DPWH Cost Estimate Guidelines

Republic of the Philippines
Department of Public Works and Highways

Cebu 2nd District Engineering Office
Lawaan I, Talisay City, Cebu
Contract ID :
Contract Name : CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING
Location of the Contract : MAGHAWAY NATIONAL HIGH SCHOOL, TALISAY CITY, CEBU.
APPROVED BUDGET FOR THE CONTRACT

Total Project Duration : 120 Calendar Days
TOTAL
MARK-UPS, % Value
ESTIMATED MARK-UP Total Indirect Cost
ITEM NO. DESCRIPTION QTY. UNIT (5 x VAT (5+9) 5%
DIRECT COST (9+10)
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11)
A.1 Facilities for the Engineers 1.00 L.S. 89,248.00 0% 5% 5% P 4,462.41 P 4,685.52 P 9,147.93
B.5 Project Billboard / Signboard 2.00 each 9,402.08 4% 5% 9% P 846.19 P 512.41 P 1,358.60
B.7 Occupational Safety and Health Program 1.20 month 61,057.08 0% 5% 5% P 3,052.86 P 3,205.50 P 6,258.36
B.9 Mobilization / Demobilization 1.00 L.S. 38,795.34 0% 0% 0% - P 1,939.77 P 1,939.77
#REF! #REF! #REF! #REF! #REF! 4% 5% 9% #REF! #REF! #REF!
802(2) Surplus Common Excavation 14.00 cu.m. 705.66 4% 5% 9% P 63.52 P 38.46 P 101.98
#REF! #REF! #REF! #REF! #REF! 4% 5% 9% #REF! #REF! #REF!
804(1)b Embankment (from borrow) 97.15 cu.m. 36,289.05 4% 5% 9% P 3,266.02 P 1,977.75 P 5,243.77
804(4) Gravel Fill 29.57 cu.m. 35,837.01 4% 5% 9% P 3,225.34 P 1,953.12 P 5,178.46

900(1).c1.1 R.C. for Stair 4.91 cu.m. 20,151.73 4% 5% 9% P 1,813.66 P 1,098.27 P 2,911.93
900(1).c1.2 R.C. for Sun Breaker 1.35 cu.m. 5,447.84 4% 5% 9% P 490.31 P 296.91 P 787.22
900(1).c2.1 R.C. for Column, Wall & Fire Escape Footing 11.74 cu.m. 49,196.95 4% 5% 9% P 4,427.73 P 2,681.23 P 7,108.96
900(1).c2.2 R.C. for SoF, Corridor and Ramp 23.98 cu.m. 99,526.23 4% 5% 9% P 8,957.37 P 5,424.18 P 14,381.55
900(1).c3 R.C. for Footing Tie Beam 17.15 cu.m. 71,582.16 4% 5% 9% P 6,442.40 P 3,901.23 P 10,343.63
900(1).c4 R.C. for Column, PC, Stiffener & Fire Escape 23.14 cu.m. 96,466.37 4% 5% 9% P 8,681.98 P 5,257.42 P 13,939.40
900(1).c5.1 R.C. for Second Floor Slab 17.91 cu.m. 75,462.53 4% 5% 9% P 6,791.63 P 4,112.71 P 10,904.34
Contract ID :

TOTAL
MARK-UPS, % Value
DIRECT COST (9+10)
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11)
900(1).c6.1 R.C. for Second Floor Beam 15.36 cu.m. 63,837.81 4% 5% 9% P 5,745.41 P 3,479.16 P 9,224.57
900(1).c6.2 R.C. for RG & LRB 12.48 cu.m. 51,128.40 4% 5% 9% P 4,601.56 P 2,786.50 P 7,388.06
902(1).a1.1 R.S. for Column, Wall & Fire Escape Footing 898.81 kg 49,569.16 4% 5% 9% P 4,461.23 P 2,701.52 P 7,162.75
902(1).a1.2 R.S. for Footing Tie Beam 3,198.45 kg 177,042.19 4% 5% 9% P 15,933.80 P 9,648.80 P 25,582.60
902(1).a1.3 R.S. for Column, PC, Stiffener & Fire Escape 10,460.38 kg 579,583.40 4% 5% 9% P 52,162.51 P 31,587.30 P 83,749.81
902(1).a1.4 R.S. for RB & LRB 2,396.50 kg 132,439.23 4% 5% 9% P 11,919.54 P 7,217.94 P 19,137.48
902(1).a1.5 R.S. for SoF, Corridor and Ramp 713.77 kg 39,570.17 4% 5% 9% P 3,561.32 P 2,156.57 P 5,717.89
902(1).a1.6 R.S. for Second Floor Slab 2,233.98 kg 124,079.85 4% 5% 9% P 11,167.19 P 6,762.35 P 17,929.54
902(1).a1.7 R.S. for Second Floor Beam 3,714.71 kg 206,636.55 4% 5% 9% P 18,597.30 P 11,261.69 P 29,858.99
902(1).a1.8 R.S. for Stair 710.38 kg 39,683.86 4% 5% 9% P 3,571.55 P 2,162.77 P 5,734.32
902(1).a1.9 R.S. for Sun Breaker 137.03 kg 7,610.88 4% 5% 9% P 684.99 P 414.79 P 1,099.78
903(1) Forms and Falseworks 1.00 L.S. 145,794.49 4% 5% 9% P 13,121.51 P 7,945.80 P 21,067.31
1001(6).b Catch Basin 8.00 each 19,543.36 4% 5% 9% P 1,758.91 P 1,065.11 P 2,824.02
1001(7).b Septic Vault "Type E" 1.00 each 369,894.46 4% 5% 9% P 33,290.51 P 20,159.25 P 53,449.76
1001(9) Storm Drainage and Downspout 1.00 L.S. 97,963.59 4% 5% 9% P 8,816.73 P 5,339.02 P 14,155.75
1001(8) Sewer Line Works 1.00 L.S. 37,078.35 4% 5% 9% P 3,337.06 P 2,020.77 P 5,357.83
Contract ID :

TOTAL
MARK-UPS, % Value
DIRECT COST (9+10)
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11)
1002(5) Sanitary Fixtures 1.00 L.S. 97,031.64 4% 5% 9% P 8,732.85 P 5,288.22 P 14,021.07
1002(6) Cold Waterline Works 1.00 L.S. 32,155.03 4% 5% 9% P 2,893.96 P 1,752.45 P 4,646.41
1003(1).a1 Carpentry for Ceiling with Insulation 259.49 sq.m. 204,863.23 4% 5% 9% P 18,437.70 P 11,165.05 P 29,602.75
1003(2).d2 Blackboard 42.82 sq.m. 9,543.12 4% 5% 9% P 858.89 P 520.10 P 1,378.99
1006(5) Fire Escape 20.26 sq.m. 155,846.15 4% 5% 9% P 14,026.16 P 8,493.62 P 22,519.78

1009(1).a Jalousie Window 49.08 sq.m. 101,926.25 4% 5% 9% P 9,173.37 P 5,554.98 P 14,728.35
1010 Wooden Doors 30.96 sq.m. 99,186.82 4% 5% 9% P 8,926.82 P 5,405.68 P 14,332.50
1014(1).b2 Prepainted Metal Sheets (0.50mm) 316.61 sq.m. 187,946.66 4% 5% 9% P 16,915.21 P 10,243.09 P 27,158.30
1018(1) 200x200mm Vitrified Glazed Tiles Wall Finish 71.55 sq.m. 49,013.52 4% 5% 9% P 4,411.22 P 2,671.24 P 7,082.46
1018(2) 200x200mm Vitrified Unglazed Tiles Floor Finish 16.26 sq.m. 8,050.09 4% 5% 9% P 724.52 P 438.73 P 1,163.24
1027(1) Plain Cement Plaster Finish 1,282.05 sq.m. 131,112.39 4% 5% 9% P 11,800.12 P 7,145.63 P 18,945.75
1032(1).a1 Masonry Painting 15.91 sq.m. 3,947.79 4% 5% 9% P 355.31 P 215.15 P 570.46

1032(1).a2 Wooden Painting 115.88 sq.m. 10,934.76 4% 5% 9% P 984.14 P 595.94 P 1,580.08
1046(2) CHB Non Load Bearing (Including Reinforcing Steel) 512.82 sq.m. 334,657.71 4% 5% 9% P 30,119.20 P 18,238.85 P 48,358.05
1047(2)b Steel Trusses and Lateral Struts 2,700.93 kg 201,241.66 4% 5% 9% P 18,111.76 P 10,967.67 P 29,079.43
1047(2)c Channel Beam and Purlins (Ceiling Support) 4,071.69 kg 502,292.00 4% 5% 9% P 45,206.29 P 27,374.91 P 72,581.20
Contract ID :

TOTAL
MARK-UPS, % Value
DIRECT COST (9+10)
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9) .(10) .(11)
1047(3) Sag Rod, Cross Bar & Turn Buckle 365.56 kg 43,607.04 4% 5% 9% P 3,924.64 P 2,376.58 P 6,301.22
1047(5)b Angular Base Plate 277.47 kg 23,252.17 4% 5% 9% P 2,092.70 P 1,267.24 P 3,359.94

1100(19) Conduits, Boxes and Fittings 1.00 L.S. 17,720.18 4% 5% 9% P 1,594.82 P 965.75 P 2,560.57
1101(18) Wires and Wiring Devices 1.00 L.S. 52,336.67 4% 5% 9% P 4,710.31 P 2,852.35 P 7,562.66
1103(1) Lighting Fixtures and Panel Boards 1.00 L.S. 104,764.64 4% 5% 9% P 9,428.82 P 5,709.67 P 15,138.49
1208(2) G.I. Pipe Railings 160.10 meter 43,345.46 4% 5% 9% P 3,901.10 P 2,362.33 P 6,263.43
TOTAL #REF! #REF! #REF! #REF!

#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
PREPARED BY: A P P R O V E D:
CARMELO M. ESCRAMAN LESLIE ANTHONY S. MOLINA

OIC, Construction Section OIC, District Engineer
tment of Public Works and Highways
ebu 2nd District Engineering Office
LASSROOM SCHOOL BUILDING

CITY, CEBU.
BUDGET FOR THE CONTRACT
Unit Cost
Total Cost (5+11) (Adjusted)
( 12/ 3 )
.(12) .(13)
P 98,395.93 P 98,395.93
P 10,760.68 P 5,380.34
P 67,315.44 P 56,096.20
P 40,735.11 P 40,735.11
#REF! #REF!
P 807.64 P 57.69
#REF! #REF!
P 41,532.82 P 427.51
P 41,015.47 P 1,387.06
P 23,063.66 P 4,697.28
P 6,235.06 P 4,618.56
P 56,305.91 P 4,796.07
P 113,907.78 P 4,750.12
P 81,925.79 P 4,777.01
P 110,405.77 P 4,771.21
P 86,366.87 P 4,822.27

CITY, CEBU.
Unit Cost
( 12/ 3 )
.(12) .(13)
P 73,062.38 P 4,756.67
P 58,516.46 P 4,688.82
P 56,731.91 P 63.12
P 202,624.79 P 63.35
P 663,333.21 P 63.41
P 151,576.71 P 63.25
P 45,288.06 P 63.45
P 142,009.39 P 63.57
P 236,495.54 P 63.66
P 45,418.18 P 63.94
P 8,710.66 P 63.57
P 166,861.80 P 166,861.80
P 22,367.38 P 2,795.92
P 423,344.22 P 423,344.22
P 112,119.34 P 112,119.34
P 42,436.18 P 42,436.18

CITY, CEBU.
Unit Cost
( 12/ 3 )
.(12) .(13)
P 111,052.71 P 111,052.71
P 36,801.44 P 36,801.44
P 234,465.98 P 903.56
P 10,922.11 P 255.07
P 178,365.93 P 8,805.31
P 116,654.60 P 2,376.83
P 113,519.32 P 3,666.64
P 215,104.96 P 679.40
P 56,095.98 P 783.99
P 9,213.33 P 566.46
P 150,058.14 P 117.05
P 4,518.25 P 283.99
P 12,514.84 P 108.00
P 383,015.76 P 746.88
P 230,321.09 P 85.27
P 574,873.20 P 141.19

CITY, CEBU.
Unit Cost
( 12/ 3 )
.(12) .(13)
P 49,908.26 P 136.53
P 26,612.11 P 95.91
P 20,280.75 P 20,280.75
P 59,899.33 P 59,899.33
P 119,903.13 P 119,903.13
P 49,608.89 P 309.86
#REF!
#REF!
#REF!
LESLIE ANTHONY S. MOLINA

OIC, District Engineer
Project : CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING

Location : MAGHAWAY NATIONAL HIGH SCHOOL, TALISAY CITY, CEBU.
Appropriation : P 6,452,000.00 Date :
Source of Funds : DepEd C.Y. 2016 BEFF - Batch 9 Starting time :
Classification : Building Total Project Duration (C.D.) :
PROGRAM OF WORK/BUDGET COST

% of EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE
Total DESCRIPTION
PART A : Offices and Laboratory for the Engineer #REF!
PART B : Other General Requirements #REF! ( PLEASE SEE DETAILED ESTIM
PART C : Clearing and Grubbing #REF!
PART D : Excavation #REF!
PART E : Embankment #REF!
PART F : Reinforced Concrete #REF!
PART G : Reinforcing Steel #REF!
PART H : Forms and Falseworks #REF!
PART I : Storm Drainage and Sewerage System #REF!
PART J : Plumbing #REF!
PART K : Carpentry and Joinery Works #REF!
PART L : Steel Doors and Frames #REF!
PART M : Jalousie Windows #REF!
PART N : Wooden Doors and Windows #REF!
PART O : Prepainted Metal Sheets #REF!
PART P : Ceramics / Granite Tiles #REF!
PART Q : Cement Plaster Finish #REF!
PART R : Painting, Varnishing and Other Related Works #REF!
PART S : Masonry Works #REF!
PART T : Metal Structures #REF!
PART U : Electrical #REF!
PART V : Miscellaneous Hardwares #REF!
TOTAL: #REF!
ESTIMATED COST OF THE PROJECT
DESCRIPTION QUANTITY UNIT
PART A : Offices and Laboratory for the Engineer
PART B : Other General Requirements ( PLEASE SEE DETAILED ESTIMATES)
PART C : Clearing and Grubbing
PART D : Excavation
PART E : Embankment
PART F : Reinforced Concrete
PART G : Reinforcing Steel
PART H : Forms and Falseworks
PART I : Storm Drainage and Sewerage System
PART J : Plumbing
PART K : Carpentry and Joinery Works
PART L : Steel Doors and Frames
PART M : Jalousie Windows
PART N : Wooden Doors and Windows
PART O : Prepainted Metal Sheets
PART P : Ceramics / Granite Tiles
PART Q : Cement Plaster Finish
PART R : Painting, Varnishing and Other Related Works
PART S : Masonry Works
PART T : Metal Structures
PART U : Electrical
PART V : Miscellaneous Hardwares
TOTAL:
1. Labor #REF! A. Sub-Total

2. Materials #REF! B. Const.Engineering 0.50%
3. Rental of Equipment #REF! C.Taxes (VAT, etc.)
4. Direct Cost #REF! D. Soil Exploration
5. OCM, Profit, Q.C. MOB #REF! E. TOTAL ESTIMATED COST
6. Engineering Overhead P 32,260.00
7. VAT #REF!
8. TOTAL #REF!
PREPARED BY: CHECKED BY:
JOHMIE S. TORRENUEVA HELEN GRACE B. YAP

Enigneer II Chief, Planning and Design Se
RECOMMENDING APPROVAL: A P P R O V E D:
PAZ P. ADLAWAN LESLIE ANTHONY S. MOLI

OIC, Assistant District Engineer OIC, District Engineer
blic of the Philippines
Public Works and Highways
District Engineering Office
an I, Talisay City, Cebu
REY - FOUR(4) CLASSROOM SCHOOL BUILDING
June 2, 2016
Upon approval
120
WORK/BUDGET COST
EQUIPMENT
REQUIRED
( PLEASE SEE DETAILED ESTIMATES)
TED COST OF THE PROJECT

TOTAL
89,248.00
109,254.50
#REF!
705.66
#REF!
532,800.02
1,356,215.29
145,794.49
524,479.76
129,186.67
214,406.35
155,846.15
101,926.25
99,186.82
187,946.66
57,063.61
131,112.39
14,882.55
334,657.71
770,392.87
174,821.49
43,345.46
#REF!
#REF!
P 32,260.00
#REF!
#REF!
HELEN GRACE B. YAP
Chief, Planning and Design Section
LESLIE ANTHONY S. MOLINA

OIC, District Engineer
CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILD

MAGHAWAY NATIONAL HIGH SCHOOL, TALISAY CITY, CEBU.
ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM NO. DESCRIPTION % QUANTITY UNIT
TOTAL
PART A: Offices and Laboratory for the Engineer

A.1 Facilities for the Engineers #REF! 1.00 L.S. P 89,248.00
Sub-Total of Part A #REF! P 89,248.00
PART B: Other General Requirements
B.5 Project Billboard / Signboard #REF! 2.00 each P 9,402.08
B.7 Occupational Safety and Health Program #REF! 1.20 month P 61,057.08
B.9 Mobilization / Demobilization #REF! 1.00 L.S. P 38,795.34
Sub-Total of Part B #REF! P 109,254.50
PART C: Clearing and Grubbing
#REF! #REF! #REF! #REF! #REF! #REF!
Sub-Total of Part C #REF! #REF!

PART D: Excavation
802(2) Surplus Common Excavation #REF! 14.00 cu.m. P 705.66
Sub-Total of Part D #REF! P 705.66
PART E: Embankment
#REF! #REF! #REF! #REF! #REF! #REF!
804(1)b Embankment (from borrow) #REF! 97.15 cu.m. P 36,289.05
804(4) Gravel Fill #REF! 29.57 cu.m. P 35,837.01
Sub-Total of Part E #REF! #REF!
PART F: Reinforced Concrete
900(1).c1.1 R.C. for Stair #REF! 4.91 cu.m. P 20,151.73
900(1).c1.2 R.C. for Sun Breaker #REF! 1.35 cu.m. P 5,447.84
900(1).c2.1 R.C. for Column, Wall & Fire Escape Footing #REF! 11.74 cu.m. P 49,196.95
900(1).c2.2 R.C. for SoF, Corridor and Ramp #REF! 23.98 cu.m. P 99,526.23
900(1).c3 R.C. for Footing Tie Beam #REF! 17.15 cu.m. P 71,582.16
900(1).c4 R.C. for Column, PC, Stiffener & Fire Escape #REF! 23.14 cu.m. P 96,466.37
900(1).c5.1 R.C. for Second Floor Slab #REF! 17.91 cu.m. P 75,462.53
900(1).c6.1 R.C. for Second Floor Beam #REF! 15.36 cu.m. P 63,837.81
900(1).c6.2 R.C. for RG & LRB #REF! 12.48 cu.m. P 51,128.40
Sub-Total of Part F #REF! P 532,800.02
PART G: Reinforcing Steel
902(1).a1.1 R.S. for Column, Wall & Fire Escape Footing #REF! 898.81 kg P 49,569.16
902(1).a1.2 R.S. for Footing Tie Beam #REF! 3,198.45 kg P 177,042.19
902(1).a1.3 R.S. for Column, PC, Stiffener & Fire Escape #REF! 10,460.38 kg P 579,583.40
902(1).a1.4 R.S. for RB & LRB #REF! 2,396.50 kg P 132,439.23
902(1).a1.5 R.S. for SoF, Corridor and Ramp #REF! 713.77 kg P 39,570.17
902(1).a1.6 R.S. for Second Floor Slab #REF! 2,233.98 kg P 124,079.85
902(1).a1.7 R.S. for Second Floor Beam #REF! 3,714.71 kg P 206,636.55
902(1).a1.8 R.S. for Stair #REF! 710.38 kg P 39,683.86
902(1).a1.9 R.S. for Sun Breaker #REF! 137.03 kg P 7,610.88
Sub-Total of Part G #REF! P 1,356,215.29
PART H: Forms and Falseworks
903(1) Forms and Falseworks #REF! 1.00 L.S. P 145,794.49
Sub-Total of Part H #REF! P 145,794.49


DIRECT COST
TOTAL
PART I: Storm Drainage and Sewerage System
1001(6).b Catch Basin #REF! 8.00 each P 19,543.36
1001(7).b Septic Vault "Type E" #REF! 1.00 each P 369,894.46
1001(9) Storm Drainage and Downspout #REF! 1.00 L.S. P 97,963.59
1001(8) Sewer Line Works #REF! 1.00 L.S. P 37,078.35
Sub-Total of Part J #REF! P 524,479.76
PART J: Plumbing
1002(5) Sanitary Fixtures #REF! 1.00 L.S. P 97,031.64
1002(6) Cold Waterline Works #REF! 1.00 L.S. P 32,155.03
Sub-Total of Part K #REF! P 129,186.67
PART K: Carpentry and Joinery Works

1003(1).a1 Carpentry for Ceiling with Insulation #REF! 259.49 sq.m. P 204,863.23
1003(2).d2 Blackboard #REF! 42.82 sq.m. P 9,543.12
Sub-Total of Part L #REF! P 214,406.35
PART M: Steel Doors and Frames
1006(5) Fire Escape #REF! 20.26 sq.m. P 155,846.15
Sub-Total of Part N #REF! P 155,846.15
PART N: Jalousie Windows
1009(1).a Jalousie Window #REF! 49.08 sq.m. P 101,926.25
Sub-Total of Part O #REF! P 101,926.25
PART O: Wooden Doors and Windows
1010 Wooden Doors #REF! 30.96 sq.m. P 99,186.82
Sub-Total of Part P #REF! P 99,186.82
PART P: Prepainted Metal Sheets
1014(1).b2 Prepainted Metal Sheets (0.50mm) #REF! 316.61 sq.m. P 187,946.66
Sub-Total of Part Q #REF! P 187,946.66
PART Q: Ceramics / Granite Tiles
1018(1) 200x200mm Vitrified Glazed Tiles Wall Finish #REF! 71.55 sq.m. P 49,013.52
1018(2) 200x200mm Vitrified Unglazed Tiles Floor Finish #REF! 16.26 sq.m. P 8,050.09
Sub-Total of Part R #REF! P 57,063.61
PART R: Cement Plaster Finish
1027(1) Plain Cement Plaster Finish #REF! 1,282.05 sq.m. P 131,112.39
Sub-Total of Part S #REF! P 131,112.39
PART S: Painting, Varnishing and Other Related Works
1032(1).a1 Masonry Painting #REF! 15.91 sq.m. P 3,947.79
1032(1).a2 Wooden Painting #REF! 115.88 sq.m. P 10,934.76
Sub-Total of Part T #REF! P 14,882.55
PART T: Masonry Works
1046(2) CHB Non Load Bearing (Including Reinforcing Steel) #REF! 512.82 sq.m. P 334,657.71
Sub-Total of Part U #REF! P 334,657.71
PART U: Metal Structures
1047(2)b Steel Trusses and Lateral Struts #REF! 2,700.93 kg P 201,241.66


DIRECT COST
TOTAL
1047(2)c Channel Beam and Purlins (Ceiling Support) #REF! 4,071.69 kg P 502,292.00
1047(3) Sag Rod, Cross Bar & Turn Buckle #REF! 365.56 kg P 43,607.04
1047(5)b Angular Base Plate #REF! 277.47 kg P 23,252.17
Sub-Total of Part V #REF! P 770,392.87
PART V: Electrical
1100(19) Conduits, Boxes and Fittings #REF! 1.00 L.S. P 17,720.18
1101(18) Wires and Wiring Devices #REF! 1.00 L.S. P 52,336.67
1103(1) Lighting Fixtures and Panel Boards #REF! 1.00 L.S. P 104,764.64
Sub-Total of Part V #REF! P 174,821.49
PART W: Miscellaneous Hardwares
1208(2) G.I. Pipe Railings #REF! 160.10 meter P 43,345.46
Sub-Total of Part W #REF! P 43,345.46
GRAND TOTAL #REF! #REF!

ublic of the Philippines
f Public Works and Highways
aan I, Talisay City, Cebu

L HIGH SCHOOL, TALISAY CITY, CEBU.
ST OF PROPOSED WORK
DIRECT COST ADJUSTED
UNIT COST UNIT COST
P 89,248.00 P 98,395.92
P 4,701.04 P 5,380.34
P 50,880.90 P 56,096.19
P 38,795.34 P 40,735.11
#REF! #REF!
P 50.40 P 469.78
#REF! #REF!
P 373.54 P 427.51
P 1,211.94 P 1,387.06
P 4,104.22 P 4,697.28
P 4,035.44 P 4,618.56
P 4,190.54 P 4,796.07
P 4,150.38 P 4,750.12
P 4,173.89 P 4,777.01
P 4,168.81 P 4,771.21
P 4,213.43 P 4,822.27
P 4,156.11 P 4,756.66
P 4,096.83 P 4,688.81
P 55.15 P 63.12
P 55.35 P 63.35
P 55.41 P 63.41
P 55.26 P 63.25
P 55.44 P 63.45
P 55.54 P 63.57
P 55.63 P 63.66
P 55.86 P 63.94
P 55.54 P 63.57
P 145,794.49 P 166,862.20

ST OF PROPOSED WORK
UNIT COST UNIT COST
P 2,442.92 P 2,795.92
P 369,894.46 P 423,344.21
P 97,963.59 P 112,119.33
P 37,078.35 P 42,436.17
P 97,031.64 P 111,052.71
P 32,155.03 P 36,801.43
P 789.48 P 903.56
P 222.87 P 255.07
P 7,693.58 P 8,805.31
P 2,076.74 P 2,376.83
P 3,203.71 P 3,666.64
P 593.62 P 679.40
P 685.01 P 783.99
P 494.94 P 566.46
P 102.27 P 117.05
P 248.13 P 283.99
P 94.36 P 108.00
P 652.58 P 746.88
P 74.51 P 85.27

ST OF PROPOSED WORK
UNIT COST UNIT COST
P 123.36 P 141.19
P 119.29 P 136.53
P 83.80 P 95.91
P 17,720.18 P 20,280.75
P 52,336.67 P 59,899.32
P 104,764.64 P 119,903.13
P 270.74 P 309.86
DETAILED UNIT PRICE ANALYSIS
NAME : CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING

LOCATION : MAGHAWAY NATIONAL HIGH SCHOOL, TALISAY CITY, CEBU.
PAY ITEMS : A.1 Facilities for the Engineers
COST SHEET I.D. : A.1
QUANTITY : 1.00 L.S.
(A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
Temporary Facilities days 120.00 333.33 40,000.00

(Rental basis/Maintain Office Building, Laboratories
and Quarters for the Engineers)
SUB-TOTAL (A) 40,000.00

QUANTITY
(B) LABOR COST Daily Rate TOTAL COST
No. Of Personnel Total Days
Utility Worker 1.00 120.00 410.40 49,248.00
SUB-TOTAL (B) 49,248.00

QUANTITY
(C) EQUIPMENT COST Hourly Rate TOTAL COST
No. Of Equipment Total Hours
NONE
SUB-TOTAL (C) -
(D) TOTAL DIRECT COST : (A+B+C) 89,248.00
(E) ADD INDIRECT COST

1. OCM 0% -
2. Contractor's Profit 5% 4,462.40
3. 5% VAT 5% 4,685.52
TOTAL INDIRECT COST 9,147.92
TOTAL COST (D+E) 98,395.92


PAY ITEMS : B.5 Project Billboard / Signboard
COST SHEET I.D. : B.5 PRODUCTION RATE: 2.00 set/Project
QUANTITY : 2.00 each NUMBER OF HOURS:
Tarpaulin ft2 64.00 P 50.00 P 3,200.00

Brace (Lumber) bd.ft. 74.00 P 50.00 P 3,700.00
Common Wire Nails kgs. 4.00 P 31.00 P 124.00
Marine Plywood, ¼ x 4 x 8 pc. 2.00 P 350.00 P 700.00
SUB-TOTAL (A) 7,724.00

QUANTITY
No. Of Personnel Total days
Construction Foreman 1 1 735.360 735.36

Skilled 1 1 532.320 532.32
Unskilled 1 1 410.400 410.40
SUB-TOTAL (B) 1,678.08

QUANTITY
(C) EQUIPMENT COST Daily Rate TOTAL COST
No. Of Equipment Total days
NONE
SUB-TOTAL (C) -

1. OCM 4% 376.08
2. Contractor's Profit 5% 470.10
3. 5% VAT 5% 512.41
UNIT COST 5,380.34


PAY ITEMS : B.7 Occupational Safety and Health Program
COST SHEET I.D. : B.7 PRODUCTION RATE: 896.00 hrs / project
QUANTITY : 1.20 month NUMBER OF HOURS:
1,680.00
Safety Helmet md 116.00 0.37 42.92

Safety Gloves md 116.00 8.00 928.00
Safety Shoes md 116.00 4.02 466.32

QUANTITY
(B) LABOR COST Hourly Rate TOTAL COST
No. Of Personnel Total Hours
Safety Officer 1.00 896.00 66.540 59,619.84
SUB-TOTAL (B) 59,619.84

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 0% -
3. 5% VAT 5% 3,205.50
UNIT COST 56,096.19


PAY ITEMS : B.9 Mobilization / Demobilization
COST SHEET I.D. : B.9
QUANTITY : 1.00 L.S.
14.00
NONE
SUB-TOTAL (A) -
QUANTITY
No. Of Personnel Total Day
NONE
SUB-TOTAL (B) -
QUANTITY
(C) EQUIPMENT COST Daily Rate TOTAL COST
No. Of Equipment Total Day
Cargo / Service Truck, All Models 2 2 9,696.00 38,795.34

9-10 mt, 270Hp
SUB-TOTAL (C) 38,795.34

1. OCM 0% -
2. Contractor's Profit 0% -
3. 5% VAT 5% 1,939.77
UNIT COST 40,735.11


PAY ITEMS : 802(2) Surplus Common Excavation
COST SHEET I.D. : 802(2) PRODUCTION RATE: 0.75 cu.m./hr.
QUANTITY : 14.00 cu.m. NUMBER OF HOURS: 18.67 hr.
Computation : 114.01
Column Footing (F1) = 1.25 x 1.25 x 0.25
= 0.39 x 4 footings
= 1.56 cu.m.
= 0.59 x 8 footings
= 4.70 cu.m.
= 1.01 x 4 footings
= 4.05 cu.m.
Column (C1) = 0.35 x 0.25 x 1.25
= 0.1094 x 4 footings
= 0.4375 cu.m.
Column (C2) = 0.3 x 0.3 x 1.2
= 0.864 cu.m.
Column (C3) = 0.3 x 0.3 x 1.15
= 0.414 cu.m.
Wall Footing (WF1) = 0.20 x 0.30 x 2.70

= 0.16 x 3.00 footings 0.49 cu.m.

= 0.14 x 3.00 footings 0.42 cu. M
+
Total Volume = 14.00 cu.m
Excavation (manual) = 0.125 x 6 personnel

U/H : 0.125 m³/hr = 0.75 m³/hr
Number of Hours = 14.00 / 0.75

= 18.67 hr.
NONE
SUB-TOTAL (A) -
Hourly
(B) LABOR COST TOTAL COST
QUANTITY Rate
Unskilled 6 18.67 51.300 5,746.60

Hourly
(C) EQUIPMENT COST TOTAL COST
QUANTITY Rate
NONE
SUB-TOTAL (C) -

1. OCM 4% 229.86
3. VAT 5% 313.19
TOTAL INDIRECT COST 830.38
UNIT COST 469.78


PAY ITEMS : 804(1)b Embankment (from borrow)
COST SHEET I.D. : 804(1)b PRODUCTION RATE: 3.22 cu.m./hr.
Computation : 97.15
Slab on Fill = 0.43 x 22.70 x 7.00 +

Corridor 0.43 x 22.70 x 2.50 +
Ramp 0.43 x 5.50 x 1.50
= 97.15 x 15% Loose Volume
= 111.73 cu.m.
Onfilling (manual) = 1.0375 x 5 personnel
U/H : 1.0375 m³/hr = 5.19 m³/hr
= 21.54 hr.
Plate Compactor = 13.00 x 1 unit
U/H : 13.00 m³/hr = 13.00 m³/hr
= 8.59 hr.
Select Fill cu.m. 111.73 260.00 29,049.80
SUB-TOTAL (A) 29,049.80

QUANTITY Hourly
No. Of Personnel Total Hours Rate
Unskilled 4 30.13 51.300 6,182.68

QUANTITY Hourly
No. Of Equipment Total Hours Rate
Plate Compactor, 400-500 Gasoline 1 8.59 123.00 1,056.57
SUB-TOTAL (C) 1,056.57

1. OCM 4% 1,451.56
3. VAT 5% 1,977.75
UNIT COST 427.51


PAY ITEMS : 804(4) Gravel Fill
COST SHEET I.D. : 804(4) PRODUCTION RATE: 2.00 cu.m./hr.
Computation : 33.56
Slab on Fill = 0.10 x 22.70 x 7.00 +
Corridor 0.10 x 22.70 x 2.50 +
Ramp 0.10 x 5.50 x 1.50
= 22.56 cu.m.
= 0.15 x 4 footings
= 0.59 cu.m.
= 0.19 x 8 footings
= 1.50 cu.m.
= 0.28 x 4 footings
= 1.11 cu.m.
Footing Tie Beam (TG1) = 0.10 x 0.30 x 15.00
= 0.45 cu.m.
= 1.27 cu.m.
= 2.06 cu.m.
= 0.03 cu.m.
Total Volume = 22.56 + 0.59 + 1.50 +
0.45 + 1.11 + 1.27 +
2.06 0.03
= 29.57 cu.m.
Gravel Bed (manual) = 1.1825 x 2 personnel

U/H : 1.1825 m³/hr = 2.37 m³/hr
= 12.50 hr.
Plate Compactor = 13.00 x 1 unit
U/H : 13.00 m³/hr = 13.00 m³/hr
= 2.27 hr.
Gravel cu.m. 29.57 1,100.00 32,527.00
SUB-TOTAL (A) 32,527.00

QUANTITY Hourly
Unskilled 4 14.77 51.300 3,030.80

QUANTITY Hourly
Plate Compactor, 400-500 Gasoline 1 2.27 123.00 279.21
SUB-TOTAL (C) 279.21

1. OCM 4% 1,433.48
3. VAT 5% 1,953.12
UNIT COST 1,387.06

PAY ITEMS : 900(1).c1.1 R.C. for Stair
COST SHEET I.D. : 900(1).c1.1 PRODUCTION RATE: 2.67 cu.m./hr.
Computation : 4.91
DC-1 = 6.00 x 0.20 x 0.20
Concreting = 0.24 cu.m.
STB-1 = 4.00 x 0.20 x 0.40
Stair Steps = 2.11 x 0.32 x 0.32
Concreting = 0.22 x 18.00 no. of steps
= 3.89 cu.m.
Stair Landing = 0.10 x 2.20 x 2.11
Concreting = 0.46 x 1 no. of landing
= 0.46 cu.m.
No. Of Bags (Cement) = 4.91 x 9.00 = 45 bag
No. Of Volume (Sand) = 4.91 x 0.50 = 2 cu.m.
No. Of Volume(Gravel) = 4.91 x 1.00 = 5 cu.m.
Concreting :
One Bagger Mix = 0.4763 x 12 personnel
U/H : 0.4763 m³/hr = 5.716 m³/hr
Number of Hours = 4.91 / 5.716 = 0.86 hr.
Placing of Concrete = 0.415 x 12 personnel
U/H : 0.415 m³/hr = 4.980 m³/hr
Cement, Portland bags 45.00 240.00 10,800.00

Sand, Washed cu.m. 2.00 1,100.00 2,200.00
Gravel, 3/4" cu.m. 5.00 1,100.00 5,500.00
SUB-TOTAL (A) 18,500.00

QUANTITY Hourly
Construction Foreman 1 1.84 91.920 169.13

Skilled 4 1.84 66.540 489.73
Unskilled 8 1.84 51.300 755.14

QUANTITY Hourly
1-Bagger Concrete Mixer 1 0.86 172.00 147.76

Concrete Vibrator (½" 38 - 40 min) 1 0.99 91.25 89.97

1. OCM 4% 806.07
3. VAT 5% 1,098.27
UNIT COST 4,697.28


PAY ITEMS : 900(1).c1.2 R.C. for Sun Breaker
Computation : 1.35
Sun Breaker = 4.00 x 0.150 x 0.56

= 0.34 x 4 Breaker
= 1.35 cu.m.

No. Of Volume (Sand) = 1.35 x 0.50 = 0.70 cu.m.
U/H : 0.4763 m³/hr = 5.716 m³/hr
= 0.24 hr.
U/H : 0.415 m³/hr = 4.980 m³/hr
= 0.27 hr.

Sand, Washed cu.m. 0.70 1,100.00 770.00
Gravel, 3/4" cu.m. 1.00 1,100.00 1,100.00

QUANTITY Hourly

Skilled 4 0.51 66.540 135.74
Unskilled 8 0.51 51.300 209.30
SUB-TOTAL (B) 391.92

QUANTITY Hourly

SUB-TOTAL (C) 65.92

1. OCM 4% 217.91
3. VAT 5% 296.91
UNIT COST 4,618.56


PAY ITEMS : 900(1).c2.1 R.C. for Column, Wall & Fire Escape Footing
Computation : 26.32
= 0.51 x 4 footing
= 2.06 cu.m.
= 0.65 x 8 footing
= 5.20 cu.m.
= 0.97 x 4 footing
= 3.87 cu.m.
= 0.08 cu.m.
= 0.10 cu.m.
Fire Escape = 0.60 x 0.60 x 0.30
Pedestal Footing = 0.11 x 4 footing
= 0.43 cu.m.
Total Volume = 2.06 + 5.20 + 3.87 +
0.08 + 0.10 + 0.43
= 11.74 cu.m.
U/H : 0.4763 m³/hr = 5.716 m³/hr
= 2.05 hr.
U/H : 0.415 m³/hr = 4.980 m³/hr
= 2.36 hr.

Sand, Washed cu.m. 6.00 1,100.00 6,600.00
Gravel, 3/4" cu.m. 12.00 1,100.00 13,200.00
SUB-TOTAL (A) 45,240.00

QUANTITY Hourly

Skilled 4 4.41 66.540 1,173.77
Unskilled 8 4.41 51.300 1,809.86

QUANTITY Hourly

Concrete Vibrator 1 2.36 91.25 215.35

1. OCM 4% 1,967.88
3. VAT 5% 2,681.23
UNIT COST 4,796.07


PAY ITEMS : 900(1).c2.2 R.C. for SoF, Corridor and Ramp
Computation : 23.98
Slab on Fill = 0.10 x 22.95 x 7.25 +
Corridor 0.10 x 22.95 x 2.75 +
Ramp = 0.10 x 5.75 x 1.75
= 23.98 cu.m.

Concreting :
U/H : 0.4763 m³/hr = 5.716 m³/hr
U/H : 0.415 m³/hr = 4.980 m³/hr

Sand, Washed cu.m. 12.00 1,100.00 13,200.00
Gravel, 3/4" cu.m. 24.00 1,100.00 26,400.00
SUB-TOTAL (A) 91,440.00

QUANTITY Hourly

Skilled 4 9.01 66.540 2,398.10
Unskilled 8 9.01 51.300 3,697.70

QUANTITY Hourly


1. OCM 4% 3,981.05
3. VAT 5% 5,424.18
UNIT COST 4,750.12


PAY ITEMS : 900(1).c3 R.C. for Footing Tie Beam
COST SHEET I.D. : 900(1).c3 PRODUCTION RATE: 2.66 cu.m./hr.
Computation : 17.15

= 1.71 cu.m.
= 5.76 cu.m.
= 9.68 cu.m.
Total Volume = 1.71 + 5.76 + 9.68
= 17.15 cu.m.

U/H : 0.4763 m³/hr = 5.716 m³/hr
= 3.00 hr.
U/H : 0.415 m³/hr = 4.980 m³/hr
= 3.44 hr.

Sand, Washed cu.m. 9.00 1,100.00 9,900.00
Gravel, 3/4" cu.m. 17.00 1,100.00 18,700.00
SUB-TOTAL (A) 65,800.00

QUANTITY Hourly

Skilled 4 6.44 66.540 1,715.08
Unskilled 8 6.44 51.300 2,644.53

QUANTITY Hourly


1. OCM 4% 2,863.29
3. VAT 5% 3,901.23
UNIT COST 4,777.01


PAY ITEMS : 900(1).c4 R.C. for Column, PC, Stiffener & Fire Escape
COST SHEET I.D. : 900(1).c4 PRODUCTION RATE: 2.66 cu.m./hr.
Computation : 25.88
Column (C1) = 8.55 x 0.40 x 0.40
= 1.37 x 4 column
= 5.47 cu.m.
Column (C2) = 8.55 x 0.40 x 0.40
= 1.37 x 8 column
= 10.95 cu.m.
Column (C3) = 8.55 x 0.40 x 0.40
= 1.37 x 4 column
= 5.47 cu.m.
Post Center (PC1) = 2.50 x 0.25 x 0.30
= 0.19 x 2 column
= 0.38 cu.m.
Stiffener = 4.56 x 0.15 x 0.30
= 0.21 x 4 column
= 0.82 cu.m.
Fire Escape Pedestal = 0.20 x 0.20 x 0.30
= 0.01 x 4 column
= 0.05 cu.m.

Concreting :
U/H : 0.4763 m³/hr = 5.716 m³/hr
U/H : 0.415 m³/hr = 4.98 m³/hr

Sand, Washed cu.m. 12.00 1,100.00 13,200.00
Gravel, 3/4" cu.m. 23.00 1,100.00 25,300.00
SUB-TOTAL (A) 88,660.00

QUANTITY

Skilled 4 8.70 66.540 2,315.59
Unskilled 8 8.70 51.300 3,570.48

QUANTITY


1. OCM 4% 3,858.65
3. VAT 5% 5,257.42
UNIT COST 4,771.21
PAY ITEMS : 900(1).c5.1 R.C. for Second Floor Slab
Computation : 17.91
Slab (S1) = 0.10 x 4.38 x 3.38

= 1.48 x 8 no. of slab
= 11.86 cu.m.
Slab (S2) = 0.10 x 4.38 x 2.38

= 5.22 cu.m.
Slab (S2) = 0.10 x 2.13 x 3.88

= 0.83 cu.m.
Total Volume = 11.86 + 5.22 + 0.83

= 17.91 cu.m.

Concreting :
U/H : 0.4763 m³/hr = 5.716 m³/hr
U/H : 0.415 m³/hr = 4.980 m³/hr

Sand, Washed cu.m. 9.00 1,100.00 9,900.00
Gravel, 3/4" cu.m. 18.00 1,100.00 19,800.00
SUB-TOTAL (A) 68,580.00

QUANTITY Hourly

Skilled 4 6.70 66.540 1,783.27
Unskilled 8 6.70 51.300 2,749.68

QUANTITY Hourly
1-Bagger Concrete Mixer 2 3.13 172.00 1,076.72


1. OCM 4% 3,018.50
3. VAT 5% 4,112.71
UNIT COST 4,822.27

PAY ITEMS : 900(1).c6.1 R.C. for Second Floor Beam
Computation : 15.36
G-1 = 22.44 x 0.25 x 0.40
G-2 = 22.44 x 0.25 x 0.40
G-3 = 17.94 x 0.25 x 0.40
G-3a = 4.44 x 0.25 x 0.40
G-4 = 2.44 x 0.25 x 0.40
G-5 = 6.94 x 0.25 x 0.50
G-6 = 11.19 x 0.25 x 0.40
G-7 = 31.44 x 0.25 x 0.50
B-1 = 17.94 x 0.25 x 0.40
B-2 = 3.94 x 0.20 x 0.40
CB-1 = 3.64 x 0.25 x 0.40

Concreting :
U/H : 0.4763 m³/hr = 5.716 m³/hr
U/H : 0.415 m³/hr = 4.980 m³/hr

Sand, Washed cu.m. 8.00 1,100.00 8,800.00
Gravel, 3/4" cu.m. 15.00 1,100.00 16,500.00
SUB-TOTAL (A) 58,660.00

QUANTITY Hourly

Skilled 4 5.77 66.540 1,535.74
Unskilled 8 5.77 51.300 2,368.01

QUANTITY Hourly


1. OCM 4% 2,553.51
3. VAT 5% 3,479.16
UNIT COST 4,756.66


PAY ITEMS : 900(1).c6.2 R.C. for RG & LRB
Computation : 12.48
RG-1 = 81.05 x 0.20 x 0.40

RG-2 = 45.95 x 0.20 x 0.50
LRB-1 = 27.95 x 0.20 x 0.25

Concreting :
U/H : 0.4763 m³/hr = 5.716 m³/hr
U/H : 0.415 m³/hr = 4.980 m³/hr

Sand, Washed cu.m. 6.00 1,100.00 6,600.00
Gravel, 3/4" cu.m. 12.00 1,100.00 13,200.00
SUB-TOTAL (A) 46,920.00

QUANTITY Hourly

Skilled 4 4.69 66.540 1,248.29
Unskilled 8 4.69 51.300 1,924.78

QUANTITY Hourly


1. OCM 4% 2,045.11
3. VAT 5% 2,786.50
UNIT COST 4,688.81

PAY ITEMS : 902(1).a1.1 R.S. for Column, Wall & Fire Escape Footing
COST SHEET I.D. : 902(1).a1.1 PRODUCTION RATE: 42.04 kgs/hr
QUANTITY : 898.81 kg NUMBER OF HOURS: 21.38 hr.
Computation : 2,004.96
Column Footing (F1) = 1.21 / 0.18 x 1.21 +
1.21 / 0.18 x 1.21
= 15.99 x 4 footing
= 63.96 / 6
= 11 lengths of 20mmØ x 6.00 m Deformed Bars
= 1.21 / 0.18 x
1.21 / 0.18
= 43.45 x 4 footing
= 174 x 0.30 / 53.00
= 1.00 kgs of G.I. Tie Wire
1.36 / 0.18 x 1.36
= 20.19 x 8 footing
= 161.52 / 6
= 1.36 / 0.18 x
1.36 / 0.18
= 54.86 x 8 footing
= 439 x 0.30 / 53.00
1.66 / 0.18 x 1.66
= 30.06 x 4 footing
= 120.23 / 6
= 1.66 / 0.18 x
1.66 / 0.18
= 81.68 x 4 footing
= 327 x 0.30 / 53.00
Wall Footing (WF1) = 3.00 / 0.30 x 0.20 +
3.00 x 3
= 11.00 / 6
= 3.00 / 0.30 x 3
= 30.00 x 0.30 / 53
Wall Footing (WF2) = 2.65 / 0.30 x 0.65 +
2.65 x 3
= 13.69 / 6
= 2.65 / 0.30 x 3
= 26.50 x 0.30 / 53
Pedestal Footing = 0.60 / 0.10 x 0.60 +
0.60 / 0.10 x 0.60
= 7.20 x 4 footing
= 28.80 / 6
No. of Joints = 36.00 x 4 footing
= 144.00 x 0.30 / 53.00
Fabrication = 8.50 x 6 personnel
U/H : 8.50 kgs/hr = 51 kgs/hr
= 17.62
\ hr
Placing = 11.9675 x 6 personnel
U/H : 11.9675 kgs/hr = 71.805 kgs/hr
Number of Hours = 898.81 / 71.805
= 12.52 x 30% - No. Of hours for placing will be added
= 3.76 hr for the total no. Of hours.

20mmØ x 6.00 m Deformed Bars kgs 853.66 41.00 35,000.26
10mmØ x 6.00 m Deformed Bars kgs 18.51 41.00 758.91
# 16 Tie Wire G.I. kgs 6.20 50.00 310.00
SUB-TOTAL (A) 37,161.41
QUANTITY Hourly
Skilled 6 21.38 66.540 8,535.75
QUANTITY Hourly
Rate
Hourly
Bar Cutter 1 17.62 219.75 3,872.00

1. OCM 4% 1,982.77
3. VAT 5% 2,701.52
UNIT COST 63.12
PAY ITEMS : 902(1).a1.2 R.S. for Footing Tie Beam
COST SHEET I.D. : 902(1).a1.2 PRODUCTION RATE: 42.04 kgs./hr.
QUANTITY : 3,198.45 kg NUMBER OF HOURS: 76.08 hr.
Footing Tie Beam (TG1) = 6 x 10.50

= 63.00 / 6.00
= 10.50 / 0.15 x 1.60
= 112.00 / 6
= 10.50 / 0.15 x 6
= 420.00 x 0.30 / 53
= 3 kgs of G.I. Tie Wire
= 367.50 / 6.00
= 52.50 / 0.15 x 1.60
= 560.00 / 6
= 52.50 / 0.15 x 7
= 2,450.00 x 0.30 / 53
= 471.60 / 6.00
= 78.60 / 0.15 x 1.60
= 838.40 / 6
= 78.60 / 0.15 x 6
= 3,144.00 x 0.30 / 53
U/H : 8.50 m³/hr = 51 kgs/hr
Number of Hours = 3198.45 / 51.00
= 62.71 hr
U/H : 11.9675 m³/hr = 71.805 kgs/hr
Number of Hours = 3198.45 / 71.805
20mmØ x 6.00 m Deformed Bars kgs 2,261.84 41.00 92,735.44

# 16 Tie Wire G.I. kgs 35.00 50.00 1,750.00
SUB-TOTAL (A) 132,886.45

QUANTITY Hourly
Skilled 6 76.08 66.540 30,374.18
SUB-TOTAL (B) 30,374.18

QUANTITY Hourly
Bar Cutter 1 62.71 219.75 13,781.56
SUB-TOTAL (C) 13,781.56

(D) TOTAL DIRECT COST : ( A + B + C ) 177,042.19
1. OCM 4% 7,081.69
3. VAT 5% 9,648.80

UNIT COST 63.35

PAY ITEMS : 902(1).a1.3 R.S. for Column, PC, Stiffener & Fire Escape
Column (C1) = 8 x 9.62 x 4
Vertical Bars = 307.97 / 6
Column (C1) = 9.62 / 0.10 x 1.95
Stirrups = 187.67 / 6 x 4
= 126 x 2 (Double Tie)
= 9.62 / 0.10 x 8
= 769.92 x 0.30 / 53
= 5.00 x 4
Column (C2) = 14 x 6.42 x 8
Column (C2) = 12 x 3.20 x 8
Column (C2) = 9.62 / 0.10 x 1.95
Stirrups = 187.67 / 6 x 8
= 9.62 / 0.10 x 14
= 1347.36 x 0.30 / 53
= 8.00 x 8
Column (C3) = 12 x 6.42 x 4
Column (C3) = 8 x 3.20 x 4
Column (C3) = 9.62 / 0.10 x 1.95
Stirrups = 187.67 / 6 x 4
= 9.62 / 0.10 x 12
= 1154.88 x 0.30 / 53
= 7.00 x 4
Post Center (PC1) = 4 x 3.00 x 2
Post Center (PC1) = 3.00 / 0.10 x 1.10
Stirrups = 33.00 / 6 x 2
= 3.00 / 0.10 x 4
= 120.00 x 0.30 / 53
= 1.00 x 2
Stiffener = 4 x 5.06 x 4
Stiffener = 5.06 / 0.10 x 0.90
Stirrups = 45.54 / 6 x 4
= 5.06 / 0.100 x 4
= 202.40 x 0.30 / 53
= 2.00 x 4
Fire Escape Pedestal = 4 x 0.60 x 4

PAY ITEMS : 902(1).a1.3 R.S. for Column, PC, Stiffener & Fire Escape
Fire Escape Pedestal = 0.60 / 0.15 x 0.80

Stirrups = 3.20 / 6 x 4
= 0.60 / 0.15 x 4
= 16.00 x 0.30 / 53
No. of Joints = 1.00 x 4

U/H : 8.50 kg/hr = 51.00 kgs/hr
Number of Hours = 10,460.38 / 51.00
= 205.11 hr
U/H : 11.9675 kg/hr = 71.81 kgs/hr
Number of Hours = 10,460.38 / 71.81

# 16 Tie Wire G.I. kgs 126.00 50.00 6,300.00
SUB-TOTAL (A) 435,175.58

QUANTITY Hourly
Skilled 6 248.81 66.540 99,334.90
SUB-TOTAL (B) 99,334.90

QUANTITY Hourly
Bar Cutter 1 205.11 219.75 45,072.92
SUB-TOTAL (C) 45,072.92

1. OCM 4% 23,183.34
3. VAT 5% 31,587.30
UNIT COST 63.41

PAY ITEMS : 902(1).a1.4 R.S. for RB & LRB
RG-1 = 77.10 x 4
Horizontal Bars = 308.40 / 6
RG-1 = 77.10 / 0.20 x 1.20
Stirrups = 462.60 / 6
= 77.10 / 0.20
= 385.50 x 4
= 1,542.00 x 0.30 / 53
RG-2 = 42.00 x 8
RG-2 = 42.00 / 0.20 x 1.40
Stirrups = 294.00 / 6
= 42.00 / 0.20
= 210.00 x 8
= 1,680.00 x 0.30 / 53
LRB-1 = 24.00 x 4
LRB-1 = 24.00 / 0.20 x 0.90
Stirrups = 108.00 / 6
= 24.00 / 0.20
= 120.00 x 4
= 480.00 x 0.30 / 53
U/H : 8.50 kg/hr = 51.00 kgs/hr
Number of Hours = 2,396.50 / 51.00
= 46.99 hr
U/H : 11.9675 kg/hr = 71.81 kgs/hr
Number of Hours = 2,396.50 / 71.805

# 16 Tie Wire G.I. kgs 22.00 50.00 1,100.00
SUB-TOTAL (A) 99,356.50
QUANTITY Hourly
Skilled 6 57.00 66.540 22,756.68
SUB-TOTAL (B) 22,756.68
QUANTITY Hourly
Bar Cutter 1 46.99 219.75 10,326.05
SUB-TOTAL (C) 10,326.05
1. OCM 4% 5,297.57
3. VAT 5% 7,217.94
UNIT COST 63.25

PAY ITEMS : 902(1).a1.5 R.S. for SoF, Corridor and Ramp
Slab on Fill = 22.70 / 0.40 x 7.00 +

7.00 / 0.40 x 22.70 +
Corridor = 22.70 / 0.40 x 2.85 +
2.50 / 0.40 x 22.70 +
Ramp = 5.50 / 0.30 x 1.50 +
1.50 / 0.30 x 5.50
= 1,153.11 / 6
= 22.70 / 0.40 x
7.00 / 0.40 +
22.70 / 0.40 x
2.50 / 0.40 +
5.50 / 0.30 x
1.50 / 0.30
= 1,439 x 0.30 / 53.00

U/H : 8.50 kg/hr = 51 kgs/hr
= 14.00 hr
U/H : 11.9675 kg/hr = 71.805 kgs/hr
Number of Hours = 713.77 / 71.805

# 16 Tie Wire G.I. kgs 9.00 50.00 450.00
SUB-TOTAL (A) 29,714.57

QUANTITY
Skilled 6 16.98 66.540 6,779.10

QUANTITY
Bar Cutter 1 14.00 219.75 3,076.50

1. OCM 4% 1,582.81
3. VAT 5% 2,156.57

UNIT COST 63.45
PAY ITEMS : 902(1).a1.6 R.S. for Second Floor Slab
Slab (S1) : Rebar Spacing at Bottom (Left, Right and Midspan)
= 4.50 / 0.30 x 4.55 +
3.50 / 0.30 x 5.55
= 133.00 x 8 no. of slab
= 1,064.00 / 6
= 1,400 x 0.30 / 53.00
Slab (S1) : Rebar Spacing at Top (Left and Right)
= 4.50 / 0.25 x 4.55 +
3.50 / 0.20 x 5.55
= 179.03 x 8 no. of slab
= 1,432.20 / 6
= 2,520 x 0.30 / 53.00
= 4.38 / 0.30 x 3.43 +
2.38 / 0.30 x 5.43
= 93.21 x 5 no. of slab
= 466.04 / 6
= 580 x 0.30 / 53.00
= 4.38 / 0.30 x 3.43 +
2.38 / 0.30 x 5.43
= 93.21 x 5 no. of slab
= 466.04 / 6
= 580 x 0.30 / 53.00
= 3.88 / 0.30 x 3.18 +
2.13 / 0.30 x 4.93
= 76.18 x 1 no. of slab
= 76.18 / 6
= 92 x 0.30 / 53.00
= 3.88 / 0.30 x 3.18 +
2.13 / 0.30 x 4.93
= 76.18 x 1 no. of slab
= 76.18 / 6
= 92 x 0.30 / 53.00
U/H : 8.50 kg/hr = 51 kgs/hr
Number of Hours = 2233.98 / 51.00
= 43.80 hr
U/H : 11.9675 kg/hr = 71.805 kgs/hr
Number of Hours = 2233.98 / 71.805

# 16 Tie Wire G.I. kgs 33.00 50.00 1,650.00
SUB-TOTAL (A) 93,243.18
QUANTITY
Skilled 6 53.13 66.540 21,211.62
SUB-TOTAL (B) 21,211.62
QUANTITY
Bar Cutter 1 43.80 219.75 9,625.05
1. OCM 4% 4,963.19
3. VAT 5% 6,762.35
UNIT COST 63.57
PAY ITEMS : 902(1).a1.7 R.S. for Second Floor Beam
G-1 = 23.79 x 5
= 23.79 / 0.10 x 1.30
Stirrups = 309.27 / 6
= 1,189.50 x 0.30 / 53
G-2 = 23.79 x 6
= 23.79 / 0.10 x 1.30
Stirrups = 309.27 / 6
= 1,427.40 x 0.30 / 53
G-3 = 19.29 x 6
= 19.29 / 0.10 x 1.30
Stirrups = 250.77 / 6
= 1,157.40 x 0.30 / 53
G-3a = 5.79 x 5
= 5.79 / 0.10 x 1.30
Stirrups = 75.27 / 6
= 289.50 x 0.30 / 53
G-4 = 3.79 x 4
= 3.79 / 0.10 x 1.30
= 151.60 x 0.30 / 53
G-5 = 8.29 x 8
= 8.29 / 0.10 x 1.50
Stirrups = 124.35 / 6
= 663.20 x 0.30 / 53
G-6 = 12.54 x 4
= 12.54 / 0.10 x 1.30
Stirrups = 163.02 / 6
= 501.60 x 0.30 / 53
G-7 = 32.79 x 9
= 32.79 / 0.10 x 1.50
Stirrups = 491.85 / 6
= 2,951.10 x 0.30 / 53
B-1 = 19.29 x 6
= 19.29 / 0.10 x 1.30
Stirrups = 250.77 / 6
= 1,157.40 x 0.30 / 53
B-2 = 5.29 x 4
= 5.29 / 0.10 x 1.20
= 211.60 x 0.30 / 53
CB-1 = 4.99 x 6
= 4.99 / 0.10 x 1.30
= 299.40 x 0.30 / 53

U/H : 8.50 kg/hr = 51.00 kgs/hr
Number of Hours = 3,714.71 / 51.00
= 72.84 hr
U/H : 11.9675 kg/hr = 71.81 kgs/hr
Number of Hours = 3,714.71 / 71.805

# 16 Tie Wire G.I. kgs 61.00 50.00 3,050.00
SUB-TOTAL (A) 155,353.11
QUANTITY Hourly
Skilled 6 88.36 66.540 35,276.85
SUB-TOTAL (B) 35,276.85
QUANTITY Hourly
Bar Cutter 1 72.84 219.75 16,006.59
SUB-TOTAL (C) 16,006.59
1. OCM 4% 8,265.46
3. VAT 5% 11,261.69
UNIT COST 63.66

PAY ITEMS : 902(1).a1.8 R.S. for Stair
DC-1 = 6.00 x 4
= 6.00 / 0.10 x 0.80
= 240.00 x 0.30 / 53
STB-1 = 4.00 x 6
= 4.00 / 0.10 x 1.20
= 240.00 x 0.30 / 53
Stair Rebars = 2.50 / 0.20 x 6.00 +
(for Main / Bottom Bars) = 75.00 / 6 x 2
= 25 x 1 no. of stair
= 2.50 / 0.20 x 40
= 500.00 x 0.30 / 53.00
Stair Rebars = 2.50 / 0.30 x 12.00
(for Riser & Thread) = 100.00 / 6
Stair Rebars = 120.00 / 6 +
(Horizontal for R&T Bars) = 20 lengths of 10mmØ x 6.00 m Deformed Bars
= 2.50 / 0.30 x 120.00
= 1000.00 x 0.30 / 53.00
Stair Landing : Rebar Spacing at Top / Bottom
= 2.30 / 0.20 x 2.21 +
2.21 / 0.20 x 2.30
= 50.83 x 1 no. of landing
= 50.83 / 6
= 9 x 2 no. of layer
= 18 lengths of 16mmØ x 6.00 m Deformed Bars (Main Bars)
18 lengths of 12mmØ x 6.00 m Deformed Bars
= 254 x 0.30 / 53.00
U/H : 8.50 kg/hr = 51 kgs/hr
= 13.93 hr
U/H : 11.9675 kg/hr = 71.805 kgs/hr
Number of Hours = 710.38 / 71.805

# 16 Tie Wire G.I. kgs 15.00 50.00 750.00
SUB-TOTAL (A) 29,875.58
QUANTITY
Skilled 6 16.90 66.540 6,747.16
QUANTITY
Bar Cutter 1 13.93 219.75 3,061.12
1. OCM 4% 1,587.35
3. VAT 5% 2,162.77
UNIT COST 63.94

PAY ITEMS : 902(1).a1.9 R.S. for Sun Breaker
COST SHEET I.D. : 902(1).a1.9 PRODUCTION RATE: 42.03
QUANTITY : 137.03 kg NUMBER OF HOURS: 3.26
Sun Breaker = 4.00 / 0.25 x 1.89

4.00 x 6 x 4
= 217.09 / 6
= 4.00 / 0.25 x 6
= 96.00 x 0.30 / 53
= 0.50 x 4 Breaker

U/H : 8.50 kgs/hr = 51 kgs/hr
= 2.69
\ hr
U/H : 11.9675 kgs/hr = 71.805 kgs/hr
Number of Hours = 137.03 / 71.805
(A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE
10mmØ x 6.00 m Deformed Bars kgs 137.03 41.00

# 16 Tie Wire G.I. kgs 2.00 50.00
SUB-TOTAL (A)
QUANTITY Hourly
(B) LABOR COST
Skilled 6 3.26 66.540
SUB-TOTAL (B)
QUANTITY Hourly
(C) EQUIPMENT COST
Bar Cutter 1 2.69 219.75
SUB-TOTAL (C)
(D) TOTAL DIRECT COST : (A+B+C)

1. OCM 4%
2. Contractor's Profit 5%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
SSROOM SCHOOL BUILDING
kgs/hr
hr.
+
Breaker
r placing will be added
TOTAL COST
5,618.23
100.00
5,718.23
TOTAL COST
1,301.52
1,301.52
TOTAL COST
591.13
591.13
7,610.88 55.54
304.44
380.54
414.79
1,099.77
8,710.65
63.57
PAY ITEMS : 903(1) Forms and Falseworks
COST SHEET I.D. : 903(1)
QUANTITY : 1.00 L.S. NUMBER OF HOURS: 205.76 hr.
Computation :
Beam Formworks = 0.25 + 0.40 x 2
x 96.53 l.m.
= 101.35 / 2.98 plywood / m²
No. of Plywood = 34 x 25.06 = 852.04 bd.ft. (2" x 2")
Beam Scaffoldings (Ver) = 96.53 x 4.00 = 386.11 bd.ft. (2" x 2")
Beam Scaffoldings (Hor) = 96.53 x 4.70 = 453.68 bd.ft. (2" x 2")
Column Formworks = 0.40 x 2 +
0.40 x 2 x 3.50 l.m. ht.
= 5.60 x 4 no. of columns
= 22.40 / 2.98 plywood / m²
No. of Plywood = 8 x 29.67 = 237.36 bd.ft. (2" x 2")
Column Scaffoldings (Ver) = 14.00 x 4.70 = 65.80 bd.ft. (2" x 2")
Column Scaffoldings (Hor) = 14.00 x 21.00 = 294.00 bd.ft. (2" x 2")
Column Scaffoldings (Bra) = 14.00 x 11.70 = 163.80 bd.ft. (2" x 2")
Slab Formworks = 4.38 x 3.38 x 4 +
4.38 x 2.38 x 5 +
2.13 x 3.88 x 1
= 119.67 / 2.98 plywood / m²
No. of Plywood = 40
= 119.67 x 6.10 = 730.02 bd.ft. (2" x 2")
Assorted C.W.Nails = 3,182.80 / 2,500 x 45
Note: 1 keg = 45 kgs = 58.00 kg
FORMWORKS
Formworks :
Installation = 0.2725 x 6 personnel
U/H : 0.2725 m²/hr = 1.64 m²/hr
Stripping = 0.825 x 6 personnel
U/H : 0.8250 m²/hr = 4.95 m²/hr
SCAFFOLDINGS :
U/H : 0.3575 m²/hr = 2.145 m²/hr
Stripping = 0.9550 x 6 personnel
U/H : 0.9550 m²/hr = 5.730 m²/hr
Coco Lumber bd.ft. 3,182.80 15.00 47,742.00

Assorted C.W. Nails kgs 58.00 31.00 1,798.00
¼" x 4' x 8' Ordinary Plywood pcs 82.00 325.00 26,650.00
SUB-TOTAL (A) 76,190.00

QUANTITY
Skilled 2 205.76 66.540 27,382.54

Unskilled 4 205.76 51.300 42,221.95
SUB-TOTAL (B) 69,604.49

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 4% 5,832.01
3. VAT 5% 7,945.76
UNIT COST 166,862.20

PAY ITEMS : 1001(6).b Catch Basin
COST SHEET I.D. : 1001(6).b
QUANTITY : 8.00 each NUMBER OF HOURS: 25.99 hr.
Computation : 12.00
Excavation = 0.80 x 0.80 x 0.70

Catch Basin = 0.45 x 8 no. of catch basin
= 3.60 cu.m.
Concrete Works = 0.10 x 0.70 x 0.70 +

R.C. T/B Slab 0.10 x 0.70 x 0.70
= 0.10 x 8 no. of catch basin
= 0.80 cu.m.
No. Of Bags (Cement) = 0.80 x 9.00 = 8.00 bag
No. Of Volume(Gravel) = 0.80 x 1.00 = 1.00 cu.m.
Rein. Steel Works = 0.70 / 0.23 x 0.70 +

Top Slab 0.70 / 0.23 x 0.70
= 4.26 / 6.00 x 8
= 0.70 / 0.23 x
0.70 / 0.23 x 8
= 74 x 0.30 / 53.00
Bottom Slab = 0.70 / 0.23 x 0.70 +
0.70 / 0.23 x 0.70
= 4.26 / 6.00 x 8
= 0.70 / 0.23 x
0.70 / 0.23 x 8
= 74 x 0.30 / 53.00
Total No. Of CHB 6" = 11.20 x 12.50 + 1% for breakages

= 142 pcs
Cement (Mortar) = 11.20 x 0.763
Class C = 8.55 say 9 bag
Sand (Mortar) = 11.20 x 0.0844
Class C = 0.95 say 1 cu.m.
Reinforcing Steel : 600mm x 600mm Spacing of Reinforcing Steel
(for Horizontal Bars) = 11.20 x 2.13 = 23.86
(forVertical Bars) = 11.20 x 2.15 = 24.08
47.94 meters
= 47.94 / 6
= 7.99 say 8 lengths of 10mmØ x 6.00 m Deformed Bars
kgs of G.I. Tie Wire = 11.20 x 0.032
= 0.40 kgs

U/H : 0.125 m³/hr = 0.38 m³/hr
Concreting :
Manual Mix = 0.0513 x 3 personnel
U/H : 0.0513 m³/hr = 0.154 m³/hr
U/H : 0.415 m³/hr = 1.245 m³/hr

PAY ITEMS : 1001(6).b Catch Basin

U/H : 8.50 kg/hr = 26 kgs/hr
Number of Hours = 74.04 / 26 = 2.90 hr
U/H : 11.9675 kg/hr = 35.903 kgs/hr
CHB Laying = 0.5313 x 3 personnel
U/H : 0.5313 m²/hr = 1.59 sq.m./hr.
Number of Hours = 11.20 / 1.59 = 7.03 hr
CHB 6" pcs 142.00 16.00 2,272.00

Sand, Washed cu.m. 2.00 1,100.00 2,200.00
Gravel cu.m. 1.00 1,100.00 1,100.00
# 16 Tie Wire G.I. kgs 1.40 50.00 70.00
SUB-TOTAL (A) 12,757.64

QUANTITY Hourly
Construction Foreman 1 25.99 91.920 2,389.27

Skilled 1 25.99 66.540 1,729.57
Unskilled 2 25.99 51.300 2,666.88

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 781.73
3. VAT 5% 1,065.11
UNIT COST 2,795.92


PAY ITEMS : 1001(7).b Septic Vault "Type E"
Computation :
Excavation = 3.60 x 7.00 x 2.80

Septic Tank = 70.53 cu.m.
Concrete Works = 0.10 x 3.50 x 6.8125 +

R.C. T/B Slab 0.15 x 3.50 x 6.8125
= 5.96 cu.m.
R.C. Wall = 0.10 x 24.13 x 2.375
= 5.73 cu.m.
R.C. Beam = 0.15 x 0.30 x 3.50
= 0.16 cu.m.
No. Of Volume(Gravel) = 11.85 x 1.00 = 12.00 cu.m.
Rein. Steel Works = 3.50 / 0.20 x 6.81 +

Top Slab 6.81 / 0.20 x 3.50
= 238.44 / 6.00
= 3.50 / 0.20 x
6.81 / 0.20
= 596 x 0.30 / 53.00
Bottom Slab = 3.50 / 0.30 x 6.81 +
6.81 / 0.30 x 3.50
= 158.96 / 6.00
= 3.50 / 0.30 x
6.81 / 0.30
= 265 x 0.30 / 53.00
Wall = 24.13 / 0.20 x 2.38 +
2.38 / 0.20 x 24.13
= 572.97 / 6.00
= 24.13 / 0.20 x
2.38 / 0.20
= 1432 x 0.30 / 53.00
Beam = 4 x 3.50
Horizontal Bars = 14 / 6.00
Beam = 3.50 / 0.20 x 0.90
= 3.50 / 0.20 x 4
= 70.00 x 0.30 / 53


U/H : 0.125 m³/hr = 0.63 m³/hr
Concreting :
Manual Mix = 0.0513 x 5 personnel
U/H : 0.0513 m³/hr = 0.257 m³/hr
U/H : 0.415 m³/hr = 2.075 m³/hr

U/H : 8.50 kg/hr = 43 kgs/hr
Number of Hours = 626.08 / 43 = 14.73 hr
U/H : 11.9675 kg/hr = 59.838 kgs/hr
Number of Hours = 626.08 / 59.838
Cement, Portland bags 107.00 2,400.00 256,800.00

Sand, Washed cu.m. 6.00 1,100.00 6,600.00
Gravel cu.m. 12.00 1,100.00 13,200.00
# 16 Tie Wire G.I. kgs 13.50 50.00 675.00
PVC Tee, Single Branch, 4" pcs 3.00 137.00 411.00
PVC Cleanout w/ Plug & Sealing Ring, 4" pcs 2.00 62.00 124.00
SUB-TOTAL (A) 303,479.28

QUANTITY Hourly
Construction Foreman 1 182.63 91.920 16,787.34

Skilled 1 182.63 66.540 12,152.19
Unskilled 4 182.63 51.300 37,475.65
SUB-TOTAL (B) 66,415.18

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 14,795.78
3. VAT 5% 20,159.25



PAY ITEMS : 1001(9) Storm Drainage and Downspout
Computation :
Installation of PVC3"Ø = 0.900 x 4 personnel
U/H : 0.900 pc/hr = 3.60 pc./hr.
= 5.28 hr

Laying of 6"Ø RCPC = 0.0531 x 4 personnel
U/H : 0.0531 ln.m./hr = 0.21 ln.m./hr.
= 240.00 hr
Downspout : 8 DS
PVC Pipes, 3"Ø length 19.00 440.00 8,360.00
PVC Elbow, 3"Ø x 90° pcs 8.00 52.00 416.00
PVC Elbow, 3"Ø x 45° pcs 16.00 40.00 640.00
Solvent Cement pcs 9.00 200.00 1,800.00
Storm Drainage
RCPC, 6"Ø or equivalent pcs 51.00 400.00 20,400.00
Sand, Washed cu.m. 3.40 1,100.00 3,740.00
SUB-TOTAL (A) 40,156.00

QUANTITY Hourly
Skilled 2 245.28 66.540 32,641.86

Unskilled 2 245.28 51.300 25,165.73
SUB-TOTAL (B) 57,807.59

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 3,918.54
3. VAT 5% 5,339.02


PAY ITEMS : 1001(8) Sewer Line Works
Computation :

U/H : 0.2125 pc/hr = 0.85 pc./hr.
= 16.47 hr

U/H : 0.1038 pc/hr = 0.42 pc./hr.
= 48.17 hr
Male / Female Toilet : 2 CR

PVC Elbow, 2"Ø x 90° pcs 12.00 30.00 360.00
PVC Wye, Single Branch, 2" x 2" pcs 8.00 83.00 664.00
PVC Wye, Single Branch, 2" x 4" pcs 4.00 100.00 400.00
PVC Wye, Single Branch, 4" x 4" pcs 8.00 130.00 1,040.00
PVC P-Trap w/ Plug & Sealing Ring, 2" pcs 6.00 110.00 660.00
PVC P-Trap w/ Plug & Sealing Ring, 4" pcs 4.00 280.00 1,120.00
Solvent Cement pcs 8.00 200.00 1,600.00
SUB-TOTAL (A) 21,844.00

QUANTITY Hourly
Skilled 2 64.64 66.540 8,602.29

Unskilled 2 64.64 51.300 6,632.06
SUB-TOTAL (B) 15,234.35

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 1,483.13
3. VAT 5% 2,020.77
UNIT COST 42,436.17


PAY ITEMS : 1002(5) Sanitary Fixtures
Computation :
U/H : 1.00 set/hr = 2.00 set/hr.
= 8.50 hr

Water Closet or Equivalent set 6.00 5,800.00 34,800.00
Lavatory or Equivalent set 2.00 7,000.00 14,000.00
Urinal or Equivalent set 4.00 8,600.00 34,400.00
Floor Drain pcs 8.00 300.00 2,400.00
Water Meter or Equivalent set 1.00 1,700.00 1,700.00
Miscellaneous Fixtures (10%) 8,730.00
SUB-TOTAL (A) 96,030.00

QUANTITY
Skilled 1 8.50 66.540 565.59

Unskilled 1 8.50 51.300 436.05

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 4% 3,881.27
3. VAT 5% 5,288.22


PAY ITEMS : 1002(6) Cold Waterline Works
Computation :
Installation of 3/4"Ø = 1.8975 x 2 personnel
U/H : 1.8975 ln.m./hr = 3.80 ln.m./hr.
= 4.22 hr
Installation of1½"Ø = 1.4263 x 2 personnel

U/H : 1.4263 ln.m./hr = 2.85 ln.m./hr.
= 19.63 hr

PPRC PN/20 CWL, 38mmØ length 14.00 1,219.93 17,079.02
PPRC PN/20 CWL, 20mmØ length 4.00 365.06 1,460.24
PPR Type, Coupling, 38mmØ pcs 14.00 70.81 991.34
PPR Type, Coupling, 20mmØ pcs 4.00 18.73 74.92
PPR Type, Gate Valve, 38mmØ pcs 1.00 1,338.66 1,338.66
PPR Type, Elbow, 38mmØ x 90° pcs 1.00 134.67 134.67
PPR Type, Elbow, 20mmØ x 90° pcs 34.00 27.17 923.78
PPR Type, Tee Equal, 20mmØ pcs 12.00 31.89 382.68
PPR Type, Tee Reducer, 38x20mmØ pcs 6.00 128.89 773.34
PPR Type, Elbow Reducer, 38x20mmØ pcs 1.00 58.60 58.60
PPR Type, Female Adaptor, 20x3/4" pcs 8.00 202.95 1,623.60
G.I. Nipple, 20mmØx2" pcs 6.00 26.00 156.00
Bronze Faucet, 20mmØ pcs 12.00 140.00 1,680.00
Miscellaneous Fixtures (10%) 2,667.69
SUB-TOTAL (A) 29,344.54

QUANTITY
Skilled 1 23.85 66.540 1,586.98

Unskilled 1 23.85 51.300 1,223.51

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 4% 1,286.20
3. VAT 5% 1,752.45
UNIT COST 36,801.43

NAME : CONSTRUCTION OF THREE(3) STOREY - SIX(6) CLASSROOM SCHOOL BUILDING
LOCATION : MAGHAWAY NATIONAL HIGH SCHOOL, TALISAY CITY, CEBU
PAY ITEMS : 1003(1).a1 Carpentry for Ceiling with Insulation
COST SHEET I.D. : 1003(1).a1 PRODUCTION RATE: 0.62 sq.m./hr.
QUANTITY : 259.49 sq.m. NUMBER OF HOURS: 421.23 hr.
Interior Ceiling = 9.35 x 21.73

= 203.10 / 2.9768
= 68.23 say 68 sheets - (4.5 mm thk Fiber Cement Board)
Exterior Ceiling = 21.73 x 0.95 x 1 +
21.73 x 0.95 x 1 +
12.72 x 0.60 x 2
= 56.39 / 2.9768
= 18.94 say 19 sheets - (4.5 mm thk Fiber Cement Board)
Metal Furring = 259.49 x 1.50 m./sq.m.
(38mmx12mmx5m) = 389.24 / 5.00
= 77.85 say 78 lengths
Carrying Channel = 259.49 x 1.20 m./sq.m.
(38mmx12mmx5m) = 311.39 / 5.00
Wal Angle = 259.49 x 1.20 m./sq.m.
(25mmx25mmx3m) = 311.39 / 3.00
Hardiflex Screw = 259.49 x 8 pc./sq.m.
= 2,075.92 say 2,076 pc
Blind Rivets = 259.49 x 4 pc./sq.m.
1/8" x 3/8" = 1,037.96 say 1,038 pc
note: 1 keg = 45 kgs
Assorted Nails = 259.49 / 2,500
= 0.1038 x 45 kg/keg
= 5 kgs
Frameworks = 0.6375 x 4 personnel
U/H : 0.6375 m²/hr = 2.55 sq.m./hr.
= 101.76 hr
Board Installation = 0.85 x 4 personnel
U/H : 0.85 m²/hr = 3.400 sq.m./hr.
= 76.32 x 30% - No. Of hours for installation will be
= 22.896 hr added for the total no. Of hours.
U/H : 1.75 m²/hr = 7.00 sq.m./hr.
= 296.57 hr

Fiber Cement Board 4' x 8' x 4.5mm sheet 87.00 540.00 46,980.00
Metal Furring (12mmx38mmx5mx0.80mm) length 78.00 140.00 10,920.00
Carrying Channel (12mmx38mmx5mx0.80mm) length 62.00 130.00 8,060.00
Wal Angle (25mmx25mmx3m) length 104.00 45.00 4,680.00
Hardiflex Screw pc 2,076.00 1.50 3,114.00
Blind Rivets 1/8" x 3/8" pc 1038.00 0.50 519.00
Ceiling Vent (1" x 12" x 4' with screen) pc 20.00 245.00 4,900.00
½" thk Insulation, 1-Side Aluminum Foil sq.m. 276.42 95.00 26,259.74
Assorted Nails kgs 5.00 31.00 155.00
SUB-TOTAL (A) 105,587.74
QUANTITY Hourly
Skilled 2 421.23 66.540 56,057.29
Unskilled 2 421.23 51.300 43,218.20
SUB-TOTAL (B) 99,275.49
QUANTITY Hourly
NONE
SUB-TOTAL (C) -
1. OCM 4% 8,194.53
3. VAT 5% 11,165.05

UNIT COST 903.56
PAY ITEMS : 1003(2).d2 Blackboard
COST SHEET I.D. : 1003(2).d2
Computation : 8.00
Lawanit Board 6mm = 5.00 x 1.30
= 6.50 x 4.00 / 2.97
= 9 sheets - (Lawanit Board ¼" x 4' x 8')
Total No. Of Bd.Ft. = 9 x 0.67 bd.ft./sheet
= 6.00 bd.ft.
Plywood 6mm = 4.88 x 0.40
= 1.95 x 4.00 / 2.97
= 3 sheets - (Marine Plywood ¼" x 4' x 8')
Total No. Of Bd.Ft. = 3 x 0.67 bd.ft./sheet
= 2.00 bd.ft.
S4S Lumber, KD, Tang : 33.50 x 3.28 = 109.88 ft.
Total no. Of Bd.ft. = 36.60 x 4.00 / 2.67 bd.ft.
(2" x 2" x 8') = 55 lengths (Blackboard Framing)
S4S Lumber, KD, Tang : 12.60 x 3.28 = 41.33 ft.
Total no. Of Bd.ft. = 6.90 x 4.00 / 1.33 bd.ft.
(1" x 2" x 8') = 21 lengths (Edge Framing)
note: 1 keg = 45 kgs
Assorted Nails = 51.50 / 2,500
= 0.02 x 45 kg/keg
= 1 kgs
Glazing Putty = 8.45 / 25 + 10% wastages
= 1 gals
Enamel Quick Dry (Q.D.E) = 42.82 / 25 + 10% wastages
= 2 gals
Paint Thinner = 42.82 / 25 + 10% wastages
= 2 gals
Framing = 6.5363 x 2 personnel
U/H : 6.5363 bd.ft./hr = 13.07 bd.ft./hr
= 3.33 hr
Boarding = 4.7263 x 2 personnel
U/H : 4.7263 bd.ft./hr = 9.45 bd.ft./hr
= 0.85 hr
Wood Paint = 2.8812 x 2 personnel
U/H : 2.8812 m²/hr = 5.76 sq.m./hr.
= 7.43 hr

¼" x 4' x 8' Lawanit Board sheet 9.00 280.00 2,520.00
¼" x 4' x 8' Marine Plywood sheet 3.00 350.00 1,050.00
Good Lumber bd.ft. 43.50 50.00 2,175.00
Assorted Nails kgs 1.00 31.00 31.00
Glazing Putty gals 1.00 579.00 579.00
Enamel Quick Dry (Q.D.E) gals 2.00 600.00 1,200.00
Paint Thinner gals 2.00 250.00 500.00
Paint Brush pcs 2.00 60.00 120.00
QUANTITY Hourly
Skilled 1 11.61 66.540 772.53
Unskilled 1 11.61 51.300 595.59
QUANTITY Hourly
NONE
SUB-TOTAL (C) -
1. OCM 4% 381.72
3. VAT 5% 520.10
UNIT COST 255.07
PAY ITEMS : 1006(5) Fire Escape
COST SHEET I.D. : 1006(5) PRODUCTION RATE: 2.03
QUANTITY : 20.26 sq.m. NUMBER OF HOURS: 10.00
Computation :
6mm thk Checkered Plate = 1.40 x 2.00 x 2
Landing and Steps 0.35 x 0.90 x 18
= 11.32 / 2.98
= 3.80 say 4 no. of sheets
50 x 200 x 6mm = 12.80 x 2

I-Beam Girder & Stringer = 25.60 / 6
50mmØ G.I.Pipe = 15.30 x 2 no. of stair
Stair Rail = 30.60 / 6
20mm Square Bracket = 30.60 / 0.125 x 0.95

= 232.56 / 6
Stair Post = 19.20 / 6
Cross Brace Angle : 1 - L 65 x 65 x 6 mm
= 19.20 / 6
Stair Landing Framing + : - L 50 x 50 x 6 mm
In-Between Landing = 6.28 x 2 +
5.80 x 2
= 24.16 / 6
Connection Angle : 1 - L 38 x 38 x 4.5 mm
= 7.20 / 6
Nosing Angle : 1 - L 25 x 25 x 4.5 mm
= 10.00 / 6
Welding Rod = 2,184.83 / 1,000 x 30

= 65.55 say 66 kgs
Red Lead = 91.39 / 25 + 10%

= 5 gals
Fab/Erect/Install of Plate = 4.50 x 6 personnel

U/H : 4.50 kg/hr = 27.00 kg./hr.
= 22.04 hr
Painting of Plate = 4.25 x 6 personnel
U/H : 4.25 pcs./hr = 25.50 pcs./hr
= 0.16 hr
Fab/Erect/Install of I-Beam = 4.50 x 6 personnel
U/H : 4.50 kg/hr = 27.00 kg./hr.
= 6.54 hr
Painting of I-Beam = 4.25 x 6 personnel
U/H : 4.25 pcs./hr = 25.50 pcs./hr
= 0.20 hr
Fab/Install of Railings and Post = 16.855 x 6 personnel
U/H : 16.855 kg/hr = 101.13 kg./hr.
Number of Hours = 351.18 / 101.13
= 3.47 hr
Painting of Railings and Post = 4.25 x 6 personnel
U/H : 4.25 ln.m./hr = 25.50 ln.m./hr.
= 0.05 hr
Fab/Erect/Install of Angle = 17.00 x 6 personnel

U/H : 17 kg/hr = 102.00 kg./hr.
Number of Hours = 250.38 / 102.00
= 2.45 hr
Painting of Angle = 4.25 x 6 personnel

U/H : 4.25 pcs./hr = 25.50 pcs./hr
= 0.39 hr.

Checkered Plate 6mm thk kg 595.20 45.00
I-Beam 50x200x6mm kg 176.63 53.00
Anchor Bolt & Nut 10mmØ x 150mm kg 1.40 37.00
Anchor Bolt & Nut 12mmØ x 300mm kg 8.98 37.00
Base Plate 200 x 200 x 8mm kg 24.40 45.00
G.I. Pipe, 100mmØ length 3.00 3,900.00
G.I. Pipe, 50mmØ length 5.00 1,500.00
Square Bar, 20mm kg 734.76 53.00
Angle Bar 65 x 65 x 6mm kg 106.38 53.00
Angle Bar 50 x 50 x 6mm kg 107.28 53.00
Angle Bar 38 x 38 x 4.5mm kg 15.36 53.00
Angle Bar 25 x 25 x 4.5mm kg 21.36 53.00
Gusset Plate 150 x 150 x 10mm thk kg 6.70 45.00
Gusset Plate 210 x 160 x 8mm thk kg 35.21 45.00
Welding Rod ½"Ø E-70 Series kg 66.00 150.00
Acetylene kg 20.00 80.00
Oxygen kg 20.00 45.00
Red Lead Primer Oxide gal 5.00 399.00
SUB-TOTAL (A)
QUANTITY Hourly
(B) LABOR COST
Skilled 2 10.00 66.540
Unskilled 4 10.00 51.300
SUB-TOTAL (B)
QUANTITY Hourly
(C) EQUIPMENT COST
Welding Machine DC Output 500Amps 2 34.71 391.00
SUB-TOTAL (C)
1. OCM 4%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
SSROOM SCHOOL BUILDING
meter / hr
hr.
wastages
TOTAL COST
26,784.00
9,361.13
51.80
332.11
1,098.00
11,700.00
7,500.00
38,942.28
5,638.14
5,685.84
814.08
1,132.08
301.52
1,584.58
9,900.00
1,600.00
900.00
1,995.00
125,320.56
TOTAL COST
1,330.80
2,052.00
3,382.80
TOTAL COST
27,142.79
27,142.79
155,846.15 7,693.58
6,233.85
7,792.31
8,493.62
22,519.78
178,365.93
8,805.31

PAY ITEMS : 1009(1).a Jalousie Window
COST SHEET I.D. : 1009(1).a PRODUCTION RATE: 0.68 sq.m./hr.

U/H : 0.3375 m²/hr = 0.68 sq.m./hr.
= 72.71 hr
(W-1) Jalousie Windows with clear glass

blades on standard jalouplus casing and
fixed clear glass transom on 50 x 150 set 8.00 7,244.00 57,952.00
Mahogany jamb complete with hardware
and accessories
Area = (2.50 x 1.50) = 3.75 m²

blades on standard jalouplus casing and
fixed clear glass transom on 50 x 150 set 8.00 3,622.00 28,976.00
Mahogany jamb complete with hardware
and accessories
Area = (1.40 x 1.50) = 2.10 m²

blades on standard jalouplus casing on
set 6.00 887.00 5,322.00
50 x 150 Mahogany jamb complete with
hardware and accessories
Area = (0.60 x 0.635) = 0.38 m²
SUB-TOTAL (A) 92,250.00

QUANTITY Hourly
Aluminum Installer 2 72.71 66.540 9,676.25

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 4,077.05
3. VAT 5% 5,554.98
UNIT COST 2,376.83

PAY ITEMS : 1010 Wooden Doors
COST SHEET I.D. : 1010 PRODUCTION RATE: 0.24 sq.m./hr.
Computation : 46.71
U/H : 0.2363 m²/hr = 0.2363 sq.m./hr.
= 131.02 hr
(D-1) Mahogany Panel Door on 50 x

150mm Thk Mahogany jamb with fixed
clear glass transom complete with set 8.00 6,317.50 50,540.00
hardware and accessories cylinder type
lockset
Area = (0.90 x 2.40) = 2.16 m²
(D-2) Hollow core flush type swing door

on 50 x 150mm thk Mahogany Jamb with
marine plywood facing inside and
set 1.00 4,667.50 4,667.50
ordinary outside complete with hardware
and accessories provide kick plate and
lever type lockset
Area = (0.90 x 2.10) = 1.89 m²

on 50 x 150mm thk mahogany jamb with
marine plywood facing inside and set 4.00 4,167.50 16,670.00
ordinary outside complete with hardware
and accessories cylinder type lockset
Area = (0.80 x 2.10) = 1.68 m²
(D-4) Swing Door on 50 x 100mm

Mahogany door jamb complete with set 5.00 2,908.75 14,543.75
hardware accessories
Area = (0.70 x 1.20) = 0.72 m²

on 50 x 150mm Mahogany door jamb set 1.00 4,047.50 4,047.50
with marine plywood facing
Area = (0.70 x 2.10) = 1.47 m²
SUB-TOTAL (A) 90,468.75

QUANTITY Hourly
Skilled 1 131.02 66.540 8,718.07

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 3,967.47
3. VAT 5% 5,405.68
UNIT COST 3,666.64
PAY ITEMS : 1014(1).b2 Prepainted Metal Sheets (0.50mm)
COST SHEET I.D. : 1014(1).b2 PRODUCTION RATE: 3.90 sq.m./hr.
Long Span Roofing = 23.90 / 0.985
6.46 = 24.26 say 25 sheets w/6.46m of length for one side.
Long Span Roofing = 23.90 / 0.985
6.46 = 24.26 say 24 sheets w/6.46m of length for one side.
Ridge Roll cap = 23.90 / 2.30
= 10.39 say 10 pcs. (Including Lapping)
Side Flashing = 25.85 / 2.35
Gutter = 47.80 / 2.30
Fascia Board = 73.65 x 0.30
= 22.09 / 2.98
= 7.42 say 8 sheets of Hardiflex Board 12mm thk
J-Bolt 6mmØ = 316.61 x 8 pcs/sq.m. (Including Wastages)
= 2,533 pcs.
Installation Roofing = 1.0660 x 4 personnel
U/H : 1.0660 m²/hr = 4.26 sq.m./hr.
Installation Ridge = 5.3125 x 4 personnel
U/H : 5.3125 ln.m./hr = 21.250 ln.m./hr.
Installation Flashing = 5.3125 x 4 personnel
U/H : 5.3125 ln.m./hr = 21.250 ln.m./hr.
Installation Gutter = 5.3125 x 4 personnel
U/H : 5.3125 ln.m./hr = 21.250 ln.m./hr.
Installation FasciaBoard = 0.85 x 4 personnel
U/H : 0.85 pcs./hr = 3.400 pc./hr.
Pre-painted Long Span G.I. Roofing Sheet sq.m. 316.61 420.00 132,976.20
Pre-painted Pre-formed Ridge Roll Cap ln.m. 23.90 190.00 4,541.00
Pre-painted Pre-formed Side Flashing ln.m. 25.85 190.00 4,910.74
Pre-painted Pre-formed Gutter ln.m. 47.80 190.00 9,082.00
J-Bolt 6mmØ pcs 2,533.00 1.50 3,799.50
Hardiflex Board ½" x 4" x 8" sheet 8.00 1,500.00 12,000.00
Roof Sealant tube 10.00 150.00 1,500.00
SUB-TOTAL (A) 168,809.44

QUANTITY Hourly
Skilled 2 81.20 66.540 10,806.10

Unskilled 2 81.20 51.300 8,331.12
SUB-TOTAL (B) 19,137.22

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 7,517.87
3. VAT 5% 10,243.09
UNIT COST 679.40


PAY ITEMS : 1018(1) 200x200mm Vitrified Glazed Tiles Wall Finish
COST SHEET I.D. : 1018(1) PRODUCTION RATE: 0.59 sq.m./hr.
Computation : 71.55
Glazed Tile 200mmx200mm
Female / Male Toilet = 22.36 x 1.60 x 2 no. of CR

Wall Area = 71.55 sq.m.
Tile 200mmx200mm = 71.55 / 0.04 = 1789

Cement = 71.55 x 0.086 = 7
Sand = 71.55 x 0.01 = 0.80
Grout, Tile = 71.55 x 0.25 = 18
U/H : 0.1950 m²/hr = 0.59 sq.m./hr.
= 122.31 hr
Glazed Tile 200mmx200mm pc 1,789.00 14.00 25,046.00

Sand, Washed cu.m. 0.80 1,100.00 880.00
Tile Grout kg 18.00 40.00 720.00
SUB-TOTAL (A) 28,326.00

QUANTITY Hourly
Skilled 1 122.31 66.540 8,138.51

Unskilled 2 122.31 51.300 12,549.01
SUB-TOTAL (B) 20,687.52

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 1,960.54
3. VAT 5% 2,671.24
UNIT COST 783.99


PAY ITEMS : 1018(2) 200x200mm Vitrified Unglazed Tiles Floor Finish
Computation : 16.26
Glazed Tile 200mmx200mm
Female / Male Toilet = 1.50 x 1.80 +

Floor Area 2.01 x 2.70
= 8.13 x 2 no. of CR
= 16.26 sq.m.
Tile 200mmx200mm = 8.13 / 0.04 = 204

Cement = 16.26 x 0.086 = 2
Sand = 16.26 x 0.01 = 0.20
Grout, Tile = 16.26 x 0.25 = 5
U/H : 0.1950 m²/hr = 0.59 sq.m./hr.
= 27.80 hr
Unglazed Tile 200mmx200mm pc 204.00 12.00 2,448.00

Cement, Portland bags 2.00 240.00 480.00
Sand, Washed cu.m. 0.20 1,100.00 220.00
Tile Grout kg 5.00 40.00 200.00

QUANTITY Hourly
Skilled 1 27.80 66.540 1,849.81

Unskilled 2 27.80 51.300 2,852.28

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 322.00
3. VAT 5% 438.73
UNIT COST 566.46


PAY ITEMS : 1027(1) Plain Cement Plaster Finish
QUANTITY : 1,282.05 sq.m. NUMBER OF HOURS: 269.91 hr.
Total Wall Area = 1,282.05 sq.m.

Cement (Plaster) = 1,282.05 x 0.144
Sand (Plaster) = 1,282.05 x 0.016

Class C = 21.00 cu.m.
Wall Plastering = 1.1875 x 4 personnel

U/H : 1.1875 m²/hr = 4.75 sq.m./hr.
Number of Hours = 1,282.05 / 4.75
= 269.91 hr

Sand, Washed cu.m. 21.00 1,100.00 23,100.00
SUB-TOTAL (A) 67,500.00

QUANTITY
Skilled 2 269.91 66.540 35,919.62

Unskilled 2 269.91 51.300 27,692.77
SUB-TOTAL (B) 63,612.39

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 4% 5,244.50
3. VAT 5% 7,145.63
UNIT COST 117.05


PAY ITEMS : 1032(1).a1 Masonry Painting
COST SHEET I.D. : 1032(1).a1 PRODUCTION RATE: 8.37 sq.m./hr.
Total Area = 15.91 sq.m.
Neutralizer = 15.91 / 35 + 5% wastages

= 1.00 gals
Patching Compound = 15.91 / 35 + 5% wastages
= 1.00 gals
Flatwall Latex = 15.91 / 35 + 5% wastages
= 1.00 gals
Semi-Gloss Latex = 15.91 / 35 + 5% wastages
= 1.00 x 2 coat
= 2 gals
Tinting Color = 1 gals
Masonry Paint = 2.0913 x 4 personnel
U/H : 2.0913 m²/hr = 8.37 sq.m./hr.
= 1.90 hr
Concrete Neutalizer gals 1.00 440.00 440.00

Patching Compound gals 1.00 90.00 90.00
Flatwall Latex Primer gals 1.00 550.00 550.00
Semi-Gloss Latex gals 2.00 550.00 1,100.00
Tinting Color pint 1.00 70.00 70.00
Paint Roller pcs 10.00 65.00 650.00
Paint Brush pcs 10.00 60.00 600.00

QUANTITY Hourly
Skilled 2 1.90 66.540 252.85

Unskilled 2 1.90 51.300 194.94
SUB-TOTAL (B) 447.79

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 157.91
3. VAT 5% 215.15
UNIT COST 283.99


PAY ITEMS : 1032(1).a2 Wooden Painting
COST SHEET I.D. : 1032(1).a2 PRODUCTION RATE: 5.76
QUANTITY : 115.88 sq.m. NUMBER OF HOURS: 20.11
Total Area = 115.88 sq.m.
Glazing Putty = 115.88 / 35 + 5%
= 4 gals
Flatwall Enamel (Primer) = 115.88 / 35 + 5%
= 4 gals
Enamel Quick Dry (Q.D.E) = 115.88 / 35 + 5%
= 4 gals
Paint Thinner = 115.88 / 35 + 5%
= 4 gals
Tinting Color = 2 pint
Wood Paint = 2.8812 x 2 personnel
U/H : 2.8812 m²/hr = 5.76 sq.m./hr.
= 20.11 hr
Glazing Putty gals 4.00 550.00

Flatwall Enamel (Primer) gals 4.00 550.00
Enamel Quick Dry (Q.D.E) gals 4.00 600.00
Paint Thinner gals 4.00 250.00
Tinting Color pint 2.00 70.00
Paint Roller pcs 5.00 65.00
Paint Brush pcs 5.00 60.00
SUB-TOTAL (A)
QUANTITY Hourly
(B) LABOR COST
Skilled 1 20.11 66.540

Unskilled 1 20.11 51.300
SUB-TOTAL (B)
QUANTITY Hourly
(C) EQUIPMENT COST
NONE
SUB-TOTAL (C)

1. OCM 4%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
UNIT PRICE ANALYSIS
TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING
sq.m./hr.
hr.
wastages
wastages
wastages
wastages
TOTAL COST
2,200.00
2,200.00
2,400.00
1,000.00
140.00
325.00
300.00
8,565.00
TOTAL COST
1,338.12
1,031.64
2,369.76
TOTAL COST
10,934.76
437.39
546.74
595.94
1,580.07
12,514.83
108.00
PAY ITEMS : 1046(2) CHB Non Load Bearing (Including Reinforcing Steel)
Computation : 383.37 138.69 522.06
Opening :
Door = 17.28 sq.m.
Window = 49.08 sq.m.
66.36 sq.m.
Front Wall + Rear Wall = 22.50 + 22.50 x 7.070 +

Side Wall (2) = 28.00 x 2.80 +
A-Wall (2) = 19.00 x 2.80
= 449.73 - 66.36
= 383.37 sq.m.
= 4,841 pcs
Sand (Mortar) = 383.37 x 0.0844
Opening :
Door = 13.68 sq.m.
GF Wall + 2F Wall = 18.50 + 24.00 x 2.79 +
CR Wall (2) = 8.70 x 2.80
= 143.13 - 13.68
= 129.45 sq.m.

= 1,635 pcs
Sand (Mortar) = 129.45 x 0.0435
Reinforcing Steel : 600mm x 600mm Spacing of Reinforcing Steel
(for Horizontal Bars) = 512.82 x 2.13 = 1092.31
(forVertical Bars) = 512.82 x 2.15 = 1102.56
2,194.87 meters
= 2,194.87 / 6
= 365.81 say 366 lengths of 10mmØ x 6.00 m Deformed Bars
kgs of G.I. Tie Wire = 512.82 x 0.032
= 16.00 kgs
CHB Laying = 0.5313 x 4 personnel
U/H : 0.5313 m²/hr = 2.13 sq.m./hr.
= 241.30 hr

CHB 6" pcs 4,841.00 16.00 77,456.00
CHB 4" pcs 1,635.00 12.00 19,620.00
Sand, Washed cu.m. 38.00 1,100.00 41,800.00
# 16 Tie Wire G.I. kgs 16.00 50.00 800.00
SUB-TOTAL (A) 277,788.13
QUANTITY Hourly
Skilled 2 241.30 66.540 32,112.20
Unskilled 2 241.30 51.300 24,757.38
SUB-TOTAL (B) 56,869.58
QUANTITY Hourly
NONE
SUB-TOTAL (C) -
1. OCM 4% 13,386.31
3. VAT 5% 18,238.85
UNIT COST 746.88
PAY ITEMS : 1047(2)b Steel Trusses and Lateral Struts
COST SHEET I.D. : 1047(2)b PRODUCTION RATE: 61.29 kgs./hr.
75 x 75 x 6mm = 14.40 + 9.50 x 4 no. of trusses

Angle Bar = 95.60 x 2 no. of angle bars
Top + Bottom Chord = 191.20 / 6
65 x 65 x 6mm = 18.46 x 4 no. of trusses
Web Member = 147.66 / 6
50 x 50 x 6mm = 12.64 x 4 no. of trusses
Web Member = 101.12 / 6
Welding Rod = 2,700.93 / 1,000 x 30
= 81.03 say 81 kgs
Red Lead = 117.00 / 25 + 5% wastages
= 5 gals
U/H : 17 kg/hr = 68.00 kg./hr.
Number of Hours = 2,700.93 / 68.00
= 39.72 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 4.35 hr
Angle Bar 75 x 75 x 6mm kg 1,334.40 53.00 70,723.20

Angle Bar 65 x 65 x 6mm kg 892.50 53.00 47,302.50
Angle Bar 50 x 50 x 6mm kg 474.03 53.00 25,123.84
Welding Rod ½"Ø E-70 Series kg 81.00 150.00 12,150.00
Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
Red Lead Primer Oxide gal 5.00 399.00 1,995.00
SUB-TOTAL (A) 159,794.54

QUANTITY Hourly
Skilled 2 44.07 66.540 5,864.84

Unskilled 2 44.07 51.300 4,521.58
SUB-TOTAL (B) 10,386.42

QUANTITY Hourly
Welding Machine AC Output 300Amps 2 39.72 391.00 31,060.70
SUB-TOTAL (C) 31,060.70

1. OCM 4% 8,049.67
3. VAT 5% 10,967.67
UNIT COST 85.27

PAY ITEMS : 1047(2)c Channel Beam and Purlins (Ceiling Support)
COST SHEET I.D. : 1047(2)c PRODUCTION RATE: 17.77 kgs./hr.
Computation : 3,366.18 705.51 4,071.69
150x50x20x2.0mm = 21.90 x 28
LC-Purlins = 613.20 / 6
150x50x20x2.0mm = 24.73 x 2
LC-Channel Beam = 49.45 / 6
125 x 50 x 4mm = 0.125 x 224
Clip Angle = 28.00 / 6
100x50x12x1.2mm = 74.60 x 4
LC-Purlins = 298.41 / 6.00
(Ceiling Support) = 49.73 say 50 lengths
Welding Rod = 4,071.69 / 1,000 x 30

= 122.15 say 122.00 kgs
= 3 gals
Fab/Erect/Install of Purlins = 4.50 x 4 personnel
U/H : 4.50 kg/hr = 18.00 kg./hr.
Number of Hours = 3,906.84 / 18.00
= 217.05 hr
Painting of Purlins = 4.25 x 4 personnel
U/H : 4.25 pcs./hr = 17.00 pcs./hr
Number of Hours = 160.00 / 17.000
= 9.41 hr
U/H : 17 kg/hr = 68.00 kg./hr.
= 2.42 hr
Painting of Angle = 4.25 x 4 personnel 817.07
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.29 hr

150x65x20x2mmx6.00m LC-Purlins kg 3,013.46 53.00 159,713.57
150x65x20x2mmx6.00m LC-Channel Beam kg 241.15 53.00 12,781.06
100x50x12x1.2mmx6.00m LC-Purlins kg 652.22 53.00 34,567.87
Angle Bar 125 x 50 x 4mm kg 164.85 53.00 8,737.05
Gusset Plate 250 x 250 x 10mm thk kg 111.68 45.00 5,025.38
Anchor Bolt & Nut 16mmØ x 300mm kg 53.86 37.00 1,992.67
Base Plate 350 x 350 x 12mm kg 240.22 45.00 10,809.90
Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
Red Lead Primer Oxide gal 3.00 399.00 1,197.00
SUB-TOTAL (A) 276,652.61
QUANTITY Hourly
Skilled 2 229.18 66.540 30,499.27
Unskilled 2 229.18 51.300
#REF! 23,513.87
SUB-TOTAL (B) 54,013.14
QUANTITY Hourly
Welding Machine DC Output 500Amps 2 219.47 391.00 171,626.25
SUB-TOTAL (C) 171,626.25
1. OCM 4% 20,091.68
3. VAT 5% 27,374.91
UNIT COST 141.19

PAY ITEMS : 1047(3) Sag Rod, Cross Bar & Turn Buckle
COST SHEET I.D. : 1047(3) PRODUCTION RATE: 18.00 kgs./hr.
Sag Rod 12mmØ = 6.40 x 4 x 5

= 128.00 / 6
= 21 lengths
Cross Bar 16mmØ = 7.80 x 4 x 5
= 156.00 / 6
= 26 lengths
Welding Rod = 365.56 / 1,000 x 30
= 10.97 say 11.00 kgs
Fab/Erect/Install of Bar = 4.50 x 4 personnel
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 20.31 hr

Turn Buckle 5/8" pc 20.00 190.00 3,800.00
Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
SUB-TOTAL (A) 22,937.96

QUANTITY Hourly
Skilled 2 20.31 66.540 2,702.85

Unskilled 2 20.31 51.300 2,083.81

QUANTITY Hourly
SUB-TOTAL (C) 15,882.42

1. OCM 4% 1,744.28
3. VAT 5% 2,376.58
UNIT COST 136.53


PAY ITEMS : 1047(5)b Angular Base Plate
COST SHEET I.D. : 1047(5)b PRODUCTION RATE: 63.49 kgs./hr.
100 x 100 x 6mm = 12.92 x 2 +

Angle Bar = 25.85 / 6
Welding Rod = 277.47 / 1,000 x 30
= 8.32 say 8.00 kgs
= 1 gals

U/H : 17 kg/hr = 68.00 kg./hr.
= 4.08 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.29 hr
Angle Bar 100 x 100 x 6mm kg 277.47 53.00 14,705.91

Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
Red Lead Primer Oxide gal 1.00 399.00 399.00
SUB-TOTAL (A) 18,804.91

QUANTITY Hourly
Skilled 2 4.37 66.540 581.56

Unskilled 2 4.37 51.300 448.36

QUANTITY Hourly

1. OCM 4% 930.09
3. VAT 5% 1,267.24
UNIT COST 95.91


PAY ITEMS : 1100(19) Conduits, Boxes and Fittings
Computation :
Installation Conduits = 4.50 x 2 personnel

U/H : 4.50 ln.m./hr = 9.00 ln.m./hr.
= 13.11 hr
Installation Boxes&Fit = 3.50 x 2 personnel
U/H : 3.50 pc/hr = 7.00 pc/hr.
= 6.57 hr
Service Entrance Cap, 32mmØ pc 1.00 75.00 75.00

Rigid Electrical Conduit Pipe, 32mmØ pc 4.00 339.00 1,356.00
Rigid Electrical Conduit Pipe, 25mmØ pc 4.00 175.00 700.00
Rigid Steel Elbow, 25mmØ x 90° pc 12.00 191.00 2,292.00
Rigid Steel Elbow, 32mmØ x 90° pc 3.00 245.00 735.00
PVC, Electrical Conduit, 20mmØ pc 90.00 70.00 6,300.00
PVC, Elbow 20mmØ x 90° pc 4.00 18.00 72.00
Cooper Weld Ground Rod, 20mmØ x 2.40m pc 1.00 150.00 150.00
Junction Box, 4" x 4", PVC with cover pc 22.00 31.00 682.00
Utility Box, 2" x 4", PVC pc 24.00 30.00 720.00
SUB-TOTAL (A) 13,082.00

QUANTITY Hourly
Skilled 2 19.68 66.540 2,619.01

Unskilled 2 19.68 51.300 2,019.17

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 708.81
3. VAT 5% 965.75
UNIT COST 20,280.75


PAY ITEMS : 1101(18) Wires and Wiring Devices
Computation :
Installation of Wiring = 18.75 x 2 personnel

U/H : 18.75 ln.m./hr = 37.50 ln.m./hr.
Number of Hours = 1049.00 / 37.50
= 27.97 hr
Installation of Devices = 1.25 x 2 personnel
U/H : 1.25 pc/hr = 2.50 pc/hr.
= 12.80 hr
Electrical Wire, THHN, 22mm², Stranded Wire metre 26.00 160.00 4,160.00
Electrical Wire, THHN, 8.0mm², Stranded Wire metre 16.00 60.00 960.00
Electrical Wire, TW, 8.0mm², Stranded Wire metre 3.00 95.00 285.00
Electrical Wire, THHN, 5.5mm², Stranded Wire metre 160.00 37.00 5,920.00
Electrical Wire, TW, 5.5mm², Stranded Wire metre 4.00 60.00 240.00
Electrical Wire, THHN, 3.5mm², Stranded Wire metre 360.00 24.00 8,640.00
Electrical Wire, TW, 3.5mm², Stranded Wire metre 200.00 40.00 8,000.00
Electrical Wire, THHN, 2.0mm², Solid Wire metre 160.00 24.00 3,840.00
Electrical Wire, TW, 2.0mm², Solid Wire metre 120.00 40.00 4,800.00
One(1) Gang Thumbler Switch, Flush Type pc 5.00 98.00 490.00
Two(2) Gang Thumbler Switch, Flush Type pc 5.00 153.00 765.00
Three(3) Way Thumbler Switch, Flush Type pc 4.00 251.00 1,004.00
One(1) Gang Convenience Outlet w/ Plate pc 8.00 88.00 704.00
Two(2) Gang Convenience Outlet w/ Plate pc 10.00 264.00 2,640.00
Rubberized Electrical Tape roll 4.00 70.00 280.00
SUB-TOTAL (A) 42,728.00

QUANTITY Hourly
Skilled 2 40.77 66.540 5,425.67

Unskilled 2 40.77 51.300 4,183.00

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 2,093.47
3. VAT 5% 2,852.35

UNIT COST 59,899.32

PAY ITEMS : 1103(1) Lighting Fixtures and Panel Boards
Computation :
Installation of Fixtures = 1.00 x 4 personnel

U/H : 1 set/hr = 4.00 set/hr.
= 16.75 hr
Aluminum Louver, 12" x 48" w/ 36 Watts,

set 24.00 2,600.00 62,400.00
Fluorescent Lamp
Aluminum Louver, 7" x 48" w/ 36 Watts,
set 12.00 1,184.50 14,214.00
Fluorescent Lamp
18W Compact Fluorescent Lamp set 4.00 90.00 360.00
Lamp Holder, 3" set 4.00 25.00 100.00
Automatic Circuit Breaker, 15A, 2P set 3.00 313.00 939.00
Automatic Circuit Breaker, 20A, 2P set 5.00 313.00 1,565.00
Panel Box, Flush Type, 4 Branches set 1.00 1,205.00 1,205.00
Panel Box, Flush Type, 10 Branches set 2.00 1,850.00 3,700.00
Wall Fan, 16"Ø set 8.00 1,600.00 12,800.00
Fire Alarm set 1.00 2,000.00 2,000.00
SUB-TOTAL (A) 100,817.00

QUANTITY Hourly
Skilled 2 16.75 66.540 2,229.09

Unskilled 2 16.75 51.300 1,718.55

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 4% 4,190.59
3. VAT 5% 5,709.67


PAY ITEMS : 1208(2) G.I. Pipe Railings
QUANTITY : 160.10 meter NUMBER OF HOURS: 24.03 hr.
Computation :
32mmØ G.I.Pipe = 21.30 x 1 no. of ramp

Ramp Rail = 21.30 / 6.00
50mmØ G.I.Pipe = 42.50 / 6.00
Wall Rail = 7.08 say 7 lengths
= 21.25 / 6
Stair Rail = 10.00 / 6.00
= 65.07 / 6
Welding Rod = 309.18 / 1,000 x 30
= 9.28 say 10.00 kgs
= 1 gals
Fab/Install of Railings = 16.855 x 2 personnel
U/H : 16.855 kg/hr = 33.71 kg./hr.
= 9.17 hr
Painting of Railings = 4.25 x 2 personnel
U/H : 4.25 ln.m./hr = 8.50 ln.m./hr.
= 14.86 hr
G.I. Pipe, 32mmØ length 4.00 1,100.00 4,400.00

G.I. Pipe, 50mmØ length 9.00 1,500.00 13,500.00
Square Bar, 25mm kg 117.84 45.00 5,302.80
Square Bar, 19mm kg 207.24 45.00 9,325.80
Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
Red Lead Primer Oxide gal 1.00 399.00 399.00
SUB-TOTAL (A) 36,927.60

QUANTITY Hourly
Skilled 1 24.03 66.540 1,598.96

Unskilled 1 24.03 51.300 1,232.74

QUANTITY Hourly

1. OCM 4% 1,733.82
3. VAT 5% 2,362.33
UNIT COST 309.86

DPWH Cost Estimate Guidelines

Uploaded by

Copyright:

Available Formats

DPWH Cost Estimate Guidelines

Uploaded by

Document Information

Original Description:

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

DPWH Cost Estimate Guidelines

Uploaded by

Copyright:

Available Formats

What is the purpose of the document?

What is the purpose of the document?

What items are included in the bill of quantities?

What items are included in the bill of quantities?

Republic of the Philippines

Department of Public Works and Highways

APPROVED BUDGET FOR THE CONTRACT

804(4) Gravel Fill 29.57 cu.m. 35,837.01 4% 5% 9% P 3,225.34 P 1,953.12 P 5,178.46

APPROVED BUDGET FOR THE CONTRACT

APPROVED BUDGET FOR THE CONTRACT

1006(5) Fire Escape 20.26 sq.m. 155,846.15 4% 5% 9% P 14,026.16 P 8,493.62 P 22,519.78

1032(1).a1 Masonry Painting 15.91 sq.m. 3,947.79 4% 5% 9% P 355.31 P 215.15 P 570.46

APPROVED BUDGET FOR THE CONTRACT

1047(5)b Angular Base Plate 277.47 kg 23,252.17 4% 5% 9% P 2,092.70 P 1,267.24 P 3,359.94

TOTAL #REF! #REF! #REF! #REF!

CARMELO M. ESCRAMAN LESLIE ANTHONY S. MOLINA

LASSROOM SCHOOL BUILDING

BUDGET FOR THE CONTRACT

Total Cost (5+11) (Adjusted)

LASSROOM SCHOOL BUILDING

BUDGET FOR THE CONTRACT

Total Cost (5+11) (Adjusted)

LASSROOM SCHOOL BUILDING

BUDGET FOR THE CONTRACT

Total Cost (5+11) (Adjusted)

LASSROOM SCHOOL BUILDING

BUDGET FOR THE CONTRACT

Total Cost (5+11) (Adjusted)

LESLIE ANTHONY S. MOLINA

Project : CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING

PROGRAM OF WORK/BUDGET COST

1. Labor #REF! A. Sub-Total

PREPARED BY: CHECKED BY:

JOHMIE S. TORRENUEVA HELEN GRACE B. YAP

PAZ P. ADLAWAN LESLIE ANTHONY S. MOLI

REY - FOUR(4) CLASSROOM SCHOOL BUILDING

( PLEASE SEE DETAILED ESTIMATES)

TED COST OF THE PROJECT

LESLIE ANTHONY S. MOLINA

CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILD

ESTIMATED COST OF PROPOSED WORK

PART A: Offices and Laboratory for the Engineer

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

Sub-Total of Part C #REF! #REF!

CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILD

ESTIMATED COST OF PROPOSED WORK

PART K: Carpentry and Joinery Works

CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILD

ESTIMATED COST OF PROPOSED WORK

GRAND TOTAL #REF! #REF!

REY - FOUR(4) CLASSROOM SCHOOL BUILDING

REY - FOUR(4) CLASSROOM SCHOOL BUILDING

REY - FOUR(4) CLASSROOM SCHOOL BUILDING

NAME : CONSTRUCTION OF TWO(2) STOREY - FOUR(4) CLASSROOM SCHOOL BUILDING

(A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST

Temporary Facilities days 120.00 333.33 40,000.00

SUB-TOTAL (A) 40,000.00

Utility Worker 1.00 120.00 410.40 49,248.00