Boski

DETAILED UNIT PRICE ANALYSIS
NAME : Rehab/Completion of Multipurpose Building

LOCATION : Barangay Bae, Sibonga, Cebu
PAY ITEMS : 1103 (1) Lighting Fixtures and Lamps
COST SHEET I.D. : 1103 (1)
QUANTITY : 1.00 L.S. NUMBER OF HOURS: 7.50 hr.
Computation :
Installation of Fixtures = 1.00 x 4 personnel

U/H : 1 set/hr = 4.00 set/hr.
Number of Hours = 30.00 / 4.00
= 7.50 hr
(A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
1 x 20 W BOX TYPE FLF set 0.00 420.00 -
6" D PINLIGHT WITH 18W 220 V CFL set 30.00 280.00 8,400.00
SUB-TOTAL (A) 8,400.00

QUANTITY Hourly
(B) LABOR COST TOTAL COST
No. Of Personnel Total Hours Rate
Skilled 2 7.50 68.940 1,034.10

Unskilled 2 7.50 53.060 795.90
SUB-TOTAL (B) 1,830.00

QUANTITY Hourly
(C) EQUIPMENT COST TOTAL COST
No. Of Equipment Total Hours Rate
NONE
SUB-TOTAL (C) -
(D) TOTAL DIRECT COST : (A+B+C) 10,230.00
(E) ADD INDIRECT COST

1. OCM 15% 1,534.50
2. Contractor's Profit 10% 1,023.00
3. VAT 5% 639.38
TOTAL INDIRECT COST 3,196.88
TOTAL COST (D+E) 13,426.88
UNIT COST 13,426.88


PAY ITEMS : 1101 (33) 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.
= 9.60 hr
Installation of Devices = 1.25 x 2 personnel
U/H : 1.25 pc/hr = 2.50 pc/hr.
= 2.40 hr
Electrical Wire, THHN, 5.5mm², Stranded Wire metre 80.00 37.00 2,960.00
Electrical Wire, THHN, 3.5mm², Stranded Wire metre 280.00 24.00 6,720.00
Two(2) Gang Thumbler Switch, Flush Type pc 6.00 120.00 720.00
Rubberized Electrical Tape roll 10.00 30.00 300.00
SUB-TOTAL (A) 10,700.00

QUANTITY Hourly
Skilled 2 12.00 68.940 1,654.56

Unskilled 2 12.00 53.060 1,273.44

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 2,044.20
3. VAT 5% 851.75
UNIT COST 17,886.75


PAY ITEMS : 1100 (10) Conduits, Boxes & Fittings
Computation :
= 87 / 3
= 29 pcs
Installation Conduits = 4.50 x 2 personnel

U/H : 4.50 ln.m./hr = 9.00 ln.m./hr.
= 21.11 hr
Installation Boxes&Fit = 3.50 x 2 personnel
U/H : 3.50 pc/hr = 7.00 pc/hr.
= 14.57 hr
PVC, Conduit Pipe, (3m x 19mmØ) pc 190.00 92.00 17,480.00

Junction Box, 4" x 4", PVC with cover pc 51.00 31.00 1,581.00
Utility Box, 2" x 4", PVC pc 51.00 30.00 1,530.00
Automatic Circuit Breaker, 15A, 2P set 5.00 313.00 1,565.00
Automatic Circuit Breaker, 50A, 2P set 2.00 442.00 884.00
Panel Box, Flush Type, 4 Branches set 1.00 1,205.00 1,205.00
Panel Box, Flush Type, 10 Branches set 1.00 1,850.00 1,850.00
SUB-TOTAL (A) 30,910.00

QUANTITY Hourly
Skilled 2 35.68 68.940 4,919.56

Unskilled 2 35.68 53.060 3,786.36

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 5,942.39
3. VAT 5% 2,476.00
UNIT COST 51,995.90


PAY ITEMS : 1018(1) Glazed Tiles and Trims
COST SHEET I.D. : 1018(1) PRODUCTION RATE: 0.59 sq.m./hr.
QUANTITY : 6.60 sq.m. NUMBER OF HOURS: 11.28 hr.
Computation : 71.55
Floor Area = 1.100 x 1.50 X 4

= 6.60 sq.m.
Cement = 6.60 x 0.086 = 1

Sand = 6.60 x 0.01 = 0.10
Grout, Tile = 6.60 x 0.25 = 2
Installation = 0.1950 x 3 personnel
U/H : 0.1950 m²/hr = 0.59 sq.m./hr.
= 11.28 hr
Ceramic Glazed Tiles sq.m. 6.60 850.00 5,610.00

Cement, Portland bags 1.00 240.00 240.00
Sand, Washed cu.m. 0.10 1,100.00 110.00
Tile Grout kg 2.00 40.00 80.00

QUANTITY Hourly
Skilled 1 11.28 68.940 777.64

Unskilled 2 11.28 53.060 1,197.03

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 1,202.20
2. Contractor's Profit 10% 801.47
3. VAT 5% 500.92
UNIT COST 1,593.83

PAY ITEMS : 1046(2).a1 CHB Non Load Bearing (Including Reinforcing Steel)
COST SHEET I.D. : 1046(2).a1 PRODUCTION RATE: 2.13 sq.m./hr.
Computation : 383.37 138.69 522.06
Wall Area 1 (Lower) = 54.82 x 3.80

= 208.32 sq.m.
Wall Area 2(Upper) = 38.30 x 1.90

= 72.77 sq.m.
= 40.96 sq.m. (Area of Door &Window to be subtracted to total area)
Total No. Of CHB 4" = 240.13 x 12.50 + 1% for breakages

= 3,032 pcs
Cement (Mortar) = 240.13 x 0.763
Class C = 183.22 say 184 bag
Sand (Mortar) = 240.13 x 0.0844
Class C = 20.30 say 20 cu.m.
Reinforcing Steel : 600mm x 600mm Spacing of Reinforcing Steel

(for Horizontal Bars) = 240.13 x 2.13 = 511.48
(forVertical Bars) = 240.13 x 2.15 = 516.28
1,027.76 meters
= 1,027.76 / 6
= 171.29 say 171 lengths of 10mmØ x 6.00 m Deformed Bars
kgs of G.I. Tie Wire = 240.13 x 0.032
= 8.00 kgs
CHB Laying = 0.5313 x 4 personnel
U/H : 0.5313 m²/hr = 2.13 sq.m./hr.
= 112.99 hr
CHB 6" pcs 3,032.00 12.00 36,384.00
Cement, Portland bags 184.00 240.00 44,160.00
Sand, Washed cu.m. 20.00 1,100.00 22,000.00
10mmØ x 6.00 m Deformed Bars kgs 633.04 41.00 25,954.64
# 16 Tie Wire G.I. kgs 8.00 50.00 400.00
SUB-TOTAL (A) 128,898.64
QUANTITY
(B) LABOR COST Hourly Rate TOTAL COST
No. Of Personnel Total Hours
Skilled 2 112.99 68.940 15,579.06
Unskilled 2 112.99 53.060 11,990.50
SUB-TOTAL (B) 27,569.56
QUANTITY
(C) EQUIPMENT COST Hourly Rate TOTAL COST
No. Of Equipment Total Hours
NONE
SUB-TOTAL (C) -
1. OCM 15% 23,470.23
3. VAT 5% 9,779.26
UNIT COST 855.22

PAY ITEMS : 1027(1) Cement Plaster Finish
COST SHEET I.D. : 1027(1) PRODUCTION RATE: 4.75 sq.m./hr.
Computation : 1,764.81
Area of CHB Walls = 480.26 sq.m.

Cement (Plaster) = 480.26 x 0.144
Sand (Plaster) = 480.26 x 0.016

Class C = 8.00 cu.m.
Wall Plastering = 1.1875 x 4 personnel

U/H : 1.1875 m²/hr = 4.75 sq.m./hr.
= 101.11 hr

Sand, Washed cu.m. 8.00 1,100.00 8,800.00
SUB-TOTAL (A) 25,600.00

QUANTITY
Skilled 2 101.11 68.940 13,941.05

Unskilled 2 101.11 53.060 10,729.79
SUB-TOTAL (B) 24,670.84

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 7,540.63
3. VAT 5% 3,141.93
UNIT COST 137.38


PAY ITEMS : 900 (1).c2 Structural Concrete (Footings and Slab on Fill)
COST SHEET I.D. : 900 (1).c2 PRODUCTION RATE: 2.66 cu.m./hr.
QUANTITY : 37.23 cu.m. NUMBER OF HOURS: 13.99 hr.
Computation : 23.98
Slab on Fill = 0.20 x 12.700 x 6.00 +

0.00 x 3.025 x 1.500
= 15.24 cu.m.
Column Footing (F1) = 1.20 x 1.20 x 0.70

= 1.01 x 12 footings
0 = 12.12 cu.m.
0
Wall Footing (WF1) = 0.60 x 0.25 x 65.79
= 9.87 cu.m.
Total Volume = 15.24 + 12.12 + 9.87 +
= 37.23 cu.m.
No. Of Bags (Cement) = 37.23 x 9.00 = 336 bag

No. Of Volume (Sand) = 37.23 x 0.50 = 19 cu.m.
No. Of Volume(Gravel) = 37.23 x 1.00 = 38 cu.m.
Concreting :
One Bagger Mix = 0.4763 x 12 personnel
U/H : 0.4763 m³/hr = 5.716 m³/hr
Number of Hours = 37.23 / 5.716 = 6.51 hr.
Placing of Concrete = 0.415 x 12 personnel
U/H : 0.415 m³/hr = 4.980 m³/hr

Sand, Washed cu.m. 19.00 1,100.00 20,900.00
Gravel, 3/4" cu.m. 38.00 1,100.00 41,800.00
SUB-TOTAL (A) 141,434.88
QUANTITY
Construction Foreman 1 13.99 95.000 1,329.05

Skilled 4 13.99 68.940 3,857.88
Unskilled 8 13.99 53.060 5,938.48
SUB-TOTAL (B) 11,125.41

QUANTITY
1-Bagger Concrete Mixer 1 6.51 172.00 1,119.72

Concrete Vibrator (½" 38 - 40 min) 1 7.48 91.25 682.55
SUB-TOTAL (C) 1,802.27

1. OCM 15% 23,154.38
3. VAT 5% 9,647.66

UNIT COST 5,441.87

PAY ITEMS : 900(1)c4 Structural Concrete for Column (Class A, 28 days)
COST SHEET I.D. : 900(1)c4 PRODUCTION RATE: 2.66 cu.m./hr.
Computation :
Column (C1) = 0.45 x 0.30 x 5.70
= 0.77 x 12 columns
= 9.24 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. 5.00 1,100.00 5,500.00
Gravel, 3/4" cu.m. 9.00 1,100.00 9,900.00
SUB-TOTAL (A) 35,083.72

QUANTITY
Construction Foreman 1 3.48 95.000 330.60

Skilled 4 3.48 68.940 959.64
Unskilled 8 3.48 53.060 1,477.19

QUANTITY
1-Bagger Concrete Mixer 1 1.62 172.00 278.64

SUB-TOTAL (C) 448.37

1. OCM 15% 5,744.93
3. VAT 5% 2,393.72
UNIT COST 5,440.27

PAY ITEMS : 900(1)c6 Structural Concrete for Beams (Class A, 28 days)
COST SHEET I.D. : 900(1)c6 PRODUCTION RATE: 2.66 cu.m./hr.
Computation : 23.98
RB1 (Roof Beams) = 109.64 x 0.20 x 0.30
Concreting = 6.58 cu.m.

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

Sand cu.m. 4.00 1,100.00 4,400.00
Gravel cu.m. 7.00 1,100.00 7,700.00
SUB-TOTAL (A) 26,159.80

QUANTITY Hourly

Skilled 4 2.47 68.940 681.13
Unskilled 8 2.47 53.060 1,048.47

QUANTITY Hourly
1-Bagger Concrete Mixer 1 1.15 172.00 197.80


1. OCM 15% 4,266.35
3. VAT 5% 1,777.64
UNIT COST 5,673.33


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 = 0.05 x 12.700 x 6.00 +

0.00 x 3.025 x 1.50 +
= 3.81 cu.m.
= 0.84 cu.m.
= 1.97 cu.m.
Total Volume = 3.81 + 0.84 + 1.97 +
= 6.62 cu.m.
Gravel Bed (manual) = 1.1825 x 2 personnel

U/H : 1.1825 m³/hr = 2.37 m³/hr
= 2.80 hr.
Plate Compactor = 13.00 x 1 unit
U/H : 13.00 m³/hr = 13.00 m³/hr
= 0.51 hr.
Gravel cu.m. 6.62 1,100.00 7,282.00

QUANTITY
Unskilled 4 3.31 53.060 702.51
SUB-TOTAL (B) 702.51

QUANTITY
Plate Compactor, 400-500 Gasoline 1 0.51 123.00 62.73
SUB-TOTAL (C) 62.73

1. OCM 15% 1,207.09
3. VAT 5% 502.95
UNIT COST 1,595.47

Republic of the Philippines
Department of Public Works and Highways
Cebu 2nd District Engineering Office
Lawaan I, Talisay City, Cebu
Contract ID :
Contract Name : Rehab/Completion of Multipurpose Building
Location of the Contract : Barangay Bae, Sibonga, Cebu
APPROVED BUDGET FOR THE CONTRACT

Total Project Duration : 30 Calendar Days
TOTAL
MARK-UPS, % Value
ESTIMATED MARK-UP
ITEM NO. DESCRIPTION QTY. UNIT (5 x
DIRECT COST
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9)
B.5 Project Billboard / Signboard 2.00 each 4,826.00 15% 10% 25% P 1,206.50
B.7 Occupational Safety and Health Program 1.00 month 5,560.00 0% 10% 10% P 556.00
B.9 Mobilization / Demobilization 1.00 L.S. 3,776.00 0% 0% 0% -
801 (1) Removal of Structures and Obstruction 1.00 L.S. 5,940.12 15% 10% 25% P 1,485.03
802(2) Surplus Common Excavation 53.08 m3 22,530.34 15% 10% 25% P 5,632.59
804(1)a Embankment (from structure excavation) 38.05 m3 2,928.49 15% 10% 25% P 732.12
804(4) Gravel Fill 6.62 m3 8,047.24 15% 10% 25% P 2,011.81
900 (1).c2 Structural Concrete (Footings and Slab on Fill) 37.23 m3 154,362.56 15% 10% 25% P 38,590.64
900(1)c4 Structural Concrete for Column (Class A, 28 days) 9.24 m3 38,299.52 15% 10% 25% P 9,574.88
900(1)c6 Structural Concrete for Beams (Class A, 28 days) 6.58 m3 28,442.30 15% 10% 25% P 7,110.58
Reinforcing Steel of Reinforced Concrete Structures,
902(1).a 2,861.62 kg 170,549.48 15% 10% 25% P 42,637.37
Grade 40
903(1) Forms and Falseworks 1.00 L.S. 33,132.97 15% 10% 25% P 8,283.24
1003(1).a1 Ceiling with Metal Frame 62.12 m2 42,580.46 15% 10% 25% P 10,645.12
1008 (1).a Aluminum Glass Windows (Sliding Type) 25.84 m2 59,709.86 15% 10% 25% P 14,927.47
1010 (2).b Doors (Wooden Panel) 15.12 m2 74,404.62 15% 10% 25% P 18,601.16
Fabricated Metal Roofing Accessory, gauge 26

1013(2).a2 23.30 ln.m. 6,195.40 15% 10% 25% P 1,548.85
(Flashings)
Contract ID :

TOTAL
MARK-UPS, % Value
ESTIMATED MARK-UP
DIRECT COST
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9)

1013(2).b1 12.50 ln.m. 7,189.92 15% 10% 25% P 1,797.48
(Gutters)
Prepainted Metal Sheets, above 0.427 mm (Long
1014(1).b1 78.00 m2 41,248.76 15% 10% 25% P 10,312.19
SPan)
1018(1) Glazed Tiles and Trims 6.60 m2 8,014.67 15% 10% 25% P 2,003.67
1027(1) Cement Plaster Finish 480.26 m2 50,270.84 15% 10% 25% P 12,567.71
1032(1).a Painting Works (Masonry/Concrete) 480.26 m2 49,008.04 15% 10% 25% P 12,252.01
1032(1).b Painting Works (Wood) 30.24 m2 7,255.51 15% 10% 25% P 1,813.88
1046(2).a1 CHB Non Load Bearing (Including Reinforcing Steel) 240.13 m2 156,468.20 15% 10% 25% P 39,117.05
1047(2)a Structural Steel, Trusses 1,702.20 kg 116,370.97 15% 10% 25% P 29,092.74
1047(2)b Structural Steel, Purlins 226.26 kg 21,795.34 15% 10% 25% P 5,448.84
1047(7)b Metal Structure Accessories, Sagrods 22.32 kg 2,206.44 15% 10% 25% P 551.61
1047(3)c Metal Structure Accessories, Turnbuckle 12.00 each 2,320.26 15% 10% 25% P 580.07
Contract ID :

TOTAL
MARK-UPS, % Value
ESTIMATED MARK-UP
DIRECT COST
OCM Profit % 8)
.(1) .(2) .(3) .(4) .(5) .(6) .(7) .(8) .(9)
1047(4) Metal Structure Accessories, Cross Bracing 43.20 kg 3,654.40 15% 10% 25% P 913.60
1100 (10) Conduits, Boxes & Fittings 1.00 L.S. 39,615.92 15% 10% 25% P 9,903.98
1101 (33) Wires and Wiring Devices 1.00 L.S. 13,628.00 15% 10% 25% P 3,407.00
1103 (1) Lighting Fixtures and Lamps 1.00 L.S. 10,230.00 15% 10% 25% P 2,557.71
TOTAL P 1,190,562.63 P 295,862.45

P 1,190,562.63 P 295,862.46
- (0.01)
PREPARED BY: A P P R O V E D:
MENCHU B. MONTEMAYOR
OIC, Construction Section
tment of Public Works and Highways
BUDGET FOR THE CONTRACT
Unit Cost
Total Indirect Cost
VAT (5+9) 5% Total Cost (5+11) (Adjusted)
(9+10)
( 12/ 3 )
.(10) .(11) .(12) .(13)
P 301.63 P 1,508.13 P 6,334.13 P 3,167.07

P 305.80 P 861.80 P 6,421.80 P 6,421.80
P 188.80 P 188.80 P 3,964.80 P 3,964.80
P 371.26 P 1,856.29 P 7,796.41 P 7,796.41
P 1,408.15 P 7,040.74 P 29,571.08 P 557.10
P 183.03 P 915.15 P 3,843.64 P 101.02
P 502.95 P 2,514.76 P 10,562.00 P 1,595.47
P 9,647.66 P 48,238.30 P 202,600.86 P 5,441.87
P 2,393.72 P 11,968.60 P 50,268.12 P 5,440.27
P 1,777.64 P 8,888.22 P 37,330.52 P 5,673.33
P 10,659.34 P 53,296.71 P 223,846.19 P 78.22
P 2,070.81 P 10,354.05 P 43,487.02 P 43,487.02
P 2,661.28 P 13,306.40 P 55,886.86 P 899.66
P 3,731.87 P 18,659.34 P 78,369.20 P 3,032.86
P 4,650.29 P 23,251.45 P 97,656.07 P 6,458.73
P 387.21 P 1,936.06 P 8,131.46 P 348.99

Unit Cost
Total Indirect Cost
(9+10)
( 12/ 3 )
.(10) .(11) .(12) .(13)
P 449.37 P 2,246.85 P 9,436.77 P 754.94
P 2,578.05 P 12,890.24 P 54,139.00 P 694.09
P 500.92 P 2,504.59 P 10,519.26 P 1,593.83
P 3,141.93 P 15,709.64 P 65,980.48 P 137.38
P 3,063.00 P 15,315.01 P 64,323.05 P 133.93
P 453.47 P 2,267.35 P 9,522.86 P 314.91
P 9,779.26 P 48,896.31 P 205,364.51 P 855.22
P 7,273.19 P 36,365.93 P 152,736.90 P 89.73
P 1,362.21 P 6,811.05 P 28,606.39 P 126.43
P 137.90 P 689.51 P 2,895.95 P 129.75
P 145.02 P 725.09 P 3,045.35 P 253.78

Unit Cost
Total Indirect Cost
(9+10)
( 12/ 3 )
.(10) .(11) .(12) .(13)
P 228.40 P 1,142.00 P 4,796.40 P 111.03
P 2,476.00 P 12,379.98 P 51,995.90 P 51,995.90
P 851.75 P 4,258.75 P 17,886.75 P 17,886.75
P 639.37 P 3,196.66 P 13,426.62 P 13,426.62
P 74,321.28 P 370,183.73 P 1,560,746.35

P 74,321.28 P 370,183.74 P 1,560,746.37
- (0.01) (0.02)
LESLIE ANTHONY S. MOLINA

District Engineer
Project : Rehab/Completion of Multipurpose Building

Location : Barangay Bae, Sibonga, Cebu
Appropriation : P 500,000.00 Date :
Source of Funds : NEP C.Y. 2018 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 : OTHER GENERAL REQUIREMENTS 1.19% ( PLEASE SEE DETAILED EST
PART B : REMOVAL OF STRUCTURES AND OBSTRUCTIONS 0.50%
PART C : EXCAVATION 1.89%
PART D : EMBANKMENT 0.92%
PART E : REINFORCED CONCRETE 18.57%
PART F : REINFORCING STEEL 14.33%
PART G : FORMWORKS AND FALSEWORKS 2.78%
PART H : CARPENTRY AND JOINERY WORKS 3.58%
PART I : ALUMINUM GLASS WINDOWS 5.02%
PART J : WOODEN DOORS AND WINDOWS 6.25%
PART K : CORRUGATED METAL ROOFING 1.12%
PART L : PREPAINTED METAL SHEETS 3.46%
PART M : CERAMIC/GRANITE TILES 0.67%
PART N : CEMENT PLASTER FINISH 4.22%
PART O : PAINTING, VARNISHING AND OTHER RELATED WORKS 4.73%
PART P : MASONRY WORKS 13.14%
PART Q : METAL STRUCTURES 12.29%
CONDUITS, BOXES & FITTINGS (CONDUIT WORKS/ CONDUIT
PART R : ROUGH-IN)
3.33%
PART S : WIRES AND WIRING DEVICES 1.14%

PART T : LIGHTING FIXTURES AND LAMPS 0.86%
TOTAL: 100.00%
ESTIMATED COST OF THE PROJECT
DESCRIPTION QUANTITY UNIT
PART A : OTHER GENERAL REQUIREMENTS ( PLEASE SEE DETAILED ESTIMATES)
PART B : REMOVAL OF STRUCTURES AND OBSTRUCTIONS
PART C : EXCAVATION
PART D : EMBANKMENT
PART E : REINFORCED CONCRETE
PART F : REINFORCING STEEL
PART G : FORMWORKS AND FALSEWORKS
PART H : CARPENTRY AND JOINERY WORKS
PART I : ALUMINUM GLASS WINDOWS
PART J : WOODEN DOORS AND WINDOWS
PART K : CORRUGATED METAL ROOFING
PART L : PREPAINTED METAL SHEETS
PART M : CERAMIC/GRANITE TILES
PART N : CEMENT PLASTER FINISH
PART O : PAINTING, VARNISHING AND OTHER RELATED WORKS
PART P : MASONRY WORKS
PART Q : METAL STRUCTURES
PART R : CONDUITS, BOXES & FITTINGS (CONDUIT WORKS/ CONDUIT ROUGH-IN)
PART S : WIRES AND WIRING DEVICES
PART T : LIGHTING FIXTURES AND LAMPS
TOTAL:
1. Labor P 231,878.70 A. Sub-Total

2. Materials P 923,119.69 B. Const.Engineering
3. Rental of Equipment P 35,564.24 C.Taxes (VAT, etc.)
4. Direct Cost P 1,190,562.63 D. Soil Exploration
5. OCM, Profit, Q.C. MOB P 295,862.46 E. TOTAL ESTIMATED COST
6. Engineering Overhead -
7. VAT P 74,321.28
8. TOTAL P 1,560,746.37
PREPARED BY: CHECKED BY:
MARVIN A. BENSIG HELEN GRACE B. YA

Engineering Assistant Chief, Planning and Design
RECOMMENDING APPROVAL: A P P R O V E D:
PAZ P. ADLAWAN LESLIE ANTHONY S. MO

OIC, Assistant District Engineer District Engineer
ic of the Philippines
ublic Works and Highways
strict Engineering Office
I, Talisay City, Cebu
March 6, 2018
Upon approval
30
WORK/BUDGET COST
EQUIPMENT
REQUIRED
( PLEASE SEE DETAILED ESTIMATES)
D COST OF THE PROJECT

TOTAL
14,162.00
5,940.12
22,530.34
10,975.73
221,104.38
170,549.48
33,132.97
42,580.46
59,709.86
74,404.62
13,385.32
41,248.76
8,014.67
50,270.84
56,263.55
156,468.20
146,347.41
39,615.92
13,628.00
10,230.00
P 1,190,562.63
P 1,190,562.63
P 370,183.74
P 1,560,746.37
HELEN GRACE B. YAP

Chief, Planning and Design Section
LESLIE ANTHONY S. MOLINA

District Engineer
BILL OF QUANTITIES
Project : PROPOSED COMMERCIAL RESIDENTIAL BUILDING

Location : GREYROCKS PANGDAN, NAGA
Client : GABUT AVALINO TAGNIPEZ
UNIT RATE
ITEM NO. DESCRIPTION QUANTITY UNIT AMOUNT
MATERIALS
PART A MASONRY WORKS AND FINISHES
CHB 6" 3,032.00 pcs P 16.00 P 48,512.00
Cement, Portland 735.00 bags P 240.00 P 176,400.00
Sand 56.10 cu.m. P 1,100.00 P 61,710.00
Gravel, 3/4" 60.62 cu.m. P 1,100.00 P 66,682.00
Ceramic Tiles 6.60 sq.m. P 850.00 P 5,610.00
Stone Bricks (Cladding) 8.30 sq.m. P 1,350.00 P 11,205.00
Tile Grout 2.00 kgs P 40.00 P 80.00
Sub-Total of Part A P 370,199.00
PART B REINFORCING STEEL
16mmØ x 6.00 m Deformed Bars 1,924.18 kgs P 41.00 P 78,891.38
10mmØ x 6.00 m Deformed Bars 937.44 kgs P 41.00 P 38,435.04
Sub-Total of Part B P 117,326.42
PART C CARPENTRY AND FORMWORKS
¼" x 4' x 8' Ordinary Plywood 13.00 pcs P 325.00 P 4,225.00
Coco Lumber 1,149.48 bd.ft. P 15.00 P 17,242.20
Fiber Cement Board 4' x 8' x 4.5mm 21.00 sheet P 540.00 P 11,340.00
Metal Furring (12mmx38mmx5mx0.80mm) 19.00 length P 140.00 P 2,660.00
Carrying Channel (12mmx38mmx5mx0.80mm) 15.00 length P 130.00 P 1,950.00
Wal Angle (25mmx25mmx3m) 25.00 length P 45.00 P 1,125.00
Hardiflex Board ½" x 4" x 8" 2.00 sheet P 1,500.00 P 3,000.00
Sub-Total of Part C P 41,542.20
PART D CONSTRUCTION HARDWARES
Welding Rod ½"Ø E-70 Series 57.00 kgs P 67.00 P 3,819.00
Acetylene 11.00 kgs P 80.00 P 880.00
Oxygen 11.00 kgs P 45.00 P 495.00
Red Lead Primer Oxide 10.00 gal. P 570.00 P 5,700.00
# 16 Tie Wire G.I. 24.00 kgs P 50.00 P 1,200.00
Assorted C.W. Nails 22.00 kgs P 31.00 P 682.00
Hardiflex Screw 497.00 pcs P 1.50 P 745.50
Blind Rivets 1/8" x 3/8" 248.00 pcs P 0.50 P 124.00
J-Bolt 6mmØ 642.00 pcs P 1.50 P 963.00
Roof Sealant 25.00 tube P 150.00 P 3,750.00
Sub-Total of Part D P 18,358.50

PART E METAL STRUCTURES AND ROOFING
2" x 2" x 1/4" (Angle Bar) 1,341.00 kgs P 53.00 P 71,073.00
1 1/2" x 1 1/2" x 1/4" (Angle Bar) 305.76 kgs P 53.00 P 16,205.28

UNIT RATE
MATERIALS
1" x 1" x 1/4" (Angle Bar) 69.30 kgs P 53.00 P 3,672.90
LC 2" x 4" x 1.0mm thk. 212.40 kgs P 53.00 P 11,257.20
Sag Rods and Cross Bracings 65.52 kgs P 41.00 P 2,686.32
Turn Buckle 5/8" 12.00 pcs P 190.00 P 2,280.00

UNIT RATE
MATERIALS
2" x 6" x 1.0mm Rectangular Tube 9.00 pc P 1,336.30 P 12,026.70
1" x 3" Flat Bar for Canopy Support 2.00 pc P 2,278.10 P 4,556.20
Pre-painted Pre-formed Side Flashing 23.30 ln.m. P 190.00 P 4,427.00
Pre-Painted Metal Roofing, Gauge 26 Long Span 78.00 sq.m. P 450.00 P 35,100.00
Pre-painted Pre-formed Gutter 12.50 ln.m. P 190.00 P 2,375.00
Polycarbonate Sheet 7.00 Sheets P 900.00 P 6,300.00
Sub-Total of Part E P 171,959.60
PART F DOORS AND WINDOWS
(W-1) Sliding Windows (Glass) 4.00 set P 10,752.00 P 43,008.00
Area = (1.20x 1.6)
(W-2) Fixeds (Glass) 1.00 set P 7,008.00 P 7,008.00
Area = (4.325x 2.7)
(W-3) Fixeds (Glass) 1.00 set P 3,888.00 P 3,888.00
Area = (2.4x 2.7)
(D-1) Tanguile Paneled Door on 50 x 150mm Thk 9.00 set P 7,728.00 P 69,552.00
Mahogany jamb complete with hardware and
accessories cylinder type lockset
Sub-Total of Part E P 123,456.00
PART G ELECTRICAL WORKS
Electrical Works 1.00 L.S. P 95,210.88 P 95,210.88
Sub-Total of Part G P 95,210.88

PART H PLUMBING WORKS
Plumbing Works 1.00 L.S. P 343,116.36 P 343,116.36
Sub-Total of Part H P 343,116.36
MATERIAL COST 1,281,168.96
PART I LABOR COST (35% Material Cost)
LABOR COST 448,409.14
PART J CONTINGENCIES (10% Labor Cost + 10% Material Cost)
Contigency Cost 172,957.81
TOTAL COST (H +I + J) 1,902,535.91
PREPARED BY:
LEONARD B. ABAO
Licensed Civil Engineer
Rehab/Completion of Multipurpose Building

Barangay Bae, Sibonga, Cebu
ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM NO. DESCRIPTION % QUANTITY UNIT
TOTAL
PART A OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 0.41% 2.00 each P 4,826.00
B.7 Occupational Safety and Health Program 0.47% 1.00 month P 5,560.00
B.9 Mobilization / Demobilization 0.32% 1.00 L.S. P 3,776.00
Sub-Total of Part A 1.19% P 14,162.00
PART B REMOVAL OF STRUCTURES AND OBSTRUCTIONS
801 (1) Removal of Structures and Obstruction 0.50% 1.00 L.S. P 5,940.12
Sub-Total of Part B 0.50% P 5,940.12
PART C EXCAVATION
802(2) Surplus Common Excavation 1.89% 53.08 m3 P 22,530.34
Sub-Total of Part C 1.89% P 22,530.34
PART D EMBANKMENT
804(1)a Embankment (from structure excavation) 0.25% 38.05 m3 P 2,928.49
804(4) Gravel Fill 0.68% 6.62 m 3

P 8,047.24
Sub-Total of Part D 0.92% P 10,975.73
PART E REINFORCED CONCRETE
900 (1).c2 Structural Concrete (Footings and Slab on Fill) 12.97% 37.23 m3 P 154,362.56
Structural Concrete for Column (Class A, 28
900(1)c4 3.22% 9.24 m3 P 38,299.52
days)
900(1)c6 Structural Concrete for Beams (Class A, 28 days) 2.39% 6.58 m3 P 28,442.30
Sub-Total of Part E 18.57% P 221,104.38
PART F REINFORCING STEEL

Reinforcing Steel of Reinforced Concrete
902(1).a 14.33% 2,861.62 kg P 170,549.48
Structures, Grade 40
Sub-Total of Part F 14.33% P 170,549.48
PART G FORMWORKS AND FALSEWORKS

903(1) Forms and Falseworks 2.78% 1.00 L.S. P 33,132.97
Sub-Total of Part G 2.78% P 33,132.97
PART H CARPENTRY AND JOINERY WORKS
1003(1).a1 Ceiling with Metal Frame 3.58% 62.12 m2 P 42,580.46
Sub-Total of Part H 3.58% P 42,580.46

PART I ALUMINUM GLASS WINDOWS
1008 (1).a Aluminum Glass Windows (Sliding Type) 5.02% 25.84 m2 P 59,709.86
Sub-Total of Part I 5.02% P 59,709.86
PART J WOODEN DOORS AND WINDOWS
1010 (2).b Doors (Wooden Panel) 6.25% 15.12 m2 P 74,404.62
Sub-Total of Part J 6.25% P 74,404.62
Rehab/Completion of Multipurpose Building

Barangay Bae, Sibonga, Cebu
ESTIMATED COST OF PROPOSED WORK

DIRECT COST
ITEM NO. DESCRIPTION % QUANTITY UNIT
TOTAL
PART K CORRUGATED METAL ROOFING

1013(2).a2 0.52% 23.30 ln.m. P 6,195.40
(Flashings)
1013(2).b1 0.60% 12.50 ln.m. P 7,189.92
(Gutters)
Sub-Total of Part K 1.12% P 13,385.32
PART L PREPAINTED METAL SHEETS

Prepainted Metal Sheets, above 0.427 mm (Long
1014(1).b1 3.46% 78.00 m2 P 41,248.76
SPan)
Sub-Total of Part L 3.46% P 41,248.76
PART M CERAMIC/GRANITE TILES
1018(1) Glazed Tiles and Trims 0.67% 6.60 m2 P 8,014.67
Sub-Total of Part M 0.67% P 8,014.67
PART N CEMENT PLASTER FINISH
1027(1) Cement Plaster Finish 4.22% 480.26 m2 P 50,270.84
Sub-Total of Part N 4.22% P 50,270.84
PART O PAINTING, VARNISHING AND OTHER RELATED WORKS
1032(1).a Painting Works (Masonry/Concrete) 4.12% 480.26 m2 P 49,008.04
1032(1).b Painting Works (Wood) 0.61% 30.24 m2 P 7,255.51
Sub-Total of Part O 4.73% P 56,263.55
PART P MASONRY WORKS
CHB Non Load Bearing (Including Reinforcing
1046(2).a1 13.14% 240.13 m2 P 156,468.20
Steel)
Sub-Total of Part P 13.14% P 156,468.20
PART Q METAL STRUCTURES

1047(2)a Structural Steel, Trusses 9.77% 1,702.20 kg P 116,370.97
1047(2)b Structural Steel, Purlins 1.83% 226.26 kg P 21,795.34
1047(7)b Metal Structure Accessories, Sagrods 0.19% 22.32 kg P 2,206.44
1047(3)c Metal Structure Accessories, Turnbuckle 0.19% 12.00 each P 2,320.26
1047(4) Metal Structure Accessories, Cross Bracing 0.31% 43.20 kg P 3,654.40
Sub-Total of Part Q 12.29% P 146,347.41
PART R CONDUITS, BOXES & FITTINGS (CONDUIT WORKS/ CONDUIT ROUGH-IN)

1100 (10) Conduits, Boxes & Fittings 3.33% 1.00 L.S. P 39,615.92
Sub-Total of Part R 3.33% P 39,615.92
PART S WIRES AND WIRING DEVICES

1101 (33) Wires and Wiring Devices 1.14% 1.00 L.S. P 13,628.00
Sub-Total of Part S 1.14% P 13,628.00
PART T LIGHTING FIXTURES AND LAMPS

1103 (1) Lighting Fixtures and Lamps 0.86% 1.00 L.S. P 10,230.00
Sub-Total of Part T 0.86% P 10,230.00
GRAND TOTAL 100.00% P 1,190,562.63

blic of the Philippines
Public Works and Highways
District Engineering Office
an I, Talisay City, Cebu
ion of Multipurpose Building

y Bae, Sibonga, Cebu
T OF PROPOSED WORK
DIRECT COST ADJUSTED
UNIT COST UNIT COST
P 2,413.00 P 3,167.07
P 5,560.00 P 6,421.80
P 3,776.00 P 3,964.80
P 5,940.12 P 7,796.41
P 424.46 P 557.10
P 76.96 P 101.02
P 1,215.60 P 1,595.47
P 4,146.19 P 5,441.87
P 4,144.97 P 11,968.60
P 4,322.54 P 5,673.33
P 59.60 P 78.22
P 33,132.97 P 43,487.03
P 685.45 P 899.66
P 2,310.75 P 3,032.86
P 4,920.94 P 6,458.73
blic of the Philippines
Public Works and Highways
District Engineering Office
an I, Talisay City, Cebu
ion of Multipurpose Building

y Bae, Sibonga, Cebu
T OF PROPOSED WORK
DIRECT COST ADJUSTED
UNIT COST UNIT COST
P 265.90 P 348.99
P 575.19 P 754.94
P 528.83 P 694.09
P 1,214.34 P 1,593.83
P 104.67 P 137.38
P 102.04 P 133.93
P 239.93 P 314.91
P 651.60 P 855.22
P 68.37 P 89.73
P 96.33 P 126.43
P 98.85 P 129.75
P 193.36 P 253.78
P 84.59 P 111.03
P 39,615.92 P 51,995.90
P 13,628.00 P 17,886.75
P 10,230.00 P 13,426.88
PAY ITEMS : 1003(1).a1 Ceiling with Metal Frame
Computation : 259.49
Horizontal Ceiling = 12.30 x 5.05
(Including Eaves Area) = 62.12 / 2.9768
= 20.87 say 21 sheets - (4.5 mm thk Fiber Cement Board)
Metal Furring = 62.12 x 1.50 m./sq.m.

(38mmx12mmx5m) = 93.18 / 5.00
= 18.64 say 19 lengths
Carrying Channel = 62.12 x 1.20 m./sq.m.
(38mmx12mmx5m) = 74.54 / 5.00
Wal Angle = 62.12 x 1.20 m./sq.m.
(25mmx25mmx3m) = 74.54 / 3.00
Hardiflex Screw = 62.12 x 8 pc./sq.m.
= 496.96 say 497 pc
Blind Rivets = 62.12 x 4 pc./sq.m.
1/8" x 3/8" = 248.48 say 248 pc
note: 1 keg = 45 kgs
Assorted Nails = 62.12 / 2,500
= 0.0248 x 45 kg/keg
= 1 kgs
Frameworks = 0.6375 x 4 personnel
U/H : 0.6375 m²/hr = 2.55 sq.m./hr.
= 24.36 hr
Board Installation = 0.85 x 4 personnel
U/H : 0.85 m²/hr = 3.400 sq.m./hr.
= 18.27 x 30% - No. Of hours for installation will be
= 5.481 hr added for the total no. Of hours.
U/H : 1.75 m²/hr = 7.00 sq.m./hr.
= 71.00 hr
Fiber Cement Board 4' x 8' x 4.5mm sheet 21.00 540.00 11,340.00
Metal Furring (12mmx38mmx5mx0.80mm) length 19.00 140.00 2,660.00
Carrying Channel (12mmx38mmx5mx0.80mm) length 15.00 130.00 1,950.00
Wal Angle (25mmx25mmx3m) length 25.00 45.00 1,125.00
Hardiflex Screw pc 497.00 1.50 745.50
Blind Rivets 1/8" x 3/8" pc 248.00 0.50 124.00
Assorted Nails kgs 1.00 31.00 31.00
SUB-TOTAL (A) 17,975.50
QUANTITY
Skilled 2 100.84 68.940 13,903.82
Unskilled 2 100.84 53.060 10,701.14
SUB-TOTAL (B) 24,604.96
QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 6,387.07
3. VAT 5% 2,661.28
UNIT COST 899.66

PAY ITEMS : 903(1) Forms and Falseworks
COST SHEET I.D. : 903(1)
Computation :
Beam Formworks = 0.20 + 0.30 x 2
x 12.000 l.m.
= 9.60 / 2.98 plywood / m²
No. of Plywood = 3 x 25.06 = 75.18 bd.ft. (2" x 2")
Beam Scaffoldings (Ver) = 12.00 x 4.00 = 48.00 bd.ft. (2" x 2")
Beam Scaffoldings (Hor) = 12.00 x 4.70 = 56.40 bd.ft. (2" x 2")
Column Formworks = 0.30 x 2 +
0.45 x 2 x 3.00 l.m. ht.
= 4.50 x 6 no. of columns
= 27.00 / 2.98 plywood / m²
No. of Plywood = 10 x 29.67 = 296.70 bd.ft. (2" x 2")
Column Scaffoldings (Ver) = 18.00 x 4.70 = 84.60 bd.ft. (2" x 2")
Column Scaffoldings (Hor) = 18.00 x 21.00 = 378.00 bd.ft. (2" x 2")
Column Scaffoldings (Bra) = 18.00 x 11.70 = 210.60 bd.ft. (2" x 2")
Assorted C.W.Nails = 1,149.48 / 2,500 x 45
Note: 1 keg = 45 kgs = 21.00 kg
FORMWORKS
Formworks :
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
U/H : 0.9550 m²/hr = 5.730 m²/hr
Coco Lumber bd.ft. 1,149.48 15.00 17,242.20

Assorted C.W. Nails kgs 21.00 31.00 651.00
¼" x 4' x 8' Ordinary Plywood pcs 13.00 325.00 4,225.00
SUB-TOTAL (A) 22,118.20

QUANTITY
Skilled 2 31.46 68.940 4,337.70

Unskilled 4 31.46 53.060 6,677.07
SUB-TOTAL (B) 11,014.77

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 4,969.95
3. VAT 5% 2,070.81
UNIT COST 43,487.03
PAY ITEMS : 902(1).a Reinforcing Steel of Reinforced Concrete Structures, Grade 40
COST SHEET I.D. : 902(1).a PRODUCTION RATE: 29.82 kgs./hr.
QUANTITY : 2,861.62 kg NUMBER OF HOURS: 95.96 hr.
Note : See details computation for the total quantity

16mmØ x 6.00 m Deformed Bars kgs 1,924.18 41.00 78,891.38
# 16 Tie Wire G.I. kgs 24.00 50.00 1,200.00
SUB-TOTAL (A) 118,526.42
QUANTITY Hourly
Skilled 6 95.96 68.940 39,692.89
SUB-TOTAL (B) 39,692.89
QUANTITY Hourly
Bar Cutter 1 56.11 219.75 12,330.17
SUB-TOTAL (C) 12,330.17
1. OCM 15% 25,582.20
3. VAT 5% 10,659.33
UNIT COST 78.22

PAY ITEMS : 902(1).a Reinforcing Steel of Reinforced Concrete Structures for One-Storey, Grade 40
RB1 AND RB1 = 109.64 x 6 x 1

Main Bars = 657.85 meter length
= 657.85 / 6
= 110 lengths of 16mmØ x 6.00 m Deformed Bars
RB1 (Roof Beams) = 1.00 x 732 x 1

Stirrups = 732.00 meter length
= 732.00 / 6
= 732.00 x 0.30 / 53
# 16 Tie Wire G.I. = 5.00 kgs of G.I. Tie Wire
Column (C-1) = 6 x 5.70 x 12 Columns

Vertical Bars = 410.40 / 6
Column (C-1) = 3.00 / 0.10 x 1.10 meter
Stirrups = 33.00 / 6 x 12 Columns
= 66 x 1 (Single Tie)
= 3.00 / 0.10 x 6
= 180.00 x 0.30 / 53
= 1.02 x 12 Columns
= 13.00 kgs of G.I. Tie Wire
Footing (F-1) = 12 x 1.00 x 12 Footings

Vertical Bars = 144.00 / 6
= 36.00 x 0.30 / 53
= 0.20 x 12 Footings
Ground Floor Slab 1 = 12.70 / 0.40 x 6.00 +

6.00 / 0.40 x 12.70 +
= 381.00 / 6
= 12.700 / 0.40 x
6.000 / 0.40 +
= 476 x 0.30 / 53.00

Ground Floor Slab 2 = / 0.40 x 0.00 +

/ 0.40 x 0.00 +
= 0.00 / 6
= 0.00 / 0.40 x
0.00 / 0.40 +
PAY ITEMS : 902(1).a Reinforcing Steel of Reinforced Concrete Structures for One-Storey, Grade 40
= 0 x 0.30 / 53.00
Fabrication = 8.50 x 6 personnel

U/H : 8.50 kg/hr = 51.00 kgs/hr
Number of Hours = 2,861.62 / 51.00
= 56.11 hr
Placing = 11.9675 x 6 personnel
U/H : 11.9675 kg/hr = 71.81 kgs/hr
Number of Hours = 2,861.62 / 71.81
= 39.85 hrs

PAY ITEMS : 802(2) Surplus Common Excavation
COST SHEET I.D. : 802(2) PRODUCTION RATE: 0.75 cu.m./hr.
= 29.40 cu.m.

= 23.680 cu.m.
Total Volume = 29.40 + 23.68

= 53.08 cu.m.
Excavation (manual) = 0.125 x 6 personnel
U/H : 0.125 m³/hr = 0.75 m³/hr
= 70.77 hr.
NONE
SUB-TOTAL (A) -
QUANTITY Hourly
Unskilled 6 70.77 53.060 22,530.34
SUB-TOTAL (B) 22,530.34

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 3,379.55
3. VAT 5% 1,408.15
UNIT COST 557.10


PAY ITEMS : 804(1)a Embankment (from structure excavation)
COST SHEET I.D. : 804(1)a PRODUCTION RATE: 3.14 cu.m./hr.
Computation : 70.15

= 24.24 cu.m.

= 13.81 cu.m.
Total Volume = 24.24 + 13.81

= 38.05 cu.m.
Backfilling (manual) = 1.0375 x 4 personnel

U/H : 1.0375 m³/hr = 4.15 m³/hr
= 9.17 hr.
Plate Compactor = 13.00 x 1 unit
U/H : 13.00 m³/hr = 13.00 m³/hr
= 2.93 hr.
NONE
SUB-TOTAL (A) -
QUANTITY Hourly
Unskilled 4 12.10 53.060 2,568.10

QUANTITY Hourly
Plate Compactor, 400-500 Gasoline 1 2.93 123.00 360.39

1. OCM 15% 439.27
3. VAT 5% 183.03
TOTAL INDIRECT COST 915.15

UNIT COST 101.02

PAY ITEMS : 1008 (1).a Aluminum Glass Windows (Sliding Type)
COST SHEET I.D. : 1008 (1).a PRODUCTION RATE: 0.68 sq.m./hr.
QUANTITY : 25.84 m2 NUMBER OF HOURS: 38.28 hr.

U/H : 0.3375 m²/hr = 0.68 sq.m./hr.
= 38.28 hr
(W-1) Sliding Windows (Glass) set 4.00 10,752.00 43,008.00

Area = (1.20x 1.6) = 1.92 m²
(W-2) Fixeds (Glass) set 1.00 7,008.00 7,008.00

Area = (4.325x 2.7) = 11.68 m²
(W-3) Fixeds (Glass) set 1.00 3,888.00 3,888.00

Area = (2.4x 2.7) = 6.48 m²
SUB-TOTAL (A) 53,904.00

QUANTITY Hourly
Skilled 2 38.28 68.940 5,278.05

QUANTITY Hourly
Minor Tools (10% of Labor Cost) 527.81

1. OCM 15% 8,956.48
3. VAT 5% 3,731.87
UNIT COST 3,032.86

PAY ITEMS : 1010 (2).b Doors (Wooden Panel)
COST SHEET I.D. : 1010 (2).b PRODUCTION RATE: 0.00 sq.m./hr.
Computation : 46.71
U/H : 0.2363 m²/hr = 0.2363 sq.m./hr.
= 63.99 hr
(D-1) Tanguile Paneled Door on 50 x

150mm Thk Mahogany jamb complete
set 9.00 7,728.00 69,552.00
with hardware and accessories cylinder
type lockset
Area = (0.9 x 2.10) = 1.68 m²
SUB-TOTAL (A) 69,552.00

QUANTITY Hourly
Skilled 1 63.99 68.940 4,411.47

QUANTITY Hourly

1. OCM 15% 11,160.69
3. VAT 5% 4,650.29

UNIT COST 6,458.73
PAY ITEMS : 1013(2).a2 Fabricated Metal Roofing Accessory, gauge 26 (Flashings)
QUANTITY : 23.30 ln.m. NUMBER OF HOURS: 1.10 hr.
Flashing for Existing Roof = 23.30 / 2.35
Flashing for New Roof = 0.00 / 2.35

( Back to Back)
Installation Flashing = 5.3125 x 4 personnel

U/H : 5.3125 ln.m./hr = 21.250 ln.m./hr.
Number of Hours = 23.30 / 21.250 = 1.10 hr
Pre-painted Pre-formed Side Flashing ln.m. 23.30 190.00 4,427.00

Roof Sealant tube 10.00 150.00 1,500.00

QUANTITY Hourly
Skilled 2 1.10 68.940 151.67

Unskilled 2 1.10 53.060 116.73

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 929.31
3. VAT 5% 387.21
UNIT COST 348.99

PAY ITEMS : 1013(2).b1 Fabricated Metal Roofing Accessory, gauge 24 (Gutters)
COST SHEET I.D. : 1013 (2).b1 PRODUCTION RATE: 10.59 ln.m./hr.
QUANTITY : 12.50 ln.m. NUMBER OF HOURS: 1.18 hr.
Gutter = 12.50 / 2.30

= 5.43 say 5 pcs. (Including Lapping)
Fascia Board = 12.50 x 0.30

= 3.75 / 2.98
= 1.26 say 2 sheets of Hardiflex Board 12mm thk
J-Bolt 6mmØ = 2.30 x 8 pcs/sq.m. (Including Wastages)
= 18 pcs.
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 Pre-formed Gutter ln.m. 12.50 190.00 2,375.00

J-Bolt 6mmØ pcs 18.00 1.50 27.00
Hardiflex Board ½" x 4" x 8" sheet 2.00 1,500.00 3,000.00
Roof Sealant tube 10.00 150.00 1,500.00

QUANTITY Hourly
Skilled 2 1.18 68.940 162.70

Unskilled 2 1.18 53.060 125.22

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 1,078.49
3. VAT 5% 449.37
UNIT COST 754.94

PAY ITEMS : 1014(1).b1 Prepainted Metal Sheets, above 0.427 mm (Long SPan)
COST SHEET I.D. : 1014(1).b1 PRODUCTION RATE: 4.26 sq.m./hr.
Length of Roofing = 12.50 / 0.985
6.00 = 12.69 say 13 sheets w/6m of length for one side.
J-Bolt 6mmØ = 78.00 x 8 pcs/sq.m. (Including Wastages)

= 624 pcs.
Installation Roofing = 1.0660 x 4 personnel
U/H : 1.0660 m²/hr = 4.26 sq.m./hr.

Pre-Painted Metal Roofing, Gauge 26 Long
sq.m. 78.00 450.00 35,100.00
Span
J-Bolt 6mmØ pcs 624.00 1.50 936.00
Roof Sealant tube 5.00 150.00 750.00
SUB-TOTAL (A) 36,786.00

QUANTITY Hourly
Skilled 2 18.29 68.940 2,521.83

Unskilled 2 18.29 53.060 1,940.93

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 6,187.31
3. VAT 5% 2,578.05
UNIT COST 694.09


PAY ITEMS : 1032(1).a Painting Works (Masonry/Concrete)
COST SHEET I.D. : 1032(1).a PRODUCTION RATE: 8.37 sq.m./hr.
Total Area = 480.26 sq.m.
Neutralizer = 480.26 / 35 + 5% wastages

= 15.00 gals
Patching Compound = 480.26 / 35 + 5% wastages
= 15.00 gals
Flatwall Latex = 480.26 / 35 + 5% wastages
= 15.00 gals
Semi-Gloss Latex = 480.26 / 35 + 5% wastages
= 15.00 x 2 coat
= 30 gals
Tinting Color = 15 gals
Masonry Paint = 2.0913 x 4 personnel
U/H : 2.0913 m²/hr = 8.37 sq.m./hr.
= 57.41 hr
Concrete Neutalizer gals 15.00 440.00 6,600.00

Patching Compound gals 15.00 90.00 1,350.00
Flatwall Latex Primer gals 15.00 550.00 8,250.00
Semi-Gloss Latex gals 30.00 550.00 16,500.00
Tinting Color pint 15.00 70.00 1,050.00
Paint Roller pcs 10.00 65.00 650.00
Paint Brush pcs 10.00 60.00 600.00
SUB-TOTAL (A) 35,000.00

QUANTITY Hourly
Skilled 2 57.41 68.940 7,915.69

Unskilled 2 57.41 53.060 6,092.35
SUB-TOTAL (B) 14,008.04

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 7,351.21
3. VAT 5% 3,063.00
UNIT COST 133.93


PAY ITEMS : 1032(1).b Painting Works (Wood)
COST SHEET I.D. : 1032(1).b PRODUCTION RATE: 5.76 sq.m./hr.
Glazing Putty = 77.24 / 35 + 5% wastages
= 3 gals
Flatwall Enamel (Primer) = 77.24 / 35 + 5% wastages
= 3 gals
Enamel Quick Dry (Q.D.E) = 77.24 / 35 + 5% wastages
= 3 gals
Paint Thinner = 77.24 / 35 + 5% wastages
= 3 gals
Tinting Color = 2 pint
Wood Paint = 2.8812 x 2 personnel
U/H : 2.8812 m²/hr = 5.76 sq.m./hr.
= 5.25 hr
Glazing Putty gals 3.00 550.00 1,650.00

Flatwall Enamel (Primer) gals 3.00 550.00 1,650.00
Enamel Quick Dry (Q.D.E) gals 3.00 600.00 1,800.00
Paint Thinner gals 3.00 250.00 750.00
Tinting Color pint 2.00 70.00 140.00
Paint Roller pcs 5.00 65.00 325.00
Paint Brush pcs 5.00 60.00 300.00

QUANTITY
Skilled 1 5.25 68.940 361.94

Unskilled 1 5.25 53.060 278.57

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 1,088.33
3. VAT 5% 453.47

UNIT COST 314.91
NAME : IMPROVEMENT, REPAIR AND REHABILITATION OF MULTIPURPOSE BUILDING
LOCATION : BARANGAY SAN ISIDRO, TALISAY CITY
PAY ITEMS : 1036(1).a Polycarbonate Sheet (Roof w/ framing)
QUANTITY : 7.00 sheets NUMBER OF HOURS: 3.00 hr.
Polycarbonate Sheet : 1 set
= 1.00 x 20
= 20.00 x 1 set
= 20.00 / 2.88
= 6.94 say 7 sheets
2" x 6" x 1.0mm =

Rectangular Tube =
Framing = 50.60 / 6
Welding Rod = 167.85 / 1,000 x 30

= 5.04 say 5 kgs
Red Lead = 21.60 / 25 + 5% wastages
= 1 gals
Fab/Erect/Install of Frame = 17.00 x 4 personnel
U/H : 17 kg/hr = 68.00 kg./hr.
= 2.47 hr
Painting of Angle = 4.25 x 4 personnel
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.53 hr
Polycarbonate Sheet Sheets 7 900 6,300.00

2" x 6" x 1.0mm Rectangular Tube pc 9 1336.30 12,026.70
1" x 3" Flat Bar for Canopy Support pc 2 2278.10 4,556.20
Turn Buckle pc 2 500.00 1,000.00
Welding Rod ½"Ø E-70 Series kg 5.00 67.00 335.00
Acetylene kg 5.00 80.00 400.00
Oxygen kg 5.00 45.00 225.00
Red Lead Primer Oxide gal 1.00 570.00 570.00
SUB-TOTAL (A) 25,412.90

QUANTITY
Skilled 2 3.00 66.540 399.24

Unskilled 2 3.00 51.300 307.80

QUANTITY
Welding Machine AC Output 300Amps 2 2.47 187.00 923.78

1. OCM 15% 4,056.56
3. 5% VAT 5% 1,690.23
UNIT COST 5,070.70

NAME : IMPROVEMENT, REPAIR AND REHABILITATION OF MULTIPURPOSE BUILDING

LOCATION : BARANGAY SAN ISIDRO, TALISAY CITY
PAY ITEMS : 1039(2) Stone Bricks (Cladding)
COST SHEET I.D. : 1039(2) PRODUCTION RATE: 1.89
QUANTITY : 8.30 m 2
NUMBER OF HOURS: 4.39
Computation : 46.71
Columns : 1.50 x 3 x 12
Paraphet 2.00 x 1.90 x 1
Total Cladding Area = 8.30 sq.m.

U/H : 0.2363 m²/hr = 1.8904 sq.m./hr.

= 4.39 hr
(A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE
Stone Bricks (Cladding) m² 8.30 1,350.00
SUB-TOTAL (A)
QUANTITY
(B) LABOR COST Hourly Rate
Skilled 8 4.39 66.540
SUB-TOTAL (B)
QUANTITY
(C) EQUIPMENT COST Hourly Rate
NONE
SUB-TOTAL (C)
(D) TOTAL DIRECT COST : (A+B+C)

1. OCM 15%
2. Contractor's Profit 10%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
LED UNIT PRICE ANALYSIS
sq.m./hr.
hr.
pc/pcs
pc/pcs
TOTAL COST
11,205.00
11,205.00
TOTAL COST
2,336.88
2,336.88
TOTAL COST
13,541.88
2,031.28
1,354.19
846.37
4,231.84
17,773.72
2,141.41
PAY ITEMS : 1047(2)a Structural Steel, Trusses
COST SHEET I.D. : 1047(2)a PRODUCTION RATE: 58.64
QUANTITY : 1,702.20 kg NUMBER OF HOURS: 29.03
HT-1 : 6 set
2" x 2" x 1/4" = 24.782 x 2 no. of angle bar

Angle Bar = 49.564 x 6 set
Top & Bot Chord = 297.38 / 6
King Post = 49.56 say 50 lengths
1 1/2" x 1 1/2" x 1/4" = 13.525 x 1 no. of angle bars

Web Members = 81.15 / 6
1 " x 1 " x 1/4" = 24.000 x 1 no. of angle bars

Fascia Board Frame = 24.000 x 1 set
= 24.00 / 6
Welding Rod = 1,702.20 / 1,000 x 30

= 51.07 say 51 kgs
Red Lead = 75.17 / 25 + 5%
= 4 gals
Fab/Erect/Install of Angle = 17.00 x 4 personnel
U/H : 17 kg/hr = 68.00 kg./hr.
Number of Hours = 1,702.20 / 68.00
= 25.03 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 4.00 hr
2" x 2" x 1/4" (Angle Bar) kg 1,341.00 53.00

1 1/2" x 1 1/2" x 1/4" (Angle Bar) kg 305.76 53.00
1" x 1" x 1/4" (Angle Bar) kg 55.44 53.00
Red Lead Primer Oxide gal 4.00 570.00
Welding Rod ½"Ø E-70 Series kg 51.00 138.33
Acetylene kg 3.00 80.00
Oxygen kg 3.00 45.00
SUB-TOTAL (A)
QUANTITY
Skilled 2 29.03 68.940

Unskilled 2 29.03 53.060
SUB-TOTAL (B)
QUANTITY
Welding Machine AC Output 300Amps 2 25.03 187.00
SUB-TOTAL (C)

1. OCM 15%
3. 5% VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
ED UNIT PRICE ANALYSIS
kgs./hr.
hr.
wastages
TOTAL COST
71,073.00
16,205.28
2,938.32
2,280.00
7,054.83
240.00
135.00
99,926.43
TOTAL COST
4,002.66
3,080.66
7,083.32
TOTAL COST
9,361.22
9,361.22
116,370.97
17,455.65
11,637.10
7,273.19
36,365.94
152,736.91
89.73
PAY ITEMS : 1047(2)b Structural Steel, Purlins
COST SHEET I.D. : 1047(2)b PRODUCTION RATE: 17.09 kgs./hr.
QUANTITY : 226.26 kg NUMBER OF HOURS: 13.24 hr.
Computation : 3,366.18 ### 4,071.69
Roof Purlins (HT-1)
1" x 1" x 1/4" = 0.075 x 54
Clip Angle = 4.05 / 6
LC 2" x 4" x 1.0mm thk. C- = 13.00 x 9

PURLINS = 117.00 / 6.00
Welding Rod = 226.26 / 1,000 x 30

= 6.79 say 7.00 kgs
= 3 gals
Fab/Erect/Install of Purlins = 4.50 x 4 personnel
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 11.80 hr
Painting of Purlins = 4.25 x 4 personnel
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 1.18 hr
U/H : 17 kg/hr = 68.00 kg./hr.
= 0.20 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.06 hr

LC 2" x 4" x 1.0mm thk. kg 212.40 53.00 11,257.20
Angle Bar 25 x 25 x 6mm kg 13.86 53.00 734.58
Acetylene kg 3.00 80.00 240.00
Oxygen kg 3.00 45.00 135.00
Red Lead Primer Oxide gal 3.00 570.00 1,710.00
SUB-TOTAL (A) 14,076.78
QUANTITY Hourly
Skilled 2 13.24 68.940 1,825.53
Unskilled 2 13.24 53.060 1,405.03
QUANTITY Hourly
Welding Machine AC Output 300Amps 2 12.00 187.00 4,488.00
1. OCM 15% 3,269.30
3. 5% VAT 5% 1,362.21
UNIT COST 126.43
PAY ITEMS : 1047(7)b Metal Structure Accessories, Sagrods
COST SHEET I.D. : 1047(7)b PRODUCTION RATE: 18.00 kgs./hr.
Computation : 3,366.18 ### 4,071.69
Sag Rods 10mmØ = 5.360 x 6

= 32.16 / 6
= 6 lengths
Welding Rod = 22.32 / 1,000 x 30
= 0.67 say 1.00 kgs
Fab/Erect/Install of Bar = 4.50 x 4 personnel
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 1.24 hr

Sag Rods and Cross Bracings kgs 22.32 41.00 915.12
Acetylene kg 3.00 80.00 240.00
Oxygen kg 3.00 45.00 135.00
QUANTITY Hourly
Skilled 2 1.24 68.940 170.97
Unskilled 2 1.24 53.060 131.59
QUANTITY Hourly
1. OCM 15% 330.97
3. 5% VAT 5% 137.90
UNIT COST 129.75
PAY ITEMS : 1047(3)c Metal Structure Accessories, Turnbuckle
COST SHEET I.D. : 1047(3)c PRODUCTION RATE: 80.00 kgs./hr.
QUANTITY : 12.00 each NUMBER OF HOURS: 0.15 hr.

Turn Buckle 5/8" pc 12.00 190.00 2,280.00
QUANTITY Hourly
Skilled 2 0.15 68.940 20.68
Unskilled 2 0.15 53.060 15.92
SUB-TOTAL (B) 36.60
QUANTITY Hourly
SUB-TOTAL (C) 3.66
1. OCM 15% 348.04
3. 5% VAT 5% 145.02
UNIT COST 253.78
PAY ITEMS : 1047(4) Metal Structure Accessories, Cross Bracing
COST SHEET I.D. : 1047(4) PRODUCTION RATE: 18.00 kgs./hr.
Computation : 3,366.18 ### 4,071.69
Cross Bar 12mmØ = 3.60 x 2 x 6

= 43.20 / 6
= 8 lengths
Welding Rod = 43.20 / 1,000 x 30
= 1.30 say 1.00 kgs
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 2.40 hr

Acetylene kg 2.00 80.00 160.00
Oxygen kg 2.00 45.00 90.00
QUANTITY Hourly
Skilled 2 2.40 68.940 330.91
Unskilled 2 2.40 53.060 254.69
QUANTITY Hourly
1. OCM 15% 548.16
3. 5% VAT 5% 228.40
UNIT COST 111.03
)

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 32.00 P 50.00 P 1,600.00

Brace (Lumber) bd.ft. 37.00 P 40.00 P 1,480.00
Common Wire Nails kgs. 2.00 P 35.00 P 70.00
Marine Plywood, ¼ x 4 x 8 pc. 2.00 P 350.00 P 700.00

QUANTITY
(B) LABOR COST Daily Rate TOTAL COST
Skilled 1 8 68.940 551.52

Unskilled 1 8 53.060 424.48

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

1. OCM 15% 723.90
3. 5% VAT 5% 301.63
UNIT COST 3,167.07


PAY ITEMS : B.7 Occupational Safety and Health Program
COST SHEET I.D. : B.7 PRODUCTION RATE:
QUANTITY : 1.00 month NUMBER OF HOURS:
1,680.00
Hard Hat pcs 4.00 170.00 680.00

Reflectorized Safety Vest pcs 4.00 295.00 1,180.00
Safety Shoes pcs 4.00 850.00 3,400.00
Gloves, PVC-Coated Knitwrist pcs 4.00 75.00 300.00

QUANTITY
SUB-TOTAL (B) -
QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 0% -
3. 5% VAT 5% 305.80
UNIT COST 6,421.80


PAY ITEMS : B.9 Mobilization / Demobilization
COST SHEET I.D. : B.9
QUANTITY : 1.00 L.S.
14.00
NONE
SUB-TOTAL (A) -
QUANTITY
(B) LABOR COST Daily Rate TOTAL COST
No. Of Personnel Total Day
NONE
SUB-TOTAL (B) -
QUANTITY
(C) EQUIPMENT COST Daily Rate TOTAL COST
No. Of Equipment Total Day
Service Trucck 5mt 1 3,776.00

1. OCM -
2. Contractor's Profit -
3. 5% VAT 5% 188.80
UNIT COST 3,964.80

PAY ITEMS : 801 (1) Removal of Structures and Obstruction
COST SHEET I.D. : 801 (1) PRODUCTION RATE: 0.06 each / hr
QUANTITY : 1.00 L.S. NUMBER OF HOURS: 17.77 hr
Computation : 26.32
Removal of Existing Roof = 4.03 x 4.50

= 18.11 sq.m.
Removal of Existing Ceiling = 4.03 x 4.50
= 18.11 sq.m.
Correction of Adjacent Roof = 1.00 x 4.50

= 4.50 sq.m.
Correction Adjacent Ceiling = 1.00 x 4.50

= 4.50 sq.m.

Demolition of Structures = 0.9894 x 6 personnel
U/H : 0.9894m2/hr = 5.940 m³/hr
- - - - - -- - - - - - - - - - -----------------------------------------
Removal of Existing Tiles = 3.500 x 3.030

U/H : 0.195m2/hr = 1.170 m³/hr
- - - - - -- - - - - - - - - - -----------------------------------------
Existing Concrete Column 1 = 0.20 x 0.20 x 2.20
= 0.09 x 2 Columns
= 0.18 cu.m.
Existing Concrete Column 2 = 0.20 x 0.20 x 0.60

= 0.02 x 2 Columns
= 0.04 cu.m.
Existing Concrete Wall 1 = 0.20 x 0.60 x 4.50

= 0.54 cu.m.

= 1.25 cu.m.

To be replaced by a Column = 0.20 cu.m.
Total Volume = 2.210 cu.m.

U/H : 0.4763m3/hr = 2.860 m³/hr
- - - - - -- - - - - - - - - - -----------------------------------------
Existing Grills = 0.60 x 37.00
Main Members = 22.200 x 1.45 kg/m
= 32.19 kgs
Denolition of Trusses = 17.00 x 6 personnel
U/H : 17 kg/hr = 102.00 kg./hr.

PAY ITEMS : 801 (1) Removal of Structures and Obstruction
COST SHEET I.D. : 801 (1) PRODUCTION RATE: 0.06 each / hr
QUANTITY : 1.00 L.S. NUMBER OF HOURS: 17.77 hr
SUB-TOTAL (A) -
QUANTITY Hourly
Unskilled 6 17.77 53.060 5,657.26

QUANTITY Hourly
Minor Tools (5% of Labor) 282.86 282.86

1. OCM 15% 891.02
3. VAT 5% 371.26

UNIT COST 7,796.41
PAY ITEMS : 1003(8) Flooring (Wood)-Plywood Marine (0.019 x 1.4m x 2.44m)
QUANTITY : bd.ft. NUMBER OF HOURS: 0.00 hr.
Computation :
= 11.50 x 3.70
= 42.55 / 2.98 plywood / m²
No. of Plywood = 15 x 3.00 = 45.00
Assorted C.W.Nails = 45.00 / 2,500 x 45
Note: 1 keg = 45 kgs = 1.00 kg

U/H : 0.2725 m²/hr = 1.64 m²/hr
Assorted C.W. Nails kgs 1.00 31.00 31.00

Plywood Marine (0.019m x 1.4m x2.44m) pcs 15.00 1,050.00 15,750.00
SUB-TOTAL (A)
QUANTITY
Skilled 2 0.00 64.730 -

Unskilled 4 0.00 49.770 -
SUB-TOTAL (B)
QUANTITY
NONE
SUB-TOTAL (C)
(D) TOTAL DIRECT COST : (A+B+C) -

1. OCM 15% -
2. Contractor's Profit 10% -
3. VAT 5% -
TOTAL INDIRECT COST -
TOTAL COST (D+E) -
UNIT COST
PAY ITEMS : 1047(1) Structural Steel (Steel Stairs)
QUANTITY : L.S. NUMBER OF HOURS: 7.11
Landing : 3 set
= 12.00 / 6
Slanting Angle Beam : 2 set

= 4.10 / 6
Rise and Tread Framing : 12 set

Angle Bar (Edge) = 3.80 x 12 set
= 45.60 / 6

1 1/2" x 1 1/2" x 1/4" = 0.40 x 1 no. of angle bar
Angle Bar (Mid) = 0.40 x 12 set
= 4.80 / 6

Angle Bar (Edge) - Diagonal

= 5.04 x 2 set
= 10.08 / 6

1 1/2" x 1 1/2" x 1/4" = 0.40 x 1 no. of angle bar
Angle Bar (Mid) - Diagonal = 0.40 x 2 set
= 0.80 / 6
G.I. Columns : 2 set

GI Pipe Schedule 40 Dia (76mm) = 2.80 x 2
= 5.60 / 6
G.I. Columns : 6 set

GI Pipe Schedule 40 Dia (76mm) = 1.40 x 6
= 8.40 / 6
Milled Steel Plates : 9 set

Checkered FY36 = 0.20 x 1
Rectangular = 0.20 x 9
= 1.80 sq.m.
Milled Steel Plates : 3 set

Checkered FY36 = 1.00 x 1
Square/Triangular = 1.00 x 3
= 3.00 sq.m.
Total Area = 1.80 + 3.00
Checkered FY36 (12.5mm) = 4.80 sq.m.
=
Welding Rod = 423.92 / 1,000 x 30
= 12.72 say 13 kgs
Red Lead = 19.22 / 25 + 5%
= 1 gals
U/H : 17 kg/hr = 68.00 kg./hr.

PAY ITEMS : 1047(1) Structural Steel (Steel Stairs)
QUANTITY : 1.00 L.S. NUMBER OF HOURS: 0.00
= 6.23 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.88 hr
3" x 3" x 1/4" (Angle Bar) kg 118.64 53.00

2" x 2" x 1/4" (Angle Bar) kg 265.80 53.00
1 1/2" x 1 1/2" x 1/4" (Angle Bar) kg 39.48 53.00
Milled Steel, Checkered FY36 (6.0mm) kg 150.70 45.00
GI Pipe Schedule 40 Dia (76mm) pc 3.00 2,003.00
Red Lead Primer Oxide gal 1.00 570.00
Welding Rod ½"Ø E-70 Series kg 13.00 138.33
Acetylene kg 5.00 80.00
Oxygen kg 5.00 45.00
SUB-TOTAL (A)
QUANTITY
Skilled 2 7.11 68.940

Unskilled 2 7.11 53.060
SUB-TOTAL (B)
QUANTITY
Welding Machine AC Output 300Amps 2 6.23 187.00
SUB-TOTAL (C)

1. OCM 15%
3. 5% VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
wastages
TOTAL COST
6,287.92
14,087.40
2,092.44
6,781.65
6,009.00
570.00
1,798.29
400.00
225.00
TOTAL COST
980.33
754.51
TOTAL COST
2,330.02
(0.18)
-
(0.01)
(0.19)
(0.19)

PAY ITEMS : 1722(2) Railings
QUANTITY : ln.m. NUMBER OF HOURS: 4.23 hr.
Computation :
50mmØ G.I.Pipe = 21.64 x 1 no. of stair

Stair Rail = 21.64 / 6.00
Welding Rod = 56.80 / 1,000 x 30

= 1.70 say 2.00 kgs
= 1 gals
Fab/Install of Railings = 16.855 x 2 personnel
U/H : 16.855 kg/hr = 33.71 kg./hr.
= 1.68 hr
Painting of Railings = 4.25 x 2 personnel
U/H : 4.25 ln.m./hr = 8.50 ln.m./hr.
= 2.55 hr
G.I. Pipe, 50mmØ length 4.00 1,500.00 6,000.00

Acetylene kg 5.00 80.00 400.00
Oxygen kg 5.00 45.00 225.00
SUB-TOTAL (A)
QUANTITY Hourly
Skilled 1 4.23 68.940 291.62

Unskilled 1 4.23 53.060 224.44
SUB-TOTAL (B)
QUANTITY Hourly
Welding Machine DC Output 500Amps 1 1.68 391.00 658.82
SUB-TOTAL (C)

1. OCM 15% -
3. VAT 5% -
TOTAL COST (D+E) -
UNIT COST

PAY ITEMS : 1001(6).b Catch Basin
COST SHEET I.D. : 1001(6).b
Computation : 12.00
Excavation = 0.60 x 0.60 x 0.70

Catch Basin = 0.25 x 1 no. of catch basin
= 0.25 cu.m.
Concrete Works = 0.10 x 0.50 x 0.50 +

R.C. T/B Slab 0.10 x 0.50 x 0.50
= 0.05 x 1 no. of catch basin
= 0.05 cu.m.
No. Of Bags (Cement) = 0.05 x 9.00 = 1.00 bag
No. Of Volume (Sand) = 0.05 x 0.50 = 1.00 cu.m.
No. Of Volume(Gravel) = 0.05 x 1.00 = 1.00 cu.m.
Rein. Steel Works = 0.50 / 0.23 x 0.50 +

Top Slab 0.50 / 0.23 x 0.50
= 2.17 / 6.00 x 1
= 0.50 / 0.23 x
0.50 / 0.23 x 1
= 5 x 0.30 / 53.00
Bottom Slab = 0.50 / 0.23 x 0.50 +
0.50 / 0.23 x 0.50
= 2.17 / 6.00 x 1
= 0.50 / 0.23 x
0.50 / 0.23 x 1
= 5 x 0.30 / 53.00

= 13 pcs
Sand (Mortar) = 1.00 x 0.0844
4.28 meters
= 4.28 / 6
= 0.00 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 = 11.11 / 26 = 0.44 hr
U/H : 11.9675 kg/hr = 35.903 kgs/hr
= 0.31 x 30% - No. Of hours for placing will be added
= 0.09 hr for the total no. Of hours.
U/H : 0.5313 m²/hr = 1.59 sq.m./hr.
CHB 6" pcs 13.00 16.00 208.00

Sand, Washed cu.m. 2.00 1,100.00 2,200.00
Gravel cu.m. 1.00 1,100.00 1,100.00
10mmØ x 6.00 m Deformed Bars kgs 11.11 41.00 455.51
# 16 Tie Wire G.I. kgs 0.20 50.00 10.00

QUANTITY Hourly

Skilled 1 2.19 66.540 145.96
Unskilled 2 2.19 51.300 225.06

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 752.22
3. VAT 5% 313.43
UNIT COST 6,581.95

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.
= 5.00 hr

Laying of 6"Ø RCPC = 0.0531 x 4 personnel
U/H : 0.0531 ln.m./hr = 0.21 ln.m./hr.
= 47.06 hr
Downspout : 6 DS
PVC Pipes, 3"Ø length 18.00 440.00 7,920.00
PVC Elbow, 3"Ø x 90° pcs 6.00 52.00 312.00
PVC Elbow, 3"Ø x 45° pcs 12.00 40.00 480.00
Solvent Cement pcs 7.00 200.00 1,400.00
Storm Drainage
RCPC, 6"Ø or equivalent pcs 10.00 400.00 4,000.00
Sand, Washed cu.m. 0.70 1,100.00 770.00
SUB-TOTAL (A) 15,819.32

QUANTITY Hourly
Skilled 2 52.06 66.540 6,928.14

Unskilled 2 52.06 51.300 5,341.36
SUB-TOTAL (B) 12,269.50

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 4,213.32
3. VAT 5% 1,755.55
UNIT COST -

PAY ITEMS : 1001(7).b Septic Vault "Type E"
Computation :
Excavation = 1.20 x 4.30 x 1.60

Septic Tank = 8.26 cu.m.
Concrete Works = 0.10 x 1.20 x 4.3000 +

R.C. T/B Slab 0.15 x 1.20 x 4.3000
= 1.29 cu.m.
R.C. Wall = 0.10 x 13.40 x 2.375
= 3.18 cu.m.
R.C. Beam = 0.15 x 0.30 x 1.20
= 0.05 cu.m.
No. Of Volume(Gravel) = 4.52 x 1.00 = 5.00 cu.m.
Rein. Steel Works = 1.20 / 0.20 x 4.30 +

Top Slab 4.30 / 0.20 x 1.20
= 51.60 / 6.00
= 1.20 / 0.20 x
4.30 / 0.20
= 129 x 0.30 / 53.00
Bottom Slab = 1.20 / 0.30 x 4.30 +
4.30 / 0.30 x 1.20
= 34.40 / 6.00
= 1.20 / 0.30 x
4.30 / 0.30
= 57 x 0.30 / 53.00
Wall = 13.40 / 0.20 x 2.38 +
2.38 / 0.20 x 13.40
= 318.25 / 6.00
= 13.40 / 0.20 x
2.38 / 0.20
= 796 x 0.30 / 53.00
Beam = 4 x 1.20
Horizontal Bars = 5 / 6.00
Beam = 1.20 / 0.20 x 0.90
Stirrups = 5.40 / 6
= 1.20 / 0.20 x 4
= 24.00 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 = 264.92 / 43 = 6.23 hr
U/H : 11.9675 kg/hr = 59.838 kgs/hr
Number of Hours = 264.92 / 59.838
= 4.43 x 30% - No. Of hours for placing will be added
= 1.33 hr for the total no. Of hours.

Sand, Washed cu.m. 3.00 1,100.00 3,300.00
Gravel cu.m. 5.00 1,100.00 5,500.00
# 16 Tie Wire G.I. kgs 5.80 50.00 290.00
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) 30,094.25

QUANTITY Hourly
Construction Foreman 1 40.58 91.920 3,730.27

Skilled 1 40.58 66.540 2,700.31
Unskilled 4 40.58 51.300 8,327.38
SUB-TOTAL (B) 14,757.96

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 6,727.83
3. VAT 5% 2,803.26


UNIT COST 58,868.52


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

U/H : 0.2125 pc/hr = 0.85 pc./hr.
= 32.94 hr

U/H : 0.1038 pc/hr = 0.42 pc./hr.
= 96.34 hr
Male / Female Toilet : 4 CR

PVC Elbow, 2"Ø x 90° pcs 24.00 30.00 720.00
PVC Wye, Single Branch, 2" x 2" pcs 16.00 83.00 1,328.00
PVC Wye, Single Branch, 2" x 4" pcs 8.00 100.00 800.00
PVC Wye, Single Branch, 4" x 4" pcs 16.00 130.00 2,080.00
PVC P-Trap w/ Plug & Sealing Ring, 2" pcs 12.00 110.00 1,320.00
PVC P-Trap w/ Plug & Sealing Ring, 4" pcs 8.00 280.00 2,240.00
Solvent Cement pcs 16.00 200.00 3,200.00
SUB-TOTAL (A) 43,688.00

QUANTITY Hourly
Skilled 2 129.28 66.540 17,204.58

Unskilled 2 129.28 51.300 13,264.13
SUB-TOTAL (B) 30,468.71

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 11,123.51
3. VAT 5% 4,634.79
UNIT COST -

PAY ITEMS : 1002(5) Plumbing
Computation :
U/H : 1.00 set/hr = 2.00 set/hr. fittings
= 7.00 hr

Water Closet incl. fittings & acc., Dual
set 4.00 7,500.00 30,000.00
Flush Type
Lavatory or Equivalent set 4.00 7,000.00 28,000.00
Floor Drain pcs 5.00 300.00 1,500.00
Water Meter or Equivalent set 1.00 1,700.00 1,700.00
Kitchen Sink set 2.00 1,950.00 3,900.00
Miscellaneous Fixtures (10%) 6,510.00
SUB-TOTAL (A) 71,610.00

QUANTITY
Skilled 1 7.00 66.540 465.78

Unskilled 1 7.00 51.300 359.10

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 10,865.23
3. VAT 5% 4,527.18
UNIT COST -

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.
= 8.43 hr
Installation of1½"Ø = 1.4263 x 2 personnel

U/H : 1.4263 ln.m./hr = 2.85 ln.m./hr.
= 39.26 hr

PPRC PN/20 CWL, 38mmØ length 28.00 1,219.93 34,158.04
PPRC PN/20 CWL, 20mmØ length 8.00 365.06 2,920.48
PPR Type, Coupling, 38mmØ pcs 28.00 70.81 1,982.68
PPR Type, Coupling, 20mmØ pcs 8.00 18.73 149.84
PPR Type, Gate Valve, 38mmØ pcs 2.00 1,338.66 2,677.32
PPR Type, Elbow, 38mmØ x 90° pcs 2.00 134.67 269.34
PPR Type, Elbow, 20mmØ x 90° pcs 68.00 27.17 1,847.56
PPR Type, Tee Equal, 20mmØ pcs 24.00 31.89 765.36
PPR Type, Tee Reducer, 38x20mmØ pcs 12.00 128.89 1,546.68
PPR Type, Elbow Reducer, 38x20mmØ pcs 2.00 58.60 117.20
PPR Type, Female Adaptor, 20x3/4" pcs 16.00 202.95 3,247.20
G.I. Nipple, 20mmØx2" pcs 12.00 26.00 312.00
Bronze Faucet, 20mmØ pcs 5.00 140.00 700.00
Miscellaneous Fixtures (10%) 5,069.37
SUB-TOTAL (A) 55,763.07

QUANTITY
Skilled 1 47.69 66.540 3,173.29

Unskilled 1 47.69 51.300 2,446.50

QUANTITY
NONE
SUB-TOTAL (C) -

1. OCM 15% 9,207.43
3. VAT 5% 3,836.43
UNIT COST -
PAY ITEMS : 1003(1).a1 Carpentry for Ceiling with Insulation
COST SHEET I.D. : 1003(1).a1 PRODUCTION RATE: #DIV/0! sq.m./hr.
Interior Ceiling = 7.00 x 12.99

= 90.93 / 2.9768
Exterior Ceiling = 12.99 x 1.00 x 1 +
12.99 x 1.00 x 1 +
9.40 x 0.60 x 2
= 37.26 / 2.9768
Metal Furring = 0.00 x 1.50 m./sq.m.
(38mmx12mmx5m) = 0.00 / 5.00
Carrying Channel = 0.00 x 1.20 m./sq.m.
(38mmx12mmx5m) = 0.00 / 5.00
Wal Angle = 0.00 x 1.20 m./sq.m.
(25mmx25mmx3m) = 0.00 / 3.00
Hardiflex Screw = 0.00 x 8 pc./sq.m.
= 0.00 say 0 pc
Blind Rivets = 0.00 x 4 pc./sq.m.
1/8" x 3/8" = 0.00 say 0 pc
note: 1 keg = 45 kgs
Assorted Nails = 0.00 / 2,500
= 0.0000 x 45 kg/keg
= 0 kgs
Frameworks = 0.6375 x 4 personnel
U/H : 0.6375 m²/hr = 2.55 sq.m./hr.
= 0.00 hr
Board Installation = 0.85 x 4 personnel
U/H : 0.85 m²/hr = 3.400 sq.m./hr.
= 0.00 x 30% - No. Of hours for installation will be
= 0.000 hr added for the total no. Of hours.
U/H : 1.75 m²/hr = 7.00 sq.m./hr.
= 0.00 hr

Fiber Cement Board 4' x 8' x 4.5mm sheet 44.00 540.00 23,760.00
Metal Furring (12mmx38mmx5mx0.80mm) length 0.00 140.00 -
Carrying Channel (12mmx38mmx5mx0.80mm) length 0.00 130.00 -
Wal Angle (25mmx25mmx3m) length 0.00 45.00 -
Hardiflex Screw pc 0.00 1.50 -
Blind Rivets 1/8" x 3/8" pc 0.00 0.50 -
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. 122.11 95.00 11,600.07
Assorted Nails kgs 0.00 31.00 -
SUB-TOTAL (A) -
QUANTITY Hourly
Skilled 2 0.00 66.540 -
Unskilled 2 0.00 51.300 -
SUB-TOTAL (B) -
QUANTITY Hourly
NONE
SUB-TOTAL (C) -
1. OCM 15% -
3. VAT 5% -
TOTAL COST (D+E) -

UNIT COST -
NAME : #REF!
LOCATION : #REF!
PAY ITEMS : 1011(1).b Roll-Up Door (Manual)
COST SHEET I.D. : 1011(1).b PRODUCTION RATE: 0.47 sq.m./hr.
QUANTITY : 1.00 set NUMBER OF HOURS: 2.12 hr.
Computation : 46.71
U/H : 0.2363 m²/hr = 0.4726 sq.m./hr.
= 2.12 hr
Roll-Up Door (Manual) set 1.00 25,000.00 25,000.00

Area = (4 x 3.5) = 14.00 m²
SUB-TOTAL (A) 25,000.00

QUANTITY Hourly
Skilled 2 2.12 66.540 282.13

QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% 3,792.32
3. VAT 5% 1,580.13

UNIT COST 33,182.79

PAY ITEMS : 1018(1) 200x200mm Vitrified Glazed Tiles Wall Finish
COST SHEET I.D. : 1018(1) PRODUCTION RATE: #DIV/0! sq.m./hr.
Computation : 71.55
Glazed Tile 200mmx200mm
Female / Male Toilet = 6.50 x 1.60 x 1 no. of CR

Wall Area = 10.40 sq.m.
Tile 200mmx200mm = 10.40 / 0.04 = 260

Cement = 0.00 x 0.086 = 0
Sand = 0.00 x 0.01 = 0.00
Grout, Tile = 0.00 x 0.25 = 0
U/H : 0.1950 m²/hr = 0.59 sq.m./hr.
= 0.00 hr
Glazed Tile 200mmx200mm pc 260.00 14.00 3,640.00

Cement, Portland bags 0.00 240.00 -
Sand, Washed cu.m. 0.00 1,100.00 -
Tile Grout kg 0.00 40.00 -
SUB-TOTAL (A) -
QUANTITY Hourly
Skilled 1 0.00 66.540 -

Unskilled 2 0.00 51.300 -
SUB-TOTAL (B) -
QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% -
3. VAT 5% -
TOTAL COST (D+E) -
UNIT COST -

PAY ITEMS : 1018(2) 200x200mm Vitrified Unglazed Tiles Floor Finish
COST SHEET I.D. : 1018(2) PRODUCTION RATE: #DIV/0! sq.m./hr.
Computation : 16.26
Glazed Tile 200mmx200mm
Total = 7.00 x 13.00

= 91.00 x 1
= 91.00 sq.m.
Tile 200mmx200mm = 91.00 / 0.04 = 2275

Cement = 0.00 x 0.086 = 0
Sand = 0.00 x 0.01 = 0.00
Grout, Tile = 0.00 x 0.25 = 0
U/H : 0.1950 m²/hr = 0.59 sq.m./hr.
= 0.00 hr
Unglazed Tile 200mmx200mm pc 2,275.00 12.00 27,300.00

Cement, Portland bags 0.00 240.00 -
Sand, Washed cu.m. 0.00 1,100.00 -
Tile Grout kg 0.00 40.00 -
SUB-TOTAL (A) -
QUANTITY Hourly
Skilled 1 0.00 66.540 -

Unskilled 2 0.00 51.300 -
SUB-TOTAL (B) -
QUANTITY Hourly
NONE
SUB-TOTAL (C) -

1. OCM 15% -
3. VAT 5% -
TOTAL COST (D+E) -
UNIT COST -
PAY ITEMS : 1036(1).a Polycarbonate Sheet (Roof w/ framing)
QUANTITY : 12.00 sheets NUMBER OF HOURS: 4.00 hr.
Polycarbonate Sheet : 1 set
= 6.30 x 5.4 no. of angle bar
= 34.02 x 1 set
= 34.02 / 2.88
= 11.81 say 12 sheets
2" x 6" x 1.0mm = 6.30 x 9 +

Rectangular Tube = 5.40 x 2
Framing = 67.50 / 6
Welding Rod = 223.80 / 1,000 x 30

= 6.71 say 7 kgs
= 2 gals
Fab/Erect/Install of Frame = 17.00 x 4 personnel
U/H : 17 kg/hr = 68.00 kg./hr.
= 3.29 hr
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 0.71 hr
Polycarbonate Sheet Sheets 12 849 10,188.00

2" x 6" x 1.0mm Rectangular Tube pc 12 1336.30 16,035.60
1" x 3" Flat Bar for Canopy Support pc 2 2278.10 4,556.20
Turn Buckle pc 2 500.00 1,000.00
Acetylene kg 5.00 80.00 400.00
Oxygen kg 5.00 45.00 225.00
SUB-TOTAL (A) 34,013.80

QUANTITY
Skilled 2 4.00 66.540 532.32

Unskilled 2 4.00 51.300 410.40

QUANTITY

1. OCM 15% 5,428.05
3. 5% VAT 5% 2,261.69
UNIT COST 3,957.95


PAY ITEMS : 1039(1) Aluminum Cladding
QUANTITY : 123.00 m 2
Computation : 46.71
Cladding Area Left Side : 2.00 x 6 x 1

1.00 x 6 x 1
0.60 x 6 x 1
= 22.00 m 2
Cladding Area Front Side : 0.40 x 7.5 x 5

1.00 x 22.30 x 1
1.50 x 11.25 x 1
0.60 x 22.30 x 1
= 68.00 m 2
Cladding Area Front Side : 1.00 x 27 x 1

Slanting Area 1.00 x 6.00 x 1
= 33.00 m2
Total Cladding Area = 123.00 m2

U/H : 0.2363 m²/hr = 1.8904 sq.m./hr.
Number of Hours = 123.00 / 1.8904

= 65.07 hr
ALUMINUM COMPOSITE PANEL ON ALUMINUM

m² 123.00 2,300.00
FRAME
SUB-TOTAL (A)
QUANTITY
Skilled 8 65.07 66.540
SUB-TOTAL (B)
QUANTITY
NONE
SUB-TOTAL (C)

1. OCM 15%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
sq.m./hr.
hr.
pc/pcs
pc/pcs
pc/pcs
pc/pcs
pc/pcs
pc/pcs
pc/pcs
pc/pcs
pc/pcs
TOTAL COST
282,900.00
282,900.00
TOTAL COST
34,638.06
34,638.06
TOTAL COST
-
317,538.06
47,630.71
31,753.81
19,846.13
99,230.64
416,768.70
3,388.36

PAY ITEMS : 1039(2) Stone Bricks (Cladding)
QUANTITY : 45.80 m 2
Computation : 46.71
Cladding Area Front Side : 1.00 x 20.32 x 1

4.10 x 5.60 x 1
0.45 x 5.60 x 1
Total Cladding Area = 45.80 sq.m.

U/H : 0.2363 m²/hr = 1.8904 sq.m./hr.

= 24.23 hr
Stone Bricks (Cladding) m² 45.80 1,350.00
SUB-TOTAL (A)
QUANTITY
Skilled 8 24.23 66.540
SUB-TOTAL (B)
QUANTITY
NONE
SUB-TOTAL (C)

1. OCM 15%
3. VAT 5%
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
sq.m./hr.
hr.
pc/pcs
pc/pcs
pc/pcs
TOTAL COST
61,830.00
61,830.00
TOTAL COST
12,898.11
12,898.11
TOTAL COST
74,728.11
11,209.22
7,472.81
4,670.51
23,352.53
98,080.64
2,141.50
NAME : #REF!
LOCATION : #REF!
PAY ITEMS : 1046(1).2 CHB Non Load Bearing (Including Reinforcing Steel) Front Side Area
COST SHEET I.D. : 1046(1).2 PRODUCTION RATE: 2.13 sq.m./hr.
Computation : 383.37 138.69 522.06
= 22.30 x 2.30
CHB Wall at Front Side
= 51.29 sq.m.
= 648 pcs
Sand (Mortar) = 51.29 x 0.0435

219.52 meters
= 219.52 / 6
= 2.00 kgs
U/H : 0.5313 m²/hr = 2.13 sq.m./hr.
= 24.13 hr
CHB 4" pcs 648.00 12.00 7,776.00
Sand, Washed cu.m. 2.00 1,100.00 2,200.00
# 16 Tie Wire G.I. kgs 2.00 50.00 100.00
SUB-TOTAL (A) 20,731.77
QUANTITY
Skilled 2 24.13 66.540 3,211.22
Unskilled 2 24.13 51.300 2,475.74
QUANTITY
NONE
SUB-TOTAL (C) -
1. OCM 15% 3,962.81
3. VAT 5% 1,651.17
UNIT COST 676.05
NAME : #REF!
LOCATION : #REF!
PAY ITEMS : 1046(1).3 CHB Non Load Bearing (Including Reinforcing Steel) Rear Side
Computation : 383.37 138.69 522.06
= 27.90 x 2.00
CHB Wall at Rear Side
= 55.80 sq.m.
= 705 pcs
Sand (Mortar) = 55.80 x 0.0435

238.82 meters
= 238.82 / 6
= 2.00 kgs
U/H : 0.5313 m²/hr = 2.13 sq.m./hr.
= 26.26 hr
CHB 4" pcs 705.00 12.00 8,460.00
Sand, Washed cu.m. 2.00 1,100.00 2,200.00
# 16 Tie Wire G.I. kgs 2.00 50.00 100.00
SUB-TOTAL (A) 22,111.28
QUANTITY
Skilled 2 26.26 66.540 3,494.68
Unskilled 2 26.26 51.300 2,694.28
QUANTITY
NONE
SUB-TOTAL (C) -
1. OCM 15% 4,245.04
3. VAT 5% 1,768.77
UNIT COST 665.66
NAME : #REF!
LOCATION : #REF!
PAY ITEMS : 1046(1).4 CHB and decorative louver blocks (Including Reinforcing Steel) Right Side
Computation : 383.37 138.69 522.06
= 24.00 x 2.30
CHB Wall at Rear Side
= 55.20 sq.m.

= 697 pcs
Sand (Mortar) = 55.20 x 0.0435

236.26 meters
= 236.26 / 6
= 2.00 kgs
U/H : 0.5313 m²/hr = 2.13 sq.m./hr.
= 25.97 hr
CHB 4" pcs 697.00 12.00 8,364.00
Decorative Louver Blocks pcs 160.00 20.00 3,200.00
Sand, Washed cu.m. 2.00 1,100.00 2,200.00
# 16 Tie Wire G.I. kgs 2.00 50.00 100.00
SUB-TOTAL (A) 25,063.58
QUANTITY
Skilled 2 25.97 66.540 3,456.09
Unskilled 2 25.97 51.300 2,664.52
QUANTITY
NONE
SUB-TOTAL (C) -
1. OCM 15% 4,677.63
3. VAT 5% 1,949.01
UNIT COST 741.47
PAY ITEMS : 1047(2)c Purlins
COST SHEET I.D. : 1047(2)c PRODUCTION RATE: 15.70 kgs./hr.
Computation : 3,366.18 705.51 4,071.69
65
1" x 1" x 1/4" = 0.075 x 80
Clip Angle = 6.00 / 6
LC 2" x 4" x 1.0mm thk. C- = 24.20 x 9

PURLINS = 217.80 / 6.00
Welding Rod = 460.24 / 1,000 x 30

= 13.81 say 14.00 kgs
= 5 gals
Fab/Erect/Install of Purlins = 4.50 x 4 personnel
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 24.84 hr
Painting of Purlins = 4.25 x 4 personnel
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 2.12 hr
U/H : 17 kg/hr = 68.00 kg./hr.
= 0.19 hr
Painting of Angle = 4.25 x 4 personnel 460.24
U/H : 4.25 pcs./hr = 17.00 pcs./hr
= 2.18 hr

LC 2" x 4" x 1.0mm thk. C-PURLINS kg 447.04 53.00 23,693.12
Angle Bar 25 x 25 x 6mm kg 13.20 53.00 699.60
Welding Rod ½"Ø E-70 Series kg 14.00 150.00 2,100.00
Acetylene kg 4.00 80.00 320.00
Oxygen kg 4.00 45.00 180.00
SUB-TOTAL (A) 28,987.72
QUANTITY Hourly
Skilled 2 29.32 66.540 3,901.91
Unskilled 2 29.32 51.300 3,008.23
QUANTITY Hourly
1. OCM 15% 6,788.86
3. 5% VAT 5% 2,828.69
UNIT COST 129.07
500000
1,560,746.37
500000
500000.000
98.34
-
0

PAY ITEMS : 1047(3) Sag Rod, Cross Bar & Turn Buckle
COST SHEET I.D. : 1047(3) PRODUCTION RATE: 17.96 kgs./hr.
Sag Rod 12mmØ = 5.50 x 3 x 1

= 16.50 / 6
= 3 lengths
Cross Bar 16mmØ = 6.26 x 2 x 1
= 12.52 / 6
= 3 lengths
Welding Rod = 45.27 / 1,000 x 30
= 1.36 say 1.00 kgs
U/H : 4.50 kg/hr = 18.00 kg./hr.
= 2.52 hr

Turn Buckle 5/8" pc 4.00 190.00 760.00
Acetylene kg 4.00 80.00 320.00
Oxygen kg 4.00 45.00 180.00

QUANTITY Hourly
Skilled 2 2.52 66.540 335.36

Unskilled 2 2.52 51.300 258.55

QUANTITY Hourly

1. OCM 15% 720.37
3. VAT 5% 300.15
UNIT COST 139.24

NAME : #REF!
LOCATION : #REF!
PAY ITEMS : 1051(1) Metal Railings
QUANTITY : 289.70 meter NUMBER OF HOURS: 45.76 hr.
Computation :
= 0.00 x 1 no. of ramp
32mmØ G.I.Pipe
1" x 3" x 6M Rectangular
Tubing = 104.00 / 6.00
Stair Raillings (Horizontal) = 17.33 say 18 lengths

Tubing = 29.70 / 6.00
Stair Raillings (Vertical) = 4.95 say 5 lengths

Tubing = 156.00 / 6.00
Stair Raillings (Horizontal) = 26.00 say 26 lengths
Welding Rod = 393.85 / 1,000 x 30

= 11.82 say 12.00 kgs
= 2 gals
Fab/Install of Railings = 16.855 x 2 personnel
U/H : 16.855 kg/hr = 33.71 kg./hr.
= 11.68 hr
Painting of Railings = 4.25 x 2 personnel
U/H : 4.25 ln.m./hr = 8.50 ln.m./hr.
= 34.08 hr

1" x 3" x 6M Rectangular Tubing length 23.00 543.20 12,493.60
1" x 1" x 6M Rectangular Tubing length 26.00 266.20 6,921.20
Acetylene kg 3.00 80.00 240.00
Oxygen kg 3.00 45.00 135.00
SUB-TOTAL (A) 22,387.80

QUANTITY Hourly
Skilled 1 45.76 66.540 3,044.87

Unskilled 1 45.76 51.300 2,347.49

QUANTITY Hourly
Welding Machine DC Output 500Amps 1 11.68 391.00 4,566.88

1. OCM 15% 4,852.06
3. VAT 5% 2,021.69

UNIT COST 146.55

PAY ITEMS : 1009(1).a Metal Louvers (Gym Louver)
COST SHEET I.D. : 1009(1).a PRODUCTION RATE: 1.17 sq.m./hr.
Louver Area Left Side : 5.80 x 1.5 x 3 pcs

6.00 x 2.6 x 1 pc/pcs
= 42.00 sq.m.
Louver Area Right Side : 6.00 x 2.3 x 5 pcs

= 69.00 sq.m.
Louver Area Front Side : 5.13 x 3.4 x 4 pcs

5.60 x 2.00 x 1 pc/pcs
= 81.00 sq.m.
Louver Area Rear Side : 5.30 x 4 x 3 pcs

6.90 x 3.21 x 1 pc/pcs
= 86.00 sq.m.
Total Louver Area = 278.00 sq.m.

U/H : 17 kg/hr = 68.00 kg./hr.
Number of Hours = 13,665 / 68.00
= 200.96 hrs
U/H : 4.25 pcs./hr = 17.00 pcs./hr
Number of Hours = 618.00 / 17.000
= 36.35 hr
Metal Louver (Gym Louver) sq.m. 278.00 2,236.00 621,608.00

Framing = 2"x 3" BI TUBING 6M 2" X 3" (3mm)
Blade = STEEL PLATE GI # 20

Acetylene kg 20.00 80.00 1,600.00
Oxygen kg 20.00 45.00 900.00
SUB-TOTAL (A) 635,431.00

QUANTITY Hourly
Fixed Louver Installer 4 237.31 66.540 63,162.43
SUB-TOTAL (B) 63,162.43

QUANTITY Hourly
SUB-TOTAL (C) 37,579.52

1. OCM 15% 110,425.94
3. VAT 5% 46,010.81
UNIT COST 3,475.64

PAY ITEMS : 903(1) Forms and Falseworks
QUANTITY : 1.00 L.S. NUMBER OF HOURS: #REF! hr.
Computation :
Beam Formworks = #REF! + #REF! x 2
x #REF! l.m.
= #REF! / 2.98 plywood / m²
No. of Plywood = #REF! x 25.06 = #REF! bd.ft. (2" x 2")
Beam Scaffoldings (Ver) = #REF! x 4.00 = #REF! bd.ft. (2" x 2")
Beam Scaffoldings (Hor) = #REF! x 4.70 = #REF! bd.ft. (2" x 2")
Column Formworks = Err:509 x 2 +
Err:509 x 2 x 3.50 l.m. ht.
= Err:509 x Err:509 no. of columns
= Err:509 / 2.98 plywood / m²
No. of Plywood = Err:509 x 29.67 = Err:509 bd.ft. (2" x 2")
Column Scaffoldings (Ver) = Err:509 x 4.70 = Err:509 bd.ft. (2" x 2")
Column Scaffoldings (Hor) = Err:509 x 21.00 = Err:509 bd.ft. (2" x 2")
Column Scaffoldings (Bra) = Err:509 x 11.70 = Err:509 bd.ft. (2" x 2")
Slab Formworks = #REF! x #REF! x #REF! +
#REF! x #REF! x #REF! +
#REF! x #REF! x #REF!
= #REF! / 2.98 plywood / m²
No. of Plywood = #REF!
= #REF! x 6.10 = #REF! bd.ft. (2" x 2")
Assorted C.W.Nails = #REF! / 2,500 x 45
Note: 1 keg = 45 kgs = #REF! kg
FORMWORKS
Formworks :
U/H : 0.2725 m²/hr = 1.64 m²/hr
Number of Hours = #REF! / 1.64 = 0.61 hr.
U/H : 0.8250 m²/hr = 4.95 m²/hr
Number of Hours = #REF! / 4.95 = #REF! hr.
SCAFFOLDINGS :
U/H : 0.3575 m²/hr = 2.145 m²/hr
U/H : 0.9550 m²/hr = 5.730 m²/hr
Coco Lumber bd.ft. #REF! 15.00 #REF!

Assorted C.W. Nails kgs #REF! 31.00 #REF!
¼" x 4' x 8' Ordinary Plywood pcs #REF! 325.00 #REF!
SUB-TOTAL (A) #REF!

QUANTITY
Skilled 2 #REF! 66.540 #REF!

Unskilled 4 #REF! 51.300 #REF!
SUB-TOTAL (B) #REF!

QUANTITY
NONE
SUB-TOTAL (C) -
(D) TOTAL DIRECT COST : (A+B+C) #REF!

1. OCM 15% #REF!
2. Contractor's Profit 10% #REF!
3. VAT 5% #REF!
TOTAL INDIRECT COST #REF!
TOTAL COST (D+E) #REF!
UNIT COST #REF!

Boski

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

Boski

Uploaded by

Copyright:

Available Formats

DETAILED UNIT PRICE ANALYSIS

NAME : Rehab/Completion of Multipurpose Building

Installation of Fixtures = 1.00 x 4 personnel

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

1 x 20 W BOX TYPE FLF set 0.00 420.00 -

SUB-TOTAL (A) 8,400.00

Skilled 2 7.50 68.940 1,034.10

SUB-TOTAL (B) 1,830.00

(D) TOTAL DIRECT COST : (A+B+C) 10,230.00

(E) ADD INDIRECT COST

TOTAL COST (D+E) 13,426.88

UNIT COST 13,426.88

NAME : Rehab/Completion of Multipurpose Building

Installation of Wiring = 18.75 x 2 personnel

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

SUB-TOTAL (A) 10,700.00

Skilled 2 12.00 68.940 1,654.56

SUB-TOTAL (B) 2,928.00

(D) TOTAL DIRECT COST : (A+B+C) 13,628.00

(E) ADD INDIRECT COST

TOTAL COST (D+E) 17,886.75

UNIT COST 17,886.75

NAME : Rehab/Completion of Multipurpose Building

Installation Conduits = 4.50 x 2 personnel

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

PVC, Conduit Pipe, (3m x 19mmØ) pc 190.00 92.00 17,480.00

SUB-TOTAL (A) 30,910.00

Skilled 2 35.68 68.940 4,919.56

SUB-TOTAL (B) 8,705.92

(D) TOTAL DIRECT COST : (A+B+C) 39,615.92

(E) ADD INDIRECT COST

TOTAL COST (D+E) 51,995.90

UNIT COST 51,995.90

NAME : Rehab/Completion of Multipurpose Building

Floor Area = 1.100 x 1.50 X 4

Cement = 6.60 x 0.086 = 1

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

Ceramic Glazed Tiles sq.m. 6.60 850.00 5,610.00

SUB-TOTAL (A) 6,040.00

Skilled 1 11.28 68.940 777.64

SUB-TOTAL (B) 1,974.67

(D) TOTAL DIRECT COST : (A+B+C) 8,014.67

TOTAL COST (D+E) 10,519.26

UNIT COST 1,593.83

Wall Area 1 (Lower) = 54.82 x 3.80

Wall Area 2(Upper) = 38.30 x 1.90

= 40.96 sq.m. (Area of Door &Window to be subtracted to total area)

Total No. Of CHB 4" = 240.13 x 12.50 + 1% for breakages

Reinforcing Steel : 600mm x 600mm Spacing of Reinforcing Steel

NAME : Rehab/Completion of Multipurpose Building

Area of CHB Walls = 480.26 sq.m.

Sand (Plaster) = 480.26 x 0.016

Wall Plastering = 1.1875 x 4 personnel

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

Cement, Portland bags 70.00 240.00 16,800.00

SUB-TOTAL (A) 25,600.00

Skilled 2 101.11 68.940 13,941.05

SUB-TOTAL (B) 24,670.84

(D) TOTAL DIRECT COST : (A+B+C) 50,270.84

(E) ADD INDIRECT COST

TOTAL COST (D+E) 65,980.48

UNIT COST 137.38