Вы находитесь на странице: 1из 136

BENGUET 2nd ENGINEERING DISTRICT

PROGRAMMING UNIT

Please fill up necessary data below: BIG TANGO

Name of Project : Impvmt. Along Bayoyo-Yogo Road Date Prepared 7-Jun-02


Limits : Sta. 09+200- Sta. 16+825 (v.s.) Length
Location : Bakun, Benguet Classification
APPROPRIATION : P1,000,000.00 Source of Fund
Starting Date
Prepared By : ASTERIO D. AUSTRIA Tax: 10%
Position : Draftsman II Det. Est. Mark -Up:
AAE Mark - up :
Submitted By: EDGARDO M. GUNDRAN
Position : Unit Head, Panning & Design

Item 102-A: Roadway Excavation (Earth)


Quantity : 5,200 cu.m.
If hauled out, volume = cu.m.
Item 102-B Roadway Ecavation (S.R.)
Quantity : 70 cu.m.
Item 103 Structure Excavation
Quantity : 60 cu.m.
No. of Laborers: 5
Item 104 Embankment
Quantity : 1 cu.m.
No. of Laborers:
Item 105 Subgrade Preparation
Quantity : sq.m. Length Width
No. of Laborers:
Item 201 Aggregate Base Course
L(m)= W(m)= T(m)=
No. of Laborers:
Item 311 Portland Cement Concrete Pavement
L(m)= 416 W(m)= 3 T(m)= 0.15
Dowels 20
Form lumbers 250
Template 3
Asphalt sealant 1
Hardwares 500
Item 404 Reinforcing Steel
16mm 12mm 10mm
Item 405 Structural Concrete
Quantity : 190 cu.m.
Form lumbers 200
Plywood 10
Hardwares 500 SIZE
Item 500 RC Pipes See Table Enter Factor below ! mm. inches Cap. Of crew
Quantity : 38 ln.m. Cement Sand 610 24" 8 pcs./day
Size of RC pipes 24" 0.70 0.038 900 36" 6 pcs./day
Laborers : 7 Capability : 6 /crew/day 1200 48" 3pcs./day
Item 502 Catch Basin
Quantity : 1 unit volume 1.2 cu.m.
Form lumber 50 1 Unit = 1.20 cu.m.
Plywood 3 11 bags cement 16 pcs. 10 mm. Dia. RSB
Rebars 16 0.60 cu.m. sand 3 pcs. 1/4" plywood
Hardwares 200 1.0 cu.m. gravel 20 bd.ft. (10-2"x2"x6') form lumber
Item 504 Grouted Riprap
Quantity : 50 cu.m.
pcs. PVC pipes 15
Item 506 Handlaid Rock Embankment
Quantity : 290 cu.m.
Laborers : 5
Item 600 Curb & Gutter
Quantity : 416 l.m. Thickness 0.2
Form lumber 350 Perimeter
Hardwares 500 Length(a+b) 0.7 a b
Item 601 Sidewalk Volume 58.24
Quantity : 90 sq.m. Length 75
Form lumber 300 Thickness 0.1
Hardwares 200 Width 1.2
Item 611 Tree Planting Volume 9
Quantity : 100 pcs.
Item SPL-1 Reinforced Concrete Canal
Quantity : 100 ln.m.
Rebars (Longitudinal) Spacing pcs. RSB #VALUE!
Form lumber Thickness 0.15 volume 22.5
Plywood Perimeter L 1.5
Hardwares(amount)
Item SPL-2 Rockfill
Quantity : cu.m.
Laborers : 5
Item SPL-3 Billboard
Quantity : 1 pc.
PRICES OF CONSTRUCTION MATERIALS

TABLE1: Unit Prices of Construction Materials


TYPE OF MATERIALS COST UNIT
Cement Err:509 Per bag
Sand P469.00 Per cu.m.
Gravel P0.00 Per cu.m.
Boulders P36.30 Per cu.m.
Filling Materials P150.00 Per cu.m.
Agg. Base Course P0.00 Per cu.m.
Agg. Sub-Base Course Per cu.m.
Rockfill P250.00 Per cu.m.
Reinf. Bars(kilos) P16.00 Per kgs.
1"dia. P16.00 Per kgs.
3/4" dia. P16.00 Per kgs.
5/8" dia. P16.00 Per kgs.
1/2" dia. P16.00 Per kgs.
3/8" dia. P16.00 Per kgs.
Tie Wires P35.00 Per Kilogram
C.W. Nails P30.00 Per kilogram
RC pipes Culverts P1,500.00 Per Piece
PVC pipes P350.00 Per piece
Lumber (bd.ft.) 4" and below P18.00 Per Bd.ft.
Lumber (bd.ft.) 4" and above P26.00 Per Bd.ft.
Lumber (bd.ft.) 3" thick and above P32.00 Per Bd.ft.
Board Lumber P30.00 Per Bd.ft.
plywood, 4' x 8" x 1/4" P250.00 Per piece
Dynamites P1,905.00 per case
Blasting Caps P700.00 per box
Fuse P7.70 per meter
Asphalt Sealant P3,200.00 per drum
Haul out Earth P150.00 per cu.m.

#26 Corr. GI Sheet P28.00 per Lin. m.


#26 Plain GI Sheet x 8' P260.00 per pc.
# 26 GI Flashing P150.00 per pc.
# 26 GI Ridge Roll P150.00 per pc.
Roof Fasteners P50.00 per kilo
Flat Head GI Nails P80.00 per kilo
VULCASEAL P225.00 per Li.
Machine Bolts:
5/8" dia. x 7" P24.50 per pc.
5/8" dia. x 8" P27.00 per pc.
5/8" dia. x 9" P31.50 per pc.
5/8" dia. x 10" P35.00 per pc.
5/8" dia. x 12" P42.00 per pc.
Circular Washers P1.50 per pc.
Fixed Hunges, 3" x3" P35.00 per pc.
Loose Pin Dr Hinges, 4"x4" P45.00 per pc.
Hook and Eye, 3" P6.00 per pc.
Hook and Eye, 6" P9.00 per pc.
Clear glass, 1/8" x 14" x 20" P40.00 per pc.
Door Lock (yale) P450.00 per pc.
Post Straps, 1/4" x 2" x 16" P45.00 per pc.
Panel Door P2,500.00 per pc.
Window Sash P250.00 per pc.
5/8" dia. tension Rod X 1.50 m w/washer P243.00 per pc.
per pc.
1/4" x 2" x 12" Steel Strap w/ bolts, N & W P67.00 per pc.
3/8" x 4" x 4" angle plate P95.00 per pc.
1200 mm diameter P2,200.00 per piece
900 mm diameter P1,500.00 per piece
760 mm diameter P1,300.00 per piece
600 mm diameter P1,000.00 per piece
450 mm diameter P800.00 per piece
300 mm diameter P600.00 per piece
Emulsified Asphalt P2,600.00 per drum
Pre-mix Asphalt P1,356.00 per ton
WIRE MESH P80.00 per sq.m.
6" X 8" X 16" CHB P12.00 per pc.
2.80 m X 1.50 m Steel Window P1,200.00 per sq.m.
1.40 m X 1.50 m Steel Window P1,200.00 per sq.m.
.60 m X .40m Steel Window P1,200.00 per sq.m.
1.00 m. X 2.10 m. Steel Door P3,500.00 per pc.
.60 m. X 2.10 m. Steel Door P1,000.00 per pc.
250mm X 350 mm X 3 mm Clear Glass P55.00 per pc.
150mm X 400 mm X 3 mm Clear Glass P30.00 per pc.
250mm X 700 mm X 3 mm Clear Glass P105.00 per pc.
Glass Putty P45.00 per pair
Glass Pin P1.00 per pc.
Barrel Bolt P15.00 per pc.

Table 2: Daily Wage Rates of Personnel

PERSONNEL DAILY RATE (P)


Civil Engineer, Electrical Engineer, Materials
Engineer, Mech Engineer, Geodetic Engineer P625.55
Geologist P277.30
Construction Foreman P277.30
Laboratory Technician, Licensed Blaster P209.90
Painter, Instrumentman, construction capataz
Core drillers,or well driller P231.15
Steelman,Mason, carpenter P209.90
Skilled Laborers P209.90
Unskilled Laborers P194.70

Table 3: Equipment Rental Rates


FACTOR per joint
Cement Sand Crew composition
0.35 bag 0.0196 cu.m. 6 laborers
0.70 bag 0.038 cu.m. 7 laborers
1.20 bag 0.065 cu.m. 7 laborers

rm lumber
Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CON
CONSTRUCTION MULTI-PURPOSE C
GADDANI, TAYUM
Project Name and Location
Stations:
Length:
MARK-UPS
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT
ITEM DIRECT
NO. COST OCM[1]
(1) (2) (3) (4) (5) (6)
PART II OTHER GENERAL REQUIREMENTS

B.5 Project Billboard / Signboard 1.00 l.s. 3,857.52 15.00%


B.7 Occupational Safety and Health Program 3.00 months 5,131.20 0.00%
PART A EARTHWORKS
801(1) Removal of Actual Structures/Obstruction 1.00 l.s. 3,704.65 15.00%
803 (1) a Structure Excavation 106.80 cu.m. 39,581.57 15.00%
803 (4) Gravel Fill 4.80 cu.m. 4,014.06 15.00%
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c2 Structural Concrete (Footings) 16.80 cu.m. 64,617.76 15.00%
900 (1)c4 Reinforced Concrete (Column) 6.91 cu.m. 36,680.08 15.00%
903(2) Forms and Falseworks 57.60 sq.m. 29,178.64 15.00%
PART C FINISHING
404 (1) a Reinforcing Steel 2504.00 kgs. 107,485.54 15.00%
403 (4) Structural Steel, furnished, and fabricated - Purlins 2531.50 kgs. 202,756.57 15.00%
403 (5) Structural Steel, furnished, fabricated, and erected 8246.17 kgs. 717,554.99 15.00%
1014(1)b2 Prepainted Metal Sheets (Long Span)-Rib-Type 546.20 sq.m 240,956.55 15.00%
1013A(2)a Fabricated Metal Roofing Accessory -Ridge Roll 30.00 ln.m. 6,732.10 15.00%
1013A(2) b Fabricated Metal Roofing Accessory -Flashings 38.00 ln.m. 8,698.21 15.00%

PREPARED/SUBMITTED BY:

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPON


ENGINEER II ENGINEER II
VED BUDGET FOR THE CONTRACT
MULTI-PURPOSE COVERED COURT
GADDANI, TAYUM, ABRA
Project Name and Location

Contract Duration: 60 CD
MARK-UPS
TOTAL MARK-UP
IN PERCENT TOTAL
TOTAL COST UNIT COST
VAT[3] INDIRECT COST
PROFIT % VALUE
(7) (9) (10) (11) (12) (13) (14)

10.00% 25.00% P 964.38 P 241.10 P 1,205.48 P 5,063.00 P 5,063.00


10.00% 10.00% P 513.12 P 282.22 P 795.34 P 5,926.54 P 1,975.51

10.00% 25.00% P 926.16 P 231.54 P 1,157.70 P 4,862.35 P 4,862.35


10.00% 25.00% P 9,895.39 P 2,473.85 P 12,369.24 P 51,950.81 P 486.43
10.00% 25.00% P 1,003.51 P 250.88 P 1,254.39 P 5,268.45 P 1,097.59

10.00% 25.00% P 16,154.44 P 4,038.61 P 20,193.05 P 84,810.81 P 5,048.26


10.00% 25.00% P 9,170.02 P 2,292.50 P 11,462.52 P 48,142.60 P 6,967.09
10.00% 25.00% P 7,294.66 P 1,823.67 P 9,118.33 P 38,296.97 P 664.88

10.00% 25.00% P 26,871.38 P 6,717.85 P 33,589.23 P 141,074.77 P 56.34


10.00% 25.00% P 50,689.14 P 12,672.29 P 63,361.43 P 266,118.00 P 105.12
10.00% 25.00% P 179,388.75 P 44,847.19 P 224,235.94 P 941,790.93 P 114.21
10.00% 25.00% P 60,239.14 P 15,059.78 P 75,298.92 P 316,255.47 P 579.01
10.00% 25.00% P 1,683.02 P 420.76 P 2,103.78 P 8,835.88 P 294.53
10.00% 25.00% P 2,174.55 P 543.64 P 2,718.19 P 11,416.40 P 300.43
P 1,929,812.97

APPROVED:

RONALDO O. SAPONGEN ERNESTO B. BELMES LORETO B. DACOROON


ENGINEER II ENGINEER II CARETAKER
1.00 5,063.00 5,063.00
2.00 1,975.51 5,926.54

3.00 4,862.35 4,862.35

4.00 486.43 51,950.81

5.00 1,097.59 5,268.45

6.00

7.00

8.00

9.00

10.00

11.00 114.21 941,790.93

12.00

13.00

14.00

1,929,812.97
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
OFFICE OF THE DISTRICT ENGINEER
Bangued, Abra

PROGRAM OF WORK

Region : C.A.R. Roadbed Width :


District : ABRA DEO Pavement Width :
Name of Project : Bridge Width :
CONSTRUCTION MULTI-PURPOSE COVERED COURT
Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : GADDANI, TAYUM, ABRA No. of Span : ____na____ No. of Piers :
Appropriation : P2,000,000.00
Source of Fund : Regular Infra 2017/ GAA 2017 Dimension :
Classification ### No. of Storeys :
Station Limits : No. of Classrooms :
Net Length :
Thickness : No. of Days to Complete
Width
Starting Date : Upon release of funds
ITEMS OF WORK EQUIPMENT
ITEM
TO BE DONE % DESCRIPTION
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 0.262%
B.7 Occupational Safety and Health Program 0.307%
PART A EARTHWORKS
803 (4) Removal of Actual Structures/Obstruction 0.252%
803 (1) a Structure Excavation 2.692%
803 (4) Gravel Fill 0.273%
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c2 Structural Concrete (Footings) 4.395%
900 (1)c4 Reinforced Concrete (Column) 2.495%
903(2) Forms and Falseworks 1.984%
404 (1) a Reinforcing Steel 7.310%
403 (4) Structural Steel, furnished, and fabricated - Purlins 13.790%
403 (5) Structural Steel, furnished, fabricated, and erected 48.802%
PART C FINISHING
1014(1)b2 Prepainted Metal Sheets (Long Span)-Rib-Type 16.388%
1013A(2)a Fabricated Metal Roofing Accessory -Ridge Roll 0.458%
1013A(2) b Fabricated Metal Roofing Accessory -Flashings 0.592%
100.00%
ESTIMATED COST OF PROPO
ITEM DESCRIPTION
UNIT QUANTITY
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program months 3.00
PART A EARTHWORKS
801(1) Removal of Actual Structures/Obstruction l.s. 1.00
803 (1) a Structure Excavation cu.m. 106.80
803 (4) Gravel Fill cu.m. 4.80
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1)c2 Structural Concrete (Footings) cu.m. 16.80
900 (1)c4 Reinforced Concrete (Column) cu.m. 6.91
903(2) Forms and Falseworks sq.m. 57.60
404 (1) a Reinforcing Steel kgs. 2,504.00
403 (4) Structural Steel, furnished, and fabricated - Purlins kgs. 2,531.50
403 (5) Structural Steel, furnished, fabricated, and erected kgs. 8,246.17
PART C FINISHING
1014(1)b2 Prepainted Metal Sheets (Long Span)-Rib-Type sq.m 546.20
1013A(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 30.00
1013A(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 38.00

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %


1. LABOR P 267,122.63 13.356 A. TOTAL PROJECT COST
2. MATERIALS 931,345.39 46.567 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 272,481.42 13.624 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
PROFITS, TAX, VAT ) 458,863.53 22.943 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 70,000.00 3.500 SOIL EXPLORATION
6. CONST. CONTINGENCIES 187.03 0.009 E. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WAY
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELOPMEN
TOTAL P 2,000,000.00 100.00 K. APPROPRIATION

Prepared By: C Submitted By:

JONEL A. BACCALI CHONA LUISA A. RA


ENGINEER II CHIEF, Planning & Desig
Checked By: Approved:

EMMANUEL T. COLLADO LORETO B. DACOR


ENGINEER II ASSISTANT DISTRICT ENGINEE
Republic of the Philippines
NT OF PUBLIC WORKS AND HIGHWAYS
dillera Administrative Region
CE OF THE DISTRICT ENGINEER
Bangued, Abra

ROGRAM OF WORK

na
na m.
na
Hospital
Reinforced Concrete ,Steel
Reinforced Concrete
No. of Span : ____na____ No. of Piers : na

:
1
N/A

90 c.d.

EQUIPMENT
DESCRIPTION NEEDED

Bar Cutter 1
Welding Machine 1
One Bager Mixer 1
Jackhammer 2

ESTIMATED COST OF PROPOSED WORK


UNIT COST TOTAL COST

5,063.00 5,063.00
1,975.51 5,926.54

4,862.35 4,862.35
486.43 51,950.81
1,097.59 5,268.45

5,048.26 84,810.81
6,967.09 48,142.60
664.88 38,296.97
56.34 141,074.77
105.12 266,118.00
114.21 941,790.93

579.01 316,255.47
294.53 8,835.88
300.43 11,416.40

A. TOTAL PROJECT COST P 1,929,812.97


( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 70,000.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 187.03
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY

I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 2,000,000.00

CHONA LUISA A. RAMOS


CHIEF, Planning & Design Section

LORETO B. DACOROON
ASSISTANT DISTRICT ENGINEER/CARETAKER
page 2/2
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 404 (1) a : Reinforcing Steel
Unit of Measurement= kgs. Quantity= 2,504.00
Output= 179.5125 kgs./hr. Duration= 13.95
Say 14.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 14 71.95
Skilled 6 14 52.06
Unskilled 6 14 40.15

Sub-Total for 1-Grade 40

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 5% of Labor Cost 1


Bar Cutter 1 14 219.75
Bar Bender 1 7 351.50

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:
25mm dia. RSB kgs. 36.30
20mm dia. RSB kgs. 1,420.80 36.30
16mm dia. RSB kgs. 757.60 36.30
12mm dia. RSB kgs. 0.00 36.30
10mm dia. RSB kgs. 325.60 36.30
GI Wire #16 kgs. 25.00 85.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 16
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 403 (4) : Structural Steel, furnished, and fabricated - Purlins
Unit of Measurement= kgs. Quantity= 2,531.50
Output= 30.96 kgs./hr. Duration= 81.77
Say 82.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 82 71.95
Skilled 4 82 52.06
Unskilled 4 82 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1


Welding Machine 1 82 61.95
Scaffoldings with flatform 14.00 49 12.50

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

170pcs-1.2mmx2"x6"x20' C-Purlins kgs. 2,261.00 52.30


15pcs-1.0mmx2"x10"x20' C-Purlins (Fascia) kgs. 232.50 52.30
7pcs-3/16"x2"x2"x20' Angle bar kgs. 94.50 45.30
50x50x4.5 Angle Bar -End Flashing Support kgs. 45.30
22pcs- 16mm.x6m. Sag rod (round bar) kgs. 176 36.30
Welding rod 10kg. boxes 8.00 1,200.00
Cut-off saw blade pcs 2.00 495.00
Red Lead Primer gal. 4 400.00
2,531.50
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 17
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected
Unit of Measurement= kgs. Quantity= 8,246.17
Output= 23.8 kgs./hr. Duration= 346.48
Say 347.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 347 71.95


Skilled 4 347 52.06
Unskilled 2 347 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost


Welding Machine 1 347 P 61.95
Steel framed boom w/ chain block & pulley 1.00 208 P 312.50
Scaffoldings with flatform 20.00 347 P 12.50
Acetelyne 1.00 174 P 187.50
Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

W12x30 (steel column) 12pcs.x6.0m. kgs. 3,233.52 38.30


W12x16 (steel rafter) 12pcs. X 9.0m. kgs. 2,608.20 38.30
W12x16 (steel girder) 2pcs. X 7.5.0m. kgs. 362.25 38.30
W12x16 (steel girder) 8pcs. X 6m. kgs. 1,159.20 38.30
16-3/16"x2"x2"x20' Angle bar 13.5k (Over hang) kgs. 216.00 45.30
1-20mm.x4'x8' MS plate (Base Plate) kgs. 400.00 38.30
2-6mm.x4'x8' MS plate kgs. 267.00 38.30
Welding Rod box 17.00 1,200.00
Cut-off saw blade pcs 4.00 495.00
Epoxy Primer gal. 21.00 480.00
QDE Top Coat gal. 599.00
Assorted Sizes Paint Brush l.s. 1 400.00
Thinner gal. 1 250.00
20mm.x1.20m. Anchor bolt pc. 72 260.00
Acetylene (Content only) pc. 1 670.00
Oxygen(Content only) pc. 1 670.00
16mm Turnbuckle pc. 20 180.00

Sub-Total for 3
Direct Cost
OCM/CP 25%

Page 18
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 19
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1014(1)b2 : Prepainted Metal Sheets (Long Span)-Rib-Type
Unit of Measurement= sq.m Quantity= 546.20
Output= 6.52 sq.m./hr. Duration= 83.77
Say 84.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 84 71.95
Skilled 4 84 52.06
Unskilled 2 84 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 84 3,028.23


Scaffoldings with flatform 12.00 84 12.50

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Rib-type Roof Ga.26 (Pre-Painted) sq.m 546.20 330.00


Vulca seal Lit. 8.00 500.00
4"0 x 10' PVC pipe pcs. 0.00 590.00
4"0 x 1/4 bend Elbow pcs. 0.00 120.00
Solvent cement sealant 100cc can 0.00 165.00
5/32" Blind Rivets box 4.00 800.00
2"Self Drilling Screw (Tekscrew) pcs. 3,800.00 2.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 20
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1013A(2)a : Fabricated Metal Roofing Accessory -Ridge Roll
Unit of Measurement= ln.m. Quantity= 30.00
Output= 5.3125 ln.m./hr. Duration= 5.65
Say 6.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 6 71.95
Skilled 2 6 52.06
Unskilled 2 6 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 153.83

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted Ridge Roll ln.m. 30.00 168.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 21
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1013A(2) b : Fabricated Metal Roofing Accessory -Flashings
Unit of Measurement= ln.m. Quantity= 38.00
Output= 5.3125 ln.m./hr. Duration= 7.15
Say 7.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 7 52.06
Unskilled 2 7 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 7 129.10


Scaffoldings with flatform 10.00 7 12.50

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted End Flashing (2.44m) ln.m. 38.00 168.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 22
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1013A(2)c : Fabricated Metal Roofing Accessory - Gutters
Unit of Measurement= ln.m. Quantity= -
Output= 5.3125 ln.m./hr. Duration= -
Say -

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 2 0 52.06
Unskilled 2 0 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1 0 -

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Gauge 24 Pre-painted Gutter(2.44m) ln.m. 0.00 168.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 23
hours
hours

Amount

1,007.32
4,373.25
3,372.71

P 8,753.27

Amount

175.07
3,076.50
2,460.50

P 5,712.07

Amount

-
51,575.04
27,500.88
-
11,819.28
2,125.00

P 93,020.20
P 107,485.54
P 26,871.38
P 6,717.85
P 141,074.77
P 56.34

Page 24
hours
hours

Amount

5,900.00
17,076.50
13,169.61

P 36,146.11

Amount

3,614.61
5,079.90
8,610.00

P 17,304.51

Amount

118,250.30
12,159.75
317.10
-
6,388.80
9,600.00
990.00
1,600.00

P 149,305.95
P 202,756.57
P 50,689.14
P 12,672.29
P 266,118.00
P 105.12

Page 25
hours
hours

Amount

24,967.08
72,262.75
27,864.97

P 125,094.80

Amount

12,509.48
21,496.65
65,062.50
86,750.00
32,531.25
P 218,349.88

Amount

123,843.82
99,894.06
13,874.18
44,397.36
9,784.80
15,320.00
10,226.10
20,400.00
1,980.00
10,080.00
-
400.00
250.00
18,720.00
670.00
670.00
3,600.00

P 374,110.31
P 717,554.99
P 179,388.75

Page 26
P 44,847.19
P 941,790.93
P 114.21

Page 27
hours
hours

Amount

6,043.91
17,493.00
6,745.41

P 30,282.32

Amount

3,028.23
12,600.00

P 15,628.23

Amount

180,246.00
4,000.00
-
-
-
3,200.00
7,600.00

P 195,046.00
P 240,956.55
P 60,239.14
P 15,059.78
P 316,255.47
P 579.01

Page 28
hours
hours

Amount

431.71
624.75
481.82

P 1,538.27

Amount

153.83

P 153.83

Amount

5,040.00

P 5,040.00
P 6,732.10
P 1,683.02
P 420.76
P 8,835.88
P 294.53

Page 29
hours
hours

Amount

728.88
562.12

P 1,290.99

Amount

129.10
894.12

P 1,023.22

Amount

6,384.00

P 6,384.00
P 8,698.21
P 2,174.55
P 543.64
P 11,416.40
P 300.43

Page 30
hours
hours

Amount

-
-

P -

Amount

P -

Amount

P -
P -
P -
P -
P -
#DIV/0!

Page 31
1

14
84
84

0
1420.8 96.00 14.8 166.6666666667 537.24
80.00 9.47
5.33
717.8 88.00 3.7 134.31

Page 32
2
51 3

82
328
328

estimate selling price


170.00 13.30 kg/pc 695.59 605 45.4887218045
15.00 15.50 kg/pc 810.65 810 52.2580645161
7.00 13.50 kg/pc 611.55 560 41.4814814815
kg/pc -
22 8.00 kg/pc 290.40
4.9 kg/pc
7106.40 kg/pc
kg/pc

Page 33
3 14 3.00

43.38

347
1388
694

kg/pc estimate selling price


269.46 12.00 10,320.32 9161.64 34 6 44.91
217.35 12.00 8,324.51 7389.9 34 9 24.15
181.125 2.00 6,937.09 6158.25 34 7.5 24.15
144.9 8.00 5,549.67 4926.6 34 6 24.15
13.5 16.00 611.55 560 51.55 13.5
-
2 76.60

7106.40 kg/pc
386.7 3.3333333333
3

Page 34
Page 35
4

84
336
168

Page 36
5

6
12
12

Page 37
6

14
14
0

Page 38
7 3192.27
3529.71
337.44
98
33069.12

0
0
0

Page 39
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1002(5)a1 : Water Closet, Elongated, Complete
Unit of Measurement= set Quantity= 2.00
Output= 0.25 set./hr. Duration= 8.00
Say 8.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 8 71.95
Skilled 1 8 52.06
Unskilled 2 8 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Water Closet 1.6gpf with tank including fittings sets 2.00 6,000.00
and acc. American std or equivalent(Elongated)

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 40
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1002(5)q : Faucet
Unit of Measurement= pcs. Quantity= 3.00
Output= 0.50 pc./hr. Duration= 6.00
Say 6.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 6 71.95
Skilled 2 6 52.06
Unskilled 2 6 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Bronze Faucet 1/2" diameter pcs. 3.00 165.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 41
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1201(4)h3 : Floor Drain
Unit of Measurement= pcs. Quantity= 2.00
Output= 2.00 pc./hr. Duration= 1.00
Say 1.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

4''x4" Stainless Steel Floor Drain pcs. 2.00 280.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 42
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1002 (5)g3 : Lavatory, Wall Hung Complete
Unit of Measurement= set Quantity= 2.00
Output= 0.25 set/hr. Duration= 8.00
Say 8.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 8 71.95
Skilled 2 8 52.06
Unskilled 2 8 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Lavatory Wall Hung including fittings and acc. set 2.00 3,700.00
American Standard or Equivalent
Solvent Cement sealant 100cc can 1 165.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 43
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1002 5) c1 : Kitchen Sink Complete
Unit of Measurement= set Quantity= 1.00
Output= 0.25 set/hr. Duration= 4.00
Say 4.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 4 71.95
Skilled 2 4 52.06
Unskilled 2 4 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Kitchen Sink, Stainless set 1.00 5,000.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 44
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA
ITEM 1001 (1) a : Pipe - 50mm diameter PVC
Unit of Measurement= ln.m. Quantity= 9.00
Output= 6.2625 ln.m./hr. Duration= 2.44
Say 2.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 2 71.95
Skilled 2 2 52.06
Unskilled 2 2 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

50mm PVC Pipe Series 600 ln.m. 30.00 83.33


90 deg. 50mm dia. PVC Elbow Series 600 pcs 2.00 26.00
50mm P-Trap Series 600 pcs 4.00 107.00
Solvent Cement cc 16.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 45
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1001 (1) a3 : Pipe - 100mm diameter PVC
Unit of Measurement= ln.m. Quantity= 20.00
Output= 6.2625 ln.m./hr. Duration= 5.19
Say 5.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 5 71.95
Skilled 2 5 52.06
Unskilled 2 5 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

100mm PVC Pipe Series 600 ln.m. 20.00 193.33


45 deg.100mm diam. PVC Elbow Series 600 pcs 1.00 60.00
100mm diam. PVC wye Series 600 pcs 3.00 126.00
100mm diam. PVC Cleanout Series 600 pcs 2.00 96.00
50x100mm diam. PVC Tee Reducer Series 600 pcs 4.00 110.00
Solvent Cement cc 500.00 1.50

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 46
Name of Project: : CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: : GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 1002 (3) a1 : Polyprophylene Random Copolymer (PPR-C) Pipes - 13mm PN10
Unit of Measurement= pcs. Quantity= 10.00
Output= 3.40 pc./hr. Duration= 5.00
Say 5.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 5.00 71.95


Skilled 2 5.00 52.06

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

PPR Pipes - 13mmx3.00m PN10 pcs. 10.00 250.00


(PPR-C) (Elbow, 1/4 Bend (90 deg.)- 13mm PN10 pcs. 10.00 14.00
PPR Tee -20mm PN10 pcs. 6.00 37.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 47
hours
hours

Amount

575.61
416.50
642.42

P 1,634.53

Amount

163.45

P 163.45

Amount

12,000.00

P 12,000.00
P 13,797.98
P 3,449.50
P 862.37
P 18,109.85
P 9,054.93

Page 48
hours
hours

Amount

431.71
624.75
481.82

P 1,538.27

Amount

153.83

P 153.83

Amount

495.00

P 495.00
P 2,187.10
P 546.77
P 136.69
P 2,870.57
P 956.86

Page 49
hours
hours

Amount

71.95
104.13
80.30

P 256.38

Amount

25.64

P 25.64

Amount

560.00

P 560.00
P 842.02
P 210.50
P 52.63
P 1,105.15
P 552.57

Page 50
hours
hours

Amount

575.61
833.00
642.42

P 2,051.03

Amount

205.10

P 205.10

Amount

7,400.00

165.00

P 7,565.00
P 9,821.13
P 2,455.28
P 613.82
P 12,890.24
P 6,445.12

Page 51
hours
hours

Amount

287.81
416.50
321.21

P 1,025.52

Amount

102.55

P 102.55

Amount

5,000.00

P 5,000.00
P 6,128.07
P 1,532.02
P 383.00
P 8,043.09
P 8,043.09

Page 52
hours
hours

Amount

143.90
208.25
160.61

P 512.76

Amount

51.28

P 51.28

Amount

2,500.00
52.00
428.00
24.00

P 3,004.00
P 3,568.03
P 892.01
P 223.00
P 4,683.04
P 520.34

Page 53
hours
hours

Amount

359.76
520.63
401.51

P 1,281.89

Amount

128.19

P 128.19

Amount

3,866.67
60.00
378.00
192.00
440.00
750.00

P 5,686.67
P 7,096.75
P 1,774.19
P 443.55
P 9,314.48
P 465.72

Page 54
hours
hours

Amount

359.76
520.63

P 880.38

Amount

88.04

P 88.04

Amount

2,500.00
140.00
222.00

P 2,862.00
P 3,830.42
P 957.60
P 239.40
P 5,027.43
P 502.74

Page 55
5.00000

8 71.95125
8 52.0625
16 40.15125
0

Page 56
6.00000

6
12
12
0

Page 57
7.00000

1
2
2
0

Page 58
8.00000

8
16
16
0

Page 59
9.00000

4
8
8
0

Page 60
10.00000
38 3

direct cost
10,664.78

2
4
4

83.3333333
83.3333333
83.3333333
0.57

Page 61
11.00000
51 3

5
10
10

193.333333
193.333333
193.333333
193.333333
193.333333

Page 62
12.00000

5
10
0

177

Page 63
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS

ITEM B.5 : Project Billboard / Signboard


Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 7.91
Say 8.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Skilled 1 8 52.06
Unskilled 1 8 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

A. For DPWH Standard Billboard:


Computer generated tarpaulin signs sq.ft. 32 50.00
Lumber bd.ft. 37 36.96
Common Nails Assorted kg. 1 80.00
1/4" Ordinary Plywood pcs. 1 320.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 64
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM B.7 : Occupational Safety and Health Program
Unit of Measurement= months Quantity= 3.00
Output= Duration= 3.00

Designation No. of Person No. of Days Daily Rate

1. Labor:

None

Sub-Total for 1

Name and Capacity No. of Units No. of Days Daily Rate

2. Equipment:

None

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

A. Personal Protective Equipment (PPE)


Safety Shoes man-days 480 7.67
Safety Helmet man-days 480 0.25
Safety Gloves man-days 480 2.77
Sub-Total for 3
Direct Cost
OCM/CP 10%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 65
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 801(1) : Removal of Actual Structures/Obstruction
Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 8.00
Say 8.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 8 71.95
Skilled 1 8 52.06
Unskilled 4 8 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:
Jackhammer 2 8 75.00
Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 66
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 803 (1) a : Structure Excavation
Unit of Measurement= cu.m. Quantity= 106.80
Output= 1.4 cu.m./hr. Duration= 76.29
Say 76.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 76 71.95
Unskilled 10 76 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Backhoe (0.80 cu.m. Capacity) 1 1,537.00


Dumptruck (10 cu.m. Capacity) 1 1,420.00
Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost


2. Materials:

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 67
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 803 (4) : Gravel Fill
Unit of Measurement= cu.m. Quantity= 4.80
Output= 1.02 cu.m./hr. Duration= 4.71
Say 5.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 3 71.95
Unskilled 6 5 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

3/4 Gravel cu.m. 4.80 519.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 68
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 900(1)c2 : Structural Concrete (Footings)
Unit of Measurement= cu.m. Quantity= 16.80
Output= 0.9170 cu.m./hr. Duration= 18.32
Say 19.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 19 71.95
Skilled 2 19 52.06
Unskilled 6 19 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

One Bager Mixer 1 19 172.00


Minor Tools 10% of Labor Cost 1

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

40 Kgs. Portland Cement bags 152.00 263.00


Washed Sand cu.m. 8.40 469.00
Washed Gravel cu.m. 16.80 519.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 69
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 900 (1)c4 : Reinforced Concrete (Column)
Unit of Measurement= cu.m. Quantity= 6.91
Output= 0.3575 cu.m./hr. Duration= 19.33
Say 20.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 20 71.95
Skilled 4 20 52.06
Unskilled 6 20 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:

Minor Tools 10% of Labor Cost 1


One Bager Mixer 1 20 172.00

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:

40 Kgs. Portland Cement bags 63.00 263.00


Washed Sand cu.m. 3.46 469.00
Washed Gravel cu.m. 6.91 519.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 70
Name of Project: CONSTRUCTION MULTI-PURPOSE COVERED COURT
Location: GADDANI, TAYUM, ABRA

DETAILED UNIT PRICE ANALYSIS


ITEM 903(2) : Forms and Falseworks
Unit of Measurement= sq.m. Quantity= 57.60
Output= 4.72 sq.m./hr Duration= 12.20
Say 12.00

Designation No. of Person No. of Hours Hourly Rate

1. Labor:

Foreman 1 12 71.95
Skilled 4 12 52.06
Unskilled 4 12 40.15

Sub-Total for 1

Name and Capacity No. of Units No. of Hours Hourly Rate

2. Equipment:
Minor Tools
10% of Labor Cost 1 12

Sub-Total for 2

Name and Specification Unit Quantity Unit Cost

2. Materials:
A. Forworks
1/4" Ordinary Plywood (4x8ft) - Two(2) Uses pcs. 9 320.00
Good Lumber (multiple uses) bd.ft. 500 36.96
Assorted Naills kgs 25 80.00

Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Page 71
hours
hours

Amount

416.50
321.21

P 737.71

Amount

73.77

P 73.77

Amount

1,600.00
1,366.04
80.00
320.00

P 3,046.04
P 3,857.52
P 964.38
P 241.10
P 5,063.00
P 5,063.00

Page 72
months
months

Amount

P -

Amount

P -

Amount

3,681.60
120.00
1,329.60
P 5,131.20
P 5,131.20
P 513.12
P 282.22
P 5,926.54
P 1,975.51

Page 73
hours
hours

Amount

575.61
416.50
1,284.84

P 2,276.95

Amount

1,200.00
227.70

P 1,427.70

Amount

P -
P 3,704.65
P 926.16
P 231.54
P 4,862.35
P 4,862.35

Page 74
hours
hours

Amount

5,468.30
30,514.95

P 35,983.25

Amount

-
-
3,598.32

P 3,598.32

Amount

P -
P 39,581.57
P 9,895.39
P 2,473.85
P 51,950.81
P 486.43

Page 75
hours
hours

Amount

179.88
1,204.54

P 1,384.42

Amount

138.44

P 138.44

Amount

2,491.20

P 2,491.20
P 4,014.06
P 1,003.51
P 250.88
P 5,268.45
P 1,097.59

Page 76
hours
hours

Amount

1,367.07
1,978.38
4,577.24

P 7,922.69

Amount

3,268.00
792.27

P 4,060.27

Amount

39,976.00
3,939.60
8,719.20

P 52,634.80
P 64,617.76
P 16,154.44
P 4,038.61
P 84,810.81
P 5,048.26

Page 77
hours
hours

Amount

1,439.03
4,165.00
4,818.15

P 10,422.18

Amount

1,042.22
3,440.00

P 4,482.22

Amount

16,569.00
1,620.40
3,586.29

P 21,775.69
P 36,680.08
P 9,170.02
P 2,292.50
P 48,142.60
P 6,967.09

Page 78
hours
hours

Amount

863.42
2,499.00
1,927.26

P 5,289.68

Amount

528.97

P 528.97

Amount

2,880.00
18,480.00
2,000.00

P 23,360.00
P 29,178.64
P 7,294.66
P 1,823.67
P 38,296.97
P 664.88

Page 79
13

71.95125 8
52.0625 8
40.15125

Page 80
14

86
3840 -
8
-

#REF!

Page 81
15

8
8
32

Page 82
9.50

90.37 8
#REF! 76
760
0

#REF!

12
0.7825 m2fabrication #REF!
0.3575 m2installation #REF!
0.995 m2stripping #REF!

Page 83
8.5 kg/fabrication #REF!

10.625 kg/placing

0.4763 m3one bagger mixing #REF!

Slab on fill ###


2.5
30

#REF!

#REF! #REF!

1.0375 m2 #REF!
5.3125 ln.
5.3125 ln.
5.3125 ln.

Page 84
16
#REF!

2.565

19
38
114

1376

#REF!
#REF!

Page 85
17

20
80
120

Page 86
31

12
48.0
208 48
3
624
50
12.48

8.5714285714

Page 87
TIMESPOT SCHEDULE

Name of Project : CONSTRUCTION MULTI-PURPOSE COVERED COURT


Location : GADDANI, TAYUM, ABRA
Type of Materials : Sand, Gravel
Source of Materials : Bagalay Sand and Gravel Pit
Ave. Hauling Distance 5 km. #
distance speed #
Time of Travel w/o Load: 5 x 60 / 20 = 15 mins. ##
Time of Travel w/ Load : 5 x 60 / 15 = 20 mins.
Time of Loading : Payloader = 10 mins.
Time of Unloading : Dumptruck = 2 mins.
Slack Time : = 5 mins.
Cycle Time = 52 mins.

No. of Trips per day : 8*60/ 52 = 9.23 trips say = 9.0 trip / day
Vehicle Used / Capacity of Truck : Dumptruck / 4.5 cu.m.
Volume Hauled per day : 9 trips x 4.5 cu.m. = 40.5 cu.m.

LABOR :
No. of Laborers :
Rate per day :
No. of Days :

RENTAL :
Equipment Used : Dumptruck
Rate per day : P4,847.00
No. of days : 1
P4,847.00

FOR AGGREGATES: SAND


Total Cost : P4,847.00
Unit Cost : 119.68
Cost @ Source : 350.00
Actual Cost : 469.68
say 469.00 /cu.m.

GRAVEL
Total Cost : P4,847.00
Unit Cost : 119.68
Cost @ Source : 400.00
Actual Cost : 519.68
say 519.00 /cu.m.
TIMESPOT SCHEDULE

Name of Project : CONSTRUCTION MULTI-PURPOSE COVERED COURT


Location : GADDANI, TAYUM, ABRA
Type of Materials : RSB, Structural Steel
Source of Materials : Bangued
Ave. Hauling Distance : 8 km.
distance speed
Time of Travel w/o Load: 8 x 60 / 20 = 24 mins.
Time of Travel w/ Load : 8 x 60 / 15 = 32 mins.
Time of Loading : Manual = 30 mins.
Time of Unloading : Manual = 30 mins.
Slack Time : = 5 mins.
Cycle Time = 121 mins.

No. of Trips per day : 8*60/ 121 = 3.97 trips say = 4 trip / day
Vehicle Used / Capacity of Truck : Dumptruck / 5,000 kgs.
Volume Hauled per day : 4 trips x 5,000 kgs. = 20000 kgs.

RSB
LABOR : CAPABILITY
No. of Laborers : 5
Rate per day : P317.84
No. of Days : 1
P1,589.20

RENTAL :
Equipment Used : Dumptruck
Rate per day : P4,847.00
No. of days : 1
P4,847.00

RSB
Total Cost : P6,436.20
Unit Cost : 0.32
Cost @ Source ### 36.00 /kg.
Actual Cost : 36.32
say 36.30 /kg.

Structural Steel/wide flange


Total Cost : P6,436.20
Unit Cost : 0.32
Cost @ Source ### 38.00 /kg.
Actual Cost : 38.32
say 38.30 /kg.
purlins
Total Cost : P6,436.20
Unit Cost : 0.32
Cost @ Source ### 52.00 /kg.
Actual Cost : 52.32
say 52.30 /kg.

angle bar
Total Cost : P6,436.20
Unit Cost : 0.32
Cost @ Source ### 45.00 /kg.
Actual Cost : 45.32
say 45.30 /kg.
II. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. 807 /hour
6456 /day

Manpower:
6-Laborers @ P 39.73/man hr. 240.9 /hour
1927.2 /day 40.15

Loading Time: 20 minutes


Unloading Time: 20 minutes
Slack Time: 5 minutes
Total 45 minutes

Travel Velocity:
Loaded: 20 Kph
Unloaded: 25 Kph
Distance: 8 Km.
Loaded: 8 15 60 Min./hour
20 Kph
= 24 minutes

Unloaded: 8 km. X 60 Min./hour


20 Kph
= 24 minutes

Total= 93 minutes
1.55 hours

Hauling Cost of Building Materials:


Equipment Rental:
6-Laborers @ P 39.73/man hr. 240.9 /hour x 1.55 = 373.395
1-Dumptruck (5.00 cu.m.) 807 /hour x 1.55 = 1250.85
Total = 1624.245 per trip
Capacity o 4 cu.m.
6.0 Tons= 6000 Kgs.
5 Cu.yard= 1687.5 Bd.ft
4"CHB 500 Pcs./trip

Hauling Cost of 40 kg.Portland cement:


6000 kgs./ 40 k 200 bags/trip

= 1624.245 per trip


200 bags/trip
8.121225 Pick-up at Site
8.12 /bag 255 263

Hauling Cost per Bd.Ft.:


= 1624.245 per trip
1687.5 Bd.ft
0.962516 /Bd.Ft. Pick-up at Site
0.96 36 36.96
Hauling Cost per CHB.:
= 1624.245 per trip
500 Pcs./trip 4" Chb
3.24849 /Pcs. Pick-up at Site
3.25 9 12.25
5" Chb
Pick-up at Site
11 14.25
#
#
###
#
#
##
NO. WORK ITEM DURATION LABOR EQUIPMENT
B.5 Project Billboard / Signboard 1.00
P 737.71 P 73.77
B.7 Occupational Safety and Health Program P - P -
801(1) Removal of Actual Structures/Obstruction 1.00
P 2,276.95 P 1,427.70
803 (1) a Structure Excavation 9.50
P 35,983.25 P 3,598.32
803 (4) Gravel Fill 0.63
P 1,384.42 P 138.44
900(1)c2 Structural Concrete (Footings) 2.38
P 7,922.69 P 4,060.27
900 (1)c4 Reinforced Concrete (Column) 2.50
P 10,422.18 P 4,482.22
903(2) Forms and Falseworks 1.50
P 5,289.68 P 528.97
404 (1) a Reinforcing Steel 1.75
P 8,753.27 P 5,712.07
403 (4) Structural Steel, furnished, and fabricated - Purlin 10.25P 36,146.11 P 17,304.51
403 (5) Structural Steel, furnished, fabricated, and erecte 43.38
P 125,094.80 P 218,349.88
1014(1)b2 Prepainted Metal Sheets (Long Span)-Rib-Type 10.50
P 30,282.32 P 15,628.23
1013A(2)a Fabricated Metal Roofing Accessory -Ridge Roll 0.75
P 1,538.27 P 153.83
1013A(2) b Fabricated Metal Roofing Accessory -Flashings 0.88
P 1,290.99 P 1,023.22
P 86.00
P 267,122.63 P 272,481.42
P -
P 267,122.63
NO. WORK ITEM QUANTITY UNIT UNIT COST
B.5 Project Billboard / Signboard 1.00 l.s. P 5,063.00
B.7 Occupational Safety and Health Program 3.00 months P 1,975.51
801(1) Removal of Actual Structures/Obstruction 1.00 l.s. P 4,862.35
803 (1) a Structure Excavation 106.80 cu.m. P 486.43
803 (4) Gravel Fill 4.80 cu.m. P 1,097.59
900(1)c2 Structural Concrete (Footings) 16.80 cu.m. P 5,048.26
900 (1)c4 Reinforced Concrete (Column) 6.91 cu.m. P 6,967.09
903(2) Forms and Falseworks 57.60 sq.m. P 664.88
404 (1) a Reinforcing Steel 2504.00 kgs. P 56.34
403 (4) Structural Steel, furnished, and fabricated - Purlins 2531.50 kgs. P 105.12
403 (5) Structural Steel, furnished, fabricated, and erected 8246.17 kgs. P 114.21
1014(1)b2 Prepainted Metal Sheets (Long Span)-Rib-Type 546.20 sq.m P 579.01
1013A(2)a Fabricated Metal Roofing Accessory -Ridge Roll 30.00 ln.m. P 294.53
1013A(2) b Fabricated Metal Roofing Accessory -Flashings 38.00 ln.m. P 300.43

Agg.tax #REF!
MATERIALS MARK-UP VAT COST/ITEM
P 3,046.04 P 964.38 P 241.10 P 5,063.00 P 5,063.00 -
P 5,131.20 P 513.12 P 282.22 P 5,926.54 P 5,926.54 -
P - P 926.16 P 231.54 P 4,862.35 P 4,862.35 -
P - P 9,895.39 P 2,473.85 P 51,950.81 P 51,950.81 -
P 2,491.20 P 1,003.51 P 250.88 P 5,268.45 P 5,268.45 -
P 52,634.80 P 16,154.44 P 4,038.61 P 84,810.81 P 84,810.81 -
P 21,775.69 P 9,170.02 P 2,292.50 P 48,142.60 P 48,142.60 -
P 23,360.00 P 7,294.66 P 1,823.67 P 38,296.97 P 38,296.97 -
P 93,020.20 P 26,871.38 P 6,717.85 P 141,074.77 P 141,074.77 -
P 149,305.95 P 50,689.14 P 12,672.29 P 266,118.00 P 266,118.00 -
P 374,110.31 P 179,388.75 P 44,847.19 P 941,790.93 P 941,790.93 -
P 195,046.00 P 60,239.14 P 15,059.78 P 316,255.47 P 316,255.47 -
P 5,040.00 P 1,683.02 P 420.76 P 8,835.88 P 8,835.88 -
P 6,384.00 P 2,174.55 P 543.64 P 11,416.40 P 11,416.40 -
P 931,345.39 P 366,967.68 P 91,895.86 P 1,929,812.97 P 1,929,812.97
P 458,863.53 P 1,929,812.97 P 1,662,690.34

ADJ.COST/ITEM
P 5,063.00 P 5,063.00 P 5,063.00 - 1
P 5,926.54 P 5,926.54 P 5,926.54 - 2
P 4,862.35 P 4,862.35 P 4,862.35 - 3
P 51,950.81 P 51,950.81 P 51,950.81 - 4
P 5,268.45 P 5,268.45 P 5,268.45 - 5
P 84,810.81 P 84,810.81 P 84,810.81 - 6
P 48,142.60 P 48,142.60 P 48,142.60 - 7
P 38,296.97 P 38,296.97 P 38,296.97 - 8
P 141,074.77 P 141,074.77 P 141,074.77 - 9
P 266,118.00 P 266,118.00 P 266,118.00 - 10
P 941,790.93 P 941,790.93 P 941,790.93 - 11
P 316,255.47 P 316,255.47 P 316,255.47 - 12
P 8,835.88 P 8,835.88 P 8,835.88 - 13
P 11,416.40 P 11,416.40 P 11,416.40 - 14
P 1,929,812.97 P 1,929,812.97 P -
1 P 5,063.00
2
3
4
5
6
7 P 195,035.02
8 P 38,296.97
9 P 1,685,491.45
10
11
12
13
14
P 1,923,886.43
lacking fascia purlins 96.4 16.91228
ITEM 803
A. COLUMN FOOTING

FOOTING
L W H PCS. VOLUME
NO.
LXWXH
CF1 2 2 2 12 96

TOTAL FOR VF= 96

B. WALL FOOTING
FOOTING VOLUME
L W H PCS.
NO. LXWXH
WF1 11.88 0.4 0.60 1.0 2.8512
WF2 0.2 0.05 1 0
WF3 0.2 0.10 2 0
0

TOTAL FOR VF= 2.8512

C. FOOTING TIE BEAM


FOOTING VOLUME
L W H PCS.
NO. LXWXH
0
TOTAL FOR VF= 0

D. SEPTIC TANK
FOOTING VOLUME
L W H PCS.
NO. LXWXH
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL FOR VF= 0
TOTAL FOR ITEM 103= 98.8512
ITEM 900
A. COLUMN and WALL FOOTING A. WALL GROUND
FOOTING VOLUME
L W H PCS. L
NO. LXWXH
CF1 2 2 0.35 12 16.8 WALL1 11.88
WF1 11.88 0.4 0.2 0 WALL2 30.22
WF2 30.22 0.2 0.1 0 WALL3 0
WALL4
WALL5
DOOR 1
WINDOW 2
STAIR 2
STAIR 2
45.1

TOTAL FOR VF= 16.8 B. WALL 2ND FLOOR


WALL1 2
B. COLUMN WALL2 2.5
COLUMN VOLUME WALL3 8.1
L W H PCS.
NO. LXWXH WALL4 5
@ 1ST FLOOR
C11 0.4 0.6 2.4 12 6.91 57.6
c12 0
SUBTOTAL 1= 6.91
@ 2ND FLOOR
C21 0.3 0.3 3 0
0
SUBTOTAL 2= 0
@ 3RD FLOOR
0
0
SUBTOTAL 3= 0
TOTAL FOR VF= 6.91

C. BEAMS AND GIRDER


BEAM VOLUME
L W H PCS.
NO. LXWXH
@ 1ST FLOOR
B1A 15 0.2 0.4 2 2.4 24
B1B 7 0.2 0.4 2 1.12 11.2
B1C 5 0.2 0.4 8 3.2 32
27 SUBTOTAL 1= 6.72 67.2
@ 2ND FLOOR
B1A 2 0.2 0.35 0 57.6
B1B 2.5 0.2 0.35 0
B1C 3 0.2 0.35 0
SUBTOTAL 2= 0
@ 3RD FLOOR
0
0
SUBTOTAL 3= 0
TOTAL FOR VF= 6.72

D. SLAB
VOLUME
SLAB NO. L W H PCS.
LXWXH
ON GRADE
S11 8.6 1 0.1 0 0.35 3.01
counter 1.5 0.7 0.1 0 0.35 0.3675
SUBTOTAL 1= 0 3.3775 embankment
@ 2ND FLOOR
S21 2 2.5 0.1 0
S22 2.5 3 0.1 0
SUBTOTAL 2= 0
@ 3RD FLOOR
0
0 6.72
SUBTOTAL 3= 0
TOTAL FOR VF= 0 13.63 with forms
TOTAL FOR ITEM 103= 30.43 16.8 w/o forms
30.43
AREA
H PCS.
LXH OPENING sets area
3.4 1 40.392 3.36 0 aluminum
3 1 90.66 D1 2.52 1 2.52 hfc
3 1 0 D2 1.68 3 5.04 hfc
3.2 2 0 D3 1.26 2 2.52 pvc
3.2 2 0 D5 1.26 0
2.1 1 2.1 W1 1.8 6 10.8
1.5 2 6 W2 0.6 1 0.6
1.7 1 0 W3 0.36 1 0.36 11.76
1.5 0.5 0 TOTAL OPENING 21.84
139.152
ANET GROUND= 117.312 290.16
2ND FLOOR
3 1 6
3 1 7.5 SQ.M. NET AREA GROUND
3 1 24.3
3 1 15 OPENING sets area
52.8 D1 2.1 1 2.1
D2 1.89 1 1.89
ANET 2ND FLOOR= 45.45 D3 1.68 2 3.36
D4 1.26 0 0
TOTAL OPENING 7.35

3.05
2.3
0.55
10MM 12MM 16MM 20mm GITW
CHB
GROUND 2.28 0 0
2ND FLR 2.28 0 0

FOOTING
CF1 80 0.6

WF1 7.272727
WF2 2.181818

col1 88 96
col2 6
10mm 16mm 6.872727 24
beam 56 64 21.81818 321 13.375
18 18
32 36

88 0 80 96
0 0.815094

6.48 5.494545
7.381818
BY: ENGR. RONALD JOHN R. CAJILLA
ITEM - III STEEL REINFORCEMENT
LENGTH OF REINFORCING BARS FOR CHB IN METERS
VERT.
LENGTH LENGTH vertical spacing
OF SPACEING OF
SPACING
VERTICAL LAYER HORIZONT
(CM)
REIN./SQ. AL REIN./

40 2.93 2 Layers 3.300

60 2.13 3 Layers 2.150


spacin
g
80 1.6 4 Layers 1.720 layer

DETERMINING THE NUMBER OF BARS USED

Enter Wall Height H (M) 3.50 M


Enter Wall Length L (M) 10.00 M
Enter wall openings SQ.M 1.68 SQ.M.
Enter Constant Factor VERTICAL 2.13 60cm
Enter Constant FactorHORIZONTAL 2.15 3 layers
TOTAL WALL AREA: 33.32 SQ.M.
# OF VERTICAL BARS USED: 12.00PCS @ 6M
# OF HORIZONTAL BARS USED: 12.00PCS @ 6M
#16 TIE WIRE USED: 1.60 Kgs

FOOTING MATTING
Enter Footing Length L (M) 2.00 M
Enter Footing Width W (M) 2.00 M
Enter # of Bars along L # 10.00 Pcs
Enter Number of Bars along W # 10.00 Pcs
L Enter Number of Footing # 12.00 Units
Enter Clear Cover Cc (M) 75.000 M
# of Note: Standard Clear Cover for footing =0.05m to 0.075m
Bars
per Net. Length along L ### M
W Side Net. Length along W ### M
# OF REIN. BARS USED: 80.00 LHS
#16 TIE WIRE USED: 9.10 Kgs

Clear
Cover

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BY: ENGR. RONALD JOHN R. CAJILLA
WALL FOOTING REINFORCEMENT
Enter Wall Footing Width W (M) 0.40 M
Enter Wall Footing Total Length LT (M) 11.88 M
Enter Spacing of Tie Bars for Wall footing (M) 0.30 M

Total # of Ties: 41.00 PCS


Total # of Horizontal Bars Used: 5.00 LHS
T
Overall Total # of Bars used: 8.00 LHS
#16 TIE WIRE USED: 0.70 Kgs
W

Tie Bars
Spacing

LT = TOTAL LENGTH/PERIMETER

RECTANGULAR COLUMN REINFORCEMENT

D1
H

Clear
Cover for
D2 columns
= 0.40m

Enter Column Height H (M) 2.40 M


Enter Number of Columns # 12.00 Units
Enter Reinforcement Bar Diameter required 20.00 mm
Enter Column Dimension D1 (M) 0.40 M
Enter Column Dimension D2 (M) 0.60 M

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


Enter Number of Vertical Bars (M) 8.00 PCS

End Enter
Hook/ Stirrup
L hook bar diameter required 10.00 mm
Enter Stirrups Spacing (M) 0.20 M

BY: ENGR. RONALD JOHN R. CAJILLA


1 0.35
Use End Hook: 0.350 M
tal length of each bars should be more than or equal to: 3.60 M
Total Number of Vertical Bars @ 6M: 96.00 LHS
6
Cut Length of each stirrups: 1.90 M
Number of Stirrups per Column: 23.00 PCS
Total Number of Bars used for stirrups @ 6M : 88.00 LHS

#16 TIE WIRE USED: 6.30 Kgs

CIRCULAR COLUMN REINFORCEMENT

Enter Column Height H (M) 3.50 M


Enter Number of Columns # 8.00 Units
Enter Reinforcement Bar Diameter required 12.00 mm
Enter Column Diameter D1 (M) 0.30 M

D1 Number of Vertical Bars


Enter (M) 6.00 PCS
Enter Stirrup bar diameter required 10.00 mm
Enter Stirrups Spacing (M) 0.20 M

1 0.2
Use End Hook: 0.200 M
tal length of each bars should be more than or equal to: 4.20 M
Total Number of Vertical Bars @ 6M: 48.00 LHS
6 Circular Stirrups
Cut Length of each stirrups: 0.90 M
Number of Stirrups per Column: 28.50 M
Total Number of Bars required for stirrups @ 6M : 35.00 LHS
#16 TIE WIRE required: 7.80 Kgs

Spiral Stirrups
Cut Length of each stirrups: 0.70 M
Number of Stirrup Loops per Column: 28.50 M
Total Number of Bars required for stirrups @ 6M : 30.00 LHS
#16 TIE WIRE required: 7.80 Kgs

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BY: ENGR. RONALD JOHN R. CAJILLA

BEAM REINFORCEMENT (BEAM TO BEAM = LESS THAN 6.0 METERS) ONE BAY

Enter Beam to Beam Length L (M) 15.00 M


Enter Beam Width W (M) 0.20 M
L(beam to Enter Beam Depth D (M) 0.40 M
beam) Enter Column Width Cw(M) 0.60 M
# of Bars # of Non-
Top Bars Continuo Continuo Size of Bars Units
us us Bars
D Top Bars 2 - 16.00 mm
Web Bars
Web Bars 2 - 16.00 mm
Note: put "0" zero if web bars not applicable
Bottom Bars
Bottom Bars 2 - 16.00 mm
W
Enter Stirrup Bars Diameter required: 10.00 mm
Enter Stirrup Spacing: 0.20 M

L = Span
L/4

0.15
L

Colum
n
Width TOP BARS
of 6m Length Deformed Bars required as Continuous Bars 6.00 PCS

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


m Length Deformed Bars required as Non-Continuous Bars - PCS
WEB BARS
# of 6m Length Deformed Bars required as Web Bars 6.00 PCS
BOTTOM BARS
of 6m Length Deformed Bars required as Continuous Bars 6.00 PCS
m Length Deformed Bars required as Non-Continuous Bars - PCS

BY: ENGR. RONALD JOHN R. CAJILLA


Number of 16mm bars used as main bars 12.00 PCS
Number of 16mm bars used as web bars 6.00 PCS
Number of 10mm bars used as stirrups 16.00 PCS
#16 TIE WIRE USED: 1.20 Kgs
BEAM REINFORCEMENT (TWO BAYS) CONTINUOUS BEAM
Enter Beam Length 1 L1 (M) 5.00 M
Enter Beam Length 2 L2 (M) 5.00 M
Enter Beam Width W (M) 0.20 M
Enter Beam Depth D (M) 0.30 M
L1 L2
Enter Column Width Max Cw(M) 0.30 M
# of Bars # of Non-
Top Bars Continuo Continuo Size of Bars Units
us us Bars
D Top Bars 2 1 12.00 mm
Web Bars
Web Bars - - 10.00 mm
Note: put "0" zero if web bars not applicable
Bottom Bars
Bottom Bars 2 1 12.00 mm
W
Enter Stirrup Bars Diameter required: 10.00 mm
Enter Stirrup Spacing: 0.20 M
L = Span1 L = Span2
L/4 L/4

0.15 L
0.15 L

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


Colum
n
Width TOP BARS
of 6m Length Deformed Bars required as Continuous Bars 4.00 PCS
m Length Deformed Bars required as Non-Continuous Bars 2.00 PCS
WEB BARS
# of 6m Length Deformed Bars required as Web Bars - PCS
BOTTOM BARS
# of 6m Length Deformed Bars used as Continuous Bars 4.00 PCS
m Length Deformed Bars required as Non-Continuous Bars 2.00 PCS

BY: ENGR. RONALD JOHN R. CAJILLA


Number of 12mm bars required as main bars 12.00 PCS
Number of 10mm bars required as web bars - PCS
Number of 10mm bars required as stirrups 2.00 PCS
#16 TIE WIRE USED: 2.20 Kgs
ONE WAY SLAB

QUANTITY OF REINFORCING STEEL BARS IN A ONEWAY REINFORCED CONCRETE SLA

NUMBER OF STEEL BARS PER TIES


BAR SPACING IN CM. SQUARE METER (KGS)
10.000 3.764 0.474
12.500 3.062 0.316
15.000 2.584 0.228

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


17.500 2.232 0.168
20.000 1.980 0.132
22.200 1.786 0.110
25.000 1.627 0.089

T Enter Length L (M) 9.00 M


W Enter Width W (M) 7.00 M
Enter Bar Spacing cm 22.20 CM

# of Steel Bar Constant factor c 1.786


# of Ties #16 Constant factor c 0.110
L # OF STEEL BARS requiredPCS @ 6M 113.00 PCS
# OF #16 TIE WIRE required KGS 7.00 KGS
BY: ENGR. RONALD JOHN R. CAJILLA

TWO WAY SLAB

QUANTITY OF REINFORCING STEEL BARS IN A ONEWAY REINFORCED CONCRETE SLA

NUMBER OF STEEL BARS PER TIES


BAR SPACING IN CM. SQUARE METER (KGS)
10.000 4.369 0.592
12.500 3.603 0.416

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


15.000 3.221 0.350
17.500 2.647 0.247
20.000 2.360 0.174
22.200 2.168 0.168
25.000 1.977 0.142

T Enter Length L (M) 9.00 M


W Enter Width W (M) 7.00 M
Enter Bar Spacing cm 25.00 CM

# of Steel Bar Constant factor c 1.977


# of Ties #16 Constant factor c 0.142
L # OF STEEL BARS requiredPCS @ 6M 125.00 PCS
# OF #16 TIE WIRE required KGS 9.00 KGS

BY: ENGR. RONALD JOHN R. CAJILLA

REINFORCED GROUND SLAB (BARS SPACING MORE THAN 25CM)

Enter Length L (M)


T 9.00 M
W
Enter Width W (M) 7.00 M
Enter Bar Spacing along W cm 40.00 CM
Enter Bar Spacing along L cm 40.00 CM

# OF STEEL BARS USED PARALLEL TO LPCS @ 6M 31.00 PCS


# OF
L STEEL BARS USED PARALLEL TO WPCS @ 6M 30.00 PCS
# OF #16 TIE WIRE required KGS 6.00 KGS

CONCRETE STAIRS
Enter Riser Height RH (M) 0.20 M
Enter Tread Run TR (M) 0.30 M
T
W R Enter Stair Width W (M) 1.00 M
Enter # of Steps N 10.00 Steps
R
Enter Stringer Thickness TS (M) 0.15 M
H
0.30 0.36 0.66
Enter Spacing (M)

0.30
Enter Spacing (M) Enter Steps Lateral Bar diameter (mm)

12
Enter Stringer Lateral Bar diameter (mm)

16 TS
Enter Spacing (M)

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


0.30
Enter Spacing (M) Enter Steps Lateral Bar diameter (mm)

0.30 12
Enter Stringer Horizontal Bar diameter (mm)

12
Number of 12 mm Lateral Bars required @ StepsPCS @ 6M 5.00 PCS
mber of 12 mm Horizontal Bars required @ StepsPCS @ 6M 5.00 PCS
mber of 16 mm Lateral Bars required @ StringerPCS @ 6M#VALUE! PCS
r of 12 mm Horizontal Bars required @ StringerPCS @ 6M 2.00 PCS
# OF #16 TIE WIRE USED KGS 1.00 KGS

NOTES: DOWELS FOR LATERAL BARS ARE ALREADY INCLUDED IN THE ESTIMATES
FOR STAIRS LANDINGS YOU MAY USE THE SLAB REINFORCEMENT CALCULATOR

BY: ENGR. RONALD JOHN R. CAJILLA

CONCRETE CANAL

TOP OPENING
WIDTH
Stiffener

Enter Canal Total Length (M) 100.00 M


CANAL TOTAL HEIGHT

Enter Canal Total Height (M) 0.80 M


Enter Top Opening Width (M) 0.50 M
BOTTOM Enter Bottom Opening width (M) 0.30 M
OPENING Enter Canal Flooring Bottom Width (M) 0.50 M
WIDTH Enter Canal Flooring Thickness (M) 0.15 M

Enter # of layers of CHB used (1 Side) Layer 3.00 layers


4"= 0.10,
TC Size of CHB required
Enter 6" =
0.10 M
F 0.15
CHB Breakage % allowance % 10 %
Calc. U bar length 2.45
CANAL
FLOORING PCS
Enter # of Horizonal Barsfor Walling (2 sides) 4.00 PCS
BOTTOM Enter # of Horizonal Bars for flooring PCS 3.00 PCS
WIDTH Enter U bar spacing (M) 0.60 M
7.5 0.5 1
CONCRETING Enter Concrete Mix Design (CLASS) A or B B 1:3:6
Canal Flooring Total Volume 7.50 cu.m. 56.25 28.13
Canal Top StiffenerTotal Volume 1.00 cu.m. 9.00 1.00

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


# of Bags cement 66.00 BAGS
Volume of Sand 29.13 CU.M.
Volume of 3/4 Gravel 7.50 CU.M.
MASONRY
# of CHB used 550.00 PCS
AREA 120
MORTAR USING 4" CHB
# OF CEMENT BAGS 63.00 BAGS
VOL. OF SCREENED SAND CU.M. 5.30 CU.M.
MORTAR USING 6" CHB
# OF CEMENT BAGS 122.00 BAGS
VOL. OF SCREENED SAND CU.M. 10.20 CU.M.

PLASTER : 16mm thk Mix: 1:2


One face ofthe wall only
# OF CEMENT BAGS 35.00 BAGS
VOL. OF FINE SAND CU.M. 2.00 CU.M.

BY: ENGR. RONALD JOHN R. CAJILLA


REINFORCEMENTS
# of Horizontal Bars Used at CHB Wall 73.00PCS @ 6M
# of Horizontal Bars Used at Flooring 55.00PCS @ 6M
# U Bars 168.00 PCS
# Bars Used for U Bars 69.00PCS @ 6M

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


3 layers

PCS @ 6M
PCS @ 6M

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK
BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK
) ONE BAY

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK
INFORCED CONCRETE SLAB

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


INFORCED CONCRETE SLAB

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK
HE ESTIMATES
EMENT CALCULATOR

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


thk Mix: 1:2

PCS @ 6M
PCS @ 6M

PCS @ 6M

BASED ON MAX FAJARDO - SIMPLIFIED CONSTRUCTION ESTIMATE HANDBOOK


BY: ENGR. RONALD JOHN R. CAJILLA
FORMS
DETERMINING THE TOTAL MATERIALS USED FOR SQUARES & RECTANGULAR COLUMN FORM

Enter Column Height M 3.75


Column Dimension A M 0.20
Column Dimension B M 0.30
C Enter Number of Columns Units 4.00
ol 1.20 11.52
u Note: One form per column - (Resusable form)
m 4' Total # of Bd.ft of frame required: ### Bd.ft
n O desired lumber dimension : W1 (in)
Enter W2 (in) L (ft)
H R
ei 2 3 8
2.
g 4 Total Number of Lumber: 30.00 PCS
ht M Total Number of Plywood required: 4.00 Sheet(s)
Total Number of #2 1/2 CWNails: 1.00 KGS
Total Number of #1 Finishing Nails: 0.40 Kgs

DETERMINING THE TOTAL MATERIALS USED FOR BEAMS & GIRDER FORMS

Enter Beam Length M 7.00


Beam Dimension D M 0.30
Beam Dimension B M 0.20
Enter Number of Beams Units 4.00
0.90 25.20
Total Beam Length
Total # of Bd.ft of frame required: ### Bd.ft
W1 (in) W2 (in) L (ft)
2 3 8
Total Number of Lumber: 63.00 PCS
D Total Number of Plywood required: 9.00 Sheet(s)
Total Number of #2 1/2 CWNails: 2.10 KGS
Total Number of #1 Finishing Nails: 0.90 Kgs

B
BY: ENGR. RONALD JOHN R. CAJILLA
SCAFFOLDINGS
PARTS OF SCAFFOLDINGS
1. Vertical Support
2. Base of Vertical Support
3. Horizontal Member
4. Diagonal Braces
5. Block and Wedges
6. Nails & Bolts
BY: ENGR. RONALD JOHN R. CAJILLA

COLUMN BEAM
r Column Height M 3.00 Enter Beam Length M 3.50
ter # of Columns Units 10.00 Enter # of Beams Units 6.00
l Column Height: 30.00 M. Ht. Total Beam Length: 21.00 M. Ht.

FLOORING
Enter Floor Area SQ.M. 80.00

QUANTITY OF LUMBER FOR SCAFFOLDING OR STAGING


Lumber Column Beam
Flooring
Size VerticalHorizontal Brace VerticalHorizontal
2" x 2" ### 630.00 ### 84.00 98.70 ###
2" x 3" ### 950.10 ### ### ### ###
2" x 4" ### ### ### ### ### ###

Enter total # of Bd.ft of Lumber required: ### Bd.ft


W1 (in) W2 (in) L (ft)
2 4 8
Total Number of Lumber: 43.00 PCS
Total Number of #4 CWNails: 22.00 KGS
R COLUMN FORMS