.00 1 ₱ 11,360.00 ₱ 11,360.00
Minor Tools (10% of Labor Cost) ₱ 753.07
E. MARK-UPS P 9,102.94
1. Overhead, Contingence, Miscellaneous (OCM) & Expenses, 15% of EDC 5,461.77
2. Contractor's Profit, 10% of EDC 3,641.18

ELEVATED WATER TANK


LOCATION :
BILL NO. 2 : Structural Concrete

Fortune Cement bags 84.00 ₱ 250.00 ₱ 21,000.00
Sand cu.m 4.64 ₱ 950.00 ₱ 4,408.00
3/4" Gravel cu.m 9.28 ₱ 700.00 ₱ 6,496.00
B. LABOR :
Skilled Laborer 2.00 2 ₱ 688.18 ₱ 2,752.72
Unskilled Labor 2.00 2 ₱ 529.84 ₱ 2,119.36
C. EQUIPMENT :
One Bagger Mixer 2.00 1 1,376.00 ₱ 2,752.00
0.00
Minor Tools (10% of Labor Cost) ₱ 487.21
E. MARK-UPS P 10,003.82

ELEVATED WATER TANK


LOCATION :
BILL NO. 2 : Reinforcing Steel, Grade 60 (Deformed)

W12 x190 kgs 1134.80 ₱ 95.00 ₱ 107,806.00
L100 x 75 x 8 kgs 1014.72 ₱ 134.70 ₱ 136,682.78
Railings kgs 103.00 ₱ 187.30 ₱ 19,291.90
Stairs m 193.07 ₱ 364.00 ₱ 70,277.48
B. LABOR :
Skilled Laborer 2.00 2 ₱ 688.18 ₱ 2,752.72
Unskilled Laborer 2.00 2 ₱ 529.84 ₱ 2,119.36
Steelman 2.00 2 ₱ 688.18 ₱ 2,752.72
C. EQUIPMENT :
Bar Cutter 2.00 1 ₱ 843.76 ₱ 1,687.52
Bar Bender 2.00 1 ₱ 1,350.00 ₱ 2,700.00
Minor tools
E. MARK-UPS P 86,517.62

ELEVATED WATER TANK


LOCATION :
BILL NO. 3 : Formworks and Scaffoldings

4' x 8 ' Maring Plywood pcs 5.00 ₱ 670.00 ₱ 3,350.00
2" x 3" x 14' Lumber (Coco Lumber) bd.ft 546.00 ₱ 30.00 ₱ 16,380.00
Consumables (5% of Materials Cost) ₱ 986.50
B. LABOR :
Construction Foreman 20.00 1 ₱ 873.52 17,470.40
Skilled Laborer 20.00 4 ₱ 688.18 55,054.40
C. EQUIPMENT :
Minor Tools (5% of Labor Cost) ₱ 3,626.24

E. MARK-UPS P 24,216.89

ELEVATED WATER TANK


LOCATION :
BILL NO. 4 : Building Accessories

Stainless Steel Plate 4' x 8' pcs 46.00 ₱ 1,651.00 ₱ 75,946.00
Steel Plate pcs 4.00 ₱ 14,245.40 ₱ 56,981.60
Stainless Steel Pipe 50mm dia. pcs 16.00 ₱ 3,045.90 ₱ 48,734.40
24mm dia anchor bolts pcs 32.00 ₱ 511.36 ₱ 16,363.52
B. LABOR :
Skilled Labor 2.00 3 ₱ 688.18 ₱ 4,129.08
C. EQUIPMENT :
Welding Machine 2.00 1 2,968.00 5,936.00
Cutting Outfit 2.00 1 363.60 727.20
Truck Mounted Crane 2.00 1 13,048.00 26,096.00
Minor Tools (10% of Labor Cost) 412.91 412.91
E. MARK-UPS P 58,831.68

NAME OF PROJECT : ELEVATED WATER TANK Unit Cost/sq.m :
Assumed Qty. : 1.00

BARANGAY MUNTING PULO, LIPA CITY
LOCATION :
BILL NO. 5 : OTHER GENERAL REQUIREMENTS
ITEM NO. 5.01 : Occupational Health and Safety Program

Working Gloves pcs. 20.00 ₱ 25.00 500.00
First Aide Kit pcs. 1.00 ₱ 100.00 100.00
Safety Helmet (Hard Hat) pcs. 20.00 ₱ 800.00 16,000.00
Dust Mask pcs. 20.00 ₱ 50.00 1,000.00
B. LABOR :
Sub-total P
C. EQUIPMENT :
Sub-total P -
E. MARK-UPS P 4,400.00

Elevated Water Tank

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Elevated Water Tank

Uploaded by

Copyright:

Available Formats

Err:509

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub- Total for A.1- As Submitted

Sub- Total for B.1- As Submitted

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub- Total for A.1- As Submitted

Sub- Total for B.1- As Submitted

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s Man-days Hourly Rate Amount (PhP)

Sub- Total for B.1- As Submitted

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub- Total for A.1- As Submitted -

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Sub- Total for F.1- As Submitted

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by:

Designation No. of Person/s No. of Hour/s Hourly Rate Amount (PhP)

Prepared by: Checked/ Reviewed by: