Document Code:

BIPI-PDD-QF-007-00

BREAKDOWN COST
Effectivity Date:
April 01, 2015

COST PER DEVELOPMENT USING ORGANICA TECHNOLOGY

Project: LIMA LAND PHASE 3 DEVELOPMENT PROJECT STP (ORGANICA)

Location: MALVAR, BATANGAS

SUMMARY OF COST

DIVISION 01 - GENERAL REQUIREMENTS

DIVISION 02 - EARTHWORKS Err:509

DIVISION 03 - CONCRETE Err:509

DIVISION 04 - MASONRY Err:509

DIVISION 05 - WATERSTOP, WATERPROOFING & PAINTING 485,973.12

DIVISION 06 - CATWALK & STAIR RAILINGS 256,295.80

DIVISION 07 - FORMWORKS & SCAFFOLDINGS 824,596.20

DIVISION 08 - FENCE 2,411,421.21

DIVISION 09 - MCC PANEL AND COMPONENTS

DIVISION 10 - WIRING AND ROUGHING INSTALLATION

DIVISION 11 - SUPPLY OF PLC, PR PROGRAMMING AND HARWARE

DIVISION 12 - ELECTRO-MECHANICAL EQUIPMENT LIST,

PIPINGS, VALVES AND FITTINGS

DIVISION 13 - START-UP, TEST & COMMISIONING

 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
GENERAL DATA INPUT

Dimension of WWTP
Length = 25.54 m
Width = 18.2 m
Area = 464.828 sq.m

Site Preparation
Area = 687.192 sq.m

Excavation STP
Length = 25.54 m
Width = 18.2 m
Offset on Foundation = 0.8 m
Allowance for excavation = 1.5 m
Depth of Walls underground= 1.325 m
Depth of Excavation = 2.275 m
Length = 30.14 m
Width = 22.8 m
Area = 687.192 sq. m
Volume = 1,563.36 cu.m

Foundation
Length = 27.14 m
Width = 19.8 m
Area = 537.372 sq. m
Thickness = 0.8 m
Gravel Bed = 0.15 m
Volume = 429.8976 cu.m

Walls Concrete
Outside Length (m) Height (m) Thickness (m) Volume (cu.m)
Horizontal 51.08 8 0.4 163.456
0
0
Vertical 36.4 8 0.4 116.48
0
0
Inside
Horizontal 22.34 8 0.4 71.488
0
0
Vertical 36.4 8 0.4 116.48
0
0
Total: 467.904

Catwalk Length (m) Width (m) Thickness (m) Volume (cu.m)

92.58 0.9 0.125 10.41525
Stair Rise (m) Run (m) Width (m) Height (m) No. of Steps No. of Stairs Volume (cu.m)
0.2 0.28 1 6.675 36 1 4.1976

ASD & EQT Cover Length (m) Width (m) Thickness (m) Volume (cu.m)
0 0 0 0
Columns Height (m) Width (m) Thickness (m) No. of Columns Volume (cu.m)
0 0 0 0 0

Walls Plastering
Outside Length (m) Height (m) Area (sq.m)
Horizontal 51.08 6.675 340.959
0 -1.325 0

Vertical 36.4 6.675 242.97 Painting = 583.93 sq. m

0 -1.325 0

ASD & EQT Cover 0 0 0

Inside
Horizontal 47.88 8 766.08
0 0 0

Vertical 54.6 8 873.6 WaterProofing = 2,104.51 sq. m

0 0 0
0 0 0
Floor 25.54 18.2 464.828
Waterstop = 146.22 m
Total Area to be Plastered: 2,688.44 sq.m 4 layer(s)
Total: 584.88 m
Formworks Rooms Length (m) Width (m) Area (sq.m)
Area (sq.m) Blower Room 6.295 4.9 30.85
Foundation 75.104 MCC Room 3 4.9 14.70
STP Walls Screw Press Area 5.1 3.35 17.09
Outside 0.00
Horizontal 817.28 0.00
0
0
Vertical 582.4
0
0
Inside
Horizontal 357.44
0
0
Vertical 582.4
0
0
Catwalk 166.644
Stair 24.77
ASD & EQT Cover 0
Columns 0
Total: 2606.04

Drainage System 10 m Length

1 m Width
1 m Depth
1 m Length of RCP

Influent 10 m Length
1 m Width
1 m Depth
1 m Length of RCP

Effluent 10 m Length
1 m Width
1 m Depth
1 m Length of RCP
 Document Code: BIPI-
PDD-QF-006-00

BILL OF QUANTITIES (2)

Effectivity Date:
April 01, 2015

DETAILED ESTIMATE PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
ITEM
DESCRIPTION QTY UNIT MATERIAL MANPOWER MACHINE AMOUNT (Php)
NO.
A. General Requirements
B. Field Overhead
C. Administrative Overhead 368,000.00

C.1 Senior Project In-charge 4 mos 35,000.00 140,000.00

C.2 Project Timekeeper 4 mos 20,000.00 80,000.00
C.3 General Foreman 4 mos 17,000.00 68,000.00
C.4 Safety Engineer 4 mos 20,000.00 80,000.00
Excavation, Backfilling and Disposal including
D. ground improvement and pipelaying
490,345.44

D.1 Site Clearing 1 lot - 1,547.12 - 1,547.12

D.2 Excavation 1 lot - 7,098.56 106,400.00 113,498.56
D.3 Backfilling & Compaction 1 lot - 4,743.36 40,648.00 45,391.36
D.4 Gravel Bedding 1 lot 116,400.00 1,044.08 1,708.00 119,152.08
D.5 Disposal of Unsuitables Materials 1 lot - 4,056.32 206,700.00 210,756.32
E. Tanks and other Structures 9,707,725.01

E.1 Concreting - Foundation 1 lot 2,745,352.64 137,062.24 102,240.00 2,984,654.88

E.2 Concreting - RC Walls 1 lot 3,556,030.17 238,199.84 117,400.00 3,911,630.01
E.3 Concreting - Catwalk & Stairs 1 lot 140,094.50 18,496.40 7,480.00 166,070.90
E.4 Plastering 1 lot 62,880.00 42,483.20 - 105,363.20
E.5 Waterstop & Waterproofing 1 lot 351,120.00 45,633.60 7,022.40 403,776.00
E.6 Catwalk and Stair Railings 1 lot 205,246.50 41,049.30 10,000.00 256,295.80
E.7 Painting 1 lot 67,400.00 14,797.12 - 82,197.12
E.8 Formworks & Scaffoldings 1 lot 575,905.00 248,691.20 - 824,596.20
E.9 MCC & Blower Room and Screw Press Area 1 lot 593,542.95 254,375.55 - 847,918.50
E.10 Applying Epoxy Coating on Existing EQT (Tank 1 & 2) 1 lot 93,900.00 31,322.40 - 125,222.40
TOTAL DIRECT COST (Materials, Manpower, Machine): 10,566,070.45
TOTAL OCM (Overhead, Contingency, Miscellaneous)
A. Overhead (5% of Total Direct Cost)
B. Contingency (5% of Total Direct Cost) 528,303.52
C. Miscellaneous & Consumables (5% of Total Direct Cost) 528,303.52
TOTAL COST (Php) 11,622,677.50
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
D.1 Site Clearing
Computation:
0.01 man-hour / sq.m
Dimension of STP 6.87192 man-hour
Length = 25.54 m 2 man to use
Width = 18.2 m 1 day/s
8 hour/s

Area to be Excavated 1 driver

Length = 30.14 m 1 Mini-Dumptruck
Width = 22.8 m 1 day/s
Area = 687.19 sq.m 8 hour/s

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
-
-
-
-
-
-
-
-
MDUC -
B. LABOR / MANPOWER
2 Laborer hr 8 63.38 1,014.08
1 Driver hr 8 66.63 533.04
-
-
-
-
-
-
-
-
-
LDUC 1,547.12
C. EQUIPMENT / MACHINE
-
-
-
-
-
-
-
-
-
-
-
-
EDUC -
SUBTOTAL 1,547.12
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
D.2 Excavation
Computation:

Length (m) Width (m) Depth (m) volume (cum)

STP 30.14 22.80 2.28 1,563.36 1,563.36 cu.m to be excavated
- 240 cu.m / day per backhoe
- 1 pc/s backhoe to be used
total: 1,563.36 240.00 cu.m / day capacity
7.00 day/s to finish excavation
56.00 hour/s to finish excavation

0.8 m thickness of foundation

0.15 m gravel bed

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
-
-
-
-
-
-
-
-
MDUC -
B. LABOR / MANPOWER
2 Laborer hr 56.00 63.38 7,098.56
-
-
-
-
-
-
-
-
-
-
LDUC 7,098.56
C. EQUIPMENT / MACHINE
1 Backhoe Loader w/ Driver hr 56.00 1,900.00 106,400.00

EDUC 106,400.00
SUBTOTAL 113,498.56
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
D.3 Backfilling & Compaction
Computation:

Concrete Length(m) Width (m) Depth (m) Vol. (cu.m) 524.35 cum total backfill (20% compacted)
STP Walls 25.54 18.20 1.33 615.90 100.00 cum / day per compactor
Foundation w/ Gravel bed 27.14 19.80 0.95 510.50 2.00 pc/s plate compactor
Total: 1,126.40 200.00 cum / day capacity
3.00 day/s to finish backfilling
24.00 hour/s to finish backfilling

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
-
-
-
-
-
-
-
-
MDUC -
B. LABOR / MANPOWER
2 Plate Compactor Operator hr 24.00 67.13 3,222.24
1 Laborer hr 24.00 63.38 1,521.12
-
-
-
-
-
-
-
-
-
LDUC 4,743.36
C. EQUIPMENT / MACHINE
2 Plate compactor hr 24.00 213.50 10,248.00
1 Backhoe Loader w/ Driver hr 16.00 1,900.00 30,400.00
-
-
-
-
-
-
EDUC 40,648.00
SUBTOTAL 45,391.36
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
D.4 Gravel Bedding
Computation:

Length (m) Width (m) Thickness (m) volume (cum) 96.73 cum gravel bedding (20% compacted)
Foundation 27.14 19.80 0.15 80.61 100.00 cum / day per compactor
- 1.00 pc/s plate compactor
- 100.00 cum / day capacity
- 1.00 day/s to finish gravel bedding
Total: 80.61 8.00 hour/s to finish gravel bedding

ITEM
DESCRIPTION UNIT QTY. DIRECT COST (Php) AMOUNT (Php)
NO.
A. MATERIAL -
Gravel 3/4" cum 97.00 1,200.00 116,400.00
-
-
-
-
-
-
-
MDUC 116,400.00
B. LABOR / MANPOWER
1 Laborer hr 8.00 63.38 507.04
1 Plate Compactor Operator hr 8.00 67.13 537.04
-
-
-
-
-
-
-
-
-
LDUC 1,044.08
C. EQUIPMENT / MACHINE
1 Plate compactor hr 8.00 213.50 1,708.00
-
-
-
-
-
-
-
-
-
-
-
EDUC 1,708.00
SUBTOTAL 119,152.08
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
D.5 Disposal of Unsuitables Materials
Computation:
779.26 cu.m vol. to dispose
10 cu.m capacity of dumptruck
10 trips per day
2 units of truck
200 cu.m capacity per day

4.00 days of disposal

32 hours

78 total trips

DIRECT COST
ITEM NO. DESCRIPTION UNIT QTY. AMOUNT (Php)
(Php)
A. MATERIAL -
-
-
-
-
-
-
-
-
MDUC -
B. LABOR / MANPOWER
2 Helper hr 32 63.38 4,056.32
-
-
-
-
-
-
-
-
-
-
LDUC 4,056.32
C. EQUIPMENT / MACHINE
Mini Dumptruck w/ Driver (10 cu.m) trip(s) 78 1,750.00 136,500.00
Backhoe Loader w/ Driver cu.m 780 90.00 70,200.00
-
-
-
-
-
-
-
-
-
-
EDUC 206,700.00
SUBTOTAL 210,756.32
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.1 Concreting - Foundation
Computation: 37,656.96 kgs RSB to use
160 kgs / steelman / day
Length (m) Width (m) Thickness (m) volume (cum) 20 steelman to use
Foundation 27.14 19.80 0.80 429.90 3200 kgs / day capacity
- 12 days to finish
- 96 hrs
-
Total: 429.90

2 day/s concreting
16 hrs

RSB Computation 16mm dia.

27.14 m L 960 lgt(s) 12 mL
19.80 m W 1,644 lgt(s) 7.5 mL

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
Concrete Mix 3500 Psi @ 28 Days Curing cum 430 3,900.00 1,677,000.00
16mm dia. x 12mL Gr. 40 DRB lgt(s) 960 524.26 503,289.60
16mm dia. x 7.5mL Gr. 40 DRB lgt(s) 1,644 327.66 538,673.04
Tie Wires kgs 377 70.00 26,390.00

-
-
-
-
MDUC 2,745,352.64
B. LABOR / MANPOWER
1 Laborer hr 112 63.38 7,098.56
1 Mason hr 16 67.13 1,074.08
20 Steelman hr 96 67.13 128,889.60

LDUC 137,062.24
C. EQUIPMENT / MACHINE
1 Pumpcrete cu.m 430 200.00 86,000.00
2 Concrete Vibrator hr 16 350.00 11,200.00
2 Bar Cutter hr 96 26.25 5,040.00

EDUC 102,240.00
SUBTOTAL 2,984,654.88
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.2 Concreting - RC Walls
Computation:
Walls Length (m) Height (m) Thickness (m)volume (cum)
Horizontal 73.42 8 0.40 234.94 2 day(s) Concreting
Vertical 72.80 8 0.40 232.96 16 hour(s)
-
-
Total: 467.90

RSB Computation 16mm dia. 62,553.24 kgs RSB to use

Horizontal Bar 861 lgt(s) 12 mL 130 kgs / steelman / day
1,230 lgt(s) 7.5 mL 25 steelman to use
Vertical Bar 2,229 lgt(s) 9 mL 3250 kgs / day capacity
20 days to finish
160 hrs

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL
Concrete Mix 3500 Psi @ 28 Days Curing cum 468 3,900.00 1,825,200.00
16mm dia. x 12mL Gr. 40 DRB lgt(s) 861 524.26 451,387.86
16mm dia. x 7.5mL Gr. 40 DRB lgt(s) 1,230 327.66 403,021.80
16mm dia. x 9mL Gr. 40 DRB lgt(s) 2,229 393.19 876,420.51
Tie Wires kgs 0 70.00 -
-
-
-
-
MDUC 3,556,030.17
B. LABOR / MANPOWER
1 Mason hr 16 67.13 1,074.08
20 Steelman hr 160 67.13 214,816.00
2 Laborer hr 176 63.38 22,309.76

LDUC 238,199.84
C. EQUIPMENT / MACHINE
1 Pumpcrete cu.m 468 200.00 93,600.00
2 Concrete Vibrator hr 16 350.00 11,200.00
3 Bar Cutter hr 160 26.25 12,600.00
-
-
-
EDUC 117,400.00
SUBTOTAL 3,911,630.01
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.3 Concreting - Catwalk & Stairs
Computation: 2776.44 kgs RSB to use
Catwalk 150 kgs / steelman / day
92.58 m length 6 steelman to use
0.90 m width 900 kgs / day capacity
0.125 m thk 4 days to finish
10.42 cum 32 hrs

Stairs 1 day/s concreting

0.2 m Rise 8 hrs concreting
0.28 m Run
1m Width
6.675 m Height
36 Steps
1 Stair(s)
4.20 cu.m Volume of Stair

190 kgs RSB/cum

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Concrete Mix 3500 Psi @ 28 Days Curing cum 15.00 3,900.00 58,500.00
RSB kgs 2,777.00 28.50 79,144.50
Tie Wires kgs 35 70.00 2,450.00
-
-
-
-
-
MDUC 140,094.50
B. LABOR / MANPOWER
1 Mason hr 8 67.13 537.04
6 Steelman hr 32 67.13 12,888.96
2 Laborer hr 40 63.38 5,070.40
-
-
-
-
-
LDUC 18,496.40
C. EQUIPMENT / MACHINE
1 Pumpcrete cu.m 15 200.00 3,000.00
1 Concrete Vibrator hr 8 350.00 2,800.00
2 Bar Cutter hr 32 26.25 1,680.00

EDUC 7,480.00
SUBTOTAL 166,070.90
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.4 Plastering
Computation:
1075.37 sq.m to be plastered (assume 40% of total area)
Total Area = 2,688.44 sq.m 19 sq.m / mason / day
8 mason to use
152 sq.m / day capacity
8 days to finish
0.2 bags of cement per sq.m 64 hrs
216 Bags of Cement

0.02 cu.m of sand per sq.m

22 cu.m of sand

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
Cement bag 216 230.00 49,680.00
Sand cum 22 600.00 13,200.00
-
-
-
-
-
-
-
-
MDUC 62,880.00
B. LABOR / MANPOWER
8 Mason hr 64 67.13 34,370.56
2 Laborer hr 64 63.38 8,112.64
-
-
-
-
-
-
-
LDUC 42,483.20
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL 105,363.20
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.5 Waterstop & Waterproofing
Computation:
Waterstop Waterproofing Internal Area
Length = 146.22 m Inside Walls 1,639.68 sq.m
4 layer(s) Floor 464.83 sq.m
Total: 584.88 m Total: 2,104.51 sq.m
15 m per roll 20 sqm comsumable/bag
39 rolls to use 106 bags total
109 bags plus 2%

9 days for waterproofing

72 hrs
ITEM DIRECT COST
DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
Waterstop roll 39 5,500.00 214,500.00
Waterproofing bags 109 1,100.00 119,900.00
Tools and Other Waterstop lot 1 16,720.00 16,720.00
-
-
-
-
-
MDUC 351,120.00
B. LABOR / MANPOWER
8 Waterproofer hr 72 63.38 36,506.88
2 Helper hr 72 63.38 9,126.72
-
-
-
-
-
-
-
-
-
LDUC 45,633.60
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC 7,022.40
SUBTOTAL 403,776.00
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.6 Catwalk and Stair Railings
Computation:
Railings Tube Railings
92.58 m m total length of railings 496 m total
2 rows horizontal 6m per length
372 m horizontal (left & right) 83 lengths total

62 rows 0.04 m dia of pipe

1m ht per row 62.58 sqm to paint
124 m vertical (left & right) 9.3 sqm per gal
10.09 gals primer
496 m for tube railings (left & right) 10.09 gals paint
6.00 gals thinner

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
1-1/2" dia. x 6mL GI Pipe Sch 20 length 83 780.00 64,740.00
4" x 6mm thk x 6mL Flat Bar length 31 1,320.00 40,920.00
Epoxy Primer gal 11 900.00 9,900.00
Epoxy Paint gal 11 750.00 8,250.00
Thinner gal 6 250.00 1,500.00
EWR kgs 62 130.00 8,060.00
Oxy-LPG lbs 124 40.00 4,960.00
Baseplate lot 1 6,916.50 6,916.50
Access for Decanter Valve Maintenance Ar lot 1 60,000.00 60,000.00
MDUC 205,246.50
B. LABOR / MANPOWER
Project Engineer hr 98.63 -
Safety Engineer hr 98.63 -
Foreman hr 74.88 -
Timekeeper hr 70.13 -
PipeFitter/ Plumber hr 67.13 -
Carpenter hr 67.13 -
Mason hr 67.13 -
Steelman hr 67.13 -
Welder hr 67.13 -
Driver hr 66.63 -
Laborer hr 63.38 -
LDUC 41,049.30
C. EQUIPMENT / MACHINE
1 Welding Machine lot 1 10,000.00 10,000.00
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
EDUC 10,000.00
SUBTOTAL 256,295.80
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.7 Painting
Computation:
Area (sq.m) 10 sqm consumable per gal
Outside Walls 462.43 47 gals primer 2 coat
47 gals paint 2 coats
24 gals Thinner

25 sqm/day to paint per painter

5 painter/s to use
TOTAL 463 sq.m 125 sqm/day capacity
4 day/s to finish
32 hrs

DIRECT
ITEM NO. DESCRIPTION UNIT QTY. AMOUNT (Php)
COST (Php)
A. MATERIAL -
Paint Primer gal 47 550.00 25,850.00
Paint gal 47 650.00 30,550.00
Thinner gal 24 250.00 6,000.00
Paint Brush/Roller lot 1 5,000.00 5,000.00
-
-
-
-
MDUC 67,400.00
B. LABOR / MANPOWER
5 Painter hr 32 67.13 10,740.80
2 Helper hr 32 63.38 4,056.32
-
-
-
-
-
-
-
-
-
LDUC 14,797.12
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL 82,197.12
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.8 Formworks & Scaffoldings
Computation:
Area (sq.m) 12.00 sqm capacity/carpenter
Foundation 75.10 8.00 carpenters to use
STP Walls 2,339.52 96.00 sqm capacity per day
Catwalk 166.64 28.00 days to finish installation & striping
Stair 24.77 224.00 hrs to finish installation & striping

TOTAL 2,607 sq.m

ITEM DIRECT COST

DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. (Php)
A. MATERIAL -
Phenolic Plywood 3/4" x 4' x 8' sht/s 74 1,450.00 107,300.00
Form Lumber Bd. Ft. 8,962 25.00 224,050.00
CW Nails kgs 281 75.00 21,075.00
Form Oil li 435 8.00 3,480.00
Scaffoldings (rental cost) lot 1 220,000.00 220,000.00

-
-
MDUC 575,905.00
B. LABOR / MANPOWER
8 Carpenter hr 224.00 67.13 120,296.96
2 Laborer hr 224.00 63.38 28,394.24
Scaffolders lot 1 100,000.00 100,000.00

LDUC 248,691.20
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL 824,596.20
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Lima Land Phase 3 Development Project STP Date : 22-Sep-15
Contract No. : Prepared By : MCA
Work Description : Organica Civil Works Noted By : JCS
E.9 MCC & Blower Room and Screw Press Area
Computation:
Blower Room
Length 6.295 m
Width 4.9 m

MCC Room
Length 3m
Width 4.9 m

Screw Press Area

Length 5.1 m
Width 3.35 m

ITEM DIRECT
DESCRIPTION UNIT QTY. AMOUNT (Php)
NO. COST (Php)
A. MATERIAL -
Blower Room sq.m 31 12,000.00 370,146.00
MCC Room sq.m 15 11,000.00 161,700.00
Screw Press Area sq.m 17 18,500.00 316,072.50
-
-
-
-
-
-
-
MDUC 847,918.50
B. LABOR / MANPOWER

-
-
-
-
-
-
-
-
LDUC -
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL 847,918.50
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : MOP Waste Water Expansion Date : 23-Jan-16
Contract No. : Prepared By : MCA
Work Description : Civil Works Noted By : JCS
E.10 Applying Epoxy Coating on Existing EQT (Tank 1 & 2)
Computation:
Area (sq.m) 10 sqm consumable per gal
Inside Walls 527.00 67 gals primer 2 coat
Floor 133.38 67 gals paint 2 coats
34 gals Thinner

25 sqm/day to paint per painter

5 painter/s to use
TOTAL 661 sq.m 125 sqm/day capacity
6 day/s to finish
48 hrs

DIRECT
ITEM NO. DESCRIPTION UNIT QTY. AMOUNT (Php)
COST (Php)
A. MATERIAL -
Paint Primer gal 67 550.00 36,850.00
Paint gal 67 650.00 43,550.00
Thinner gal 34 250.00 8,500.00
Paint Brush/Roller lot 1 5,000.00 5,000.00
-
-
-
-
MDUC 93,900.00
B. LABOR / MANPOWER
5 Painter hr 48 67.13 16,111.20
3 Laborer hr 80 63.38 15,211.20
-
-
-
-
-
-
-
-
-
LDUC 31,322.40
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL 125,222.40
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION
Effectivity Date:
April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Philam Life STP - SBR Date : 07-Mar-24
Contract No. : Prepared By : CBC
Work Description : Civil Works Noted By : JCS

Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
-
-
-
-
-
-
-
-
MDUC -
B. LABOR / MANPOWER
Project Engineer hr 98.75 -
Safety Engineer hr 98.75 -
Foreman hr 94.75 -
Timekeeper hr 94.75 -
PipeFitter/ Plumber hr 90.75 -
Carpenter hr 86.75 -
Mason hr 86.75 -
Steelman hr 86.75 -
Welder hr 86.75 -
Driver hr 74.75 -
Laborer hr 67.21 -
LDUC -
C. EQUIPMENT / MACHINE
Air Compressor hr 358.00 -
Backhoe Loader hr 1,430.00 -
Concrete Cutter hr 116.00 -
Concrete Mixer hr 172.00 -
Jackhammer hr 50.72 -
Mini Dumptruck hr 529.00 -
Plate compactor hr 213.50 -
Roller Compactor hr 378.00 -
Small truck with boom hr 934.00 -
Small truck without boom hr 712.00 -
Vibrator hammer hr 94.21 -
Pump hr 350.00 -
EDUC -
SUBTOTAL -