Construction of 2 Storey Multi - Purpose

PROVINCE OF ILOILO
OFFICE OF THE PROVINCIAL ENGINEER

INDIVIDUAL PROJECT PROGRAM OF WORKS
Name of Project: Construction of Two-Storey Multi-Purpose Building of Date

Location: Brgy. Tiolas, Tiolas NationalIloilo
San Joaquin, High School Scheme of Work Earthworks, Plain and Reinforced Concrete
Appropriation P #REF! Works, Finishing and Other Civil Works, Electrical Works
Appropriation Act For Funding and Mechanical Works.
Station Limits
Project No.
Desirable starting date:
Type of Work to be constructed % of TOTAL
No. of working days to complete:
OTHER GENERAL REQUIREMENTS Manpower / Equipment Requirements
Permits and Clearances P 5,052.00 #REF!
Project Billboard/Signboard P 13,746.00 #REF!
PART A - EARTHWORKS P
Layout and Staking P 5,712.00 #REF! 1 Project Engineer
Structure Excavation P 28,452.60 #REF! 2 Construction Foreman
Embankment from Structure Excavation P 10,590.00 #REF! 3 Skilled Laborer
Gravel Fill P 12,616.00 #REF! 4 Unskilled Laborer
PART B - PLAIN AND REINFORCED CONCRETE WORKS 5 Plate Compactor
Structural Concrete (Class A) P 521,076.00 #REF! 6 One Bagger Mixer
Reinforcing Steel (Grade 40) P #REF! #REF! 7 Bar Cutter, Bar Bender
Formworks and Falseworks P #REF! #REF! 8 Welding Machine
PART C - FINISHING AND OTHER CIVIL WORKS 9 Cutting Outfit
Masonry Works P #REF! #REF! 10 Steel Cutter
Plastering Works P #REF! #REF! 11 Electric Drill
Ceiling Works P 67,020.60 #REF! 12 Electric Sander
Doors and Windows Installation P 164,287.80 #REF! 13 Electric Heatgun
Tile Works P 123,126.47 #REF! 14 Megger Tester
Painting Works P #REF! #REF!
Railings P 21,223.20 #REF!
Structural Steel Roof Framing P 155,295.30 #REF!
Roofing Works P 108,528.73 #REF!
Plumbing Works P 199,612.60 #REF!
Catch Basin P 28,067.99 #REF!
Septic Vault P 62,682.70 #REF!
PART D - ELECTRICAL
ELECTRICAL WORKS P 331,316.00 #REF!
TOTAL P #REF! #REF!
SPEC's ITEM
NO. Description Unit Qty Unit Cost Amount
POW Page 1 of 130

SPEC's ITEM
OTHER GENERAL REQUIREMENTS
Project Billboard/Signboard each 2.00 2.00 P 13,746.00
PART A - EARTHWORKS
Layout and Staking sq.m. 186.10 30.69 P 5,712.00
Structure Excavation cu.m 48.20 590.30 P 28,452.60
Embankment from Structure Excavation cu.m 31.20 339.42 P 10,590.00
Gravel Fill cu.m 7.50 1,682.13 P 12,616.00
PART B - PLAIN AND REINFORCED CONCRETE WORKS
Structural Concrete (Class A) cu.m 91.35 5,704.17 P 521,076.00
POW Page 2 of 130

SPEC's ITEM
Reinforcing Steel (Grade 40) kgs #REF! #REF! P #REF!
Formworks and Falseworks sq.m. #REF! #REF! P #REF!
PART C - FINISHING AND OTHER CIVIL WORKS
Masonry Works sq.m. #REF! #REF! P #REF!
Plastering Works sq.m. #REF! #REF! P #REF!
Ceiling Works sq.m. 153.76 435.88 P 67,020.60
Doors and Windows Installation sq.m. 82.33 1,995.48 P 164,287.80
Tile Works sq.m. 168.48 730.81 P 123,126.47
Painting Works sq.m. #REF! #REF! P #REF!
Railings ln.m. 127.09 166.99 P 21,223.20
Structural Steel Roof Framing L.S 1.00 155,295.30 P 155,295.30
Roofing Works sq.m. 58.58 1,852.66 P 108,528.73
Plumbing Works L.S 1.00 199,612.60 P 199,612.60
Catch Basin each 6.00 4,678.00 P 28,067.99
Septic Vault L.S 1.00 62,682.70 P 62,682.70
PART D - ELECTRICAL
ELECTRICAL WORKS L.S 1.00 331,316.00 P 331,316.00
BREAKDOWN OF ESTIMATED EXPENDITURES % of TOTAL Sub-TOTAL P #REF!
1. Labor ( Man-days) P #REF! #REF! Total Direct
2. Materials P #REF! #REF! Cost P #REF!
3. Rentals of Equipments/Fuel P #REF! #REF!
4. Fuels, Oils, and Spare Parts P - #REF! OCM #REF!
5. Mob. & Demob. P - Cont. Profit #REF!
6. Admin Cost P - #REF! Cont. Tax #REF!
7. OCM P #REF! #REF! Eng'g(Supervision)
8. Cont. Profit P #REF! #REF! Admin Cost
9. Cont. Tax P #REF! #REF! Total Estimated
10. Engineering Cost P #REF!
TOTAL P #REF! #REF!
PREPARED BY: RECOMMENDING APPROVAL:
MA. CECELIA B. CARMEN

General Foreman (JOSS) ROMEO C. ANDIG
Acting PGDH-PEO
JOMAR V. AGUILAR
Engineer II APPROVED:
CHECKED BY:
ATTY. SUZETTE A . MAMON
MA. EVELYN G. RIVERA Acting Provincial Administrator
Engineer III
POW Page 3 of 130

SPEC's ITEM
REVIEWED & SUBMITTED BY:
JEB A. ESCARILLA, MPA

Engineer IV
POW Page 4 of 130

APPROVED BUDGET FOR THE CONTRACT
Construction of Two-Storey Multi-Purpose Building of Tiolas Nationa
Brgy. Tiolas, San Joaquin, Iloilo
ITEM ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK

DESCRIPTION QTY. UNIT
NO. DIRECT COST OCM PROFIT %
(6) (7) (8)
(1) (2) (3) (4) (5)
12.00% 10% 22.00%
1 Permits and Clearances 1.00 lot - - - 22.00%
2 Project Billboard/Signboard 2.00 each 13,746.00 1,649.52 1,374.60 22.00%
PART A - EARTHWORKS
I. Layout and Staking 186.10 sq.m. 5,712.00 685.44 571.20 22.00%
II. Structure Excavation 48.20 cu.m 28,452.60 3,414.31 2,845.26 22.00%
IV. Embankment from Structure Excavation 31.20 cu.m 10,590.00 1,270.80 1,059.00 22.00%
V. Gravel Fill 7.50 cu.m 12,616.00 1,513.92 1,261.60 22.00%
I. Structural Concrete (Class A) 91.35 cu.m 521,076.00 62,529.12 52,107.60 22.00%
II. Reinforcing Steel (Grade 40) #REF! kgs #REF! #REF! #REF! 22.00%
III. Formworks and Falseworks #REF! sq.m. #REF! #REF! #REF! 22.00%
I. Masonry Works #REF! sq.m. #REF! #REF! #REF! 22.00%
II. Plastering Works #REF! sq.m. #REF! #REF! #REF! 22.00%
III. Ceiling Works 153.76 sq.m. 67,020.60 8,042.47 6,702.06 22.00%
IV. Doors and Windows Installation 82.33 sq.m. 164,287.80 19,714.54 16,428.78 22.00%
V. Tile Works 168.48 sq.m. 123,126.47 14,775.18 12,312.65 22.00%
VI. Painting Works #REF! sq.m. #REF! #REF! #REF! 22.00%
VII. Railings 127.09 ln.m. 21,223.20 2,546.78 2,122.32 22.00%
VIII. Structural Steel Roof Framing 1.00 L.S 155,295.30 18,635.44 15,529.53 22.00%
IX. Roofing Works 58.58 sq.m. 108,528.73 13,023.45 10,852.87 22.00%
X. Plumbing Works 1.00 L.S 199,612.60 23,953.51 19,961.26 22.00%
ABC Page 5 of 130

ITEM ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK
NO. DIRECT COST OCM PROFIT %
(6) (7) (8)
(1) (2) (3) (4) (5)
12.00% 10% 22.00%
XI. Catch Basin 6.00 each 28,067.99 3,368.16 2,806.80 22.00%
XII. Septic Vault 1.00 L.S 62,682.70 7,521.92 6,268.27 22.00%
PART D - ELECTRICAL
I. ELECTRICAL WORKS 1.00 L.S 331,316.00 39,757.92 33,131.60 22.00%
GRAND TOTAL #REF! #REF! #REF!
Prepared by: Checked by: Recommending Approval:
MA. CECELIA B. CARMEN JEB A. ESCARILLA, MPA ISAGANI D. BALDE

General Foreman (JOSS) Engineer IV Acting PGADH-
ABC Page 6 of 130

BUDGET FOR THE CONTRACT
ti-Purpose Building of Tiolas National High School
Tiolas, San Joaquin, Iloilo
TOTAL MARK-UP VAT TOTAL TOTAL UNIT

VALUE INDIRECT COST COST COST
(9) (10) (11) (12)
(13)
(5) x (8) (5) + (9) x (5%) (9) + (10) (5) + (11)
- - - - -
3,024.12 838.51 3,862.63 17,608.63 6,873.00
1,256.64 348.43 1,605.07 7,317.07 30.69
6,259.57 1,735.61 7,995.18 36,447.78 590.30
2,329.80 645.99 2,975.79 13,565.79 339.42
2,775.52 769.58 3,545.10 16,161.10 1,682.13
114,636.72 31,785.64 146,422.36 667,498.36 5,704.17
#REF! #REF! #REF! #REF! #REF!
14,744.53 4,088.26 18,832.79 85,853.39 435.88
36,143.32 10,021.56 46,164.87 210,452.67 1,995.48
27,087.82 7,510.71 34,598.54 157,725.00 730.81
4,669.10 1,294.62 5,963.72 27,186.92 166.99
34,164.97 9,473.01 43,637.98 198,933.28 155,295.30
23,876.32 6,620.25 30,496.57 139,025.30 1,852.66
43,914.77 12,176.37 56,091.14 255,703.74 199,612.60
ABC Page 7 of 130

VALUE INDIRECT COST COST COST
(9) (10) (11) (12)
(13)
(5) x (8) (5) + (9) x (5%) (9) + (10) (5) + (11)
6,174.96 1,712.15 7,887.11 35,955.10 4,678.00
13,790.19 3,823.64 17,613.84 80,296.54 62,682.70
72,889.52 20,210.28 93,099.80 424,415.80 331,316.00
#REF! #REF! #REF! #REF!
Recommending Approval: Approved:
ISAGANI D. BALDEVIESO ROMEO C. ANDIG

Acting PGADH-PEO Acting PGDH - PEO
ABC Page 8 of 130

#REF!
#REF!
ITEM QTY. UNIT DESCRIPTION UNIT COST TOTAL COST
I. SITEWORKS
A. LAYOUT AND STAKING

QTY = 1.00 Lot
Materials:
20.00 pcs 2" x 2" x 12' Coco lumber (10pcs) P 135.00 /pc P 2,700.00
8.00 kgs Assorted CWN (2",3",4") P 57.00 /kg P 456.00
5.00 rolls 1/8" x 100m Nylon String P 30.00 /roll P 150.00
Sub-total P 3,306.00
Labor:
1 Construction Foreman 660.00 /day for 1.00 day P 660.00
2 Laborer 361.00 /day for 1.00 day P 722.00
B. EARTHWORKS
QTY = 109.70 cu.m.
#REF! cu.m. Excavation P - /cu.m. P #REF!

#REF! cu.m. Backfilling (Item 104) P 350.00 /cu.m. P #REF!
#REF! cu.m. Gravel Bedding @ 100mm THK P 900.00 /cu.m. P #REF!
Sub-total P #REF!
Labor:
1 Construction Foreman 400.00 /day for 6.00 days P 2,400.00
6 Laborers 275.00 /day for 6.00 days P 9,900.00
TOTAL FOR ITEM II P #REF!
III. CONCRETE WORKS

Qty = #REF! cu.m
Materials:
#REF! bags Portland Cement P 279.00 /bag P #REF!

#REF! cu.m Washed sand P 700.00 /cu.m P #REF!
#REF! cu.m Screened Gravel P 900.00 /cu.m P #REF!
#REF! sht 1/2" Ordinary Plywood P 797.25 /sht P #REF!
40 bd. ft 2" x2" X12' Coco Lumber (10pcs) P 28.00 / bd.ft P 1,120.00
15 pcs. Bamboo Shoring P 28.13 /pc. P 421.95
25.00 kgs Assorted CW Nails (2",3",4",5") P 65.00 /kg P 1,625.00
#REF! pcs 25mmØ x 6m RSB P 886.50 /pc P #REF!
30.00 kgs #16 G.I. Tie Wire P 90.00 /kg P 2,700.00
Sub-total P #REF!
Labor:
1 Project Engineer 550.00 /day for 12.00 days P 6,600.00
2 Masons 325.00 /day for 12.00 days P 7,800.00
2 Steelmen 325.00 /day for 12.00 days P 7,800.00
2 Carpenter 325.00 /day for 12.00 days P 7,800.00
Equipment Rental:
1 Bagger mixer 1,376 /day for 12.00 days P 16,512.00
1 Concrete Vibrator 465 /day for 12.00 days P 5,580.00
TOTAL FOR ITEM III P #REF!

IV. MASONRY WORKS
Qty = #REF! sq.m
A. MASONRY WALL
Materials:
#REF! pcs. 4" CHB P 15.00 /pc P #REF!
#REF! bags Portland Cement P 279.00 /cu.m. P #REF!
#REF! cu.m Washed Sand P 700.00 /cu.m. P #REF!
#REF! pcs. 10mmØ x 6m RSB P 149.25 /pc P #REF!
Sub-total P #REF!
Labor:
1 Construction Foreman 400.00 /day for #REF! days P #REF!
2 Mason 325.00 /day for #REF! days P #REF!
4 Laborers 275.00 /day for #REF! days P #REF!
Sub-total P #REF!
B. PLASTERING WORKS
Total Area = #REF! sq.m.
Materials:
#REF! cu.m. Washed sand P 700.00 /cu.m. P #REF!
Sub-total P #REF!
Labor:
1 Construction Foreman 400.00 /day for #REF! days P #REF!
2 Mason 325.00 /day for #REF! days P #REF!
4 Laborers 275.00 /day for #REF! days P #REF!
Sub-total P #REF!
TOTAL FOR ITEM IV P #REF!
V. STEEL WORKS
Qty = 1.00 Lot
Materials:
#REF! pcs. 5mm THK 38mmX38mm Angle Bar P 804.00 /pc. P #REF!
10.00 kgs. Welding Rod P 125.00 /kg. P 1,250.00
5.00 pcs. 4" Cutting Disk for steel P 80.00 /pc. P 400.00
3.00 pcs. 1/8" 6m Flat Bar P 190.00 /pc. P 570.00
14.00 pcs. 12mmØ x 4" expansion bolt P 60.00 /pc. P 840.00
Sub-total #REF!
Labor:
1 Construction Foreman 400.00 /day for 2.00 days P 800.00
1 Welder 325.00 /day for 2.00 days P 650.00
2 Laborer 275.00 /day for 2.00 days P 1,100.00
Equipment Rental:
1 Welding Machine 300.00 /day for 2.00 days P 600.00
1 Cut - off Machine 300.00 /day for 2.00 days P 600.00
TOTAL FOR ITEM V P #REF!
VI. ARCHITECTURAL WORKS

Qty = 1.00 Lot
A. FINISHES
Materials:
#REF! sq.m. Powe Floor Finish (Epoxy Based) P 478.45 /sq.m. P #REF!
Sub-total P #REF!
NOTE: Price Indicated includes the Material and Labor cost.
B. PAINTING WORKS
Concrete Surfaces = #REF! sq.m.
Metal Surfaces = #REF! sq.m.
Floor Surfaces = #REF! sq.m.
Materials:
#REF! gals Concrete Primer and Sealer P 465.00 /gal P #REF!
#REF! gals Megacryl Latex Semi-gloss - 1 coat P 465.00 /gal P #REF!
#REF! gals Megacryl Latex Semi-gloss - 1 coat P 465.00 /gal P #REF!
#REF! gals Aqua Shield Plus (Waterproofing) P 320.00 /gal P #REF!
6.00 pcs. Paint Roller P 120.00 /pc P 720.00
6.00 pcs. Paint Brush 4" P 64.00 /pc P 384.00
For Ficem Board Surfaces
4.00 gals Paint Thinner P 342.00 /gal P 1,368.00
#REF! gals Galvanized Wash Primer P 670.00 /gal P #REF!
#REF! gals Metal Primer-Red Oxide P 375.00 /gal P #REF!
1.00 gals Paint Thinner P 342.00 /gal P 342.00
Sub-total P #REF!
Labor:
1 Project Engineer 550.00 /day for 1.00 days P 550.00
3 Painter 325.00 /day for 3.00 days P 2,925.00
3 Laborer 275.00 /day for 3.00 days P 2,475.00
Sub-total 7,150.00
C. WINDOW INSTALLATION
Total Area = #REF! sq.m.
Materials:
#REF! pcs. 12" x 12" Concrete Louver Blocks P 40.50 /pc. P #REF!
Sub-total P #REF!
Labor:
2 Mason 325.00 /day for 3.00 days P 1,950.00
D. DOOR INSTALLATION
Materials:
4 set - 2.8m x 2.1m Roll-up Door with complete accessories P 12,500.00 /set P 50,000.00
NOTE: Price Indicated includes installation fee and with complete accessories
E. SPECIAL ITEMS
Materials:
4.00 pcs. 0.40m x 0.40m Exhaust Fan P 4,000.00 /gal P 16,000.00
NOTE: Price Indicated includes installation fee and with complete accessories
TOTAL FOR ITEM VI P #REF!

VII. CATCH BASIN
Qty = 1.00 Lot
Materials:
A. EARTH WORKS
#REF! cu.m. Excavation P - /cu.m. P #REF!
#REF! cu.m. Gravel Bedding @ 100mm THK P 900.00 /cu.m. P #REF!
Sub-total P #REF!
Labor:
2 Laborers 275.00 /day for 1.00 days P 550.00
Sub-total P 950.00
B. CONCRETE WORKS
Qty = #REF! cu.m
Materials:
#REF! cu.m Washed sand P 700.00 /cu.m P #REF!
#REF! cu.m Screened Gravel P 900.00 /cu.m P #REF!
20 bd. ft 2" x2" X12' Coco Lumber (5pcs) P 28.00 / bd.ft P 560.00
5.00 kgs Assorted CW Nails (2",3",4",5") P 65.00 /kg P 325.00
7.00 kgs #16 G.I. Tie Wire P 90.00 /kg P 630.00
Sub-total P #REF!
Labor:
2 Masons 325.00 /day for 3.00 days P 1,950.00
C. MASONRY WORKS
Materials: Qty = #REF! cu.m
#REF! pcs. 4" CHB P 15.00 /pc P #REF!
#REF! pcs. 10mmØ x 6m RSB P 149.25 /pc P #REF!
Sub-total P #REF!
Labor:
2 Mason 325.00 /day for 2.00 days P 1,300.00
D. PLUMBING WORKS
Materials: Qty = 1.00 cu.m
#REF! pcs. 75mm PVC Pipe P 483.00 /pc P #REF!
#REF! pcs. 100mm PVC Pipe P 650.00 /pc P #REF!
12 pcs. PVC 90Deg Elbow P 97.00 /pc P 1,164.00
3 cans. Pipe Solvent (200cc) P 129.00 /can P 387.00
6 pcs. Stainless Floor Drain P 100.00 /pc P 600.00
Sub-total P #REF!
Labor:
1 Plumber 325.00 /day for 2.00 days P 650.00
TOTAL FOR ITEM VII P #REF!
COST ESTIMATE SUMMARY
ITEM NO. DESCRIPTION MATERIAL COST LABOR COST EQUIPMENT COST/RENTAL TOTAL COST
I. #REF! #REF! #REF!
II. SITEWORKS
A. LAYOUT AND STAKING 3,306.00 1,382.00 4,688.00
B. EARTHWORKS #REF! 12,300.00 #REF!
III. CONCRETE WORKS #REF! 54,600.00 22,092.00 #REF!
IV. MASONRY WORKS

A. MASONRY WALL #REF! #REF! #REF!
B. PLASTERING WORKS #REF! #REF! #REF!
V. STEEL WORKS #REF! 3,650.00 1,200.00 #REF!
VI. ARCHITECTURAL WORKS

A. FINISHES #REF! #REF!
B. PAINTING WORKS #REF! 7,150.00 #REF!
C. WINDOW INSTALLATION #REF! 6,450.00 #REF!
D. DOOR INSTALLATION 50,000.00 50,000.00
E. SPECIAL ITEMS 16,000.00 16,000.00
VII. CATCH BASIN
A. EARTH WORKS #REF! 950.00 #REF!
B. CONCRETE WORKS #REF! 6,450.00 #REF!
C. MASONRY WORKS #REF! 4,300.00 #REF!
D. PLUMBING WORKS #REF! 2,550.00 #REF!
TOTAL #REF! #REF! 23,292.00 #REF!
#REF!
#REF!
ITEM ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK-UP VAT TOTAL TOTAL UNIT
NO. DIRECT COST OCM PROFIT % VALUE INDIRECT COST COST COST
(6) (7) (8) (9) (10) (11) (12)
(1) (2) (3) (4) (5) (13)
#REF! 10% #REF! (5) x (8) (5) + (9) x (5%) (9) + (10) (5) + (11)
1. #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
2 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
8
9
10
GRAND TOTAL #REF! #REF! #REF! #REF! #REF! #REF! #REF!
Prepared by: Checked by: Recommending Approval: Approved:
MARIAH KATHY D. DE OCAMPO JEB A. ESCARILLA ROMEO C. ANDIG GRACIANITO L. LUCERO, MM, CESE
Engineering Assistant Engineer IV PGADH-PEO PGDH-PEO
Project Title: #REF!
Location: #REF!
BACK UP COMPUTATION
II. SITEWORKS
Item No. of Set Length Width
Main Building 1 10.00 15.00
Plant Box 2 1.50 4.00
Ramp 2 1.20 6.70
Front Stair 1 0.60 6.30
Total Area
B. EARTHWORKS
A. Excavation
Item No. of Set Length Width Height
Column Footing 23 1.50 1.50 1.60
Stiffener Column 4 0.50 0.50 0.95
Between Line3&4 WF1 (H) 1 1.40 0.40 0.70
Along Line 4 WF1 (H) 2 1.20 0.40 0.70
(Plant Box) 2 7.00 0.40 0.70
( Ramp ) 2 9.10 0.40 0.70
( Front Stair - WF2 ) 1 6.30 0.30 0.50
Along Line A (V) 2 0.60 0.30 0.70
Between Line A & B (V) ( WF1) 1 1.45 0.40 0.70
Stair Footing 1 1.20 0.60 0.65
Footing Tie Beam
Along Line 1 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80
Along Line 2 (H) (2*(3-1.5))=3 1 3.00 0.25 0.80
Along Line 3 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80
Along Line 4 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80
Along Line A (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80
Along Line B (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80
Along Line C (V) (2*(3-1.5))=3 1 3.00 0.25 0.80
Along Line D (V) (2*(3-1.5))=3 1 3.00 0.25 0.80
Along Line E (V) (3-1.5) = 1.5 1 1.50 0.25 0.80
Along Line F (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80
Concrete Slab 1 15.00 10.00 0.10
Concrete Canopy Foundation 5 0.40 0.60 0.70
Total Volume for excavation
B. BACKFILL
volume excavated
Deductive Volume (structure)
Column 23 0.30 0.30 1.20
Stiffener Column ( Footing ) 4 0.50 0.50 0.30
Between Line3&4 WF1 (H) 1 1.40 0.40 0.30
( Masonry above ) 1 1.40 0.10 0.40
Along Line 4 WF1 (H) 2 1.20 0.40 0.30
( Masonry above ) 2 1.20 0.10 0.40
(Plant Box) 2 7.00 0.40 0.30
( Masonry above ) 2 7.00 0.10 0.40
( Ramp ) 2 9.10 0.40 0.30
( Masonry above ) 2 9.10 0.10 0.40
( Front Stair - WF2 ) 1 6.30 0.30 0.30
Location: #REF!
( Masonry above ) 1 6.30 0.10 0.20
Along Line A (V) 2 0.60 0.30 0.30
( Masonry above ) 2 0.60 0.10 0.20
( Masonry above ) 1 1.45 0.10 0.40
1 1.20 0.15 0.25
Footing Tie Beam
Along Line 1 (H) 1 7.50 0.25 0.40
Along Line 2 (H) 1 3.00 0.25 0.40
Along Line 3 (H) 1 7.50 0.25 0.40
Along Line 4 (H) 1 7.50 0.25 0.40
Along Line A (V) 1 5.50 0.25 0.40
Along Line B (V) 1 5.50 0.25 0.40
Along Line C (V) 1 3.00 0.25 0.40
Along Line D (V) 1 3.00 0.25 0.40
Along Line E (V) 1 1.50 0.25 0.40
Along Line F (V) 1 5.50 0.25 0.40
Concrete Slab 1 15.00 10.00 0.10
( Masonry Above ) 5 0.40 0.40 0.35
Total of Deductive Volume
Filing Materials from excavated Structures 121.70 - 51.39 =
FILLING MATERIALS
Main Building 1 15.00 10.00 0.35
Ramp
Front Stairs
Total Volume of 2
Total Volume of Filling Materials = 70.31 + 53.55 =
Shrinkage Factor
Total Volume
Volume To be Borrowed = ( 75% of Cut Materials - Volume of Filling Materials needed )
= 75 % ( 121 ) - 155 = 64.25
GRAVEL BEDDING
Between Line3&4 WF1 (H) 1 1.40 0.40 0.10
Along Line 4 WF1 (H) 2 1.20 0.40 0.10
(Plant Box) 2 7.00 0.40 0.10
( Ramp ) 2 9.10 0.40 0.10
( Front Stair - WF2 ) 1 6.30 0.30 0.10
Along Line A (V) 2 0.60 0.30 0.10
Concrete Slab 1 15.00 10.00 0.10
Total Volume
III. CONCRETE WORKS
Item 900 (1)c2 : Footing and Slab on Fill
Stiffener Column ( Footing ) 4 0.50 0.50 0.20
Location: #REF!
Between Line3&4 WF1 (H) 1 1.40 0.40 0.20
Along Line 4 WF1 (H) 2 1.2 0.40 0.20
(Plant Box) 2 7.00 0.40 0.20
( Ramp ) 2 9.10 0.40 0.20
( Front Stair - WF2 ) 1 6.30 0.30 0.20
Along Line A (V) 2 0.6 0.30 0.20
1 1.20 0.15 0.90
Concrete Slab 1 15.00 10.00 0.10
Canopy ( Ground Floor ) 1 26.70 0.60 0.10
3 1.40 0.60 0.10
1 9.00 0.60 0.10
Canopy ( Second Floor ) 1 36.20 0.60 0.10
1 3.00 0.60 0.10
Total Volume
Item 900 (1)
Column ( Ground ) 23 0.30 0.30 5.25
Column ( Second ) 21 0.30 0.30 5.30
Along Line A (V) 1 5.50 0.25 0.20
Footing Tie Beam
Along Line 1 (H) 5 3.00 0.25 0.40
Along Line 2 (H) 2 3.00 0.25 0.40
Along Line 3 (H) 5 3.00 0.25 0.40
Along Line 4 (H) 5 3.00 0.25 0.40
Along Line A (V) 3 3.00 0.25 0.40
Along Line B (V) 3 3.00 0.25 0.40
Along Line C (V) 2 3.00 0.25 0.40
Along Line D (V) 2 3.00 0.25 0.40
Along Line E (V) 1 3.00 0.25 0.40
Along Line F (V) 3 3.00 0.25 0.40
Lintel Beams ( Above FTB )
Along Line 1 (H) 5 3.00 0.30 0.10
Along Line 2 (H) 2 3.00 0.30 0.10
Along Line 3 (H) 5 3.00 0.30 0.10
Along Line 4 (H) 5 3.00 0.30 0.10
Along Line A (V) 3 3.00 0.30 0.10
Along Line B (V) 3 3.00 0.30 0.10
Along Line C (V) 2 3.00 0.30 0.10
Along Line D (V) 2 3.00 0.30 0.10
Along Line E (V) 1 3.00 0.30 0.10
Along Line F (V) 3 3.00 0.30 0.10
Lintel Beams ( Above WF1 )
Between Line 3&4 (H ) 1 1.40 0.30 0.10
Between Line A & B 1 1.45 0.30 0.10
Floor Beam 1 10 3.50 0.30 0.40
25 3.00 0.30 0.40
Floor Beam 2 2 3.50 0.30 0.50
Floor Beam 3 2 3.00 0.25 0.40
2 1.50 0.25 0.40
1 1.00 0.25 0.40
Location: #REF!
Second Floor Slab 1 7.00 15 0.125
1 3.00 11 0.125
Roof Beam 1 2 3.50 0.30 0.40
7 3.00 0.30 0.40
Roof Beam 2 4 3.50 0.30 0.50
2 3.00 0.25 0.40
Total Volume
Reinforced Steel Bars

Item No. of Set unit/length Length Total Length
Column Footing
16 mm ØMatt Bars 23 18 1.50 621.00
Column ( Ground )
20mm ØVertical Bars 23 8 5.65 1039.60
10mmØ Lateral Ties 23 37 0.98 833.98
Column ( Second )
20mm ØVertical Bars 21 8 5.30 890.40
10mmØ Lateral Ties 21 37 0.98 761.46
Stiffener Column
12mmø Matt Bars 4 6 0.50 12.00
12mmø Vertical Bars 4 3 9.75 117.00
10mmØ Lateral Ties 4 50 0.48 96.00
Item No. of Set unit/length length total length
Wall Footing Main RSB - 10mm Ø
Between Line3&4 WF1 (H) 1 3 1.40 4.20
Along Line 4 WF1 (H) 2 3 1.20 7.20
(Plant Box) 2 3 7.00 42.00
( Ramp ) 2 3 9.10 54.60
Between Line A & B (V) ( WF1) 1 3 1.45 4.35
( Front Stair - WF2 ) 1 3 6.30 18.90
Along Line A (V) 2 3 0.60 3.60
Concrete Canopy 5 3 0.60 9.00
( Foundation ) 5 3 0.40 6.00
Total overall length for 10mmø bars 149.85
total number of 12mm ø bars
Wall Footing Transverse Bar - 10mmØ
Between Line3&4 WF1 (H) 1 6 0.42 2.52
Along Line 4 WF1 (H) 2 5 0.42 4.20
(Plant Box) 2 25 0.42 21.00
( Ramp ) 2 32 0.42 26.88
( Front Stair - WF2 ) 1 22 0.32 7.04
Along Line A (V) 2 3 0.32 1.92
Footing Tie Beam main bars - 16mmø RSB
Along Line 1 (H) 5 6 3.00 90.00
Along Line 2 (H) 2 6 3.00 36.00
Along Line 3 (H) 5 6 3.00 90.00
Along Line 4 (H) 5 6 3.00 90.00
Along Line A (V) 3 6 3.00 54.00
Along Line B (V) 3 6 3.00 54.00
Location: #REF!
Along Line C (V) 2 6 3.00 36.00
Along Line D (V) 2 6 3.00 36.00
Along Line E (V) 1 6 3.00 18.00
Along Line F (V) 3 6 3.00 54.00
Total overall length for 16mm øbars 558.00
Footing Tie Beam Stirrups - 10mmø RSB Bars
Along Line 1 (H) 5 26 0.88 114.40
Along Line 2 (H) 2 26 0.88 45.76
Along Line 3 (H) 5 26 0.88 114.40
Along Line 4 (H) 5 26 0.88 114.40
Along Line A (V) 3 26 0.88 68.64
Along Line B (V) 3 26 0.88 68.64
Along Line C (V) 2 26 0.88 45.76
Along Line D (V) 2 26 0.88 45.76
Along Line E (V) 1 26 0.88 22.88
Along Line F (V) 3 26 0.88 68.64
Lintel beams Main RSB - Above FTB
Along Line 1 (H) 5 3 3.00 45.00
Along Line 2 (H) 2 3 3.00 18.00
Along Line 3 (H) 5 3 3.00 45.00
Along Line 4 (H) 5 3 3.00 45.00
Along Line A (V) 3 3 3.00 27.00
Along Line B (V) 3 3 3.00 27.00
Along Line C (V) 2 3 3.00 18.00
Along Line D (V) 2 3 3.00 18.00
Along Line E (V) 1 3 3.00 9.00
Along Line F (V) 3 3 3.00 27.00
Lintel beams Main RSB - Above WF1
Between Line 3&4 (H ) 1 3 1.40 4.20
Between Line A & B 1 3 1.45 4.35

Lintel Beams ( Stirrups ) - Above FTB
Along Line 1 (H) 5 21 0.30 31.50
Along Line 2 (H) 2 21 0.30 12.60
Along Line 3 (H) 5 21 0.30 31.50
Along Line 4 (H) 5 21 0.30 31.50
Along Line A (V) 3 21 0.30 18.90
Along Line B (V) 3 21 0.30 18.90
Along Line C (V) 2 21 0.30 12.60
Along Line D (V) 2 21 0.30 12.60
Along Line E (V) 1 21 0.30 6.30
Along Line F (V) 3 21 0.30 18.90
Lintel Beams ( Stirrups ) - Above WF1
Between Line 3&4 (H ) 1 11 0.30 3.30
Between Line A & B 1 11 0.30 3.30
Location: #REF!
Item No. of Set no. unit length length total length
Floor Slab Matting - 10mmø RSB
Area 1
Horizontal (3/0.4)+1=9 6 9 3.50 189.00
Vertical (3.5/0.4)+1=10 6 10 3.00 180.00
Area 2
Horizontal (3/0.4)+1=9 1 9 7.00 63.00
Vertical (7/0.4)+1=19 1 19 3.00 57.00
Area 3
Horizontal (6/0.4)+1=16 1 16 7.00 112.00
Vertical (7/0.4)+1=19 1 19 6.00 114.00
Area 4
Horizontal (3/0.4)+1=9 2 9 2.00 36.00
Vertical (3/0.4)+1=9 2 9 5.40 97.20
Area 5
Horizontal (3/0.4)+1=9 1 9 9.00 81.00
Vertical (9/0.4)+1=24 1 24 3.00 72.00
Total overall length for 10mm dia bars 1001.20
total number of 10mm dia bars
Dowell Bars Connecting From Wall Footing To Matt Bars
Along Line 1 (H) 5 9 0.55 24.75
Along Line 2 (H) 2 9 0.55 9.90
Along Line 3 (H) 5 9 0.55 24.75
Along Line 4 (H) 5 9 0.55 24.75
Along Line A (V) 3 9 0.55 14.85
Along Line B (V) 3 9 0.55 14.85
Along Line C (V) 2 9 0.55 9.90
Along Line D (V) 2 9 0.55 9.90
Along Line E (V) 1 9 0.55 4.95
Along Line F (V) 3 9 0.55 14.85
Between Line 3&4 (H ) 1 5 0.55 2.75
Between Line A & B 1 5 0.55 2.75
Stair Reinforcements
Continuous Bars 1 4 1.20 4.80
Cross Bars 1 7 0.55 3.85
Main Bars 1 5 2.21 11.05
1 9 7.18 64.62
Chair Bars 24 9 1.50 324.00
Extra Bars 2 9 1.00 18.00
Temperature Bars 1 52 1.20 62.40
Stair Nosing 1 24 1.20 28.80
BEAM REINFORCEMENTS
Floor Beam 1
Top bars 10 4.00 3.50 140.00
Bottom bars 10 4.00 3.50 140.00
Cut Bars 10 8.00 1.90 152.00
10 4.00 1.92 76.80
Top bars 25 4.00 3.00 300.00
Location: #REF!
Bottom bars 25 4.00 3.00 300.00
Cut Bars 25 8.00 1.90 380.00
25 4.00 1.62 162.00
Floor Beam 2
Top bars 2 5.00 3.50 35.00
Bottom bars 2 5.00 3.50 35.00
Cut Bars 2 10.00 1.90 38.00
2 5.00 1.92 19.20
Roof Beam 1
Top bars 2 4.00 3.50 28.00
Bottom bars 2 4.00 3.50 28.00
Cut Bars 2 4.00 1.90 15.20
2 2.00 1.92 7.68
Top bars 7 4.00 3.00 84.00

Bottom bars 7 4.00 3.00 84.00
Cut Bars 7 4.00 1.90 53.20
7 2.00 1.62 22.68
Floor Beam 3
Top bars 2 5.00 3.00 30.00
Bottom bars 2 5.00 3.00 30.00
Cut Bars 2 4.00 1.66 13.28
2 2.00 1.62 6.48
Top bars 2 5.00 1.50 15.00
Bottom bars 2 5.00 1.50 15.00
Cut Bars 2 4.00 0.38 3.04
2 2.00 0.09 0.36
Top bars 1 5.00 1.00 5.00
Bottom bars 1 5.00 1.00 5.00
Cut Bars 1 4.00 0.25 1.00
1 2.00 0.60 1.20
Floor Beam 2
Top bars 4 4.00 3.50 56.00
Bottom bars 4 4.00 3.50 56.00
Cut Bars 4 4.00 1.90 30.40
4 2.00 1.92 15.36
Top bars 2 4.00 3.50 28.00

Bottom bars 2 4.00 3.50 28.00
Cut Bars 2 4.00 1.90 15.20
2 2.00 1.92 7.68
Floor Beam Stirrups
Floor Beam 1 10 35 0.64 224.00
10 22 0.30 66.00
Floor Beam 1 25 31 0.64 496.00
25 18 0.30 135.00
Floor Beam 2 2 35 0.64 44.80
2 22 0.30 13.20
Floor Beam 3 2 35 0.64 44.80
Location: #REF!
2 22 0.30 13.20
Floor Beam 3 2 8 0.64 10.24
2 1 0.30 0.60
Floor Beam 3 1 12 0.64 7.68
1 5 0.30 1.50
Roof Beam 1 2 30 0.64 38.40
2 17 0.30 10.20
Roof Beam 1 7 27 0.64 120.96
7 17 0.30 35.70
Roof Beam 2 4 30 0.64 76.80
4 17 0.30 20.40
Roof Beam 2 2 27 0.64 34.56
2 17 0.30 10.20

Floor Slab
12mm dia Temperature Bars
Horizontal (3/0.3)+1=11 10 11 3.50 385.00
Vertical (3.5/0.4)+1=13 10 13 3.00 390.00
Horizontal (3/0.3)+1=11 3 11 3.00 99.00
Vertical (3.0/0.4)+1=11 3 11 3.00 99.00
Horizontal (2/0.3)+1=8 3 8 3.00 72.00
Vertical (3.0/0.4)+1=11 3 11 2.00 66.00
12mm dia Cut Bars
Along Line A (V) 2 7 0.75 10.50
1 6 0.75 4.50
Along Line B (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line C (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line D (V) 2 7 1.50 21.00
1 6 1.25 7.50
1 6 0.50 3.00
Along Line E (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line F (V) 2 7 0.75 10.50
1 6 0.75 4.50
Along Line 1 (H) 5 6 0.88 26.25
Along Line 2 (H) 5 6 1.75 52.50
Along Line 3 (H) 4 6 1.63 39.00
1 6 0.88 5.25
Along Line 4 (H) 3 6 0.75 13.50
1 5 0.75 3.75
FORMWORKS for Columns

Column ( Ground ) 23 5.25 1.40 =2*(0.3+0.3)+0.20
Column ( Second ) 21 5.30 1.40 =2*(0.3+0.3)+0.20
Item No. of Set No. Of pcs Length Total Length

2" x 3" x 12' 23.00 8 5.25 966.00
21.00 8 5.30 890.40
Location: #REF!
2"x2"12" 23.00 48 0.30 331.20
21.00 48 0.30 302.40
FORMWORKS for Stiffener Column
Stiffener Column 4 7.45 1.00 =2*(0.3+0.1)+0.20
total number of plywood (1 sheet = 2.88 sq.m)
Item No. of Set No. Of pcs Length Total Length
2" x 3" x 12' 4 8 7.45 238.40
2"x2"12" 4 64 0.80 204.80
FORMWORKS for Footing Tie Beam
Footing Tie Beam
Along Line 1 (H) 5 3.00 1.15 =2*0.4+0.25+0.1
Along Line 2 (H) 2 3.00 1.15 =2*0.4+0.25+0.1
Along Line 3 (H) 5 3.00 1.15 =2*0.4+0.25+0.1
Along Line 4 (H) 5 3.00 1.15 =2*0.4+0.25+0.1
Along Line A (V) 3 3.00 1.15 =2*0.4+0.25+0.1
Along Line B (V) 3 3.00 1.15 =2*0.4+0.25+0.1
Along Line C (V) 2 3.00 1.15 =2*0.4+0.25+0.1
Along Line D (V) 2 3.00 1.15 =2*0.4+0.25+0.1
Along Line E (V) 1 3.00 1.15 =2*0.4+0.25+0.1
Along Line F (V) 3 3.00 1.15 =2*0.4+0.25+0.1
Total Area of formworks
Item No. of Set Length No.of Unit/Length Total Length
Footing Tie Beam 2" x 2" x 12' - Support
Along Line 1 (H) 5 1.05 7.00 36.75
Along Line 2 (H) 2 1.05 7.00 14.70
Along Line 3 (H) 5 1.05 7.00 36.75
Along Line 4 (H) 5 1.05 7.00 36.75
Along Line A (V) 3 1.05 7.00 22.05
Along Line B (V) 3 1.05 7.00 22.05
Along Line C (V) 2 1.05 7.00 14.70
Along Line D (V) 2 1.05 7.00 14.70
Along Line E (V) 1 1.05 7.00 7.35
Along Line F (V) 3 1.05 7.00 22.05
Total Length for 2" x 2" x 12' Support at 0.50 m spacing
Total Number of 2"x2"x12' coco lumber
Item No. of Set Length unit/length Total Length
2" x 3" x 12' - At Corner
Along Line 1 (H) 5 3.00 6.00 90.00
Along Line 2 (H) 2 3.00 6.00 36.00
Along Line 3 (H) 5 3.00 6.00 90.00
Along Line 4 (H) 5 3.00 6.00 90.00
Along Line A (V) 3 3.00 6.00 54.00
Along Line B (V) 3 3.00 6.00 54.00
Along Line C (V) 2 3.00 6.00 36.00
Along Line D (V) 2 3.00 6.00 36.00
Along Line E (V) 1 3.00 6.00 18.00
Along Line F (V) 3 3.00 6.00 54.00
Total Length for 2" x 3" x 12' Support at every corner
FORMWORKS for Lintel Beam
Location: #REF!
Above Footing Tie Beam
Along Line 1 (H) 5 3.00 0.80 =2*0.3+0.1+0.1
Along Line 2 (H) 2 3.00 0.80 =2*0.3+0.1+0.1
Along Line 3 (H) 5 3.00 0.80 =2*0.3+0.1+0.1
Along Line 4 (H) 5 3.00 0.80 =2*0.3+0.1+0.1
Along Line A (V) 3 3.00 0.80 =2*0.3+0.1+0.1
Along Line B (V) 3 3.00 0.80 =2*0.3+0.1+0.1
Along Line C (V) 2 3.00 0.80 =2*0.3+0.1+0.1
Along Line D (V) 2 3.00 0.80 =2*0.3+0.1+0.1
Along Line E (V) 1 3.00 0.80 =2*0.3+0.1+0.1
Along Line F (V) 3 3.00 0.80 =2*0.3+0.1+0.1
#NAME?
#NAME? #NAME? #NAME? 0.80 =2*0.3+0.1+0.1
#NAME? #NAME? #NAME? 0.80 =2*0.3+0.1+0.1
Lintel Beam 2" x 2" x 12' - Support
Along Line 1 (H) 5 0.70 7.00 24.50
Along Line 2 (H) 2 0.70 7.00 9.80
Along Line 3 (H) 5 0.70 7.00 24.50
Along Line 4 (H) 5 0.70 7.00 24.50
Along Line A (V) 3 0.70 7.00 14.70
Along Line B (V) 3 0.70 7.00 14.70
Along Line C (V) 2 0.70 7.00 9.80
Along Line D (V) 2 0.70 7.00 9.80
Along Line E (V) 1 0.70 7.00 4.90
Along Line F (V) 3 0.70 7.00 14.70
#NAME?
#NAME? #NAME? 0.70 4.00 #NAME?
#NAME? #NAME? 0.70 4.00 #NAME?
Along Line 1 (H) 5 3.00 6.00 90.00
Along Line 2 (H) 2 3.00 6.00 36.00
Along Line 3 (H) 5 3.00 6.00 90.00
Along Line 4 (H) 5 3.00 6.00 90.00
Along Line A (V) 3 3.00 6.00 54.00
Along Line B (V) 3 3.00 6.00 54.00
Along Line C (V) 2 3.00 6.00 36.00
Along Line D (V) 2 3.00 6.00 36.00
Along Line E (V) 1 3.00 6.00 18.00
Along Line F (V) 3 3.00 6.00 54.00
#NAME? 0 0.00 6.00 0.00
#NAME? #NAME? #NAME? 6.00 #NAME?
#NAME? #NAME? #NAME? 6.00 #NAME?
FORMWORKS for Floor Beam
Floor Beam 1 10 3.50 1.20 =2*0.4+0.3+0.1
25 3.00 1.20 =2*0.4+0.3+0.1
Location: #REF!
Floor Beam 2 2 3.50 1.40 =2*0.5+0.3+0.1
Floor Beam 3 2 3.00 1.15 =2*0.4+0.25+0.4
1 1.40 1.15 =2*0.4+0.25+0.5
1 1.00 1.15 =2*0.4+0.25+0.6
Floor Beam 2" x 2" x 12' - Support
Floor Beam 1 10 1.10 8.00 88.00
25 1.10 7.00 192.50
Floor Beam 2 2 1.30 8.00 20.80
Floor Beam 3 2 1.25 7.00 17.50
1 1.25 4.00 5.00
1 1.25 3.00 3.75
Item No. of Set Length unit/length Total Length
Floor Beam 1 10 3.50 6.00 210.00
25 3.00 6.00 450.00
Floor Beam 2 2 3.50 6.00 42.00
Floor Beam 3 2 3.00 6.00 36.00
1 1.40 6.00 8.40
1 1.00 6.00 6.00
SUMMARY FOR FROMWORKS AND FALSEWORKS
Item Area Total Number of OPW
Column 169.05 113.00
Stiffener Column 29.80 11.00
Footing Tie Beam 106.95 38.00
Lintel Beam #NAME? #NAME?
Floor Beam #NAME? No.of Pcs
Total Area of Formworks #NAME?
total number of plywood (1 sheet = 2.88 sq.m) #NAME?
Formworks to be used twice #NAME?
Item Total Number of 2'' x 2'' x 12'
Column 91.00
Stiffener Column 57.00
Footing Tie Beam 63.00
Lintel Beam #NAME?
Floor Beam No.of Pcs
Total Number of 2'' x 2'' x 12' #NAME?
Can be Used up to three times #NAME?
Column 265.00
Lintel Beam #NAME?
Lintel Beam 0.00
Total Number of 2'' x 3'' x 12' #NAME?
Can be Used up to three times #NAME?
Area
150.00
12.00
16.08
3.78
181.86
Volume
82.80
0.95
0.40
0.68
3.92
5.10
0.95
0.26
0.41
0.47
1.50
0.60
1.50
1.50
1.10
1.10
0.60
0.60
0.30
1.10
15.00
0.84
121.70
Volume
121.70
20.70
2.49
0.30
0.05
0.17
0.06
0.29
0.10
1.68
0.56
2.19
0.73
0.57
0.13
0.11
0.03
0.18
0.06
0.29
0.05
0.75
0.30
0.75
0.75
0.55
0.55
0.30
0.30
0.15
0.55
15.00
0.42
0.28
51.39
70.31
Volume
52.50
0.58
0.47
53.55
123.86
25%
154.83
cu.m.
Volume
5.18
0.10
0.06
0.10
0.56
0.73
0.19
0.04
0.06
0.07
15.00
0.12
22.19
Volume
15.53
0.20
0.11
0.19
1.12
1.46
0.38
0.07
0.12
0.22
0.16
15.00
0.30
1.60
0.25
0.54
2.17
0.18
34.85
Volume
10.87
10.02
0.90
0.28
1.50
0.60
1.50
1.50
0.90
0.90
0.60
0.60
0.30
0.90
0.45
0.18
0.45
0.45
0.27
0.27
0.18
0.18
0.09
0.27
0.05
0.05
4.20
9.00
1.05
0.60
0.30
0.10
13.13
4.13
0.84
2.52
2.10
0.60
72.82
no. of pcs
109.00
183.00
147.00
157.00
134.00
3.00
21.00
17.00
no. of pcs
27.00
no. of pcs
12.00
no. of pcs
98.00
no. of pcs
125.00
no. of pcs
51.00
no. of pcs
36.00
no. of pcs
176.00
no. of pcs
28.00
no. of pcs
1.00
1.00
2.00
12.00
57.00
4.00
11.00
6.00
no. of pcs
369.00
64.00
no. of pcs
247.00
no. of pcs
Area
169.05
155.82
113.00
No. Of pcs
265.00
244.00
91.00
83.00
Area
29.80
11.00
No. Of pcs needed
66.00
57.00
Area
17.25
6.90
17.25
17.25
10.35
10.35
6.90
6.90
3.45
10.35
106.95
38.00
No.of Pcs
227.85
63.00
No.of Pcs
558.00
153.00
Area
12.00
4.80
12.00
12.00
7.20
7.20
4.80
4.80
2.40
7.20
#NAME?
#NAME?
#NAME?
#NAME?
No.of Pcs
#NAME?
#NAME?
No.of Pcs
#NAME?
#NAME?
Area
36.00
122.50
6.90
3.22
1.15
169.77
59.00
No.of Pcs
327.55
90.00
No.of Pcs
752.40
207.00
Total Number of OPW

113.00
11.00
38.00
#NAME?
No.of Pcs
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#NAME?
#REF!
#REF!
I. OTHER GENERAL REQUIREMENTS

Qty = 1.00 lot
1 lot Permits and Other Clearances P 20,000.00 /lot P 20,000.00
TOTAL FOR ITEM I P 20,000.00

II. SITEWORKS
Qty = 181.86 sq.m.
Materials:
30.00 pcs 2" x 2" x 10' Coco Lumber P 135.00 /pc P 4,050.00
10.00 kgs. Assorted CWN (2", 3", 4") P 57.00 /kg P 570.00
10.00 rolls 1/8" x 100m Nylon String P 30.00 /roll P 300.00
Labor:
1 Construction Foreman 400.00 /day for 1 day P 400.00
3 Laborers 295.00 /day for 1 day P 885.00
B EARTHWORKS
a. Excavation
Qty = 121.70 cu.m.
Labor:
1 Construction Foreman 400.00 /day for 1 days P 400.00
4 Laborers 295.00 /day for 1 days P 1,180.00
Equipment Rental
1 Backhoe (0.80m³) 12,296.00 /day for 1 days P 12,296.00
2 Dump Truck (12yd³) 11,360.00 /day for 1 days P 22,720.00
Minor Tools P 158.00
b. Backfilling
Qty = 70.31 cu.m.
Labor:
1 Construction Foreman 400.00 /day for 1 day P 400.00
4 Laborers 295.00 /day for 1 day P 1,180.00
Equipment Rental
1 Roller 14,768.00 /day for 1 day P 14,768.00
1 Backhoe 12,296.00 /day for 1 day P 12,296.00
c. Filling Materials/Compaction
Qty = 154.83 cu.m.
Materials:
155.00 cu.m. Filling Materials P 350.00 /cu.m. P 54,250.00
54,250.00
Labor:
1 Construction Foreman 400.00 /day for 2 days P 800.00
Equipment Rental
1 Roller 14,768.00 /day for 1 day P 14,768.00
1 Backhoe 12,296.00 /day for 2 days P 24,592.00
#REF!
#REF!
d. Gravel Bedding
Qty = 22.20 cu.m.
Materials:
23.40 cu.m. Gravel Bedding @ 100mm THK (w/ Additional 5%) P 850.00 /cu.m. P 19,890.00
Labor:
1 Construction Foreman 400.00 /day for 4 days P 1,600.00
Equipment Rental
1 Plate Compactor 984.00 /day for 2 days P 1,968.00
Minor Tools 632.00
TOTAL FOR ITEM II P 197,008.00
III. CONCRETE WORKS
Item 900(1)c2: Structural Concrete for Footing and Slab on Fill (Class A, 28 days)
Qty = 34.85 cu.m
Materials:
318 bags Portland Cement P 230.00 /bag P 73,140.00
18.0 cu.m Washed sand P 850.00 /cu.m P 15,300.00
35.0 cu.m Screened Gravel P 980.00 /cu.m P 34,300.00
Labor:
5 Mason 365.00 /day for 5 days P 9,125.00
Equipment Rental:
1 Concrete Vibrator 730.00 /day for 5 days P 3,650.00
1 Bagger mixer 1,376.00 /day for 5 days P 6,880.00
Minor Tools 1,997.50
Item 900(1): Structural Concrete for Footing Tie Beam, Column and Lintel Beam (Class A, 28 days)
Qty = #NAME? cu.m
Materials:
#NAME? bags Portland Cement P 230.00 /bag P #NAME?
#NAME? cu.m Washed sand P 850.00 /cu.m P #NAME?
37.0 cu.m Screened Gravel P 980.00 /cu.m P 36,260.00
Sub-total P #NAME?
Labor:
Equipment Rental:
1 Concrete Vibrator 730.00 /day for 5 days P 3,650.00
1 Bagger mixer 1,376.00 /day for 5 days P 6,880.00
#REF!
#REF!
Formworks and Falseworks

Qty = #NAME? sq.m.
Materials:
#NAME? pcs 1/4" Ordinary Plywood P 398.00 /pc P #NAME?
#NAME? pcs 2"x2"x12' Coco Lumber P 162.00 /pc P #NAME?
#NAME? pcs 2"x3"x12' Coco Lumber P 243.00 /pc P #NAME?
Consumables (5% of Materials Cost) P #NAME?
Sub-total P #NAME?
Labor:
10 Carpenters 365.00 /day for 16 days P 58,400.00
Item 902(1) : Reinforcing Steel of Reinfroced Concrete Structures

Qty = #NAME? kg
Materials:
#NAME? pcs 10mmø x 6m RSB P 143.00 /pc P #NAME?
#NAME? kg #16 G.I Wire P 74.00 /pc P #NAME?
Consumables (5% of Materials Cost) P #NAME?
Sub-total P #NAME?
Labor:
10 Steelman 365.00 /day for 9 days P 32,850.00
Equipment Rental:
1 Bar Cutter 1,758.00 /day for 5 days P 8,790.00
1 Bar Bender 2,812.00 /day for 5 days 14,060.00
TOTAL FOR ITEM III #NAME?
IV MASONRY WORKS
QTY : = #NAME? sq.m
A. MASONRY WALL
Materials:
#NAME? pcs. 4" x 8" x 16"CHB P 15.00 /pc P #NAME?
#NAME? bags Portland Cement P 230.00 /cu.m. P #NAME?
#NAME? cu.m Washed Sand P 850.00 /cu.m. P #NAME?
#NAME? pcs. 10mmØ x 6m RSB P 143.00 /pc P #NAME?
#NAME? kgs #16 G.I. Tie Wire P 74.00 /kg P #NAME?
Sub-total P #NAME?
Labor:
5 Laborer 295.00 /day for 4 days P 5,900.00
Equipment Rental:
1 One Bagger- Mixer 1,376.00 /day for 4 days P 5,504.00
#REF!
#REF!

TOTAL FOR ITEM IV #NAME?
PROVINCE OF ILOILO
OFFICE OF THE PROVINCIAL ENGINEER
REVISED INDIVIDUAL PROJECT PROGRAM
Name of Project: Construction of Power House with Scheme of Work Demolition Works, Carpentry Works
Transformer of Rep. Pedro G. Trono Concrete Works, Masonry Works
Memorial District Hospital
Location of Project: ### Painting Works
Appropriation P #REF!
Appropriation Act Capital Outlay F.Y. 2018
Project No.
Desirable starting date:
Type of Work to be constructed % of TOTAL No. of working days to complete:
1 SITEWORKS P 197,008.00 #REF! Manpower / Equipment Requirements
2 CONCRETE WORKS P #REF! #REF! 1 Project Engineer
3 ### P #NAME? #NAME? 2 Construction Foreman
4 ### P #NAME? #NAME? 3 Carpenter
5 ### P #NAME? #NAME? 4 Painter
6 ### P Err:509 Err:509 5 Steelmen
7 ### P Err:509 Err:509 6 Mason
8 7 Skilled Laborer/Laborer
9 8 Bagger Mixer
10 9 Concrete Vibrator
TOTAL P #REF! #REF! 10
SPEC's ITEM NO. Description Unit Qty Unit Cost Amount

1 I SITEWORKS #REF! #REF! #REF! P 197,008.00
2 II CONCRETE WORKS #REF! #REF! #REF! P #REF!
3 III ### #REF! #REF! #NAME? P #NAME?
4 IV ### #REF! #REF! P #NAME?
5 V ### #REF! #REF! P #NAME?
6 VI ### #REF! #REF! P Err:509
7 VII ### #REF! #REF! P Err:509
8
9
10
BREAKDOWN OF ESTIMATED EXPENDITURES % of TOTAL Sub-TOTAL P #REF!
1. Labor Man-days) P Err:509 Err:509 Total Direct
2. Materials P #NAME? #NAME? Cost P #REF!
3. Rentals of Equipments/Fuel P 161,146.50 #REF!
4. Fuels, Oils, and Spare Parts P OCM #REF!
5. Mob. & Demob. P Cont. Profit #REF!
6. Admin Cost P Cont. Tax #REF!
7. OCM P #REF! #REF! Eng'g(Supervision)
8. Cont. Profit P #REF! #REF! Admin Cost
9. Cont. Tax P #REF! #REF! Total Estimated
10. Engineering Cost P #REF!
TOTAL P #REF! #REF!
PREPARED BY: RECOMMENDING APPROVAL:
MARIAH KATHY D. DE OCAMPO GRACIANITO L. LUCERO, MM, CESE

Engineering Assistant PGDH-PEO
CHECKED BY:
MA. EVELYN G. RIVERA

Engineer III
APPROVED:
SUBMITTED BY:
JEB A. ESCARILLA RAUL N. BANIAS MD., MPA.

Engineer IV Provincial Administrator
Project Title: #NAME?
Location: #REF!
BACK UP COMPUTATION
II. SITEWORKS
Item No. of Set Length Width Area
Main Building 1 10.00 15.00 150.00
Total Area 150.00
B. EARTHWORKS
A. Excavation
Item No. of Set Length Width Depth Volume
Column Footing 23 1.50 1.50 1.60 82.80
Stiffener Column 2 0.50 0.50 1.05 0.53
Between Line3&4 WF1 (H) 1 1.15 0.40 0.70 0.33
Along Line A (H) 2 0.60 0.30 0.70 0.26
Between Line A & B (V) ( WF1) 1 1.20 0.40 0.70 0.34
Stair Footing 1 1.20 0.60 0.65 0.47
Footing Tie Beam
Along Line 1 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80 1.50
Along Line 2 (H) (2*(3-1.5))=3 1 3.00 0.25 0.80 0.60
Along Line 3 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80 1.50
Along Line 4 (H) (15-(5*1.5))=7.5 1 7.50 0.25 0.80 1.50
Along Line A (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80 1.10
Along Line B (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80 1.10
Along Line C (V) (2*(3-1.5))=3 1 3.00 0.25 0.80 0.60
Along Line D (V) (2*(3-1.5))=3 1 3.00 0.25 0.80 0.60
Along Line E (V) (3-1.5) = 1.5 1 1.50 0.25 0.80 0.30
Along Line F (V) (10-(3*1.5))=5.5 1 5.50 0.25 0.80 1.10
Concrete Slab 1 15.00 10.00 0.10 15.00
Total Volume for excavation 109.70
B. BACKFILL
Item No. of Set Length Width Height Volume
volume excavated 109.70
Column Footing 23 1.50 1.50 0.40 20.70
Column 23 0.30 0.30 1.20 2.49
Stiffener Column Footing 2 0.30 0.10 0.40 0.03
Between Line3&4 WF1 (H) 1 1.40 0.40 0.30 0.17
( Masonry above ) 1 1.40 0.10 0.40 0.06
Along Line A (H) 2 0.60 0.30 0.30 0.11
( Masonry above ) 2 0.60 0.10 0.20 0.03
( Masonry above ) 1 1.45 0.10 0.40 0.06
Stair Footing 1 1.20 0.60 0.40 0.29
1 1.20 0.15 0.25 0.05
Footing Tie Beam
Along Line 1 (H) 1 7.50 0.25 0.40 0.75
Along Line 2 (H) 1 3.00 0.25 0.40 0.30
Along Line 3 (H) 1 7.50 0.25 0.40 0.75
Along Line 4 (H) 1 7.50 0.25 0.40 0.75
Along Line A (V) 1 5.50 0.25 0.40 0.55
Along Line B (V) 1 5.50 0.25 0.40 0.55
Along Line C (V) 1 3.00 0.25 0.40 0.30
Along Line D (V) 1 3.00 0.25 0.40 0.30
Along Line E (V) 1 1.50 0.25 0.40 0.15
Along Line F (V) 1 5.50 0.25 0.40 0.55
Concrete Slab 1 15.00 10.00 0.10 15.00
Total of Deductive Volume 44.27
Filing Materials from excavated Structures = 109.70 - 44.27 = 65.43
FILLING MATERIALS
Main Building 1 15.00 10.00 0.35 52.50
Total Volume of 2 52.50
Total Volume of Filling Materials = 65.43 + 52.50 = 117.93
Shrinkage Factor 0.15
Total Volume 135.62
Volume To be Borrowed = ( 75% of Cut Materials - Volume of Filling Materials needed
= 75% (109.30) - 147.42 = 53.35 cu.m.
GRAVEL BEDDING
Column Footing 23 1.50 1.50 0.10 5.18
Between Line3&4 WF1 (H) 1 1.40 0.40 0.10 0.06
Along Line A (H) 2 0.60 0.30 0.10 0.04
Stair Footing 1 1.20 0.60 0.10 0.07
Footing Tie Beam
Along Line 1 (H) 5 3.00 0.25 0.10 0.38
Along Line 2 (H) 2 3.00 0.25 0.10 0.15
Along Line 3 (H) 5 3.00 0.25 0.10 0.38
Along Line 4 (H) 5 3.00 0.25 0.10 0.38
Along Line A (V) 1 10.00 0.25 0.10 0.25
Along Line B (V) 1 10.00 0.25 0.10 0.25
Along Line C (V) 2 3.50 0.25 0.10 0.18
Along Line D (V) 2 3.50 0.25 0.10 0.18
Along Line E (V) 1 3.00 0.25 0.10 0.08
Along Line F (V) 1 10.00 0.25 0.10 0.25
Total Volume 7.90
III. CONCRETE WORKS
Item 900 (1)c2 : Footing and Slab on Fill
Column Footing 23 1.50 1.50 0.30 15.53
Stiffener Column Footing 2 0.50 0.50 0.20 0.10
Stair Footing 1 1.20 0.60 0.30 0.22
Second Floor Slab 10 3.5 3 0.125 13.13
4 3 3 0.125 4.50
Total Volume 33.47
Item 900 (1)
Column ( Ground ) 23 0.30 0.30 5.25 10.87
Footing Tie Beam
Along Line 1 (H) 5 3.00 0.25 0.40 1.50
Along Line 2 (H) 2 3.00 0.25 0.40 0.60
Along Line 3 (H) 5 3.00 0.25 0.40 1.50
Along Line 4 (H) 5 3.00 0.25 0.40 1.50
Along Line A (V) 3 3.00 0.25 0.40 0.90
Along Line B (V) 3 3.00 0.25 0.40 0.90
Along Line C (V) 2 3.00 0.25 0.40 0.60
Along Line D (V) 2 3.00 0.25 0.40 0.60
Along Line E (V) 1 3.00 0.25 0.40 0.30
Along Line F (V) 3 3.00 0.25 0.40 0.90
Lintel Beams ( Above FTB )
Along Line 1 (H) 5 3.00 0.30 0.10 0.45
Along Line 2 (H) 2 3.00 0.30 0.10 0.18
Along Line 3 (H) 5 3.00 0.30 0.10 0.45
Along Line 4 (H) 5 3.00 0.30 0.10 0.45
Along Line A (V) 3 3.00 0.30 0.10 0.27
Along Line B (V) 3 3.00 0.30 0.10 0.27
Along Line C (V) 2 3.00 0.30 0.10 0.18
Along Line D (V) 2 3.00 0.30 0.10 0.18
Along Line E (V) 1 3.00 0.30 0.10 0.09
Along Line F (V) 3 3.00 0.30 0.10 0.27
Floor Beam 1 10 3.50 0.30 0.40 4.20
25 3.00 0.30 0.40 9.00
Floor Beam 2 2 3.50 0.30 0.50 1.05
Floor Beam 3 2 3.00 0.25 0.40 0.60
1 1.50 0.25 0.40 0.15
1 1.40 0.25 0.40 0.14
1 1.00 0.25 0.40 0.10
Sub- Total 38.47
( Stairs' Step )
No of Steps = 19
Rise = 0.167
Run = 0.3
Length = 1.2
Total Volume = 1.14228 cu.m.
Area 1 ( 11th, 12th, 14th and 15th steps )

= 0.864
Area 2
Length 7.18
Width 1.2
Depth 0.15
Volume = 1.2924 cu.m.
Total Concrete Volume = 3.29868 cu.m.
Total Volume = 38.47 + 3.30 = 41.77
Item No. of Set unit/length Length Total Length no. of pcs
Column Footing
16 mm ØMatt Bars 23 18 1.50 621.00 109.00
Column ( Ground )
20mm ØVertical Bars 23 8 5.25 966.00 184.00
10mmØ Lateral Ties 23 80 0.98 1803.20 317.00
Stiffener Column Footing
12 mm ØMatt Bars 2 6 0.50 6.00 1.00
Stiffener Column
12mm ØVertical Bars 2 3 4.45 26.70 5.00
10mmØ Lateral Ties 2 24 0.58 27.84 5.00
Item No. of Set unit/length length total length no. of pcs
Wall Footing Main RSB - 10mm Ø
Between Line3&4 WF1 (H) 1 3 1.40 4.20
Along Line A (H) 2 3 0.60 3.60
total number of 10mm ø bars 3.00
Item No. of Set no. unit length length total length no. of pcs
Wall Footing Transverse Bar - 10mmØ
Between Line3&4 WF1 (H) 1 6 0.40 2.40
Along Line A (H) 2 3 0.30 1.80
Item No. of Set no. unit length length total length no. of pcs
Footing Tie Beam main bars - 16mmø RSB
Along Line 1 (H) 5 6 3.00 90.00
Along Line 2 (H) 2 6 3.00 36.00
Along Line 3 (H) 5 6 3.00 90.00
Along Line 4 (H) 5 6 3.00 90.00
Along Line A (V) 2 6 3.50 42.00
1 6 3.00 18.00
Along Line B (V) 2 6 3.50 42.00
1 6 3.00 18.00
Along Line C (V) 2 6 3.50 42.00
Along Line D (V) 2 6 3.50 42.00
Along Line E (V) 1 6 3.00 18.00
Along Line F (V) 2 6 3.50 42.00
1 6 3.00 18.00
Footing Tie Beam Stirrups - 10mmø RSB Bars
Along Line 1 (H) 5 26 0.88 114.40
Along Line 2 (H) 2 26 0.88 45.76
Along Line 3 (H) 5 26 0.88 114.40
Along Line 4 (H) 5 26 0.88 114.40
Along Line A (V) 2 30 0.88 52.80
1 26 0.88 22.88
Along Line B (V) 2 30 0.88 52.80
1 26 0.88 22.88
Along Line C (V) 2 30 0.88 52.80
Along Line D (V) 2 30 0.88 52.80
Along Line E (V) 1 26 0.88 22.88
Along Line F (V) 2 30 0.88 52.80
1 26 0.88 22.88
Lintel beams Main RSB - Above FTB
Along Line 1 (H) 5 3 3.00 45.00
Along Line 2 (H) 2 3 3.00 18.00
Along Line 3 (H) 5 3 3.00 45.00
Along Line 4 (H) 5 3 3.00 45.00
Along Line A (V) 2 3 3.50 21.00
1 3 3.00 9.00
Along Line B (V) 2 3 3.50 21.00
1 3 3.00 9.00
Along Line C (V) 2 3 3.50 21.00
Along Line D (V) 2 3 3.50 21.00
Along Line E (V) 1 3 3.50 10.50
Along Line F (V) 2 3 3.50 21.00
1 3 3.00 9.00
Lintel Beams ( Stirrups ) - Above FTB
Along Line 1 (H) 5 21 0.30 31.50
Along Line 2 (H) 2 21 0.30 12.60
Along Line 3 (H) 5 21 0.30 31.50
Along Line 4 (H) 5 21 0.30 31.50
Along Line A (V) 2 25 0.30 15.00
1 21 0.30 6.30
Along Line B (V) 2 25 0.30 15.00
1 21 0.30 6.30
Along Line C (V) 2 25 0.30 15.00
Along Line D (V) 2 25 0.30 15.00
Along Line E (V) 1 25 0.30 7.50
Along Line F (V) 2 25 0.30 15.00
1 21 0.30 6.30
Dowell Bars Connecting From Wall Footing To Matt Bars
Along Line 1 (H) 5 9 0.35 15.75
Along Line 2 (H) 4 9 0.35 12.60
Along Line 3 (H) 10 9 0.35 31.50
Along Line 4 (H) 5 9 0.35 15.75
Along Line A (V) 2 10 0.35 7.00
1 9 0.35 3.15
Along Line B (V) 4 10 0.35 14.00
2 9 0.35 6.30
Along Line C (V) 4 10 0.35 14.00
Along Line D (V) 4 10 0.35 14.00
Along Line E (V) 2 9 0.35 6.30
Along Line F (V) 2 10 0.35 7.00
1 9 0.35 3.15
Between Line3&4 WF1 (H) 2 5 0.35 3.50
total number of 10mm dia bars 28.00
Stair Reinforcement
16mmØ RSB
Continuous Bars 1 10 1.20 12.00
Cross Bars 1 7 0.55 3.85
Main Bars 1 5 2.21 11.05
1 9 7.18 64.62
Extra Bars (16mm dia ) 4 15 1.20 72.00
Top Bars (16mm ) 1 2 1.00 2.00
Bottom Bars (16mm ) 1 2 1.00 2.00
Total length 167.52
Total Number 30.00
12mm Ø RSB
Temperature Bars (12mm dia ) 1 52 1.20 62.40
2 13 1.20 31.20
3 3 1.20 10.80
Extra Dowell Bars 2 9 0.45 8.10
Total length 112.50
Total Number 20.00
10mm Ø RSB
Chair Bars ( 10mm dia ) 21 9 0.75 141.75
Nosing Bars (10mm dia ) 1 21 1.20 25.20
Total length 166.95
Total Number 30.00
BEAM REINFORCEMENTS
Floor Beam 1
Top bars 10 4.00 3.50 140.00
Bottom bars 10 4.00 3.50 140.00
Cut Bars 10 8.00 0.90 72.00
10 4.00 1.92 76.80
Top bars 25 4.00 3.00 300.00
Bottom bars 25 4.00 3.00 300.00
Cut Bars 25 8.00 0.80 160.00
25 4.00 1.62 162.00
Floor Beam 2
Top bars 2 5.00 3.50 35.00
Bottom bars 2 5.00 3.50 35.00
Cut Bars 2 10.00 0.90 18.00
2 5.00 1.92 19.20
Floor Beam 3
Top bars 2 5.00 3.00 30.00
Bottom bars 2 5.00 3.00 30.00
Cut Bars 2 4.00 0.70 5.60
2 2.00 1.62 6.48
Top bars 2 5.00 1.50 15.00
Bottom bars 2 5.00 1.50 15.00
Cut Bars 2 4.00 0.38 3.04
2 2.00 0.50 2.00
Top bars 1 5.00 1.00 5.00
Bottom bars 1 5.00 1.00 5.00
Cut Bars 1 4.00 0.25 1.00
1 2.00 0.33 0.66
Floor Beam Stirrups
Floor Beam 1 10 35 0.64 224.00
10 35 0.30 105.00
Floor Beam 1 25 31 0.64 496.00
25 31 0.30 232.50
Floor Beam 2 2 35 0.64 44.80
2 35 0.30 21.00
Floor Beam 3 2 35 0.64 44.80
2 35 0.25 17.50
Floor Beam 3 2 22 0.64 28.16
2 22 0.25 11.00
Floor Beam 3 1 12 0.64 7.68
1 12 0.25 3.00
Second Floor Slab Reinforcements
Floor Slab
12mm dia Temperature Bars
Horizontal (3/0.3)+1=11 10 11 3.50 385.00
Vertical (3.5/0.4)+1=13 10 13 3.00 390.00
Horizontal (3/0.3)+1=11 3 11 3.00 99.00
Vertical (3.0/0.4)+1=11 3 11 3.00 99.00
Horizontal (2/0.3)+1=8 3 8 3.00 72.00
Vertical (3.0/0.4)+1=11 3 11 2.00 66.00
12mm dia Cut Bars
Along Line A (V) 2 7 0.75 10.50
1 6 0.75 4.50
Along Line B (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line C (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line D (V) 2 7 1.50 21.00
1 6 1.25 7.50
1 6 0.50 3.00
Along Line E (V) 2 7 1.50 21.00
1 6 1.50 9.00
Along Line F (V) 2 7 0.75 10.50
1 6 0.75 4.50
Along Line 1 (H) 5 6 0.88 26.25
Along Line 2 (H) 5 6 1.75 52.50
Along Line 3 (H) 4 6 1.63 39.00
1 6 0.88 5.25
Along Line 4 (H) 3 6 0.75 13.50
1 5 0.75 3.75
12mm dia Extra Bars 0
Along Line B (V) 2 25 0.90 45.00
1 21 0.90 18.90
Along Line C (V) 2 25 0.90 45.00
1 21 0.90 18.90
Along Line D (V) 2 25 0.90 45.00
1 21 0.90 18.90
Along Line E (V) 2 25 0.90 45.00
Along Line F (V) 2 25 0.90 45.00
1 6 0.90 5.40
Along Line 1 (H) 5 6 0.90 27.00
Along Line 2 (H) 5 21 0.90 94.50
Along Line 3 (H) 5 21 0.90 94.50
SUMMARY FOR REINFORCED STEEL BARS
Item Standard Weight Total Weight (kg)
10mmø Bars
765.00 3.70 2830.50
12mmø Bars
413.00 5.33 2201.29
16mmØ RSB
264.00 9.47 2500.08
20mmØ RSB
440.00 14.80 6512.00
Total Weight of Reinforced Steel Bars 14043.87
FORMWORKS for Columns

Item No. of Set Length Width Height Area
Column ( Ground ) 23 5.25 1.40 =2*(0.3+0.3)+0.20 169.05
59.00
Item No. of Set No. Of pcs Length Total Length No.of Pcs
2" x 3" x 12' 23.00 8 5.25 966.00 265.00
2"x2"12" 23.00 40 0.30 276.00 76.00
FORMWORKS for Stiffener Column
Stiffener Column 2 4.45 1.00 =2*(0.3+0.1)+0.20 8.90
total number of plywood (1 sheet = 2.88 sq.m) 4.00
Item No. of Set No. Of pcs Length Total Length No.of Pcs
2" x 3" x 12' 2 8 4.45 71.20 21.00
2"x2"12" 2 9 0.60 10.80 3.00
FORMWORKS for Footing Tie Beam
Footing Tie Beam
Along Line 1 (H) 5 3.00 1.15 =2*0.4+0.25+0.1 17.25
Along Line 2 (H) 2 3.00 1.15 =2*0.4+0.25+0.1 6.90
Along Line 3 (H) 5 3.00 1.15 =2*0.4+0.25+0.1 17.25
Along Line 4 (H) 5 3.00 1.15 =2*0.4+0.25+0.1 17.25
Along Line A (V) 2 3.50 1.15 =2*0.4+0.25+0.1 8.05
1 3.00 1.15 =2*0.4+0.25+0.1 3.45
Along Line B (V) 2 3.50 1.15 =2*0.4+0.25+0.1 8.05
1 3.00 1.15 =2*0.4+0.25+0.1 3.45
Along Line C (V) 2 3.50 1.15 =2*0.4+0.25+0.1 8.05
Along Line D (V) 2 3.50 1.15 =2*0.4+0.25+0.1 8.05
Along Line E (V) 1 3.00 1.15 =2*0.4+0.25+0.1 3.45
Along Line F (V) 2 3.50 1.15 =2*0.4+0.25+0.1 8.05
1 3.00 1.15 =2*0.4+0.25+0.1 3.45
Total Area of formworks 112.70
Item No. of Set Length unit/length Total Length No.of Pcs
Footing Tie Beam 2" x 2" x 12' - Support
Along Line 1 (H) 5 0.60 6.00 18.00
Along Line 2 (H) 2 0.60 6.00 7.20
Along Line 3 (H) 5 0.60 6.00 18.00
Along Line 4 (H) 5 0.60 6.00 18.00
Along Line A (V) 2 0.60 7.00 8.40
1 0.60 6.00 3.60
Along Line B (V) 2 0.60 7.00 8.40
1 0.60 6.00 3.60
Along Line C (V) 2 0.60 7.00 8.40
Along Line D (V) 2 0.60 7.00 8.40
Along Line E (V) 1 0.60 6.00 3.60
Along Line F (V) 2 0.60 7.00 8.40
1 0.60 6.00 3.60
Total Length for 2" x 2" x 12' Support at 0.60 m spacing 117.60
Total Number of 2"x2"x12' coco lumber 33.00
Along Line 1 (H) 5 3.00 4.00 60.00
Along Line 2 (H) 2 3.00 4.00 24.00
Along Line 3 (H) 5 3.00 4.00 60.00
Along Line 4 (H) 5 3.00 4.00 60.00
Along Line A (V) 2 3.50 4.00 28.00
1 3.00 4.00 12.00
Along Line B (V) 2 3.50 4.00 28.00
1 3.00 4.00 12.00
Along Line C (V) 2 3.50 4.00 28.00
Along Line D (V) 2 3.50 4.00 28.00
Along Line E (V) 1 3.00 4.00 12.00
Along Line F (V) 2 3.50 4.00 28.00
1 3.00 4.00 12.00
Total Length for 2" x 3" x 12' Support at every corner 392.00
FORMWORKS for Lintel Beam
Above Footing Tie Beam
Along Line 1 (H) 5 3.00 0.80 =2*0.3+0.1+0.1 12.00
Along Line 2 (H) 2 3.00 0.80 =2*0.3+0.1+0.1 4.80
Along Line 3 (H) 5 3.00 0.80 =2*0.3+0.1+0.1 12.00
Along Line 4 (H) 5 3.00 0.80 =2*0.3+0.1+0.1 12.00
Along Line A (V) 2 3.50 0.80 =2*0.3+0.1+0.1 5.60
0.00 1 3.00 0.80 =2*0.3+0.1+0.1 2.40
Along Line B (V) 2 3.50 0.80 =2*0.3+0.1+0.1 5.60
0.00 1 3.00 0.80 =2*0.3+0.1+0.1 2.40
Along Line C (V) 2 3.50 0.80 =2*0.3+0.1+0.1 5.60
Along Line D (V) 2 3.50 0.80 =2*0.3+0.1+0.1 5.60
Along Line E (V) 1 3.00 0.80 =2*0.3+0.1+0.1 2.40
Along Line F (V) 2 3.50 0.80 =2*0.3+0.1+0.1 5.60
0.00 1 3.00 0.80 =2*0.3+0.1+0.1 2.40
Lintel Beam 2" x 2" x 12' - Support
Along Line 1 (H) 5 0.70 6.00 21.00
Along Line 2 (H) 2 0.70 6.00 8.40
Along Line 3 (H) 5 0.70 6.00 21.00
Along Line 4 (H) 5 0.70 6.00 21.00
Along Line A (V) 2 0.70 7.00 9.80
1 0.70 6.00 4.20
Along Line B (V) 2 0.70 7.00 9.80
1 0.70 6.00 4.20
Along Line C (V) 2 0.70 7.00 9.80
Along Line D (V) 2 0.70 7.00 9.80
Along Line E (V) 1 0.70 6.00 4.20
Along Line F (V) 2 0.70 7.00 9.80
1 0.70 6.00 4.20
Item No. of Set Length Unit/Length Total Length No.of Pcs
Along Line 1 (H) 5 3.00 6.00 90.00
Along Line 2 (H) 2 3.00 6.00 36.00
Along Line 3 (H) 5 3.00 6.00 90.00
Along Line 4 (H) 5 3.00 6.00 90.00
Along Line A (V) 2 3.50 6.00 42.00
1 3.00 6.00 18.00
Along Line B (V) 2 3.50 6.00 42.00
1 3.00 6.00 18.00
Along Line C (V) 2 3.50 6.00 42.00
Along Line D (V) 2 3.50 6.00 42.00
Along Line E (V) 1 3.00 6.00 18.00
Along Line F (V) 2 3.50 6.00 42.00
1 3.00 6.00 18.00
FORMWORKS for Floor Beam
Floor Beam 1 10 3.50 1.20 =2*0.4+0.3+0.1
25 3.00 1.20 =2*0.4+0.3+0.1 36.00
Floor Beam 2 2 3.50 1.40 =2*0.5+0.3+0.1 122.50
Floor Beam 3 2 3.00 1.15 =2*0.4+0.25+0.4 6.90
1 1.40 1.15 =2*0.4+0.25+0.5 3.22
1 1.00 1.15 =2*0.4+0.25+0.6 1.15
Item No. of Set Length No.of Unit/Length Total Length No.of Pcs
Floor Beam 2" x 2" x 12' - Support
Floor Beam 1 10 1.10 7.00 77.00
25 1.10 6.00 165.00
Floor Beam 2 2 1.30 7.00 18.20
Floor Beam 3 2 1.25 6.00 15.00
1 1.25 4.00 5.00
1 1.25 3.00 3.75
Floor Beam 1 10 3.50 6.00 210.00
25 3.00 6.00 450.00
Floor Beam 2 2 3.50 6.00 42.00
Floor Beam 3 2 3.00 6.00 36.00
1 1.40 6.00 8.40
1 1.00 6.00 6.00
Stairs Formworks
Formworks at both sides x 2.00
Area 1 = 3.65 x 0.30 = 2.19
Area 2 = 0.83 x 0.30 = 0.50
Area 3 = 2.70 x 0.30 = 1.62
Formworks at bottom
Area 1 = 3.65 x 1.20 = 8.76
Area 2 = 0.83 x 1.20 = 1.99
Area 3 = 2.70 x 1.20 = 6.48
Formworks of steps
19 steps x 0.17 x 1.20 = 3.81
20 steps x 0.30 x 2.20 = 12.54
Area 11,12,14 and 15
Area x 4 = 2.88 sq.m.
Total area = 40.7676 sq.m.
Number of plywood = 15 sheets
2" x3" x12' 7.3 m
At both Sides 1.66 m
5.4 m
At bottom ( 3 verticals ) 10.95 m
2.49 m
8.1 m
Total Length 35.9
Number of Coco Lumber 10 pcs
2" x 2" x 12'
At Both Sides x 0.30 16 = 4.80
5 = 1.50
12 = 3.60
At Bottom x 2 x 0.5 1 = 0.50
9 = 4.50
3 = 1.50
At Steps 24 steps x 4 x 0.15 = 14.40
Total Length = 30.80
Total Number = 9.00
SUMMARY FOR FROMWORKS AND FALSEWORKS
Item Area Total Number of OPW
Column 169.05 59.00
Stiffener Column 8.90 4.00
Footing Tie Beam 112.70 40.00
Lintel Beam 78.40 28.00
Floor Beam 169.77 59.00
Stairs 40.77 15.00
Total Area of Formworks 579.59
Formworks to be used twice 44.00
Column 76.00
Lintel Beam 38.00
Floor Beam 78.00
Stairs 9.00
Total Number of 2'' x 2'' x 12' 237.00
Can be Used up to three times 79
Column 265.00
Lintel Beam 162.00
Floor Beam 207.00
Stairs 10.00
Total Number of 2'' x 3'' x 12' 773.00
Can be Used up to three times 258
MASONRY WORKS
A. CHB Wall
Along Line 1 (H) 5 3.00 1.00 15.00
Along Line 2 (H) 2 3.00 1.00 6.00
Along Line 3 (H) 2 3.00 1.00 6.00
3 3.00 0.60 5.40
Along Line 4 (H) 2 3.00 1.00 6.00
3 3.00 0.60 5.40
Along Line A 2 3.50 1.00 7.00
1 3.00 1.00 3.00
Along Line B 1 5.05 1.00 5.05
1 4.95 1.00 4.95
Along Line C 2 3.50 1.00 7.00
Along Line D 2 3.50 1.00 7.00
Along Line E 1 3.00 0.60 1.80
Along Line F (V) 1 10.00 1.00 10.00
Total Area to be filled of CHB 89.60
Total Area to be filled by 4" CHB =
= 89.60 sq.m.
Table 3-5 Length of Reinforcing Bars for CHB in meters
Vertical Reinforcement Horizontal Reinforcement
Spacing
Length of bars in meter Spacing Layer Length oif Bars in meter
cm. per block per sq.m. per block per sq.m.
40 0.235 2.93 2 0.264 3.3
60 0.171 2.13 3 0.172 2.15
80 0.128 1.6 4 0.138 1.72
(Siplified Construction Estimate 2000 Edition, page 99) *total length = CHB area x factor
Item Spacing Factor CHB Area Total Length No of PCs
Vertical 0.6 2.13 89.60 190.85 34.00
Horizontal 2nd Layer 3.3 89.60 295.68 52.00
SUMMARY OF DIRECT COST
DESCRIPTION QTY. UNIT Materials Cost Labor Cost
Permits and Clearances 1.00 lot 14,400.00
Project Billboard/Signboard 2.00 each 8,694.00 5,052.00
TOTAL OTHER GENERAL REQUI
PART A - EARTHWORKS
I. Layout and Staking 186.10 sq.m. 3,830.00 1,882.00
II. Structure Excavation 48.20 cu.m 25,866.00
IV. Embankment from Structure Excavation 31.20 cu.m 8,622.00
V. Gravel Fill 7.50 cu.m 9,750.00 1,882.00
TO
I. Structural Concrete (Class A) 91.35 cu.m 333,026.00 153,650.00
II. Reinforcing Steel #REF! kgs #REF! #REF!
III. Formworks and Falseworks #REF! sq.m. #REF! #REF!
TO
I. Masonry Works #REF! sq.m. #REF! #REF!
II. Plastering Works #REF! sq.m. #REF! #REF!
III. Ceiling Works 153.76 sq.m. 30,395.00 33,296.00
IV. Doors and Windows Installation 160,220.00 3,698.00
A.1 Doors 45.99 sq.m. 94,970.00 3,698.00
A.2 Windows with Installation 36.34 sq.m. 65,250.00
V. Tile Works 168.48 sq.m. 78,186.47 42,800.00
VI. Painting Works #REF! sq.m. #REF! 65,900.00
VII. Railings 127.09 ln.m. 13,158.00 7,332.00
VIII. Structural Steel Roof Framing 1.00 L.S 101,188.50 43,632.00
IX. Roofing Works 58.58 sq.m. 80,742.73 25,260.00
X. Plumbing Works 1.00 L.S 111,444.10 83,970.00
XI. Catch Basin 12,319.39 13,066.00
a. Excavation 0.90 cu.m. 1,882.00
b. Concrete Works 0.14 cu.m 1,776.39 4,450.00
c. Masonry Works 1.28 sq.m 550.00 3,666.00
d. Pipes and Fittings 9,993.00 3,068.00
XII. Septic Vault 36,895.50 22,192.00
a. Excavation 6.60 cu.m. 4,756.00
b. Concrete Works 0.90 cu.m 13,878.50 10,998.00
c. Masonry Works 22.08 sq.m 18,984.00 3,666.00
d. Plastering Works 44.16 sq.m. 4,033.00 2,772.00
TO
PART D - ELECTRICAL
I. ELECTRICAL WORKS 1.00 L.S 244,252.00 82,464.00
A. Panel Board 16,692.00
Summary of Direct Cost Page 55 of 130

SUMMARY OF DIRECT COST
DESCRIPTION QTY. UNIT Materials Cost Labor Cost
B. Lighting Fixtures 54,080.00
C. Wiring Devices 3,940.00
D. Power Devices 7,560.00
E. Wires & Cables 128,395.00
F. Conduits & Fittings 25,474.00
G. Boxes & Pull Boxes with cover 4,075.00
H. Miscellaneous & Consumables 4,036.00
TO
GRAND TOTAL #REF! #REF!

T
Labor Cost Equipment Cost Total Indirect Cost
14,400.00
5,052.00 13,746.00
TOTAL OTHER GENERAL REQUIEREMENTS 13,746.00
1,882.00 5,712.00
25,866.00 2,586.60 28,452.60
8,622.00 1,968.00 10,590.00
1,882.00 984.00 12,616.00
TOTAL PART A 57,370.60
153,650.00 34,400.00 521,076.00

#REF! #REF! #REF!
#REF! #REF! #REF!
TOTAL PART B #REF!
#REF! #REF! #REF!

#REF! #REF! #REF!
33,296.00 3,329.60 67,020.60
3,698.00 369.80 164,287.80
3,698.00 369.80 99,037.80
65,250.00
42,800.00 2,140.00 123,126.47
65,900.00 6,590.00 #REF!
7,332.00 733.20 21,223.20
43,632.00 10,474.80 155,295.30
25,260.00 2,526.00 108,528.73
83,970.00 4,198.50 199,612.60
13,066.00 2,682.60 28,067.99
1,882.00 188.20 2,070.20
4,450.00 445.00 6,671.39
3,666.00 1,742.60 5,958.60
3,068.00 306.80 13,367.80
22,192.00 3,595.20 62,682.70
4,756.00 475.60 5,231.60
10,998.00 1,099.80 25,976.30
3,666.00 1,742.60 24,392.60
2,772.00 277.20 7,082.20
TOTAL PART C #REF!
82,464.00 4,600.00 331,316.00

T
Labor Cost Equipment Cost Total Indirect Cost
TOTAL PART D 331,316.00

#REF! #REF! #REF!

#REF!
#REF!
ESTIMATED MARK-UPS IN PERCENT (%)

DIRECT COST OCM PROFIT
(6) (7)
(2) (3) (4) (5)
#REF! 10%
Part i
#REF! 2.00 each #REF! #REF! #REF!
Part ii
#REF! 1.00 l.s #REF! #REF! #REF!
Part A
#REF! #REF! cu.m #REF! #REF! #REF!
Part B
Structural Concrete for Footing and Slab on Fill #REF! cu.m #REF! #REF! #REF!
Structural Concrete for Footing Tie Beam, Column, Beam #REF! cu.m #REF! #REF! #REF!
Reinforcing Steel of Reinforced Concrete Structures #REF! cu.m #REF! #REF! #REF!
Formworks and Falseworks #REF! cu.m #REF! #REF! #REF!
Part C
#REF! #REF! #REF! #REF! #REF! #REF!
GRAND TOTAL #REF! #REF! #REF!
Prepared by: Checked by: Recommending
JUNE MARIE C. SEGAYA JEB A. ESCARILLA ROMEO C.

Engineering Aide - COS Engineer IV PGADH-P
R THE CONTRACT

% VALUE INDIRECT COST COST COST
(8) (9) (10) (11) (12)
(13)
#REF! (5) x (8) (5) + (9) x (5%) (9) + (10) (5) + (11)



#REF! #REF! #REF! #REF!
Recommending Approval: Approved:
ROMEO C. ANDIG GRACIANITO L. LUCERO, MM, CESE

PGADH-PEO PGDH-PEO
DETAILED ESTIMATE OF UNIT COST
PROJECT NAME : #REF!

LOCATION : #REF!
ITEM NO. : 900(1)c2 Production Rate 0.4760
DESCRIPTION : Structural Concrete for Footing and Slab on Fill Unit of Measurement : cu.m/day
(Class A, 28 days)
Quantity = 33.47 cu.m
No.of
Designation No. of Days Daily Rate Amount
Person
1. Labor
a. Construction Foreman 1.00 5.00 660.00 3,300.00

b. Skilled Laborer 3.00 5.00 467.00 7,005.00
c. Unskilled Laborer 11.00 5.00 361.00 19,855.00
Total Man-days 6.00
Sub-Total for 1 30,160.00

Name and Capacity
No.of Units No. of Days Daily Rate Amount
2. Equipment
a.One Bagger Mixer 1.00 5.00 1,376.00 6,880.00

Minor Tools (10% of Labor Cost) 3,016.00

Name and Specification
Unit Quantity Unit Cost Amount
3. Materials
a. Gravel cu.m 33.50 980.00 32,830.00

b. Sand cu.m 16.80 850.00 14,280.00
c. Portland Cement bags 305.00 230.00 70,150.00
Total Direct Cost 157,316.00
OCM #REF! #REF!
Contractor's Profit (10%) 10% 15,731.60
VAT (5%) 5% #REF!
Total Cost #REF!
Total Unit Cost #REF!

LOCATION : #REF!
ITEM NO. : 900(1) Production Rate 0.360
DESCRIPTION : Structural Concrete for Footing Tie Beam, Unit of Measurement : cu.m/day
Column, Beam
Quantity = 41.77 cu.m
No.of
Person
1. Labor

Total Man-days 8.00

Name and Capacity
2. Equipment
a.One Bagger Mixer 1.00 7.00 1,376.00 9,632.00


Name and Specification Unit Quantity Unit Cost Amount
3. Materials
a. Gravel cu.m 41.80 980.00 40,964.00

b. Sand cu.m 20.90 850.00 17,765.00
c. Portland Cement bags 381.00 230.00 87,630.00

OCM 14.93% 31,059.98
VAT (5%) 5% 12,992.82
Total Cost 272,849.28
Total Unit Cost 6,532.39

LOCATION : #REF!
ITEM NO. : 902(1)a1 Production Rate 64.547
DESCRIPTION : Unit of Measurement : kg/day
Reinforcing Steel of Reinforced Concrete
Structures
Quantity = 14,043.87 kgs.
No.of
Person
1. Labor

Total Man-days 8.00

Name and Capacity
2. Equipment
a. Bar Cutter 1.00 4.00 1,758.00 7,032.00
b. Bar Bender 1.00 4.00 2,812.00 11,248.00

3. Materials
a. 10mmØ x 6m RSB pcs. 765.00 143.00 109,395.00

b. 12mmØ x 6m RSB pcs. 413.00 206.00 85,078.00
c. 16mmØ x 6m RSB pcs. 264.00 367.00 96,888.00
d. 20mmØ x 6m RSB pcs. 440.00 565.00 248,600.00
e. #16 G.I. Tie Wire kgs. 211.00 74.00 15,614.00
Consumables (5% of Materials Cost) 27,778.75
Sub-Total for 3
583,353.75
OCM #REF! #REF!
VAT (5%) 5% #REF!
Total Cost #REF!
LOCATION : #REF!
ITEM NO. : 903 (2) Production Rate 1.851
DESCRIPTION : Formworks and Falseworks Unit of Measurement : sq.m/day
Quantity = 579.59 sq.m
No.of
Person
1. Labor
Installation
Stripping
b.Unskilled Laborer 19.00 3.00 361.00 20,577.00
Total Man-days 7.00

Name and Capacity
2. Equipment

3. Materials
a. 1/4" x 4'x8' Ordinary Plywood pcs. 44.00 398.00 17,512.00

b. 2"x2"x12' Coco Lumber pcs. 79.00 162.00 12,798.00
c. 2"x3"x12' Coco Lumber kg. 258.00 243.00 62,694.00
c. Assorted Common Wire Nails kgs. 122.00 57.00 6,954.00
Consumables (5% of Materials Cost) 4,998.00
Sub-Total for 3
104,956.00
OCM #REF! #REF!
VAT (5%) 5% #REF!
Total Cost #REF!

LOCATION : #REF!
ITEM NO. : 1046(2)a1 Production Rate 5.10
DESCRIPTION : 100mm CHB Non Load Bearing (including Unit of Measurement : sq.m/day
Reinforcing Steel)
Quantity = 89.60 sq.m
No.of
Person
1. Labor

Total Man-days 3.00

Name and Capacity
2. Equipment
One Bagger Mixer 1.00 3.00 1,376.00 4,128.00

Minor Tools (10% of Labor Cost) 803.10

3. Materials
a. 100mm thk CHB pcs. 1165.00 15.00 17,475.00

b. Portland Cement bags. 48.00 230.00 11,040.00
c. Sand cu.m 3.60 850.00 3,060.00
d. 10mmØ x 6m RSB pcs. 86.00 143.00 12,298.00
e. #16 G.I. Tie Wire kgs. 5.00 74.00 370.00
OCM #REF! #REF!
VAT (5%) 5% #REF!
Total Cost #REF!
IMPROVEMENT OF PROVINCIAL LABORATORY TRAINING AND EXTERNAL

PROJECT NAME :
QUALITY ASSURANCE CENTER
LOCATION : Iloilo Sports Complex Covered Gym, Magsaysay Village, Lapaz, Iloilo
ITEM NO. : 1001(1) a Production Rate 6.00
DESCRIPTION : 50mm-150mm Ø PVC Pipes Unit of Measurement : ln.m/m-day
Series 1000
Quantity = 21.00 ln.m
No.of
Person
1. Labor
a. Construction Foreman 1.00 1.00 660.00 660.00

b. Skilled Laborer 1.00 1.00 467.00 467.00
c. Unskilled Laborer 2.00 1.00 361.00 722.00
Total Man-days 2.00

Name and Capacity
2. Equipment
Minor Tools (10% of Labor Cost) 184.90
Sub-Total for 2 184.90

Name and Specification
Unit Quantity Unit Cost Amount
3. Materials
150mmø x 3m S1000 PVC Pipe pcs. 3.00 1,503.00 4,509.00

100mmø x 3m S1000 PVC Pipe pcs. 1.00 716.00 716.00
75mmø x 3m S1000 PVC Pipe pcs. 3.00 535.00 1,605.00
Consumables (5% Materials Cost) lot 1.00 341.50 341.50

OCM #REF! #REF!
Contractor's Profit (10%) 10% 920.54
VAT (5%) 5% #REF!
Total Cost #REF!
Construction of Two-Storey Multi-Purpose Building of Tiolas National High School

B.3 Permits and Clearances
Qty = 1.00 lot
Materials:
1) Zoning Fee
a) Locational Clearance Filing Fee P 5,000.00 /lot P
b) Zoning Certification P 5,000.00 /lot P
2) Fire Code Taxes/ Fees
a) Fire Code Const. Tax P 2,200.00 /lot P
b) Fire Safety Inspection Fee P 1,500.00 /lot P
c) Filing Fees for SEC P 200.00 /lot P
d) Other Fees P 500.00 /lot P
Sub-total P
Total for Item B.5
B.5 Project Billboard/Signboard

Qty = 2.00 each
Materials:
1.00 pc 4'x8' Tarpaulin (with printed format) P 800.00 /pc P
1.00 pc 8'x8' Tarpaulin (with printed format) P 1,600.00 /pc P
3.00 sheets 1/4" x 4' x 8' Marine Plywood P 454.00 /sheet P
9.00 pcs 2"x 4"x 10' Coco lumber P 300.00 /pc P
9.00 pcs 2"x 2"x 10' Coco lumber P 147.00 /pc P
2.00 kgs Assorted CWN P 75.00 /kg P
2.00 bags Portland Cement P 192.00 /bag P
0.50 cu.m. Mixed Gravel P 750.00 /cu.m. P
Sub-total P
Labor:
1.00 Construction Foreman 890.00 /day for 2 days P
1.00 Skilled Laborer 644.00 /day for 2 days P
2.00 Unskilled Laborer 496.00 /day for 2 days P
Sub-total P
Total for Item B.5
PART A - EARTHWORKS
I. Layout and Staking
Qty = 186.10 sq.m.
Materials:
20.00 pcs 2" x 2" x 10' Coco Lumber P 147.00 /pc P
10.00 kgs. Assorted CWN (2", 3", 4") P 75.00 /kg P
Cost Analysis Page 70 of 130

7.00 roll 1/8" x 100m Nylon String P 20.00 /roll P

Sub-total P
Labor:
1.00 Construction Foreman 890.00 /day for 1 day P
2.00 Unskilled Laborer 496.00 /day for 1 day P
Sub-total P
Total for Item I
II. Structure Excavation
Qty = 48.20 cu.m.
Labor:
Sub-total P
Equipment Rental
Minor Tools P
Sub-total P
Total for Item II

III. Embankment from Structure Excavation
Qty = 31.20 cu.m.
Labor:
Sub-total P
Equipment Rental
1.00 Plate Compactor 984.00 /day for 2 days P
Sub-total P
Total for Item III
IV. Gravel Fill
Qty = 7.50 cu.m.
Materials:
7.50 cu.m. Gravel Bedding @ 100mm THK (w/ 5% Shrinkage Factor) P 1,300.00 /cu.m. P
Sub-total P
Labor:
Sub-total P
Equipment Rental
1.00 Plate Compactor 984.00 /day for 1 day P
Sub-total P
Total for Item IV
TOTAL PART A P


I. Structural Concrete (Class A)
Qty = 91.35 cu.m
Materials:
46.00 cu.m Washed sand P 1,167.00 /cu.m P
92.00 cu.m Screened Gravel P 1,300.00 /cu.m P
Sub-total P
Labor:
Sub-total P
Equipment Rental:
1.00 One Bagger Mixer 1,376.00 /day for 25 days P
Sub-total P
Total for Item I

II. Reinforcing Steel (Grade 40)
Qty = #REF! kgs
Materials:
#REF! pcs 10mmø x 6m RSB P 168.00 /pc P
#REF! pcs 12mmø x 6m RSB P 242.00 /pc P
231.00 pcs 16mmø x 6m RSB P 426.00 /pc P
#REF! kgs #16 G.I Wire P 70.00 /kg P
Consumables P
Sub-total P
Labor:
1.00 Construction Foreman 890.00 /day for #REF! days P
3.00 Skilled Laborer 644.00 /day for #REF! days P
12.00 Unskilled Laborer 496.00 /day for #REF! days P
Sub-total P
Equipment Rental:
1.00 Bar Cutter 1,758.00 /day for #REF! days P
1.00 Bar Bender 2,812.00 /day for #REF! days P
Sub-total P
Total for Item II
III. Formworks and Falseworks
Qty = #REF! sq.m.
Materials:
#REF! pcs 1/4" Ordinary Plywood P 393.00 /pc P
#REF! pcs 2"x2"x12' Coco Lumber P 176.00 /pc P

#REF! kgs Assorted Common Wire Nails P 75.00 /kg P

150.00 pcs Bamboo Shoring P 85.00 /pc P
Consumables P
Sub-total P
Labor: Installation
Stripping
Sub-total P
Equipment Rental:
Minor Tools (10% of Labor Cost) P
Sub-total P
Total for Item III

TOTAL PART B P
I. Masonry Works
QTY : #REF! sq.m
Materials:
#REF! pcs. 4" x 8" x 16"CHB P 16.00 /pc P
#REF! bags Portland Cement P 192.00 /bag P
#REF! cu.m Washed Sand P 1,167.00 /cu.m. P
#REF! pcs. 10mmØ x 6m RSB P 168.00 /pc P
#REF! kgs #16 G.I. Tie Wire P 70.00 /kg P
Sub-total P
Labor:
Sub-total P
Equipment Rental:
1.00 One Bagger- Mixer 1,376.00 /day for #REF! days P
Minor Tools P
Sub-total P
TOTAL FOR ITEM I.
II. Plastering Works
QTY : #REF! sq.m

Materials:
#REF! bags Portland Cement P 192.00 /bag P
#REF! cu.m Washed Sand P 1,167.00 /cu.m. P
Sub-total P
Labor:
Sub-total P
Equipment Rental:
Minor Tools P
Sub-total P
TOTAL FOR ITEM II.
III. Ceiling Works

Qty = 153.76 sq.m.
Ground Floor = 56.00 sq.m.
Second Floor = 56.00 sq.m.
Spanflex Area = 41.76 sq.m.
Total = 153.76 sq.m.
Materials:
39.00 sheets 3.5mm thk Fiber Cement P 389.00 /sht P
54.00 pcs. 0.40m x 25mm x 25mm Wall Angle P 30.00 /pc P
92.00 pcs. 0.4mm THK x 19mm x 50mm Metal Furring P 83.00 /pc P
840.00 pcs. 1'' Metal Screw P 2.00 /pc P
20.00 kgs GA 12 Tie Wire Hangers P 140.00 /kg P
6.00 boxes Blind Rivets P 248.00 /box P
Sub-total P
Labor:
Sub-total
Equipment Rental:
Minor Tools P
Sub-total P
TOTAL FOR ITEM III
IV. Doors and Windows Installation
A.1 Doors Qty = 45.99 sq.m.
Materials:

1.80mx2.10m Kiln Dried Panel Door with Lever Type Knob and
2.00 set P 4,800.00 /set P
Hinges on 2"x4" Wooden Door Jamb, Single Leaf, Swing Type
2.00 set P 4,200.00 /set P
4.00 sets P 4,200.00 /set P
0.60mx2.10m PVC Door w/ Vent Louver Finish and Heavy Duty

6.00 set P 4,200.00 /set P
Door Knob and complete accessories
1.00 set P 4,200.00 /set P
6.00 set P 4,200.00 /set P
Hinges on 2"x4" Wooden Door Jamb with Aluminum Guide
2.00 sets P 2,785.00 /set P
Sub-total
Labor:
Sub-total P
Equipment Rental:
Sub-total P
Total for A.1
A.2 Windows with Installation
Qty = 36.34 sq.m.
Materials:
(1.26mx1.35m) 6mm THK. Jalousie Glass Window with

4.00 sets P 3,750.00 /set P
Standard Aluminum (Analok) Frame and complete accessories

4.00 sets P 3,750.00 /set P


1.00 sets P 3,750.00 /set P

4.00 sets P 3,750.00 /set P

1.00 sets P 3,750.00 /set P

1.00 sets P 3,750.00 /set P

1.00 sets P 3,750.00 /set P

1.00 set P 3,750.00 /set P
2.00 sets 0.50mx0.50m Concrete Louver Window P 750.00 /set P
Sub-total
Total for A.2
Total for ITEM IV.
V. Tile Works Qty = 168.48 sq.m.

FF1 - 0.60m x 0.60m Ceramic Floor Tiles = 107.21 sq.m.
F3 - 0.60m x 0.60m Rustic Floor Tiles = 9.76 sq.m.
F4 - 0.30m x 0.30m Rustic Floor Tiles = 51.51 sq.m.
Total = 168.48 sq.m.
Materials:
375.00 pcs. 0.60m x 0.60m Ceramic Tiles P 131.00 /pc P
28.00 pcs. 0.30m x 0.30m Rustic Ceramic Tiles P 24.00 /pc P
21.00 bags Tile Grout P 50.00 /bag P
24.00 bags Tile Adhesive P 241.00 /bag P
24.00 gal(4L) Redifix Adhesive P 850.00 /gal P
Consumables P
Sub-total
Labor:

5.00 Laborer 890.00 /day for 5 days P

Sub-total P
Equipment Rental:
Minor Tools P
Sub-total P
TOTAL FOR ITEM V.
VI. Painting Works

Qty = #REF! sq.m Masonry Area
112.00 sq.m Ceiling Area
114.14 sq.m Metal Surface
#REF! sq.m.
For Masonry & Ceiling Area
#REF! gals Concrete Neutralizer P 405.00 /gal P
61.00 gals Concrete Primer and Sealer P 352.00 /gal P
#REF! kgs Patching Compound P 35.00 /kg P
102.00 gals Latex Semi-gloss - (2 coats) P 581.00 /gal P
For Steel/Metal
5.00 gals Red Oxide Primer (1 coat) P 398.00 /gal P
2.00 gals Paint Thinner P 290.00 /gal P
Consumables P
Sub-total
Labor:
Sub-total P
Equipment Rental:
Sub-total P
TOTAL FOR ITEM VI.
VII. Railings
Qty = 127.09 ln.m.
6.00 pcs 2"Ø x 6M G.I. Pipe P 1,443.00 /pc P
10.00 pcs 1/2"Ø x 6M G.I. Pipe P 400.00 /pc P
Consumables P
Sub-total
Labor:

Sub-total P
Equipment Rental:
Minor Tools P
Sub-total P
TOTAL FOR ITEM VII P
VIII. Structural Steel Roof Framing

Qty = 1.00 L.S
Materials:
41.00 pcs 6mmx2''x2'' x 6M Angle Bar P 1,088.00 /pc P
29.00 pcs 6mmx 1-1/2''x1-1/2'' x 6M Angle Bar P 814.00 /pc P
50.00 pcs 12mmØx 6M Sag Rod P 242.00 /pc P
16.00 pcs 1.2mm thk x 2''x4'' C- Purlins P 591.00 /pc P
15.00 pcs 3/16'' x 1'' x 1'' x 6M Angle Bar P 440.00 /pc P
Consumables
Sub-total P
Labor:
5.00 Laborers 890.00 /day for 6 days P
Sub-total P
Equipment Rental:
1.00 Welding Machine 3,128.00 /day for 3 days P
1.00 Cutting Outfit 363.60 /day for 3 days P
Sub-total P
TOTAL FOR ITEM VIII P

IX. Roofing Works
Qty = 106.94 sq.m.
Materials:
109.00 ln.m. 0.50mm Pre-Painted Twin Rib Type Roofing P 505.00 /ln.m.P
13.00 pcs. 0.5mmx18''x8' G.I. Flashing P 190.00 /pc P
- pcs. 0.5mmx18''x8' G.I. End Flashing P 260.00 /pc P
11.00 pcs. 0.5mmx18''x8' G.I. Gutter P 190.00 /pc P
9.00 pcs. 1/2"x12"x 8' Fiber Cement Board Hardi Senepa P 354.00 /pc P
12.00 ln.m. 0.40mm thkx0.116M Pre-Painted G.I. Spanflex P 125.00 /ln.m.P
3.00 rolls 10mmx1m width double sided aluminum film insulation P 3,350.00 /roll P
1,800.00 pcs Tekscrews P 2.00 /pc P
1.00 box Blind Rivets (1000pcs/box) P 450.00 /box P
Consumables P
Sub-total P

Labor:
Sub-total P
Equipment Rental:
Minor Tools P
Sub-total P
TOTAL FOR IX P
X. Plumbing Works Qty = 1.00 L.S

Materials:
A. Soil Pipelines and Fittings
10.00 pcs. 6"ø x 3M PVC Sanitary pipe s1000 P 1,150.00 /pc P
3.00 pcs. 4"ø x 3M PVC Sanitary pipe s1001 P 714.00 /pc P
3.00 pcs. 6"ø-90° PVC Sanitary Elbow P 437.00 /pc P
5.00 pcs. 6"ø-45° PVC Sanitary Elbow P 1,468.00 /pc P
4.00 pcs. 6" ø PVC Sanitary Wye P 300.00 /pc P
3.00 pcs. 6"x4" PVC Sanitary Wye Reducer P 200.00 /pc P
20.00 pcs. 6" ø PVC Sanitary Coupling P 45.00 /pc P
2.00 pcs. 6" ø PVC Sanitary Tee P 205.00 /pc P
2.00 pcs. 6"ø Clean Out P 100.00 /pc P
Consumables P
Sub-total P
B. Water Pipelines and Fittings
9.00 pcs. 1" Ø x 3M uPVC Blue Pipe P 96.00 /pc P
3.00 pcs. 3/4"Ø x 3M uPVC Blue Pipe P 75.00 /pc P
7.00 pcs. 1/2"Ø x 3M uPVC Blue Pipe P 50.00 /pc P

6.00 pcs. 3/4" x 90° Elbow P 13.00 /pc P

15.00 pcs. 1/2" x 90° Elbow P 8.00 /pc P
25.00 pcs. 1/2" uPVC Tee P 13.00 /pc P
20.00 pcs. 1" x 3/4" uPVC Tee Reducer P 50.00 /pc P
10.00 pcs. 3/4" x 1/2" uPVC Tee Reducer P 30.00 /pc P
Consumables P
Sub-total P
C. Fixtures and Accessories
6.00 sets Closed Couple Ceramic Closet w/ Complete accessories P 3,324.00 /set P
2.00 set Ceramic Urinal w/ Complete fittings P 3,197.00 /set P
8.00 sets Counter Top Lavatory with complete Fixtures and accessories P 2,339.00 /set P
8.00 pcs. Stainless Faucet P 520.00 /pc P
10.00 pcs. Floor Drain P 125.00 /pc P
16.00 pcs. Stainless Angle Valve P 340.00 /pc P
16.00 pcs. 12" Stainless Flexible Hose P 105.00 /pc P
20.00 rolls Teflon Tape P 23.00 /roll P
10.00 cans Pipe Solvent P 100.00 /can P
Consumables P
Sub-total P
Labor:
Sub-total P
Equipment Rental
Minor Tools P
Sub-total P
TOTAL FOR ITEM X P
XI. Catch Basin
Qty = 2.00 each 0.60mx0.60mx0.60m
a. Excavation
Qty = 0.90 cu.m.
Labor:
Sub-total P
Equipment Rental
Minor Tools P
Sub-total P
Total for a
b. Concrete Works
Qty = 0.14 cu.m
Materials:

0.10 cu.m Washed sand P 850.00 /cu.m P

0.20 cu.m Screened Gravel P 980.00 /cu.m P
0.10 cu.m. Gravel Bedding @ 100mm THK P 968.00 /cu.m. P
1.00 kg #16 G.I Wire P 74.00 /kg P
1.00 lot Consumables (5% of Materials Cost) P 84.59 /lot P
Sub-total P
Labor:
4.00 Laborers 890.00 /day for 1 day P
Sub-total P
Equipment Rental
Sub-total P
Total for b
c. Masonry Works 4"x8"x16" CHB = 1.28 sq.m
Materials:
16.00 pcs. 4" x 8" x 16"CHB P 15.00 /pc P
0.10 cu.m Washed Sand P 1,030.00 /cu.m. P
Sub-total P
Labor:
2.00 Skilled Laborer 644.00 /day for 1 day P
Sub-total P
Equipment Rental
1.00 One Bagger Mixer 1,376.00 /day for 1 day P
Sub-total P
Total for c
d. Pipes and Fittings
Materials:
17.00 lengths 3''Ø PVC Pipe s-1000 P 537.00 /length P
18.00 pcs. PVC 3'' 90° Elbow P 48.00 /pc P
Sub-total P
Labor:
Sub-total P
Equipment Rental

Sub-total P
Total for d
TOTAL FOR ITEM XI P
XII. Septic Vault Qty = 1.00 L.S. 1 set = 3.0mx1.20mx1.75m
a. Excavation Qty = 6.60 cu.m.

Labor:
Sub-total P
Equipment Rental
Minor Tools P
Sub-total P
Total for a
b. Concrete Works
Qty = 0.90 cu.m
Materials:
0.50 cu.m Washed sand P 1,167.00 /cu.m P
0.90 cu.m Screened Gravel P 1,300.00 /cu.m P
5.00 kgs #16 G.I Wire P 70.00 /kg P
3.00 pcs 1/4" Ordinary Plywood P 393.00 /pc P
5.00 pcs 2"x2"x12' Coco Lumber P 147.00 /pc P
5.00 pcs 2"x3"x12' Coco Lumber P 189.00 /pc P
10.00 kgs Assorted Common Wire Nails P 75.00 /kg P
10.00 kgs Pipes & accessories P 250.00 /kg P
Sub-total P
Labor:
Sub-total P
Equipment Rental
Sub-total P
Total for b
c. Masonry Works 6"x8"x16" CHB = 22.08 sq.m

Materials:
276.00 pcs. 6" x 8" x 16"CHB P 21.00 /pc P
1.00 cu.m Washed Sand P 1,030.00 /cu.m. P
23.00 pcs. 10mmØ x 6m RSB P 190.00 /pc P
10.00 kgs #16 G.I. Tie Wire P 75.00 /kg P
Sub-total P
Labor:
2.00 Skilled Laborer 644.00 /day for 1 day P
Sub-total P
Equipment Rental
1.00 One Bagger Mixer 1,376.00 /day for 1 day P
Minor Tools P
Sub-total P
Total for c
d. Plastering Works = 44.16 sq.m.
Materials:
1.00 cu.m. Washed sand P 1,167.00 /cu.m. P
10.00 packs Waterproofing White Cement P 37.00 /pack P
Sub-total P
Labor:
Sub-total P
Equipment Rental
Minor Tools P
Sub-total P
Total for d P
TOTAL FOR ITEM XII P
TOTAL PART C P
PART D - ELECTRICAL
I. ELECTRICAL WORKS
A. Panel Board
1.00 unit Main: 160AT,2P,250Vac, 60hz, MCCB,12KAIC P 7,700.00 /unit P
Branches:

20AT/50AF,2P,250Vac, 1Ø Circuit Breaker (10KAIC),Bolt-on

16.00 pcs P 437.00 /pc P
type
17-Holes, 1-main, 16-branches,Panel board, 1Ǿ,NEMA 1

P 2,000.00 /unit P
1.00 unit Enclosure, 20KA bus bracing with grounding terminal
Total of A P
B. Lighting Fixtures
30.00 pcs 24W LED Square Wide Beam Angle DL,recessed P 850.00 /pc P
4.00 pcs 12W LED Square Wide Beam Angle DL,recessed P 420.00 /pc P
3.00 pcs 12W LED Circular Wide Beam Angle DL,recessed P 420.00 /pc P
5.00 pcs 15W LED Square Wide Beam Angle DL,surface mounted P 490.00 /pc P
2.00 pcs 3W LED Square Type Wall Lamp P 995.00 /pc P
5.00 units 2x3W Dual Optics Emergency Light P 1,600.00 /unit P
8.00 units Exhaust Fan, ceiling Type P 1,650.00 /unit P
Total of B P
C. Wiring Devices
5.00 sets One gang switch,wide series P 170.00 /set P
9.00 sets Two gang switch,wide series P 230.00 /set P
2.00 sets Three gang switch,wide series P 240.00 /set P
2.00 sets Three way switch,wide series P 270.00 /set P
Sub-total P
D. Power Devices
5.00 sets single receptacle outlet,wide series P 90.00 /set P
17.00 sets duplex receptacle outlet,(grounding type) P 230.00 /set P
10.00 sets Special Purpose outlet,wide series P 320.00 /set P
Sub-total P
E. Wires & Cables
3.00 roll 2.0 sq. mm THHN/THWN copper wire P 2,160.00 /roll P
21.00 rolls 3.5 sq. mm THHN/THWN copper wire P 3,375.00 /roll P
100.00 meters 60.0 sq. mm THHN copper wire P 500.00 /m P
20.00 meters 8.0 sq. mm TW copper wire P 52.00 /m P
Sub-total P
F. Conduits & Fittings
30.00 meters 20mmǾ uPVC flexible conduit P 9.00 /m P
165.00 lengths 20mmǾ Electrical PVC pipe P 99.00 /lngth P
1.00 lengths 100mmǾ Electrical PVC pipe P 1,071.00 /lngth P
421.00 pcs 20mmǾ uPVC rigid conduit adapter P 8.00 /pc P
57.00 pcs 20mmǾ uPVC flexible conduit adapter P 5.00 /pc P
65.00 pcs 20mmǾ uPVC coupling P 32.00 /pc P
59.00 pcs 20mmǾ uPVC elbow P 35.00 /pc P
Sub-total P
G. Boxes & Pull Boxes with cover
43.00 pcs PVC utility box (2' x 4") P 25.00 /pc P

100.00 pcs PVC octagonal box ( 4" x 4" ) P 28.00 /pc P

4.00 pc PVC Pull box ( 4" x 4" ) P 50.00 /pc P
Sub-total P
H. Miscellaneous & Consumables
1.00 pcs Service Entrance Cap, 100mm dia P 102.00 /pc P
5.00 cans Solvent cement, 400cc P 200.00 /can P
1.00 pcs Grounding Rod Copper Clad (16mm dia x 3m) P 2,000.00 /pc P
7.00 kgs G.I. Tie Wire P 74.00 /kg P
8.00 packs Cable tie P 52.00 /pack P
Sub-total P
Total Material Cost
Labor:
Sub-total P
Equipment Rental
2.00 Electric Drill@ 150.00 /day for 4 days P
2.00 Electric Sander@ 150.00 /day for 4 days P
2.00 Electric Heatgun@ 150.00 /day for 4 days P
1.00 Megger Tester@ 500.00 /day for 2 days P
Sub-total P
TOTAL FOR ITEM I
TOTAL PART D P

TOTAL COST
5,000.00
5,000.00
2,200.00
1,500.00
200.00
500.00
14,400.00
14,400.00
800.00
1,600.00
1,362.00
2,700.00
1,323.00
150.00
384.00
375.00
8,694.00
1,780.00
1,288.00
1,984.00
5,052.00
13,746.00
2,940.00
750.00

TOTAL COST
140.00
3,830.00
890.00
992.00
1,882.00
5,712.00
8,010.00
17,856.00
25,866.00
2,586.60
2,586.60
28,452.60
2,670.00
5,952.00
8,622.00
1,968.00
1,968.00
10,590.00
9,750.00
9,750.00
890.00
992.00
1,882.00
984.00
984.00
12,616.00
57,370.60

TOTAL COST
159,744.00
53,682.00
119,600.00
333,026.00
22,250.00
32,200.00
99,200.00
153,650.00
34,400.00
34,400.00
521,076.00
#REF!
#REF!
98,406.00
192,864.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

TOTAL COST
#REF!
12,750.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

TOTAL COST
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15,171.00
1,620.00
7,636.00
1,680.00
2,800.00
1,488.00
30,395.00
7,120.00
10,304.00
15,872.00
33,296.00
3,329.60
3,329.60
67,020.60

TOTAL COST
9,600.00
8,400.00
16,800.00
25,200.00
4,200.00
25,200.00
5,570.00
94,970.00
1,320.00
934.00
1,444.00
3,698.00
369.80
369.80
99,037.80
15,000.00
15,000.00

TOTAL COST
3,750.00
15,000.00
3,750.00
3,750.00
3,750.00
3,750.00
1,500.00
65,250.00
65,250.00
164,287.80
49,125.00
672.00
1,050.00
5,784.00
20,400.00
1,155.47
78,186.47
4,450.00
16,100.00

TOTAL COST
22,250.00
42,800.00
2,140.00
2,140.00
123,126.47
#REF!
21,472.00
#REF!
59,262.00
1,990.00
580.00
#REF!
#REF!
8,900.00
32,200.00
24,800.00
65,900.00
6,590.00
6,590.00
#REF!
8,658.00
4,000.00
500.00
13,158.00
1,780.00
2,576.00
2,976.00

TOTAL COST
7,332.00
733.20
733.20
21,223.20
44,608.00
23,606.00
12,100.00
9,456.00
6,600.00
4,818.50
101,188.50
5,340.00
11,592.00
26,700.00
43,632.00
9,384.00
1,090.80
10,474.80
155,295.30
55,045.00
2,470.00
-
2,090.00
3,186.00
1,500.00
10,050.00
3,600.00
450.00
2,351.73
80,742.73

TOTAL COST
8,900.00
6,440.00
9,920.00
25,260.00
2,526.00
2,526.00
108,528.73
11,500.00
2,142.00
8,592.00
3,795.00
1,311.00
240.00
240.00
405.00
7,340.00
345.00
92.00
276.00
1,200.00
600.00
194.00
924.00
900.00
174.00
512.00
180.00
410.00
274.00
336.00
380.00
200.00
2,128.10
44,690.10
864.00
225.00
350.00

TOTAL COST
78.00
120.00
325.00
1,000.00
300.00
1,500.00
4,762.00
19,944.00
6,394.00
18,712.00
4,160.00
1,250.00
5,440.00
1,680.00
460.00
1,000.00
2,952.00
61,992.00
13,350.00
22,320.00
48,300.00
83,970.00
4,198.50
4,198.50
199,612.60
890.00
992.00
1,882.00
188.20
188.20
2,070.20
460.00

TOTAL COST
85.00
196.00
96.80
780.00
74.00
84.59
1,776.39
890.00
3,560.00
4,450.00
445.00
445.00
6,671.39
240.00
207.00
103.00
550.00
890.00
1,288.00
1,488.00
3,666.00
1,376.00
366.60
1,742.60
5,958.60
9,129.00
864.00
9,993.00
1,780.00
1,288.00
3,068.00
306.80

TOTAL COST
306.80
13,367.80
28,067.99
1,780.00
2,976.00
4,756.00
475.60
475.60
5,231.60
1,728.00
583.50
1,170.00
242.00
3,696.00
350.00
1,179.00
735.00
945.00
750.00
2,500.00
13,878.50
2,670.00
3,864.00
4,464.00
10,998.00
1,099.80
1,099.80
25,976.30

TOTAL COST
5,796.00
7,038.00
1,030.00
4,370.00
750.00
18,984.00
890.00
1,288.00
1,488.00
3,666.00
1,376.00
366.60
1,742.60
24,392.60
2,496.00
1,167.00
370.00
4,033.00
1,780.00
992.00
2,772.00
277.20
277.20
7,082.20
62,682.70
#REF!
7,700.00

TOTAL COST
6,992.00
2,000.00
16,692.00
25,500.00
1,680.00
1,260.00
2,450.00
1,990.00
8,000.00
13,200.00
54,080.00
850.00
2,070.00
480.00
540.00
3,940.00
450.00
3,910.00
3,200.00
7,560.00
6,480.00
70,875.00
50,000.00
1,040.00
128,395.00
270.00
16,335.00
1,071.00
3,368.00
285.00
2,080.00
2,065.00
25,474.00
1,075.00

TOTAL COST
2,800.00
200.00
4,075.00
102.00
1,000.00
2,000.00
518.00
416.00
4,036.00
244,252.00
14,240.00
20,608.00
47,616.00
82,464.00
1,200.00
1,200.00
1,200.00
1,000.00
4,600.00
331,316.00
331,316.00
#REF!

labor Rates
Construction Foreman 890.00
Skilled Laborer 644.00
Unskilled Laborer 496.00
Project Title: Construction of Two-Storey Multi-Purpose Building of Tiolas National High School
Location: Brgy. Tiolas, San Joaquin, Iloilo
BACK UP COMPUTATION
A. PEO PROJECT SIGN BOARD

4' x 8' Tarpaulin (Printed) 1.00 Pc.
Description No. of Sets Length Height Area
1/4"x4'x8' Marine 1.00 2.40 1.20 2.88
TOTAL AREA 2.88 m²

No. of 1/4" x 4' x 8' Marine Plywood 1.00 sheet
No. of Unit /
Description No. of Sets Length per Unit Total Length
Set
2" x 2" x 10' Coco Lumber
Horizontal Frame 1.00 3.00 2.40 7.20
Vertical Frame 1.00 3.00 1.20 3.60
TOTAL LENGTH 10.80 m

Number of pcs. of 2" x 2" x 10' Coco Lumber 4.00 pcs.
No. of Unit /
Set
Diagonal Bracing 1.00 2.00 3.00 6.00
Horizontal Brace 1.00 2.00 0.60 1.20
Post 1.00 2.00 2.85 5.70
Wooden Stake 1.00 2.00 0.45 0.90

Mark No. of Units Length Width Height Volume
Concrete Footing 2.00 0.30 0.30 0.35 0.063 m³

TOTAL VOLUME 0.063 m³
Number of Bags of Portland Cement 0.57 bag
Volume of Mixed Gravel 0.06 m³
B. COA CIRCULAR NO. 2013-004 SIGN BOARD
8' x 8' Tarpaulin (Printed) 1.00 Pc.
Description No. of Sets Length Height Area
1/4"x4'x8' Marine 1.00 2.40 2.40 5.76
Back-up Computation Page 103 of 130

BACK UP COMPUTATION
TOTAL AREA 5.76 m²

No. of 1/4" x 4' x 8' Marine Plywood 2.00 sheets
No. of Unit /
Set
Horizontal Frame 1.00 3.00 2.40 7.20
Vertical Frame 1.00 3.00 2.40 7.20
No. of Unit /
Set
Diagonal Bracing 1.00 2.00 3.60 7.20
Horizontal Brace 1.00 2.00 1.00 2.00
Post 1.00 2.00 3.20 6.40
Wooden Stake 1.00 2.00 0.45 0.90
Mark No. of Units Length Width Height Volume
Concrete Footing 2.00 0.30 0.30 0.35 0.063 m³

TOTAL VOLUME 0.063 m³
Number of Bags of Portland Cement 0.57 bag
Volume of Mixed Gravel 0.06 m³
II. SITEWORKS
Main Building 1 20.45 9.10 186.10
Corridor
Total Area (sq.m.) 186.10
B. EARTHWORKS
A. Excavation
Item No. of Set Length Width Depth Volume
C1F1 14 1.20 1.20 1.30 26.21
C1F2 4 1.20 1.20 1.30 7.49
C1F3 1 1.20 1.20 1.30 1.87
C1F4 1 1.20 1.20 1.30 1.87

BACK UP COMPUTATION
WF1 1 25.83 0.40 0.60 6.20

WF1 Plant Box 1 0.40 0.60 0.00
FTB 1 45.25 0.25 0.40 4.52
Total Volume for excavation 48.20

B. BACKFILL
C1F1 14 1.20 1.20 0.35 7.06
C1F2 4 1.20 1.20 0.35 2.02
C1F3 1 1.20 1.20 0.35 0.50
C1F4 1 1.20 1.20 0.35 0.50
Column 1 14 0.40 0.25 0.95 1.33
Column 2 4 0.40 0.25 0.95 0.38
Column 3 1 0.40 0.25 0.95 0.10
Column 4 1 0.40 0.25 0.95 0.10
WF1 1 37.98 0.40 0.30 4.56
WF1 Plant Box 1 0.40 0.30 0.00
FTB 1 45.25 0.25 0.40 4.52
Total of Deductive Volume 21.07
Filing Materials from excavated Structures = 48.20 - 21.07 27.13
Shrinkage Factor 15%
Total Volume 31.20
GRAVEL BEDDING
C1F1 14 1.20 1.20 0.10 2.02
C1F2 4 1.20 1.20 0.10 0.58
C1F3 1 1.20 1.20 0.10 0.14
C1F4 1 1.20 1.20 0.10 0.14
WF1 1 37.98 0.40 0.10 1.52
WF1 Plant Box 1 0.40 0.10 0.00
Concrete Slab 1 45.25 0.40 0.10 1.81
Total Volume 6.21
Shrinkage Factor 15%
Total Volume 7.15
III. CONCRETE WORKS

BACK UP COMPUTATION
C1F1 14 1.20 1.20 0.25 5.04

C1F2 4 1.20 1.20 0.25 1.44
C1F3 1 1.20 1.20 0.25 0.36
C1F4 1 1.20 1.20 0.25 0.36
WF1 1 37.98 0.40 0.20 3.04
WF1 Plant Box 1 0.40 0.20 0.00
FTB 1 45.25 0.25 0.40 4.52
Ground Floor Slab - Main Building
Corridor 1 13.31 2.65 0.10 3.53
Canteen 1 10.21 6.05 0.10 6.18
Platform of Stair 1 4.45 2.75 0.10 1.22
Dining & Living Area 1 6.05 4.48 0.10 2.71
Bedroom 1 6.05 3.03 0.10 1.83
Comfort Room 1 3.05 3.05 0.10 0.93
Kitchen Area 1 4.45 3.05 0.10 1.36
Column 1 up to bottom of FB 14 0.40 0.25 3.75 5.25
up to bottom of RB 14 0.40 0.25 2.75 3.85
up to bottom of RB 4 0.40 0.25 2.75 1.10
up to bottom of RB 1 0.40 0.25 2.75 0.28
up to bottom of RB 1 0.40 0.25 2.75 0.28
Floor Beam 1 1 73.68 0.20 0.40 5.89
Floor Beam 2 1 12.10 0.15 0.40 0.73
Floor Beam 3 1 40.94 0.25 0.40 4.09
Floor Beam 4 1 18.15 0.25 0.40 1.82
Cantilever Beam 1 1 7.05 0.20 0.40 0.56
Cantilever Beam 2 1 2.15 0.25 0.40 0.22
Second Floor Slab
Slab 1 (Classroom 1, Classroom 2, Comf 1 17.70 9.10 0.125 20.13
Slab 2 1 7.51 2.75 0.125 2.58
Roof Beam 1 1 64.72 0.25 0.40 6.47
Roof Beam 2 3 6.05 0.25 0.40 1.82
Stair Footing 1 1.20 0.40 0.250 0.12
1 1.20 0.15 0.600 0.11
Stair (Slab Bottom) 1 2.00 1.00 0.125 0.25

BACK UP COMPUTATION
1 4.02 1.00 0.125 0.50

Riser& Thread 18 1.00 0.15 0.30 0.41
Landing 1 1.00 0.90 0.125 0.11
Total 91.35
Item No. of Set unit/length Length Total Length Weights
C1F1 14 24.00 1.20 403.20 636.04
C1F2 4 20 1.20 96.00 151.44
C1F3 1 6 0.50 3.00 2.66
C1F4 Main Bar 1 8 3.50 28.00 44.17
Stirrups 1 30 0.88 26.40 16.27
C1F4 Main Bar 1 8 37.98 303.84 479.3
Stirrups 1 260 0.88 228.80 140.99
WF1 Main Bar 0 3 0.00 0.00 0
Stirrups 0 5 0.40 0.00 0
Ground Floor x-axis 1 1 0.00 0.00 0
Slab y-axis 1 1 0.00 0.00 0
x-axis 1 8 13.31 106.48 65.61
Corridor
y-axis 1 35 2.65 92.75 57.15
x-axis 1 11 4.45 48.95 30.16
0
y-axis 1 16 2.75 44.00 27.11
Cont. Bars 1 3 #REF! #REF! #REF!
#REF!
Corss Bars 1 #REF! 0.80 #REF! #REF!
Column 1 Vert Bars 14 8 4.55 509.60 1256.06
Lateral Ties 14 31 1.18 512.12 315.57
up to bottom of FB
14 31 0.85 368.90 227.32
Column 1 Vert Bars 14 8 3.1 341.60 841.98
Lateral Ties 14 25 1.18 413.00 254.49
up to bottom of RB
14 25 0.85 297.50 183.32
Column 2 Vert Bars 4 8 4.6 145.60 358.87
Lateral Ties 4 31 1.18 146.32 90.16
up to bottom of FB
4 31 0.85 105.40 64.95
Column 2 Vert Bars 4 8 3.1 97.60 240.56
Lateral Ties 4 25 1.18 118.00 72.71
up to bottom of RB
4 25 0.85 85.00 52.38
Column 3 Vert Bars 1 3 4.2 12.60 19.88
up to bottom of FB Lateral Ties 1 20 0.30 6.00 3.70

BACK UP COMPUTATION
Column 3 Vert Bars 1 3 3.1 9.15 14.43

up to bottom of RB Lateral Ties 1 15 0.30 4.50 2.77
Floor Beam 1 Main Bars 1 6 73.7 442.08 1089.64
Stirrups 1 498 1.18 587.64 362.10
Stirrups 1 87 1.18 102.66 63.26
Stirrups 1 124 0.68 84.32 51.96
Cantilever Beam
Main Bars 1 7 7.1 49.35 121.64
1
Stirrups 1 62 1.18 73.16 45.08
#REF! Main Bars 1 3 #REF! #REF! #REF!
C-Ties 1 153 0.30 45.90 28.28
#REF! Main Bars 1 3 #REF! #REF! #REF!
C-Ties 1 164 0.30 49.20 30.32
Top bars 1 16 4.00 64.00 56.79
Slab 1 - Along
Short Side
Bottom bars 1 7 4.00 28.00 24.85
Cut Bars 1 7 2.00 14.00 12.42
Top bars 1 18 3.50 63.00 55.90
Slab 1 - Along
Long Side
Bottom bars 1 9 3.50 31.50 27.95
Cut Bars 1 9 0.925 8.33 7.39
along short side 1 19 4.000 76.00 67.44
Temperature Bars
along long side 1 21 3.500 73.50 65.22
Top bars #REF! 12 3.50 #REF! #REF!
Slab 1 - Along
Short Side
Bottom bars #REF! 6 3.50 #REF! #REF!
Cut Bars #REF! 6 0.975 #REF! #REF!
Top bars #REF! 18 2.10 #REF! #REF!
Slab 1 - Along
Long Side
Bottom bars #REF! 9 2.10 #REF! #REF!
Cut Bars #REF! 9 0.975 #REF! #REF!
along short side #REF! 12 3.500 #REF! #REF!
Temperature Bars
along long side #REF! 19 2.100 #REF! #REF!
Top Bars #REF! 5 7.510 #REF! #REF!
Slab-2 Bent Bars #REF! 45 1.300 #REF! #REF!
Staright Bars #REF! 23 1.200 #REF! #REF!
Main Bars #REF! #REF! 1.300 #REF! #REF!
Cont. Bars #REF! 6 #REF! #REF! #REF!
Concrete Canopy
Main Bars #REF! 53 0.700 #REF! #REF!

BACK UPCanopy
Concrete COMPUTATION
Cont. Bars #REF! 3 #REF! #REF! #REF!

Main Bars 1 4 64.720 258.88 408.38
Stirrups 1 33 0.780 25.74 15.86
Roof Beam
Main Bars 3 4 6.050 72.60 114.52
Stirrups 3 54 0.780 126.36 77.86
Stair Cont. Bars 1 3 1.200 3.60 3.19
Reinforcements Cross Bars 1 7 0.400 2.80 2.48
Main Bars 1 8 6.920 55.36 87.33
Satir Temp Bars 1 47 1.200 56.40 50.05
Reinforcements Nosing Bars 1 18 1.200 21.60 13.31
Chari Barts 1 8 9.000 72.00 63.89
Extra Bars 2 8 1.550 24.80 39.12
Temp Bars @ extra 2 11 1.200 26.40 23.43
SUMMARY FOR REINFORCED STEEL BARS

Item Number of Pcs Standard Weight/pc Total Weight (kg)
10mmø Bars #REF! 3.70 #REF! kgs
12mmø Bars #REF! 5.32 #REF! kgs
16mmØ RSB 231.00 9.46 2,185.26 kgs
20mmØ RSB 294.00 14.79 4,348.26 kgs
Total Weight of Reinforced Steel Bars #REF! kgs
TIE WIRES
no.of
Item No. of Set Length Total Length Weights
intersection
C1F1 14 144.00 0.30 604.80 11.41
C1F2 4 100.00 0.30 120.00 2.26
C1F3 1 9.00 0.30 2.70 0.05
C1F4 1 240.00 0.30 72.00 1.36
C1F4 1 2080.00 0.30 624.00 11.77
WF1 0 15.00 0.30 0.00 0
Ground Floor Slab 1 1.00 0.30 0.30 0.01
Corridor 0 280.00 0.30 0.00 0
0 1 176.00 0.30 52.80 1
#REF! 1 #REF! 0.30 #REF! #REF!
Column 1 1 248.00 0.30 74.40 1.4
Column 1 1 200.00 0.30 60.00 1.13
Column 2 4 248.00 0.30 297.60 5.62

BACK UP COMPUTATION
Column 2 4 200.00 0.30 240.00 4.53

Column 3 1 60.00 0.30 18.00 0.34
Column 3 1 45.00 0.30 13.50 0.25
Floor Beam 1 1 2988.00 0.30 896.40 16.91
Floor Beam 2 1 609.00 0.30 182.70 3.45
Floor Beam 3 14 868.00 0.30 3645.60 68.78
Cantilever Beam 1 1 434.00 0.30 130.20 2.46
#REF! 1 459.00 0.30 137.70 2.6
#REF! 1 492.00 0.30 147.60 2.78
Slab 1 1 288.00 1.30 374.40 7.06
#REF! 216.00 3.30 #REF! #REF!
Slab-2 #REF! 225.00 4.30 #REF! #REF!
Concrete Canopy #REF! #REF! 5.30 #REF! #REF!
Roof Beam 1 132.00 6.30 831.60 15.69
3 216.00 0.30 194.40 3.67
Stair Reinforcements 1 21.00 0.30 6.30 0.12
1 376.00 0.30 112.80 2.13
1 144.00 0.30 43.20 0.82
2 88.00 0.30 52.80 1
Total Weight of #1`6 G.I. Tie Wire + 5% Wastage #REF!
FORMWORKS
Tie Beams 1 1.20 0.60 =2(0.30) 0.72
1 37.98 0.60 =2(0.30) 22.79
#REF! #REF! #REF! 0.50 =0.30+0.1+0.1 #REF!
Column 1 14 6.50 1.60 =2(0.35+0.3)+0.2 145.60
Column 2 4 6.50 1.40 =2(0.30+.30)+0.2 36.40
Column 3 1 6.50 1.00 =2(0.3+0.1)+0.2 6.50
Floor Beam 1 1 73.68 1.20 =2(0.40)+0.3+0.1 88.42
Floor Beam 2 1 12.10 1.20 =2(0.40)+0.3+0.1 14.52
Floor Beam 3 0 1 40.94 0.85 =2(0.30)+0.15+0.1 34.80
Cantilever Beam 1 1 7.05 1.20 =2(0.40)+0.3+0.1 8.46
#REF! #REF! #REF! #REF! 0.80 =2*0.3+0.1+0.1 #REF!
#REF! #REF! #REF! #REF! 0.80 =2*0.3+0.1+0.1 #REF!
Slab 1 (Classroom 1, Classroom 2, Comf 1 17.95 9.35 L+0.25, w + 0.25 167.84
#REF! #REF! #REF! L+0.25, w + 0.25 #REF!
Slab 2 0 1 7.76 3.00 L+0.2, w + 0.2 23.28

BACK UP COMPUTATION
#REF! #REF! #REF! #REF! L+0.2, w + 0.2 #REF!

#REF! #REF! #REF! #REF! L+0.25, w + 0.25 #REF!
Stair (Slab Bottom) 1 7.82 1.30 L+0.3 ,w + 0.3 10.17
Left & Right Forms for thread&steps 18 0.15 0.30 0.41
Rise r& Thread 18 1.00 0.15 2.70
#REF!
total number of plywood (1 sheet = 2.88 sq.m) #REF!
Formworks to be used thrice #REF!
MASONRY WORKS
Item No. of Set Length Height Height Area
A. CHB Wall
From Ground Floor to bottom of Floor Beam
Wall Footing - 1 #REF! #REF! #REF! 0.40 #REF!
=0.20+3-0.125-
Along Line A&C (V) 2 8.00 5.18 82.80
0.40+2.80-0.3
Along LineB (V) 1 4.00 2.68 =0.20+3-0.125-0.40 10.70
=0.40+0.2+3-0.125-
Along LineB - C(V) 1 1.20 5.68 0.3+2.80-0.3
6.81
=0.20+3-0.125-
Along Line 1&3(H) 2 7.00 5.18 0.40+2.80-0.3
72.45
=0.40+0.2+3-0.125-
Along Line 1-2(H) 1 2.00 5.68 0.3+2.80-0.3
11.35
Along Line 2(H) 1 3.50 2.68 =0.20+3-0.125-0.40 9.36

Concrete Bench 1 4.70 0.45 =0.15+0.3 2.12
Total Area to be filled of CHB #REF!
Deductive Volume
Along Line A&C (V) W1 4 2.40 1.25 12.00
W2 3 1.20 1.25 4.50
D2 1 0.90 2.10 1.89
Along LineB (V) D3 1 0.80 2.10 1.68
Along LineB - C(V) D5 2 0.80 2.10 3.36
Along Line 1&3(H) W1 2 2.40 1.25 6.00
W2 4 1.20 1.25 6.00
W3 2 1.20 0.50 1.20
D1 1 1.00 2.10 2.10
D3 1 0.80 2.10 1.68

BACK UP COMPUTATION
D4 1 0.70 2.10 1.47

Along Line 2(H) W2A 1 1.20 1.25 1.50
Total Deductive Area 43.38
Total Area for Masonry = #REF! - 43.38 = #REF!
Total Area to be filled by 4" CHB = #REF!
Total Number of 4'' x 8''x 16'' CHB + Wastage = #REF!
Portland Cement (Bags) using Factor of 0.525 = #REF!
Sand (cu.m.) using factor of 0.0435 = #REF!
Table 3-5 Length of Reinforcing Bars for CHB in meters
Vertical Reinforcement Horizontal Reinforcement
Spacing
Length of bars in meter Spacing Layer Length oif Bars in meter
cm. per block per sq.m. per block per sq.m.
40 0.235 2.93 2 0.264 3.3
60 0.171 2.13 3 0.172 2.15
80 0.128 1.6 4 0.138 1.72
(Siplified Construction Estimate 2000 Edition, page 99) *total length = CHB area x factor
Item Spacing Factor CHB Area Total Length No of PCs
Vertical 0.6 2.13 #REF! #REF! #REF!
Horizontal 2 layers 3.3 #REF! #REF! #REF!
total number of 10mm ø bars #REF!
Plastering
Area of Masonry = #REF! x 2.00 = #REF!
CEILING WORKS Width Length Quantity Area

Ground&Second Floor 8.00 7.00 2 112.00 m²
Spanflex Area 1.20 34.80 1 41.76 m²
Sub-Total(sq.m.) 153.76 m²
Item No. of Set Length Width Perimeter No. of Pcs
0.40mm x 25mm x 25mm x 3m Wall Angle
Ground Floor
Office of the Punong Brgy. 1 4.00 3.50 15.00 5.00
Receiving-Conference Area
1 4 3.50 26.5 9.00
P=4*4+3*3.50
CR 1 2.00 1.20 6.40 3.00
Second Floor

BACK UP COMPUTATION
CR 1 2.00 1.20 6.40 3.00

Function Hall 1 8.00 7.00 30.00 10.00
Outside Perimeter 2 8.00 7.00 60.00 20.00
Total Perimeter = 84.30 54.00
Item Units Unit/Length Length Total Length No. of Pcs
0.40mm x 19mm x 50mm x 6m Metal Furring Channel
Office of The PB & Conference 2 9.00 4.00 72.00
2 10.00 3.50 70.00
Receiving Area 1 17.00 3.50 59.50
1 9.00 6.80 61.20
1 3.00 1.50 4.50
1 4.00 1.20 4.80
CR 2 5.00 1.20 12.00
2 3.00 2.00 12.00
Function Hall 1 13.00 6.80 88.40
1 13.00 7.00 91.00
1 10.00 1.20 12.00
1 3.00 5.00 15.00
Total Length = 502.40 89.00
0.40mm x 19mm x 50mm x 6m Metal Furring (Hangers)
Office of The PB & Conference 2.00 3.00 0.40 2.40
2.00 4.00 0.40 3.20
Receiving Area 1.00 6.00 0.40 2.40
1.00 3.00 0.40 1.20
1.00 1.00 0.40 0.40
1.00 2.00 0.40 0.80
CR 2.00 2.00 0.50 2.00
2.00 1.00 0.50 1.00
Function Hall 1.00 5.00 0.20 1.00
1.00 5.00 0.20 1.00
1.00 4.00 0.20 0.80
1.00 1.00 0.20 0.20
Total Length = 16.40 3.00
A. DOORS AND WINDOWS
Description
Quantity Width Height Area
A. Doors

BACK UP COMPUTATION
D1-1.80m x 2.10m Double Panel Door 2 1.80 2.1 7.56

D2 - 0.90mx2.10m Panel Door 2 0.90 2.1 3.78
D3 - 0.80mx2.10m Panel Door 4 0.80 2.1 6.72
D4 - 0.60mx2.10m PVC Door w/ Louver 6 0.60 2.1 7.56
D5 - 0.70mx2.10m Panel Door 1 0.70 2.1 1.47
D6 - 1.00mx2.10m Pocket Door 6 1.00 2.1 12.6
D7- 1.00m x2.10m Panel Door 3 1.00 2.1 6.3
AREA (sq.m.) 45.99
B. Windows Quantity Width Height Area
W1 - 1.35mx1.26m Jalousie Window 4 1.26 1.35 6.8

W2 - 1.35m x 2.34m Jalousie Window 4 2.34 1.35 12.64
W4 -1.35mx1.92m Jalousie Window 4 1.92 1.35 10.37
W8 - 0.50mx0.50m Jalousie Window 4 0.50 0.5 1
W9 - 0.50mx0.50m Louver Window 3 0.50 0.5 0.75
Sub-Total(sq.m.) 36.34
FLOOR FINISHES
Description Units Width Length Area
F1 - Plain Cement Floor Finish w/ Floor
Hardener
Corridor (Ground Floor) 1.00 2.65 13.31 35.27
Kitchen Exit (Ground Floor) 1.00 3.05 1.25 3.81
Corridor (Second Floor) 1.00 3.13 12.96 40.56
Stair Slab (Ground Floor) 1.00 2.65 13.31 35.27
Stair Slab (Second Floor) 1.00 2.65 13.31 35.27
Classroom 1 1.00 6.96 10.21 71.06
Classroom 2 1.00 9.10 7.50 68.25
DEDUCTIVE AREA
Classroom 1 1.00 0.98 0
Comfort Rooms (Second Floor) 1.00 0
Total Area for F1 = 289.49

BACK UP COMPUTATION
Description Units Width Length Area No. of pcs

F2 - 0.60m x 0.60m Polished Floor Tiles
Canteen 1.00 6.05 10.21 61.77 181.00
Living and Dining Room + Bedroom 1.00 6.05 7.51 45.44 133.00
Total Area for F2 107.21 314.00
Total Number of F2 (area = 0.6*0.6 ) + 5% Wastage 313.00 pcs
F3 - 0.60m x 0.60m Rustic Floor Tiles
Kitchen 1.00 3.05 4.45 13.57 40.00
DEDUCTIVE AREA
Kitchen Exit Area 1.00 3.05 1.25 3.81 12.00
Total Area for FF2 9.76 28.00
Total Number of FF1 (area = 0.3*0.3 ) + 5% Wastage 29.00 pcs
F4 - 0.30m x 0.30m Rustic Floor Tiles
CR (Ground Floor) 1.00 3.05 3.05 9.3 11.00
CR (Second Floor) 4.00 3.05 3.05 37.21 44.00
Wall Tiles (Ground Floor) 1.00 1.92 1.30 2.5 3.00
Wall Tiles (Second Floor Floor) 1.00 1.92 1.30 2.5 3.00
Total Area for FF3 51.51 61.00
Total Number of FF1 (area = 0.3*0.3 ) + 5% Wastage 601.00 pcs
PAINTING WORKS
Item Unit Length Width Height Area
Paintings for Plastered Area #REF!
Ceiling Area 112.00
Total #REF!
Steel Works 1-1/2''Ø G.I. Pipe Hand Rail 0.08142964368
1/2''Ø G.I. Pipe Vertical Railing 0.0117056016
50mmx50mmx6mm Angle Bar 41.00 49.2
6mmx 1-1/2''x1-1/2'' 29.00 26.448
1.2mm thk x 2''x4'' C- Purlins 16.00 38.4
114.141135245
Railings
Common
Description Quantity Height/ Length Total Length
Length
Stairs
1-1/2''Ø G.I. Pipe Hand Rail
Posts 7 0.90 6.30

BACK UP COMPUTATION
Handrails 2 7.22 14.44

Landing at Second Posts 4 0.90 3.60
Floor Handrails 2 3.00 6.00
Total Length 30.34
1/2''Ø G.I. Pipe Vertical Railing 13 0.70 9.10
Balcony
1-1/2''Ø G.I. Pipe Hand Rail
Posts 7 1.10 7.70
3 9.40 28.20
Total Length 35.90
1/2''Ø G.I. Pipe VerVertical 69 0.75 51.75
Total Length 51.75
Roof Framing Works
Item Units Unit/Length Length Total Length
Full Truss
1.5
1.16
0.82
0.48
1.15 1.2 1.2 1.2 1.2 1.2 1.2 1.15
9.5
Item Units Unit/Length Length Total Length Number of PCs

50mmx50mmx6mm
King Post Angle Bar
7 2.00 1.75 24.50 4.00
65mmx65mmx6mm
Top Chord Angle Bar
7 2 6.13 85.82 15.00
65mmx65mmx6mm
Top Chord Angle Bar
7 2 6.45 90.30 16.00
65mmx65mmx6mm
Bottom Chord Angle Bar
7 2 8.76 122.64 22.00
Web Members - 50mmx50mmx6mm Angle Bar
L=(2.28+1.17+1.88+0.59)*2 7 2 11.84 165.76 29.00

Half Truss
1.2 1.2 1.2 1.15
4.75
Top Chord 6mmx2''x2'' Angle Bar 0 2 4.94 0.00 0.00

Bottom Chord 6mmx2''x2'' Angle Bar 0 2 4.75 0.00 0.00

1.2 1.2 1.2 1.15
4.75
BACK UP COMPUTATION
Web Members - 6mmx 1-1/2''x1-1/2''

L=0.4+0.82+1.16+1.67+1.45+1.29
0 2 6.79 0.00 0.00

Hip Truss
1.26
1.01
0.29
0.78
0.15
0.54
1.2 1.2 1.2 1.2 1.2 0.72
6.72

L=1.74+1.26+1.57+1.01+1.43+0.78+1.31+ 0 2 11.17 0.00 0.00
0.54+1.24+0.29
Half Truss Center Girt 1
0.5
0.59
0.15
1.2 1.55
2.75

L=1.34+0.59
0 2 1.93 0.00 0.00
Bottom Chord 6mmx2''x2'' Angle Bar 0 2 1 0.00
L=0.71+0.71+0.5
0 2 1.92 0.00 0.00
FASCIA FRAME
1"X1"X6mm THK. Angular
VERTICAL & HO Bar

BACK UP COMPUTATION
C-PURLINS W/ 2"x3"x1.5MM THK C-

DEFORMED BAR PURLINS
25 1.00 21.97 549.25 96.00
C-PURLINS W/ 10MM DEFORMED
DEFORMED BAR BAR
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
SUMMARY
Item Number of PCs Weight
6mmx2''x2'' Angle Bar 41.00 kgs
6mmx 1-1/2''x1-1/2'' 29.00 kgs
1.2mm thk x 2''x4'' C- Purlins 16.00 kgs
1.2mm thk x
2 42.4 7.00
2''x4''
1.2mmC-thk
Purlins
x 𝑆_𝑛=n((𝑎_1+ 2 50.4 9.00
2''x4'' C- Purlins
Item 𝑎_𝑛)/2)
𝑆_𝑛=n((𝑎_1+
Width 1 Width 2 Height Units Area
Roofing 𝑎_𝑛)/2)
(Twin Rib) Roofing Sheets
Area = 2 units 1.1 10.5 5.05 2.00 58.58 sq.m.
Area = 2 units 9.5 5.09 2.00 48.36 sq.m.
Total 106.94 sq.m.
Ridge Roll
Area = 1 unit 2.1 x 0.5 1.00 1.05 sq.m.
Gutter
Area = 1 unit 0.81 x 7 = 11.34 sq.m.
Total Area for Flashings = 25.34 sq.m.

Fascia Holder
3/16'' x 1'' x 1'' Angle Bar 2 2.00 10.50 42.00
2 2.00 9.50 38.00
Total Length of Angle Bar 80.00 15.00
Weight = Total Number of Pcs x 5.33 = 79.95
3/16'' x 1'' Flat Bar 2 36.00 0.30 21.60

BACK UP COMPUTATION
50mmØ PVC Vent Loop Pipe 1 1.00 43.50 43.50 m

Clean out 150mmØ 2
6" x 45° Elbow 5
6" PVC Tee 5
6 PVC Wye 1
6" x 90° Elbow 4
Accessories
Clean out 75mmØ 1
6" x 45° Elbow 9
PVC Tee 9
PVC Wye 7
6" x 90° Elbow 11
Water Closet with Complete Fittings 6.00
Urinals 2.00
Accessories No.of Set Unit/Length Length Total Length
1" mmØ uPVC Blue Pipe 1 25.42 25.42 m
3/4" mmØ uPVC Blue Pipe 1 6.20 6.20 m
1/2" mmØ uPVC Blue Pipe 1 18.564 18.56 m
1/2" x 90° Elbow 7 say 10.00

1/2" uPVC Tee 23 say 25.00
1" x 1/2" uPVC Tee Reducer 16 say 20.00
Accessories
Stainless Angle Valve with Flexible Hose 16.00
Catch Basin
Description No.of Unit Length Width Height Volume
Excavation 2.00 0.60 0.60 0.5 0.36
1.00 9.00 0.15 0.4 0.54
0.9
Gravel Bedding 2.00 0.60 0.60 0.1 0.07
Concrete Works (Top & Bottom Slab)
4.00 0.60 0.60 0.1 0.14
RSB 10mmØ RSB 2.00 6.00 2.40 28.8 6
Description Units Width Height Area No. of pcs
CHB 4'' x 8'' x 16'' 2.00 1.60 0.40 1.28 16

BACK UP COMPUTATION
number of bags of cement using a factor of 0.525 (Class A) (Bag) 0.68

number of cu.m. Of sand using a factor of 0.0435 (Cu.m.) 0.1
Description Units Height/Length Total Length No. of pcs
Catch Basin Accessories
Downspout (3''Ø PVC Pipe) 6 8.45 50.7 m
PVC 3'' 90° Elbow 6 3 18 pcs
Septic Vault Details

Excavation 1.00 3.00 1.20 1.75 6.3
1.00 5.00 0.15 0.4 0.3
6.6
Concrete Works
Top Slab (including manhole) 1.00 3.00 1.20 0.1 0.36
Bottom Slab 1.00 3.00 1.20 0.15 0.54
0.9
Reinforcements
Top Slab 10mmØ RSB 1.00 7.00 3.00 21 4
1.00 16.00 1.20 19.2 3
Manhole 10mmØ RSB 2.00 6.00 0.60 7.2 1
Manhole Handle 12mmØ RSB 2.00 1.00 0.60 1.2 1
Bottom Slab 10mmØ RSB 1.00 16.00 2.00 32 6
1.00 15.00 3.00 45 8
Formworks
Top Slab 1 5.71 2.56 14.62
14.62
Description Units Length Height Area No. of pcs
CHB 6'' x 8'' x 16'' 2.00 3.00 2.30 13.8 173
3.00 1.20 2.30 8.28 104
number of bags of cement using a factor of 1.526(Class A) (Bag) 34
number of cu.m. Of sand using a factor of 0.0844 (Cu.m.) 1.9
Item No. of Set unit/Length Height Total Length No.of Pcs
Vertical Reinforcement 1 25.00 2.30 57.50 11.00

BACK UP COMPUTATION
Horizontal Reinforcement 1 7.00 9.60 67.20 12.00

total number of 10mm ø bars 124.70 23.00
Plastering Area Units Length Height Area
2.00 2.00 3.00 2.30 27.60
2.00 3.00 1.20 2.30 16.56
44.16 -5.00
Accessories No.of Set Unit/Length Length Total Length
4''Ø PVC Pipe 1 11.20 11.20 m
3''Ø PVC Pipe 1 10.30 10.30 m
Accessories
4''ø PVC Wye 1 1.00 pcs
3''ø PVC Wye 2 2.00 pcs
4''ø PVC Tee 1 1.00 pcs
3''ø PVC Tee 2 2.00 pcs

Wall Footing 1
Line B-C 1.2 m
Line C 1.2 m
Line 1-2 2m
Corridor 8.25 m 1.25+3.50+3.50
12.65 m
m
Item No. of Set unit/length Length Total Length Weights
Wall Footing 1 2 3.00 1.20
Main Bars 1 3.00 2.00
1 3.00 7
Cross Bars 2 5.00
1 8.00
1 25.00
Floor Beam 3 2 3.00 3.50
Main Bars 1 3.00 1.80
1 3.00 1.2
Cross Bars 2 39.00
1 25.00
1 21.00
2 18 2.60 0.30 #REF!

3 24 3.50 0.30 #REF!
3 10 1.40 0.30 #REF!
1 8 1.20 0.30 #REF!
Main Bars 1 7 1.00 0.30 #REF!
2 24 3.50 0.30 #REF!

1 27 4.00 0.30 #REF!
2 18 2.60 0.30 #REF!
Main Bars 2 10 1.40 0.30 #REF!
1 11 1.60 0.30 #REF!
1 8 1.20 0.30 #REF!
0 1 14 2.00 0.30 #REF!
L/4 L/2 1.55
Slab 1 Along Short Side 8 7 8.00 23.00 Top Bar

(long size) 7 7.00 Cut Bars
Along LongSide 9 9 9 27.00 Top Bar
(Short size) 9 9.00 Cut Bars
Slab 1 Along Short Side 6 6 6 18.00 Top Bar
(long size) 6 6.00 Cut Bars
Along Long Side 9 9 9 27.00 Top Bar
(Short size) 9 9.00 Cut Bars
Top Bars Bent Bars/Cut Bars
Slab 2 1 1.50 5 9 9
1 1.80 5 10 10
1 2.00 5 11 11
2 3.50 5 19 38
68
Conc. Canopy
2 1.40 11 22
1 1.60 12 12
1 2.60 19 19
53
10
8
25
78 3.50 3.32 39
25 1.80 1.62 25
21 1.2 1.02 21
36
72
30
8
7
153
48
27
36
20
11
8
14
164
Length
4
1.1
3.5
0.975
3.5
0.975
2.1
0.975
Bend Bars Straight Bars

6 3
7 3
7 4
25 13
45 23
2014 ACEL RATES
(Minimum Operation = 8 hrs. per day, Rates including Operators and Helpers)
Flywheel
No. Description Model Capacity Unit Rental Rate per Day
Horsepower
1 Earthmoving Equipment
Bulldozer D6H SERIES II PSDS/DD 165 PHP 27,032.00
Bulldozer w/ Ripper D6H SERIES II PSDS/DD 165 PHP 31,086.80
Payloader LX80-2C 1.50 / 1.95 cu.m. / yd³ 110 PHP 13,864.00
Motorized Road Grader G710A 140 PHP 17,384.00
Road Grader w/ Scarifier G710A 140 PHP 22,599.20
PHP -
2 Compaction Equipment PHP -
Pneumatic Tire Roller 9-WHL, 9.00X20, 4PR 10.00 mt 107 PHP 4,488.00
Vibratory Roller SD100DC 10.00 mt 125 PHP 14,768.00
Tandem Steel Roller CC421 10.10 mt 123 PHP 13,216.00
Plate Compactor 400 - 500 GASOLINE ENGINE 5 PHP 984.00
PHP -
3 Lifting Equipment PHP -
Service Crane w/ Crawler Crane ALL MODELS 21 - 25 mt 145 PHP 12,176.00
Crawler Crane w/ Bucket ALL MODELS 36 - 40 mt 190 PHP 18,259.20
Crawler Crane ALL MODELS 36 - 40 mt 190 PHP 15,216.00
Truck Mounted Crane ALL MODELS 31 - 35 mt 238 PHP 14,888.00
Truck Mounted Crane w/ Bucket ALL MODELS 41 - 45 mt 246 PHP 25,016.00
PHP -
4 Excavating Equipment PHP -
Backhoe SE 130 LC-2 0.80 / 1.04 cu.m. / yd³ 99 PHP 12,296.00
Backhoe w/ Breaker SE 130 LC-2 0.80 / 1.04 cu.m. / yd³ 99 PHP 15,984.80
Backhoe, Wheel Mounted PW60N-1 0.28 / 0.37 cu.m. / yd³ 50 PHP 7,376.00
PHP -
5 Foundation Equipment PHP -
Diesel Hammer K25 - DSL 7,500.00 kg-m PHP 10,288.00
Vibro Hammer DPD600T HYDRAULIC PILE DRIVER 60.00 ton 201 PHP 16,984.00
Vibro Hammer VIBRO FONCEUR, PTC25H1A 4,500.00 kg-m 272 PHP 24,552.00
Vibro Hammer MHF12 w/ Hyd. Power Pack 120.00 kg-m 300 PHP 32,944.00
C.M.V. TH18/65, 2000mmØ 65m Depth &
Drilling Rig 18000 kg-m Drill Torque
300 PHP 101,096.00
PHP -
6 Asphalting Equipment PHP -
Asphalt Distributor ROSCO/5 TON 3,000.00 USG 100 PHP 7,488.00
Asphalt Paver NF220BIIVDM 80 PHP 14,664.00
PHP -
7 Concreting Equipment PHP -
Concrete Screeder WACKER TRUSS SCREED 5.50 PHP 4,360.00
Concrete Paver COMMANDER III, FOUR-TRACK PHP 54,120.00
One Bagger Mixer 4-6 ft³/min PHP 1,376.00
ACEL 2014 127 Of 130

2014 ACEL RATES
Flywheel
Horsepower
Transit Mixer ALL MODELS 5-6 yd³ PHP 10,544.00

Grouting Machine GARNER DENVER 6x3x6, AIR DRIVEN 300 PHP 6,930.00
PHP -
8 Hauling Equipment PHP -
Dump Truck ALL MODELS 12.00 yd³ 290 PHP 11,360.00
Cargo/Service Truck ALL MODELS 2-5 mt 160 PHP 6,264.00
Boom Truck ALL MODELS 2-5 mt 160 PHP 8,143.20
Cargo/Service Truck ALL MODELS 9 - 10 mt 270 PHP 9,696.00
Water Truck ALL MODELS 1600 liters 360 PHP 19,600.00
PHP -
9 Air Equipment PHP -
Air Compressor ALL MODELS 356 - 450 cfm 130 PHP 7,720.00
Diamond Drill CP-8 PHP 1,610.00
Jackhammer PHP 1,200.00
Pneumatic Drilling Machines PHP 1,360.00
Solid Size
Flywheel Rental Rate per
Description Output / Discharge (lpm) Capacity Unit
Horsepower Hour
(mm)
10 Pumping Equipment
Water Pump, 100mm Ø Suction 2,667 50.00 16 PHP 2,130.00
Rental Rate per

Description Model Capacity
Hour
11 Power Generating Equipment KW Kva

Generator Set ALL MAKES 300 375 PHP 6,982.96
Flywheel Rental Rate per

No. Description Model Capacity Unit
Horsepower Hour
12 Shop Equipment
Welding Machine ELECTRIC DRIVEN / DC OUTPUT 500.00 AMP PHP 3,128.00
Welding Machine GAS / DIESEL DRIVER 300.00 AMP 48 PHP 2,968.00
13 Special Support Equipment

Chainsaw HUSQVARNA 2100 CD w/ CR22, 7 Ft REACH, 9 in STANDARD BLADE PHP 602.88
14 Miscellaneous Equipment
Concrete Vibrator FLEXIBLE SHAFT TYPE 2" HEAD Ø w/ 5 AMPERE GASOLINE DRIVE UNIT PHP 730.00
Concrete Saw 14" BLADE Ø w/ 4 3/4" CUTTING DEPTH 7.50 PHP 261.04
Bar Cutter 25 mm MAXIMUM REBAR Ø (GRADE 40), SINGLE PHASE PHP 1,758.00
Bar Bender 25 mm MAXIMUM REBAR Ø (GRADE 40), THREE PHASE PHP 2,812.00
Tower Lights Tower Height= 28ft., No. of Lights = 4 x 1000 watts, HP = 10.50, PHP 4,348.00
Generator = 5 kW
15 Plants
ACEL 2014 128 Of 130

2014 ACEL RATES
Flywheel
Horsepower
COMPLETE w/: COLD FEED SYSTEM, BINS, FEEDER AND COLLECTING

CONVEYORS. DRYING AND BURNER SYSTEM, FEED CONVEYORS DRUM
AND FULLY MODULATING BURNER. FUEL FEED SYSTEM. SCREENING -
WEIGHING - MIXING SYSTEM, HOT ELEVATOR, VIBRATING SCREEN, HOT
Asphalt Concrete Plant PHP 34,293.04
BINS, WEIGHING SCALE AND TWINSHAFT PUGMILL MIXER. DUST
COLLECTION AND FILLER FEEDING SYSTEM, BAG FILTER AND EXHAUST
FAN. THERMAL HOT OIL SYSTEM, DELIVERY PUMP AND HEATER AND
COMPUTERIZED PLANT CONTROL SYSTEM.
COMPLETE w/: CEMEN SILO AND SCREW CONVEYOR SYSTEM. WATER AND
SUPPLY SYSTEM. AGGREGATE STORAGE BINS w/ VIBRATORS AND
CONVEYORS SYSTEM. WEIGH HOPPER WITH ELECTRONIC LOADCELL FOR
Concrete Batching Plant PHP 14,076.00
AGGREGATES, CEMENT, WATER AND ADMIXTURE. CENTRAL TWINSHAFT
MIXER. HYDRAULIC SYSTEM AND COMPUTERIZED PLANT CONTROL
SYSTEM
ACEL 2014 129 Of 130

2014 ACEL RATES
Flywheel
Horsepower
18 Others
SPT & Desanding Machine PHP 4,472.00
Power Broom, Towed Type WITH ENGINE 2 m WIDE 6 - 30 km/h SWEEPING CAPACITY PHP 1,044.32
Hyrdoseeding Machine PHP 7,616.00
Applicator Machine PHP 750.00
Kneading Machine PHP 1,500.00
Drop Hammer PHP 1,600.00
Drop Hammer w/ Accessories PHP 40,000.00
Cutting Outfit PHP 363.60
Bentonite Bin PHP 2,240.00
Bentonite Mixer PHP 1,384.00
Tremie Pipe Set PHP 2,560.00
Steel Wheel w/ Nylon Rope PHP 2,400.00
Pile Integrity Testing (Sonic) & Accessories (includes professional fee of Structural Engr.) PHP 520,000.00
Dynamic Pile Testing (includes professional fee of Structural Engr.) PHP 824,000.00
Pile Integrity Testing (Sonic) & Accessories (includes professional fee of Structural Engr.) PHP 296,000.00
Grinding Machine and Accessories PHP 603.04
Stressing (Jack) Machine PHP 20,000.00
Dolly PHP 9,992.00
Wood / Steel Ladder PHP 800.00
Improvised Bamboo w/ Bucket PHP 1,600.00
Asphalt Kettle/ Drum PHP 80.00
ACEL 2014 130 Of 130

Construction of 2 Storey Multi - Purpose

Uploaded by

Document Information

Original Title

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

Construction of 2 Storey Multi - Purpose

Uploaded by

Copyright:

Available Formats

PROVINCE OF ILOILO

OFFICE OF THE PROVINCIAL ENGINEER

Name of Project: Construction of Two-Storey Multi-Purpose Building of Date

TOTAL P #REF! #REF!

POW Page 1 of 130

POW Page 2 of 130

PREPARED BY: RECOMMENDING APPROVAL:

MA. CECELIA B. CARMEN

POW Page 3 of 130

JEB A. ESCARILLA, MPA

POW Page 4 of 130

ITEM ESTIMATED MARK-UPS IN PERCENT (%) TOTAL MARK

OTHER GENERAL REQUIREMENTS

1 Permits and Clearances 1.00 lot - - - 22.00%

2 Project Billboard/Signboard 2.00 each 13,746.00 1,649.52 1,374.60 22.00%

I. Layout and Staking 186.10 sq.m. 5,712.00 685.44 571.20 22.00%

II. Structure Excavation 48.20 cu.m 28,452.60 3,414.31 2,845.26 22.00%

V. Gravel Fill 7.50 cu.m 12,616.00 1,513.92 1,261.60 22.00%

PART B - PLAIN AND REINFORCED CONCRETE WORKS

I. Structural Concrete (Class A) 91.35 cu.m 521,076.00 62,529.12 52,107.60 22.00%

PART C - FINISHING AND OTHER CIVIL WORKS

I. Masonry Works #REF! sq.m. #REF! #REF! #REF! 22.00%

II. Plastering Works #REF! sq.m. #REF! #REF! #REF! 22.00%

III. Ceiling Works 153.76 sq.m. 67,020.60 8,042.47 6,702.06 22.00%

V. Tile Works 168.48 sq.m. 123,126.47 14,775.18 12,312.65 22.00%

VI. Painting Works #REF! sq.m. #REF! #REF! #REF! 22.00%

VII. Railings 127.09 ln.m. 21,223.20 2,546.78 2,122.32 22.00%

IX. Roofing Works 58.58 sq.m. 108,528.73 13,023.45 10,852.87 22.00%

X. Plumbing Works 1.00 L.S 199,612.60 23,953.51 19,961.26 22.00%

ABC Page 5 of 130

XI. Catch Basin 6.00 each 28,067.99 3,368.16 2,806.80 22.00%

XII. Septic Vault 1.00 L.S 62,682.70 7,521.92 6,268.27 22.00%

I. ELECTRICAL WORKS 1.00 L.S 331,316.00 39,757.92 33,131.60 22.00%

GRAND TOTAL #REF! #REF! #REF!

Prepared by: Checked by: Recommending Approval:

MA. CECELIA B. CARMEN JEB A. ESCARILLA, MPA ISAGANI D. BALDE

ABC Page 6 of 130

TOTAL MARK-UP VAT TOTAL TOTAL UNIT

3,024.12 838.51 3,862.63 17,608.63 6,873.00

1,256.64 348.43 1,605.07 7,317.07 30.69

6,259.57 1,735.61 7,995.18 36,447.78 590.30

2,329.80 645.99 2,975.79 13,565.79 339.42

2,775.52 769.58 3,545.10 16,161.10 1,682.13

114,636.72 31,785.64 146,422.36 667,498.36 5,704.17

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF! #REF!

14,744.53 4,088.26 18,832.79 85,853.39 435.88

36,143.32 10,021.56 46,164.87 210,452.67 1,995.48

27,087.82 7,510.71 34,598.54 157,725.00 730.81

#REF! #REF! #REF! #REF! #REF!

4,669.10 1,294.62 5,963.72 27,186.92 166.99

34,164.97 9,473.01 43,637.98 198,933.28 155,295.30

23,876.32 6,620.25 30,496.57 139,025.30 1,852.66

43,914.77 12,176.37 56,091.14 255,703.74 199,612.60

ABC Page 7 of 130

6,174.96 1,712.15 7,887.11 35,955.10 4,678.00

13,790.19 3,823.64 17,613.84 80,296.54 62,682.70

72,889.52 20,210.28 93,099.80 424,415.80 331,316.00

#REF! #REF! #REF! #REF!

Recommending Approval: Approved:

ISAGANI D. BALDEVIESO ROMEO C. ANDIG