Detailed Formats

DETAILED ESTIMATES
Improvement of Three (3) Classroom School Building with Comfort Rooms each
at Valdez Elementary School, Valdez, Floridablanca, Pampanga
Item I: Mobilization/Demobilization
Qty: 1.00 lot
A. Materials
Qty. Item Description Unit Cost Total
1.00 lot Signages, barricades, barracks, etc. 20,000.00 10,000.00
Materials: 10,000.00
B. Labor and Equipment

Qty. Days Item Description Unit Cost Total
4.00 2.00 Laborers 300.00 2,400.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Labor and Equipment: 7,400.00
Sub-Total : 17,400.00
Profit Tax and Overhead : 5,220.00
Total Cost : 22,620.00
Item II: Demolition of Existing Stucture

Qty: 1.00 lot
A. Labor and Equipment

1.00 6.00 Foreman 600.00 3,600.00
6.00 6.00 Laborers 300.00 10,800.00
1.00 4.00 Concrete Cutter 1,250.00 5,000.00
Sub-Total : 19,400.00
Item III: Excavation and Backfilling

Qty: 22.54 cu.m
Page 1
1.00 2.00 Foreman 600.00 1,200.00
1.00 2.00 Skilled Laborers 300.00 600.00
4.00 2.00 Laborers 301.00 2,408.00
Sub-Total : 4,208.00
Unit Cost : 242.70
Item IV: Filling Materials

Qty: 82.13 cu.m
A. Materials
82.13 cu.m Filling Materials 200.00 16,426.00

1.00 4.00 Foreman 600.00 2,400.00
6.00 4.00 Laborers 301.00 7,224.00
1.00 4.00 Plate Compactor 650.00 2,600.00
Sub-Total : 28,650.00
Unit Cost : 453.49
Item V: Concrete Works

Qty: 1.00 lot
A. Materials
312.00 bags Cement 220.00 68,640.00
19.00 cu.m Sand 260.00 4,940.00
34.00 cu.m Gravel 3/4" 830.00 28,220.00
86.00 pcs 16mm dia. Bars 350.00 30,100.00
Page 2
80.00 pcs 12mm dia. Bars 350.00 28,000.00
400.00 pcs 10mm dia. Bars 140.00 56,000.00
30.00 kgs Tie Wires 70.00 2,100.00
1.00 14.00 Foreman 600.00 8,400.00
4.00 14.00 Skilled Laborers 450.00 25,200.00
8.00 14.00 Laborers 301.00 33,712.00
1.00 12.00 One Bagger Mixer 650.00 7,800.00
Sub-Total : 293,112.00
Total Cost : 381,045.60
Item VI: Masonry Works

Qty: 1.00 lot
A. Materials
170.00 bags Cement 220.00 37,400.00
10.00 cu.m Sand 260.00 2,600.00
2,520.00 pcs 5" CHB 8.00 20,160.00
150.00 pcs 10mm dia. Bars 140.00 21,000.00
10.00 kgs Tie Wires 70.00 700.00

1.00 8.00 Foreman 600.00 4,800.00
4.00 8.00 Laborers 301.00 9,632.00
Sub-Total : 107,092.00
Total Cost : 139,219.60
Item VII: Carpentry Works

A. Forms and Scaffoldings
Page 3
Qty: 1.00 lot
A. Materials
12.00 pcs 1/2" Marine Plywood 480.00 5,760.00
200.00 bd.ft Form Lumber 48.00 9,600.00
1.00 lot Scaffoldings (H-Frame) 5,000.00 5,000.00
20.00 kilos Cw Nails 70.00 1,400.00

1.00 6.00 Foreman 600.00 3,600.00
4.00 6.00 Laborers 301.00 7,224.00
Sub-Total : 34,384.00
B. Ceiling
Qty: 208.00 sq.m
A. Materials
208.00 sq.m 4.5 mm Fiber Cement Board (hardiflex or 520.00 108,160.00
equivalent) on Metal Furring as shown on the
plans
Sub-Total : 108,160.00
Total Cost : 140,608.00
Unit Cost : 676.00
Item VIII: Fabricated Materials

Qty: 1.00 lot
A. Materials
Page 4
Jalousie Type Window w/ 12 mm Grills;
18.90 sq.m 6 sets - 2.10 m x 1.50 m; 2,700.00 51,030.00
6.30 sq.m 6 sets - 0.70 m x 1.50 m; 2,700.00 17,010.00
1.08 sq.m 3 sets - 0.60 m x 0.60 m; 2,700.00 2,916.00
3.00 sets 1.00m x 2.10m Panel Door w/ Gal. Jamb 6,500.00 19,500.00
3.00 sets 0.60 m x 2.10 m PVC Door w/ Jamb 2,500.00 7,500.00
3.00 sets Blackboards 2,500.00 7,500.00
1.00 10.00 Foreman 600.00 6,000.00
2.00 10.00 Laborers 301.00 6,020.00
1.00 10.00 Welding machine 850.00 8,500.00
Sub-Total : 135,476.00
Total Cost : 176,118.80
Item IX: Roof Framing

Qty: 1.00 lot
A. Materials
20.00 pcs 1.5mm x 2" x 6" Tuublar Bars 2,400.00 48,000.00
8.00 pcs 1.2mm x 2" x 6" C-Purlins 625.00 5,000.00
14.00 pcs 12mm Sag Rods 820.00 11,480.00
6.00 gals Red Lead Primer 565.00 3,390.00
1.00 lot Misc. Consumbles (Welding Rods, etc) 2,000.00 2,000.00

1.00 12.00 Foreman 600.00 7,200.00
2.00 12.00 Laborers 301.00 7,224.00
1.00 10.00 Welding machine 850.00 8,500.00
Sub-Total : 140,494.00
Page 5
Total Cost : 182,642.20
Item X: Tinsmithry Works

Qty: 1.00 lot
A. Materials
222.00 li.m #26 Pre-Painted Corrugated Long Span 300.00 66,600.00
9.00 pcs #26 Pre-Painted Ridge Roll 350.00 3,150.00
12.00 pcs #26 Pre-Painted Flashing 305.00 3,660.00
32.00 pcs 1/2" x 12" Fascia Board 540.00 17,280.00
1.00 lot Misc. Consumables (Screws, Rivets, Sealants, 2,000.00 2,000.00
touch-up paint) Materials: 92,690.00

1.00 8.00 Foreman 600.00 4,800.00
2.00 8.00 Laborers 301.00 4,816.00
Sub-Total : 109,906.00
Total Cost : 142,877.80
Item XI: Painting Works

Qty: 1.00 lot
A. Materials
26.00 gals Flat Enamel Paint 500.00 13,000.00
17.00 gals Flat Latex Paint 520.00 8,840.00
32.00 gals Semi Gloss Latex Paint 550.00 17,600.00
6.00 gals Quick Dry Enamel 620.00 3,720.00
6.00 gals Painter's Putty 520.00 3,120.00
12.00 gals Concrete Neutralizer 200.00 2,400.00
8.00 gals Paint Thinner 240.00 1,920.00
1.00 lot Misc. Consumables (brushes, rollers, etc) 2,000.00 2,000.00
Page 6
1.00 12.00 Foreman 600.00 7,200.00
2.00 12.00 Laborers 30.00 720.00
Sub-Total : 82,120.00
Total Cost : 106,756.00
Item XII: Electrical Works

A. Electrical lines
Qty: 1.00 lot
A. Materials
3.00 rolls #12 THHN Wire 3,400.00 10,200.00
40.00 li.m #8 THHN Wire 120.00 4,800.00
1.00 unit Circuit Breaker 8,000.00 8,000.00
15.00 sets Flourescent Lamps 475.00 7,125.00
3.00 sets CFL bulb w/ socket 180.00 540.00
18.00 pcs Junction Box 25.00 450.00
24.00 pcs Utility Box 20.00 480.00
3.00 sets 1-Gang Switch 125.00 375.00
3.00 sets 3-Gang Switch 185.00 555.00
12.00 sets Convenience Outlet 185.00 2,220.00
1.00 lot Misc. Consumbles 3,000.00 3,000.00

1.00 8.00 Foreman 600.00 4,800.00
1.00 8.00 Laborers 301.00 2,408.00
Sub-Total : 48,953.00
Page 7
B. Wall Fans
Qty: 6.00 sets
A. Materials
6.00 sets Wall Fans (standard or equivalent) 2,000.00 12,000.00
Sub-Total : 12,000.00
Unit Cost : 2,600.00
Item XIII Plumbing Works

A. Waterlines and Sewerlines
Qty: 1.00 lot
A. Materials (incl. Labor)

1.00 lot PVC Pipe Sewerlines (orange pipes) 5,000.00 5,000.00
1.00 lot PVC Pipe Waterlines (blue pipes) 5,000.00 5,000.00
Materials, Labor and Equipment: 10,000.00
Sub-Total : 10,000.00
B. Fixtures
Qty: 1.00 lot

3.00 sets Water Closet and Lavatory w/ complete 6,000.00 18,000.00
accessories and fittings
Materials 18,000.00

1.00 2.00 Foreman 600.00 1,200.00
1.00 2.00 Laborers 300.00 600.00
Page 8
Sub-Total : 20,700.00
C. Tile Works
Qty: 1.00 lot

3.00 sets 0.30 m x 0.30 m Tiles 410.00 1,230.00
3.00 bags Tile Grout 800.00 2,400.00
3.00 bags Tile Adhesive 260.00 780.00
Materials 4,410.00

1.00 2.00 Foreman 600.00 1,200.00
1.00 3.00 Laborers 300.00 900.00
Sub-Total : 7,410.00
Page 9
242.70
70.35
598.00
5,749.10
453.49
37.18
316.00
18.59
33.46
85.00
Page 10
80.00
400.00
76,300.00
20.71
176.00
10.35
2,536.00
155.00
28,651.00
Page 11
7,616.00
676.00
Page 12
187.00
212.00
36,909.60
37,159.50
Page 13
13,210.75
Page 14
2,600.00
Page 15
410
I 22,620.00
II 25,220.00
III 5,470.46
IV 37,245.13
V 381,045.60
VI 139,219.60
VII 185,307.20
VIII 176,118.80
IX 182,642.20
X 142,877.80
XI 106,756.00
XII 79,238.90
XIII 49,543.00
1,533,304.69
Page 16
DETAILED ESTIMATE FOR THE
Improvement of Four (4) Classroom School Building with Comfort Room at San Vicente
Elementary School, San Vicente, Sto. Tomas, Pampanga
Quantity: 1.00 lot
I. Materials:
None
II. Equipment Quantity No of Days Rate per Day Total

Elf Truck 1 2 P 2,500.00 P 5,000.00
III. Labor Quantity No of Days Rate per Day Total

Laborers 5 2 300.00 3,000.00
3,000.00
Total Direct Cost: P 8,000.00

Indirect Cost(Mark-ups, Tax, etc.): 2,400.00
Total Amount: 10,400.00
Item II. Excavation and Backfilling

Quantity: 46.87 cu.m
I. Materials:
None
II. Equipment
None

Foreman 1 5 P 550.00 P 2,750.00
Laborer 3 5 300.00 4,500.00
7,250.00

Unit Cost per cu.m at 201.09
Item III: Demolition of Existing Structure (incl. Waste Disposal)

Quantity: 1.00 lot
I. Materials:
None
Page 17
II. Equipment
None

Foreman 1 5 P 550.00 P 2,750.00
Laborers 4 5 300.00 6,000.00
8,750.00

Item IV: Filling Materials

Quantity: 213.16
I. Materials: Quantity Unit Cost Total

Common Borrow/Fillin 213.16 cu.m P 185.00 P 39,434.60

Plate Compactor 1 3 1,250.00 3,750.00

Foreman 1 5 550.00 P 2,750.00
Laborer 4 5 300.00 6,000.00
8,750.00

Unit Cost per cu.m at 316.73
Item V. Concrete Works

Quantity: 1.00 lot
I. Materials: Quanity Unit Cost Total

Cement 460.00 bags P 210.00 P 96,600.00
Sand 32.00 cu.m 240.00 7,680.00
Gravel 48.00 cu.m 830.00 39,840.00
16 mm dia. Bars x 6 46.00 pcs 333.00 15,318.00
12 mm dia. Bars x 6 260.00 pcs 185.00 48,100.00
10 mm dia. Bars x 6 540.00 pcs 130.00 70,200.00
Tie Wires 30.00 kgs 65.00 1,950.00
279,688.00

One Bagger Mixer 1 20 750.00 15,000.00
Page 18
Foreman 1 22 550.00 12,100.00
Skilled Laborer 2 22 450.00 19,800.00
Laborer 8 22 300.00 52,800.00
84,700.00

Item VI. Masonry Works

Quantity: 1.00 lot

Cement 330.00 bags P 220.00 P 72,600.00
Sand 32.00 cu.m 240.00 7,680.00
Gravel 2.00 cu.m 830.00 1,660.00
5" CHB 4,700.00 pcs 7.00 32,900.00
10 mm dia. Bars x 6 330.00 pcs 130.00 42,900.00
Tie Wires 20.00 kgs 65.00 1,300.00
159,040.00

One Bagger Mixer 1 11 750.00 8,250.00

Foreman 1 13 550.00 7,150.00
Skilled Laborer 2 13 450.00 11,700.00
Laborer 8 13 300.00 31,200.00
50,050.00

Item VII.Carpentry Works

Quantity: 1.00 lot

1/4" Marine Plywoood 12.00 pcs P 370.00 P 4,440.00
2" x 2" x 12' Form L 100.00 bd.ft 40.00 4,000.00
2" x 3" x 12' Coco L 100.00 bd.ft 40.00 4,000.00
12,440.00
II. Equipment
None
Page 19
Foreman 1 3 P 550.00 1,650.00
Skilled Laborer 1 3 450.00 1,350.00
Laborer 2 3 300.00 1,800.00
4,800.00

B. Ceiling Works
Quantity: 240.00 sq.m
I. Materials (incl. labor) Quanity Unit Cost Total

1/4" Hardiflex Ceiling 240.00 sq.m P 570.00 P 136,800.00
136,800.00

Unit Cost per sq.m at 741.00
Item VIII. Fabricated Materials

Quantity: 1.00 lot

8 sets - 2.80 m x 1.5 359.52 sq.ft P 275.00 P 98,868.00
8 sets - 0.70 m x 1.5 89.88 sq.ft 275.00 24,717.00
4 sets - 0.60 m x 0.6 15.41 sq.ft 275.00 4,237.20
1.00m x 2.10m 4.00 sets 6,000.00 24,000.00
Panel Door w/
Galvanized Jamb
0.70 m x 2.10 m 4.00 sets 3,200.00 12,800.00
PVC
1.20 Door w/ Jamb
m x 4.8 m 4.00 sets 3,600.00 14,400.00
Blackboard 179,022.20
II. Equipment
None

Foreman 1 10 P 550.00 5,500.00
Skilled Laborer 3 10 430.00 12,900.00
Laborer 4 10 320.00 12,800.00
31,200.00

Page 20
Item IX. Roof Framing Works
Quantity: 1.00 lot

2" x 6" Tubular,1.5mm 31.00 pcs. 2,235.00 P 69,285.00
2" x 4" C-Purlins, 1. 67.00 pcs. 520.00 34,840.00
2" x 6" C-Purlins,1.2 14.00 pcs. 620.00 8,680.00
Sag Rod 12mm (std) 21.00 pcs. 215.00 4,515.00
Miscellaneous (Welding 1.00 lot 2,500.00 2,500.00
119,820.00

Welding Machine 1 9 500.00 4,500.00

Foreman 1 10 550.00 5,500.00
Skilled Laborer 1 10 430.00 4,300.00
Laborer 5 10 320.00 16,000.00
25,800.00

Item X. Tinsmithry Works


0.40 mm Pre-painted 280.00 li.m 328.00 P 91,840.00
0.40 mm Flashing 10.00 pcs. 370.00 3,700.00
0.40 mm Ridge Roll 11.00 pcs. 370.00 4,070.00
1/2" Hardi Fascia Boa 38.00 pcs. 350.00 13,300.00
Miscellaneous 1.00 lot 5,000.00 5,000.00
117,910.00
II. Equipment
None

Foreman 1 7 550.00 3,850.00
Laborer 4 7 300.00 8,400.00
18,550.00

Unit Cost per sq.m at 633.56
Page 21
Item XI. Painting Works
Quantity: 1.00 lot

Flatwall Enamel 6.00 tins P 2,125.00 P 12,750.00
Flat Latex 8.00 tins 2,050.00 16,400.00
Semi-Gloss latex 4.00 tins 2,250.00 9,000.00
All-Around Putty 8.00 gals 320.00 2,560.00
Red Lead Primer 5.00 gals 540.00 2,700.00
Quick Dry Enamel 5.00 gals 500.00 2,500.00
47,910.00
II. Equipment
None

Foreman 1 9 P 550.00 4,950.00
Skilled Laborer 3 9 450.00 12,150.00
Laborer 2 9 300.00 5,400.00
22,500.00

Item XII. Electrical Works

A. Electrical Works (Wirings, Switches, Etc.)
Quantity: 1.00 lot

Flourescent Lights 1 20.00 sets 430.00 P 8,600.00
CFL Lights w/ recepta 4.00 pcs. 180.00 720.00
Three gang switch 4.00 sets 160.00 640.00
One gang switch 4.00 sets 95.00 380.00
Entrance Cap 1" 1.00 pc. 90.00 90.00
Junction Box 20.00 pcs. 27.00 540.00
Utility Box 20.00 pcs. 20.00 400.00
Flexible hose 1/2" 80.00 mts. 8.00 640.00
3.5mm THHN strande 3.00 rolls 3,200.00 9,600.00
14.0mm THHN strand 20.00 mts. 90.00 1,800.00
Circuit Breaker 1.00 set 5,000.00 5,000.00
Convinience outlet ( 12.00 sets 190.00 2,280.00
33,190.00
II. Equipment
None

Foreman 1 8 P 550.00 4,400.00
Page 22
Laborer 1 8 300.00 2,400.00
10,400.00

B. Electrical Works (Wall Fans)

Quantity: 8.00 units

Wall Fans 8.00 sets 2,100.00 P 16,800.00
16,800.00
II. Equipment
None

Foreman 1 1 P 550.00 550.00
Laborer 1 1 320.00 320.00
870.00

Unit Cost per sq.m at 2,871.38
Item XIII. Plumbing Works

A. Waterlines and Sewerlines
Quantity: 1.00 lot

PVC Pipe 3" 8.00 pcs. 420.00 P 3,360.00
PVC Elbow 3" 16.00 pcs. 70.00 1,120.00
PVC Blue 1" 16.00 pcs. 120.00 1,920.00
PVC Blue 1/2" 12.00 pcs. 90.00 1,080.00
PVC Tee Blue 1/2 8.00 pcs. 28.00 224.00
Elbow Blue 1/2" 8.00 pcs. 28.00 224.00
Stainles Faucet 4.00 pcs. 350.00 1,400.00
Gate Valve 1/2" 4.00 pcs. 350.00 1,400.00
Reducer PVC Blue 1" t 4.00 pcs. 65.00 260.00
13,488.00
II. Equipment
None
Page 23
Foreman 1 3 P 550.00 1,650.00
Laborer 2 3 300.00 1,800.00
4,800.00

B. Fixtures
Quantity: 1.00 lot

Water Closet 4.00 sets P 3,500.00 P 14,000.00
Lavatory 4.00 sets 1,500.00 6,000.00
20,000.00
II. Equipment
None

Foreman 1 4 P 550.00 2,200.00
Laborer 1 4 300.00 1,200.00
7,000.00

C. Tile Works
Quantity: 1.00 lot

0.30 m x 0.30 m Ungl 475.00 pcs 35.00 P 16,625.00
Tile Grout 10.00 bags 55.00 550.00
Tile Adhesives 4.00 bags 265.00 1,060.00
18,235.00
II. Equipment
None

Foreman 1 3 P 550.00 1,650.00
Laborer 2 3 300.00 1,800.00
6,150.00
Page 24
Page 25
46.87
201.09
Page 26
213.16
13,802.11
12,500.00
316.73
475.00
33.31
49.98
46.00
268.00
521.00
97,890.80
Page 27
99,700.00
350.00
33.63
2.06
4,820.00
310.00
6.00
55,664.00
58,300.00
Page 28
3,732.00
4,800.00
240.00
741.00
1,824.29
968.40
32,224.00
Page 29
29,955.00
30,300.00
280.00
17,686.50
633.56
Page 30
6.75
8.25
4.5
23,955.00
Page 31
10,952.70
8.00
5,880.00
2,871.38
1,824.29
Page 32
4,720.80
7,000.00
1,824.29
18
24
380
6,382.25
Page 33
I 10,400.00
II 9,425.09
III 11,375.00
IV 67,514.17
V 493,204.40
VI 282,542.00
Page 34
VII 200,252.00
P VIII 273,288.86
IX 195,156.00
X 177,396.80
XI 91,533.00
XII 79,638.04
XIII 90,574.90
1,982,300.26
Page 35
Detailed Estimates/Bill of Quantities
Project Name: Concreting of Pangclara Barangay Road
Location: Pangclara, Candaba, Pampanga
Item I: Subgrade Preparation

Qty: 960.00 m
I. Equipment Quantity No of Days Rate Total

Road Grader 1 0.5 P 10,500.00 P 5,250.00
P 5,250.00
II. Labor Quantity No of Days Rate Total

Foreman 1 1 480.00 480.00
Laborer 2 1 280.00 560.00
P 1,040.00
Direct Cost: 6,290.00

OPT: 1,635.40
Total: P 7,925.40
Unit CostP 8.26 /m
Item II:Aggregate Base Coarse

Qty: 83.00 cu.m

Aggt. Base Coarse 83.00 m P 525.00 P 43,575.00
P 43,575.00
II. Equipment Quantity No of Days Rate Total

Road Grader 1 0.5 P 10,500.00 P 5,250.00
Road Roller 1 1 10,000.00 10,000.00
Mini Water Truck 1 1 2,500.00 2,500.00
P 17,750.00
III. Labor Quantity No of Days Rate Total

Foreman 1 1 P 480.00 480.00
Laborer 4 1 280.00 1,120.00
P 1,600.00

OPT: 16,360.50
Total: P 79,285.50
Unit CostP 955.25 /m

Item IVPCCP
Qty: 800.00 m

RMC, G1 - 3/4" 3500 psi @ 14 da 120.00 m P 3,500.00 P 420,000.00
16mm x 6m 12.00 pcs 340.00 4,080.00
Rental of Forms 1.00 lot 15,000.00 15,000.00
Misc. Connsumables 1.00 lot 5,000.00 5,000.00
P 444,080.00

Concrete Vibrator w/ Screeder 1 5 1,000.00 P 5,000.00
Mini Water Truck 1 5 2,500.00 12,500.00
Concrete Cutter 1 4 1,200.00 4,800.00
P 22,300.00

Foreman 1 5 P 480.00 2,400.00
Laborer 8 5 277.50 11,100.00
P 20,950.00

OPT: 126,705.80
Total: P ###
Unit CostP 767.54 /m
SUMMARY
Project Name: Concreting of Pangclara Barangay Road
Location: Pangclara, Candaba, Pampanga
Item No. Quantity Unit Cost Subtotal

I 960.00 8.26 7,929.60
II 83.00 955.25 79,285.75
III 800.00 767.54 614,032.00
Grand Total: 701,247.35
Prepared by:
Item Detailed
I 7,925.40
II 79,285.50
III 614,035.80
Total 701,246.70
8.26
955.25
120
767.54
Detailed Estimates
Name of Project : Improvement/Upgrading of San Nicolas Barangay Road
Location: San Nicolas, San Luis, Pampanga
Item I: Subgrade Preparation

Quantity: 1200 sq.m
I. Materials: Quantity Daily Rate Total Cost

NONE
Sub Total
II. Equipment Quantity Days Daily Rate Total Cost
Road Grader 1 1 9,000.00 9,000.00
Sub Total 9,000.00

III. Labor Quantity Days Rate Total
Foreman 1 1 600.00 600.00
Laborer 1 4 320.00 1,280.00
Sub Total 1,880.00

Total Direct Cost (A+B+C): 10,880.00
OCM, Profit and Tax (26%): 2,828.80
Total Cost: 13,708.80
UNIT COST: 11.42

Detailed Estimates
Item II: Embankment/Filling Materials

Quantity: 413 cu.m
I. Materials: Quantity Unit Cost Total Cost

Filling Materials 413 cu.m 225.00 92,925.00
Sub Total 92,925.00

Road Grader 1 3 9,000.00 27,000.00
Road Roller 1 5 6,000.00 30,000.00
Water Truck 1 5 2,500.00 12,500.00
Sub Total 69,500.00

Foreman 1 5 600.00 3,000.00
Laborer 1 5 320.00 1,600.00
Sub Total 4,600.00

UNIT COST: 509.57
Detailed Estimates
Item III: Aggregate Base Coars

Quantity: 228 cu.m

Aggregate Base Course 228 cu.m 520.00 118,560.00
Sub Total 118,560.00

Road Grader 1 2 9,000.00 18,000.00
Road Roller 1 3 6,000.00 18,000.00
Water Truck 1 3 2,500.00 7,500.00
Sub Total 43,500.00

Foreman 1 3 600.00 1,800.00
Laborer 1 3 320.00 960.00
Sub Total 2,760.00

UNIT COST: 910.85
Detailed Estimates
Item IV: 0.15 m thick PCCP

Quantity: 1000 sq.m

RMC, 3500 psi at 28 Days 152 cu.m 3,500.00 532,000.00
16 mm Temperature Bars 40 pcs 350.00 14,000.00
12 mm Spikes 12 pcs 200.00 2,400.00
6" C-Purlins Forms 1 lot 18,000.00 18,000.00
Asphalt Sealants 30 kgs 85.00 2,550.00
Tie Wires and Other 1 lot 5,000.00 5,000.00
Sub Total 573,950.00

Vib. Screeder 1 8 550.00 4,400.00
Concrete Cutter 1 4 1,200.00 4,800.00
Water Truck 1 6 2,500.00 15,000.00
Sub Total 24,200.00

Foreman 1 10 600.00 6,000.00
Skilled Laborer 4 10 450.00 18,000.00
Laborer 7 10 320.00 22,400.00
Sub Total 46,400.00
UNIT COST: 812.13
Detailed Estimates
Item V: 18" dia. RC pipe Culvert with Head Walls

Quantity: 14 li.m

RC Pipe, 18" 14 pcs 900.00 12,600.00
Cement 12 bags 220.00 2,640.00
Sand 1 pcs 250.00 250.00
Gravel 2 lot 625.00 1,250.00
Forms, Ties, Nails and Other 1 lot 1,500.00 1,500.00
Sub Total 18,240.00

One Bagger Mixer 1 1 550.00 550.00
Sub Total 550.00

Foreman 1 3 600.00 1,800.00
Laborer 2 3 320.00 1,920.00
Sub Total 6,420.00
UNIT COST: 2,268.90

Item II: Subgrade Preparation
Quantity: 326.04
I. Materials:
None

Road Grader 1 1 12,000.00 12,000.00
12,000.00

Foreman 1 1 550.00 550.00
Laborers 2 1 300.00 600.00
1,150.00
Total Direct Cost: 13,150.00

Cost per sq.m: 51.42
Item III: Embankment
Quantity: 157 cu.m

Aggt. Base Course 157.00 m 160.00 25,120.00
25,120.00

Road Grader 1 1 12,000.00 12,000.00
Road Roller 1 1 10,000.00 10,000.00
Plate Compactor 1 1 1,250.00 1,250.00
Water Truck 1 1 2,500.00 2,500.00
25,750.00

Foreman 1 1 550.00 550.00
Skilled Laborer 1 1 410.00 410.00
Laborer 2 1 300.00 600.00
1,560.00

Cost per cu.m 425.79
Item IV: Aggregate Base Course

Quantity: 35 cu.m

Aggt. Base Course 35.00 m 460.00 16,100.00
16,100.00

Plate Compactor 1 2 1,250.00 2,500.00
Water Truck 1 2 2,500.00 5,000.00
7,500.00

Foreman 1 2 550.00 1,100.00
Skilled Laborer 1 2 410.00 820.00
Laborer 2 2 300.00 1,200.00
3,120.00

Cost per cu.m 973.37
Item V: 0.15m Thick PCCP


Cement 410.00 bags 220.00 90,200.00
Sand 23.00 cu.m 340.00 7,820.00
Gravel 45.00 cu.m 820.00 36,900.00
16 mm dia. Def bars x 6.0 m 12.00 pcs 195.00 2,340.00
Form Lumber, Ties, CW Nails, Sealants 1.00 lot 7,500.00 7,500.00
144,760.00

One Bagger Mixer 1 4 1,500.00 6,000.00
Concrete Vibrator w/ Screeder 1 4 1,250.00 5,000.00
Mini Water Truck 1 7 2,500.00 17,500.00
Concrete Cutter 1 2 1,500.00 3,000.00
25,500.00

Foreman 1 4 550.00 2,200.00
Laborer 8 4 300.00 9,600.00
18,360.00

Cost per sq.m: 811.37
Item VI. 5" CHB Line Canal w/ Cover


5" CHB 1,634.00 pcs 7.00 11,438.00
Cement 314.00 bags 220.00 69,080.00
Sand 28.00 cu.m 340.00 9,520.00
Gravel 32.00 cu.m 820.00 26,240.00
Form Lumber, Ties, CW Nails, Sealants 1.00 lot 9,500.00 9,500.00
226,462.00

One Bagger Mixer 1 18 1,500.00 27,000.00
Mini Water Truck 1 7 2,500.00 17,500.00
17,500.00

Foreman 1 18 550.00 9,900.00
Skilled Laborer 4 18 410.00 29,520.00
Laborer 8 18 300.00 43,200.00
82,620.00

Cost per sq.m: 4,214.49
11.42
509.57
910.85
150
812.13
150
2,268.90
51.42
425.79
Item Detailed POW Difference

I 13,708.80 6,976.70 -6,732.10
II 16,764.98 10,004.24 -6,760.74
III 66,849.03 67,355.72 506.69
IV 34,067.95 40,709.77 6,641.82
IV 240,490.07 254,685.42 14,195.35
IV 416,391.61 411,810.02 -4,581.59
Total 788,272.44 791,541.87 3,269.43
973.37
296.4
44.46
409.03
22.23
44.46
811.37
296.4
1633.8
4,214.49
DETAILED ESTIMATES
Contract Name: Improvement of San Mateo Barangay Road, San Mateo, Arayat, Pampanga
Contract ID : PR# 13 - 0357
Item No. I. Removal of Structure and Obstructure (incl. Waste Disposal)

A. Equipment Quantity Days Unit Cost Total
Backhoe with Breaker 1.00 2.00 11,500.00 23,000.00
Concrete Cutter 1.00 2.00 1,250.00 2,500.00
Elf Trcuk 1.00 2.00 4,000.00 8,000.00
Sub-Total 33,500.00
B. Labor Quantity Days Unit Cost Total

Foreman 1.00 2.00 550.00 1,100.00
Ordinary Labor 6.00 2.00 325.00 3,900.00
Sub-Total 5,000.00
Mat'ls, Labor and Equipment: 38,500.00

Contingencies and Profit: 6,930.00
Value Added Tax: 4,620.00
Total for this Item: 50,050.00
Unit Cost for this Item: 156.41
Item No. II: Embankment/Filling Materials

A. Materials Quantity Unit Cost Total
Filling Materials/Common Barrow 60.00 cu.m 220.00 13,200.00
Sub-Total 13,200.00
B. Equipment Quantity Days Unit Cost Total

Plate Compactor 1.00 3.00 1,500.00 4,500.00
Water Truck 1.00 2.00 3,000.00 6,000.00
Sub-Total 10,500.00
C. Labor Quantity Days Unit Cost Total

Foreman 1.00 3.00 550.00 1,650.00
Ordinary Labor 4.00 3.00 325.00 3,900.00
Sub-Total 5,550.00

Item No. III: Aggregate Base Coarse

Aggeregate Base Course 27.40 cu.m 525.00 14,385.00
Sub-Total 14,385.00

Road Grader 1.00 1.00 8,500.00 8,500.00
Road Roller 1.00 1.00 5,000.00 5,000.00
Water Truck 1.00 1.00 3,000.00 3,000.00
Sub-Total 16,500.00

Foreman 1.00 1.00 550.00 550.00
Ordinary Labor 4.00 1.00 325.00 1,300.00
Sub-Total 1,850.00

Unit Cost for this Item: 1,553.12
Item No. IV: 0.15 m thick PCCP

Ready Mixed Concrete, 3500 pso @ 14 days 50.00 3,600.00 3,650.00 182,500.00
Steel Forms 1.00 lot 12,000.00 12,000.00
16 mm dia. Re-Bars and Dowels 10.00 pcs 195.00 1,950.00
Asphalt Sealant 15.00 kilos 120.00 1,800.00
Misc. Consumables 1.00 lot 1,500.00 1,500.00
Sub-Total 199,750.00

Concrete Screeder w/ Vibrator 1.00 1.00 1,000.00 1,000.00
Concrete Cutter 1.00 1.00 1,500.00 1,500.00
Water Truck 1.00 7.00 3,000.00 21,000.00
Sub-Total 23,500.00

Foreman 1.00 2.00 550.00 1,100.00
Skilled labor 4.00 2.00 450.00 3,600.00
Ordinary Labor 8.00 2.00 325.00 5,200.00
Sub-Total 9,900.00

Item No. V: Grouted Riprap

Boulders 87.00 cu.m 700.00 60,900.00
Cement 292.00 bags 220.00 64,240.00
Sand 30.00 pcs 195.00 5,850.00
PVC Pipes (3") 3.00 pcs 545.00 1,635.00

Foreman 1.00 9.00 550.00 4,950.00
Skilled labor 3.00 9.00 450.00 12,150.00
Ordinary Labor 8.00 9.00 325.00 23,400.00
Sub-Total 40,500.00

Item No. VI: Wheel Guards

Quantity: 108.00 pcs
Cement 88.00 bags 220.00 19,360.00
Sand 7.00 pcs 195.00 1,365.00
Gravel 10.00 cu.m 700.00 7,000.00
Re-Bars 650.00 kgs 38.00 24,700.00
Assorted Form Lumber 1.00 lot 3,000.00 3,000.00
Sub-Total 56,925.00

One Bagger Mixer 1.00 6.00 1,250.00 7,500.00
Sub-Total 7,500.00

Foreman 1.00 6.00 550.00 3,300.00
Skilled labor 2.00 6.00 450.00 5,400.00
Ordinary Labor 6.00 6.00 325.00 11,700.00
Sub-Total 20,400.00

Item No. VII: Reinforced Concrete Works

Cement 102.00 bags 220.00 22,440.00
Sand 6.00 pcs 195.00 1,170.00
Gravel 12.00 cu.m 700.00 8,400.00
Re-Bars 650.00 kgs 38.00 24,700.00
Sub-Total 61,210.00

One Bagger Mixer 1.00 4.00 1,250.00 5,000.00
Sub-Total 5,000.00

Foreman 1.00 4.00 550.00 2,200.00
Skilled labor 2.00 4.00 450.00 3,600.00
Ordinary Labor 6.00 4.00 325.00 7,800.00
Sub-Total 13,600.00


156.41
633.75
1,553.12
48.00
947.17
12.96
40,237.50
2,627.46
16.20
17,077.50
1,021.04
1.80
12.00
102.00
18,363.00
8,646.08
I 50,051.20
II 38,025.00
III 42,555.49
IV 303,094.40
V 227,012.54
VI 110,272.32
VII 103,752.96
874,763.91
I #REF!
II 50,051.20
III 42,555.49
IV 303,094.40
#REF!
DETAILED ESTIMATES -PR# 12 - 4129
Improvement of DHVTSU Service/Acess Road, Moras Dela Paz, Sto. Tomas, Pampanga
Item No. I: MOBLIZATION/DEMOBILIZATION

Quantity: 1,722.70 sq.m

Road Grader 1.00 1.00 12,000.00 12,000.00
Sub-Total 12,000.00

Foreman 1.00 1.00 550.00 550.00
Ordinary Labor 4.00 1.00 325.00 1,300.00
Sub-Total 1,850.00

Indirect Cost ( 27%): 3,739.50
Item No. II: BREAKING AND REMOVAL OF EXISTING STRUCTURE (provision of Key Holes)
Elf Truck 1.00 5.00 4,000.00 20,000.00
Jack Hammer 1.00 5.00 5,500.00 27,500.00
Concrete Cutter 1.00 5.00 1,500.00 7,500.00
Sub-Total 55,000.00

Foreman 1.00 5.00 550.00 2,750.00
Skilled labor 2.00 5.00 450.00 4,500.00
Ordinary Labor 5.00 5.00 325.00 8,125.00
Sub-Total 15,375.00

Indirect Cost ( 27%): 19,001.25
Page 67
Item No. III: EMBANKMENT/FILLING MATERIALS
Filling Materials/Common Barrow 554.00 cu.m 200.00 110,800.00

Road Grader 1.00 4.00 12,000.00 48,000.00
Plate Compactor 1.00 10.00 1,500.00 15,000.00
Water Truck 1.00 10.00 3,000.00 30,000.00
Sub-Total 93,000.00

Foreman 1.00 10.00 550.00 5,500.00
Skilled labor 1.00 10.00 450.00 4,500.00
Ordinary Labor 6.00 10.00 325.00 19,500.00
Sub-Total 29,500.00

Indirect Cost ( 27%): 62,991.00
Item No. IV: AGGREGATE BASE COARSE


Aggregate Base Course 312.00 cu.m 550.00 171,600.00

Road Grader 1.00 3.00 12,000.00 36,000.00
Plate Compactor 1.00 6.00 1,500.00 9,000.00
Water Truck 1.00 6.00 3,000.00 18,000.00
Sub-Total 63,000.00

Foreman 1.00 6.00 550.00 3,300.00
Skilled labor 1.00 6.00 450.00 2,700.00
Ordinary Labor 4.00 6.00 325.00 7,800.00
Page 68
Sub-Total 13,800.00

Indirect Cost ( 27%): 67,068.00
Item No. V: 0.15 M THICK PCCP

Quantity: 1,476.00 cu.m
Ready Mixed Concrete, 3500 pso @ 14 days 226.00 cu.m 3,550.00 802,300.00
Steel Forms 1.00 lot 20,000.00 20,000.00
16 mm dia. Re-Bars and Dowels 15.00 pcs 70.00 1,050.00
Asphalt Sealant 42.00 kilos 120.00 5,040.00

Concrete Screeder w/ Vibrator 1.00 20.00 1,000.00 20,000.00
Concrete Cutter 1.00 8.00 1,500.00 12,000.00
Water Truck 1.00 20.00 3,000.00 60,000.00
Sub-Total 72,000.00

Foreman 1.00 20.00 550.00 11,000.00
Skilled labor 4.00 20.00 450.00 36,000.00
Ordinary Labor 10.00 20.00 325.00 65,000.00
Direct Cost: 1,019,890.00

Indirect Cost ( 27%): 275,370.30
Total for this Item: 1,295,260.30
Item No. VI: CONCRETE SLOPE PROTECTION

Quantity: 180.00 li.m
Portland Cement 580.00 bags 210.00 121,800.00
Sand 32.00 cu.m 265.00 8,480.00
Page 69
Gravel 63.00 cu.m 720.00 45,360.00
12 mm dia Re-Bars 280.00 pcs 195.00 54,600.00
10 mm dia Re-Bars 412.00 pcs 135.00 55,620.00

Concrete Vibrator 1.00 24.00 1,000.00 24,000.00
One Bagger Mixer 1.00 24.00 1,500.00 36,000.00
Water Truck 1.00 24.00 3,000.00 72,000.00

Foreman 1.00 24.00 550.00 13,200.00
Skilled labor 4.00 24.00 450.00 43,200.00
Ordinary Labor 10.00 24.00 325.00 78,000.00

Indirect Cost ( 27%): 150,730.20
Item No. VII. CONCRETE WHEELGUARD

Quantity: 122.00 pcs
Sand 8.00 cu.m 265.00 2,120.00
Gravel 15.00 cu.m 720.00 10,800.00
12 mm dia Re-Bars 42.00 pcs 195.00 8,190.00
10 mm dia Re-Bars 232.00 pcs 135.00 31,320.00
Sub-Total 95,330.00

One Bagger Mixer 1.00 7.00 1,500.00 10,500.00
Sub-Total 10,500.00
Page 70
Foreman 1.00 7.00 550.00 3,850.00
Skilled labor 4.00 7.00 450.00 12,600.00
Ordinary Labor 6.00 7.00 325.00 13,650.00
Sub-Total 30,100.00

Indirect Cost ( 27%): 36,701.10
Item No. VIII. CONCRETE BOX CULVERT

Quantity: 9.00 li.m
Sand 3.00 cu.m 265.00 795.00
Gravel 6.00 cu.m 720.00 4,320.00
16 mm dia Re-Bars 18.00 pcs 330.00 5,940.00
10 mm dia Re-Bars 118.00 pcs 135.00 15,930.00
Sub-Total 48,535.00

One Bagger Mixer 1.00 3.00 1,500.00 4,500.00
Water Truck 1.00 3.00 3,000.00 9,000.00
Sub-Total 13,500.00

Foreman 1.00 4.00 550.00 2,200.00
Skilled labor 4.00 4.00 450.00 7,200.00
Ordinary Labor 6.00 4.00 325.00 7,800.00
Sub-Total 17,200.00

Indirect Cost ( 27%): 21,393.45
Page 71
297.92
Page 72
534.82
Page 73
1,011.12
221.40
877.55
63.00
573.30
31.50
Page 74
63.00
110,551.00
242,400.00
3,938.83
14.95
136.00
7.47
14.95
33,365.50
Page 75
40,600.00
1,415.01
6.00
54.60
3.00
6.00
16,987.25
30,700.00
11,180.94
Page 76
I 17,589.50
II 89,376.25
III 296,291.00
IV 315,469.44
V 1,295,263.80
VI 708,989.40
VII 172,631.22
VIII 100,628.46
IX
X
2,996,239.07
Page 77
Name of Project: IMPROVEMENT OF SINDALAN - ANAO ROAD (CAMUNING SECTION)
Location: CAMUNING, MEXICO, PAMPANGA
Item No. I: Mobilization/Demobilization Quantity 1.00 lot
I. Equipment Cost (Fuel and Operator) Days Rate/Day Total

1.00 Lowbed Trailer w/ Primemover 2 10,000.00 P 20,000.00
II. Labor Cost Days Rate/Day Total

2.00 Laborers 2 300.00 P 1,200.00
Sub-Total Cost: 21,200.00

Mark-Ups (25%): 5,300.00
Item No. II: Breaking and Removal of Existing Quantity #REF! cu.m
Structure
I. Equipment Cost (Fuel and Operator) Days Rate/Day Total
1.00 Backhoe with Breaker 20 12,000.00 P 240,000.00
1.00 Concrete Cutter 12 1,500.00 18,000.00
2.00 Dump Truck 18 11,500.00 414,000.00
P 672,000.00
III. Labor Cost Days Rate/Day Total

1.00 Project Engineer 20 600.00 P 12,000.00
1.00 Foreman 20 500.00 10,000.00
8.00 Laborers 20 300.00 48,000.00
P 70,000.00

Mark-Ups (25%): 185,500.00
Total Cost: 927,500.00 Unit Cost: 292.24 /cu.m
Item No. III: Aggregate Base Course Quantity 289.00 cu.m
I. Material Cost Unit Cost Total

289.00 cu.m - Aggregate Base Course 520.00 P 150,280.00
II. Equipment Cost (Fuel and Operator) Days Rate/Day Total

1.00 Road Grader 4 8,000.00 P 32,000.00
1.00 Road Roller 8 6,500.00 52,000.00
1.00 Water Truck 8 2,000.00 16,000.00
P 100,000.00

1.00 Foreman 8 500.00 4,000.00
3.00 Laborers 8 300.00 7,200.00
P 16,000.00
Mark-Ups (25%): 66,570.00
Total Cost: 332,850.00 Unit Cost: 1,151.73 /cu.m
Item No. IV: 0.20m thick PCCP Quantity 3,390.00 sq.m

680.00 cu.m - RMC, 3500 @ 14 days 3,600.00 P 2,448,000.00
106.00 pcs - 16 mm Dowels and Spikes 345.00 36,570.00
0.50 drums - Asphalt Sealant 10,000.00 5,000.00
1.00 lot - C- Purlins Forms 30,000.00 30,000.00
1.00 lot - Miscellaneous Items 7,500.00 7,500.00
P 2,527,070.00
II. Equipment Cost (Fuel and Operator) Days Rate/Day Total

1.00 Vibratory Screeder 24 850.00 20,400.00
1.00 Concrete Cutter 8 1,500.00 12,000.00
1.00 Water Truck 18 2,500.00 45,000.00
P 77,400.00

1.00 Foreman 29 500.00 14,500.00
3.00 Skilled Labor 29 500.00 43,500.00
10.00 Laborers 29 300.00 87,000.00
P 162,400.00
Sub-Total Cost: 2,766,870.00

Mark-Ups (25%): 691,717.50
Total Cost: 3,458,587.50 Unit Cost: 1,020.23 /sq.m
Item No. V: 18 " Reinforced Concrete Culvert Quantity 22.00 li.m

16.00 bags - Cement (40 kgs) 205.00 P 3,280.00
2.00 cu.m - Sand 275.00 550.00
2.00 cu.m - Gravel 700.00 1,400.00
22.00 pcs - 18" RC Pipes 925.00 20,350.00
P 26,580.00
II. Labor Cost Days Rate/Day Total

1.00 Foreman 3 500.00 1,500.00
1.00 Skilled Labor 3 500.00 1,500.00
3.00 Laborers 3 300.00 2,700.00
P 7,500.00

Mark-Ups (25%): 8,520.00
Total Cost: 42,600.00 Unit Cost: 1,936.36 /cu.m
#REF!
1,151.73
678.00 6169.8
339
1,020.23
4.06593407
10259
1,936.36
Det
I 26,500.00
II #REF!
III 332,849.97
IV 3,458,579.70
V 42,599.92
VI
VII
VIII
IX
#REF!
DETAILED ESTIMATES
Item I: MOBILIZATION/DEMOBLIZATION
Qty: 1.00 lot
A. Materials:
Quanity Description Unit Cost Total
1.00 lot Bunk Houses, Store Room, etc. P 8,000.00 P 8,000.00
1.00 lot Signages, Billboards, etc. 5,000.00 5,000.00
P 13,000.00
B. Equipment
Quantity Days Description Rate Total
1 2 Stake Truck P 3,000.00 P 6,000.00
P 6,000.00
C. Labor
4 2 Laborer 280.00 2,240.00
P 2,240.00

Mark-ups, Tax and Profit: 5,841.00
Total: P 27,081.00
Item II: SUBGRADE PREPARATION

Qty: 2907.50 cu.m
A. Equipment
1 1 Road Grader P 12,000.00 P 12,000.00
P 12,000.00
B. Labor
1 1 Foreman P 480.00 480.00
4 1 Laborer 280.00 1,120.00
P 1,600.00

Total: P 17,340.00
Unit Cost: P 5.96
Item III: EMBANKMENT/FILLING MATERIALS

Qty: 640.68 cu.m
A. Materials:
640.68 m Filling Materials P 225.00 P 144,153.00
P 144,153.00
B. Equipment
1 4 Road Grader P 12,000.00 P 48,000.00
1 6 Road Roller 6,500.00 39,000.00
1 6 Plate Compactor 1,500.00 9,000.00
1 6 Mini Water Truck 2,500.00 15,000.00
P 111,000.00
C. Labor
1 6 Foreman P 480.00 2,880.00
1 6 Skilled Laborer 380.00 2,280.00
4 6 Laborer 280.00 6,720.00
P 11,880.00

Total: P 340,467.08
Unit Cost: P 531.42
Item IV: AGGREGATE BASE COURSE

Qty: 267.49 cu.m
A. Materials:
267.49 m Aggt. Base Coarse P 550.00 P 147,119.50
P 147,119.50
B. Equipment
1 2 Road Grader P 10,000.00 P 20,000.00
1 3 Road Roller 6,500.00 19,500.00
1 3 Plate Compactor 1,500.00 4,500.00
1 3 Mini Water Truck 2,500.00 7,500.00
P 51,500.00
C. Labor
1 3 Foreman P 480.00 1,440.00
1 3 Skilled Laborer 380.00 1,140.00
4 3 Laborer 280.00 3,360.00
P 5,940.00
Total: P 260,813.36
Unit Cost: P 975.04
Item V: 0.15 m THICK PCCP (RMC 3500 psi @ 28 DAYS)

Qty: 2326.00 m
A. Materials:
349.00 m RMC, G1 - 3/4" 3500 psi @ 28 days P 3,500.00 P 1,221,500.00
12.00 pcs 16mm Dowels 340.00 4,080.00
15.00 pcs 12mm Spikes 195.00 2,925.00
1.00 lot 6" Forms 25,000.00 25,000.00
1.00 lot Sealants and Tie Wires 8,000.00 8,000.00
P 1,261,505.00
B. Equipment
1 12 Concrete Vibrator w/ Screeder 1,500.00 P 18,000.00
1 14 Mini Water Truck 2,500.00 35,000.00
1 6 Concrete Cutter 1,200.00 7,200.00
P 60,200.00
Quantity No of DaysIII. Labor Rate Total

1 14 Foreman P 480.00 6,720.00
4 14 Skilled Laborer 380.00 21,280.00
10 14 Laborer 280.00 39,200.00
P 67,200.00
Direct Cost: 1,388,905.00

Total: P 1,770,853.88
Unit Cost: P 761.33
Item VI: 4" CHB Line Canal w/ Cover

Qty: 2326.00 m
A. Materials:
1,490.00 bags Cement, 40 kgs P 218.00 P 324,820.00
110.00 cu.m Screened Sand 250.00 27,500.00
62.00 cu.m 3/4" Gravel 810.00 50,220.00
15,500.00 pcs 4" CHB 5.50 85,250.00
1,950.00 lot 10 mm dia Deformed Bars 135.00 263,250.00
16.00 pcs 1/2" thick plywood 480.00 7,680.00
250.00 bd.ft Assorted Form Lumber and Bracings 42.00 10,500.00
50.00 kgs CW Nails and Tie Wires 70.00 3,500.00
P 772,720.00
B. Equipment
1 24 One Bagger Mixer 1,500.00 P 36,000.00
1 8 Concrete Cutter 1,200.00 9,600.00
P 45,600.00
Quantity No of DaysIII. Labor Rate Total

1 28 Foreman P 480.00 13,440.00
4 28 Skilled Laborer 380.00 42,560.00
8 28 Laborer 280.00 62,720.00
P 118,720.00

Total: P 1,194,726.00
5.96
531.42
975.04
348.9
761.33
348.9
I 27,081.00
II 17,328.70
III 340,470.17
IV 260,813.45
V 1,770,853.58
VI 1,194,726.00
3,611,272.90
DETAILED ESTIMATES
Construction of Covered Court with Reinforced Concrete Slab at Barangay San Fancisco,
Lubao, Pampanga
Qty: 1.00 lot
A. Materials

4.00 2.00 Laborers 300.00 2,400.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Sub-Total : 27,400.00
Item II: Embankment/Filling Materials

Qty: 184.80 cu.m
A. Materials
184.80 cu.m Filling Materials (common barrow) 225.00 41,580.00

1.00 4.00 Foreman 600.00 2,400.00
6.00 4.00 Laborers 300.00 7,200.00
1.00 3.00 Plate Compactor 2,500.00 7,500.00
Sub-Total : 58,680.00
Unit Cost : 412.79
Page 91
Qty: 97.92 cu.m

1.00 6.00 Foreman 600.00 3,600.00
6.00 6.00 Laborers 301.00 10,836.00
Sub-Total : 16,236.00
Unit Cost : 215.55
Item IV: Concrete Works

Qty: 1.00 lot
A. Materials
780.00 bags Cement 210.00 163,800.00
47.00 cu.m Sand 260.00 12,220.00
84.00 cu.m Gravel 3/4" 830.00 69,720.00
144.00 pcs 16mm dia. Bars 340.00 48,960.00
68.00 pcs 12 mm dia. Bars 200.00 13,600.00
530.00 pcs 10mm dia. Bars 140.00 74,200.00
60.00 kgs Tie Wires 70.00 4,200.00

1.00 30.00 Foreman 600.00 18,000.00
8.00 30.00 Laborers 301.00 72,240.00
1.00 30.00 One Bagger Mixer 650.00 19,500.00
Sub-Total : 550,440.00
Total Cost : 715,572.00
Page 92
Item V: Masonry Works
Qty: 1.00 lot
A. Materials
1,020.00 pcs 5" CHB 8.00 8,160.00
70.00 bags Cement 210.00 14,700.00
7.00 cu.m Sand 260.00 1,820.00
72.00 pcs 10mm x 6m RSB 130.00 9,360.00

1.00 5.00 Foreman 600.00 3,000.00
6.00 5.00 Laborers 301.00 9,030.00
Sub-Total : 47,570.00
Item VI: Carpentry Works

Forms and Scaffoldings
Qty: 1.00 lot
A. Materials
250.00 bd.ft Form Lumber 48.00 12,000.00
8.00 kilos Cw Nails 70.00 560.00

1.00 5.00 Foreman 600.00 3,000.00
4.00 5.00 Laborers 301.00 6,020.00
Page 93
Sub-Total : 33,840.00
Item VII: Steel Works

Qty: 1.00 lot
A. Materials
322.00 pcs 1/4" x 2-1/2" x 2-1/2" Angle Bars 1,550.00 499,100.00
154.00 pcs 1/4" x 2" x 2" Angle bars 875.00 134,750.00
70.00 pcs 16mm dia. Sag Rods and Cross Bracings 350.00 24,500.00
24.00 pcs 16mm dia. Turn Buckles 80.00 1,920.00
12.00 pcs 12mm MS Plate (0.35 m x 0.40 m) 820.00 9,840.00
72.00 pcs Bolt and Washers 210.00 15,120.00
24.00 gals Primer Paint 620.00 14,880.00

1.00 25.00 Foreman 600.00 15,000.00
6.00 25.00 Laborers 301.00 45,150.00
1.00 22.00 Welding machine 850.00 18,700.00
1.00 6.00 Elf Truck with Boom 7,500.00 45,000.00
Sub-Total : 1,075,435.00
Total Cost : 1,398,065.50
Item VIII: Tinsmithry Works

Qty: 776.00 li.m
A. Materials
776.00 li.m 0.40mm Color Steel Supreme (Rib Type) 350.00 271,600.00
Page 94
15.00 pcs 0.40mmx 24" Gutter 650.00 9,750.00
20.00 pcs 0.40mm x 24" Flashing 450.00 9,000.00
32.00 pcs 0.40mm x 16" Ridge Cap 450.00 14,400.00
24.00 pcs 3" PVC Pipe 510.00 12,240.00
24.00 pcs 3" PVC Elbow 60.00 1,440.00
5,432.00 pcs Tekscrews 2.00 10,864.00
1,000.00 pcs Rivets 0.75 750.00
1.00 lot Miscellaneous (sealants, straps, etc.) 2,500.00 2,500.00

1.00 12.00 Foreman 600.00 7,200.00
4.00 12.00 Laborers 30.00 1,440.00
Sub-Total : 365,184.00
Total Cost : 474,739.20
Unit Cost : 611.78
Item IX: Painting Works

Qty: 1.00 lot
A. Materials
3.00 gals Flat Latex Paint (Concrete columns) 520.00 1,560.00
4.00 gals Semi Gloss (Concrete columns) 550.00 2,200.00

1.00 5.00 Foreman 600.00 3,000.00
3.00 5.00 Laborers 30.00 450.00
Sub-Total : 22,450.00
Page 95
Page 96
412.79
Page 97
215.55
93.41
794.00
46.71
84.07
143.00
62.00
518.00
###
Page 98
3,400.00
260.00
26.00
220.00
11,914.00
8,162.00
Page 99
313.00
142.00
69.00
219.00
###
340
Page 100
340
###
611.78
Page 101
I 35,620.00
II 76,283.59
III 21,106.66
IV 715,572.00
V 61,841.00
VI 43,992.00
VII 1,398,065.50
VIII 474,739.20
IX 29,185.00
2,856,404.95
Page 102
DETAILED ESTIMATES
Project Name: Construction of Covered Court with Reinforced Slab

Location : Sto. Tomas, Lubao, Pampanga
Qty: 1.00 lot

Temporary Facilities, Signages, Barricades 1.00 lot P 20,000.00 P 20,000.00
P 20,000.00
II. Labor and Equipment Unit Cost Total

1.00 Foreman 2.00 days P 650.00 P 1,300.00
2.00 Skilled 2.00 days 420.00 1,680.00
4.00 Laborer 2.00 days 300.00 2,400.00
1.00 Elf Truck 2.00 days 1,750.00 3,500.00
P 8,880.00
Direct Cost: P 28,880.00

In-Direct Cost: 7,797.60
Bid Total: P 36,677.60
Item II:Embankment (Levelling and Compaction only)

Qty: 228.00 cu.m
I. Materials:
None

1.00 Foreman 6.00 days P 650.00 P 3,900.00
1.00 Skilled 6.00 days 420.00 2,520.00
6.00 Laborer 6.00 days 300.00 10,800.00
1.00 Plate Compactor 5.00 days 1,200.00 6,000.00
P 17,220.00

Total: P 21,869.40
Unit Cost: 95.92

Qty: 104.46 cu.m
I. Materials:
None

1.00 Foreman 3.00 days P 650.00 P 1,950.00
2.00 Skilled 3.00 days 420.00 2,520.00
6.00 Laborer 3.00 days 300.00 5,400.00
P 9,870.00

Total: P 12,534.90
Unit Cost: 120.00
Item III: Concrete Works:

Qty: 21.50 cu.m

Cement 750.00 bags P 220.00 P 165,000.00
Sand 44.00 cu.m 260.00 11,440.00
Gravel 3/4" 88.00 cu.m 830.00 73,040.00
16mm x 6m RSB 160.00 pcs 350.00 56,000.00
12mm x 6m RSB 108.00 pcs 200.00 21,600.00
10mm x 6m RSB 564.00 pcs 135.00 76,140.00
Tie Wires 40.00 kgs 75.00 3,000.00
P 406,220.00
II. Labor and Equipment (35%) P 142,177.00

Bid Total: P 696,464.19

Qty: 1.00 lot

Cement 98.00 bags P 220.00 P 21,560.00
Sand 11.00 cu.m 260.00 2,860.00
5" CHB 1,575.00 pcs 7.50 11,812.50
10mm x 6m RSB 96.00 pcs 135.00 12,960.00
Tie Wires 40.00 kgs 75.00 3,000.00
P 52,192.50


Qty: 1.00 lot
Assorted Form Lumber 300.00 bd.f P 42.00 P 12,600.00
1/4" thick Plywood 16.00 pcs 350.00 5,600.00
CW Nails 4.00 kgs 65.00 260.00
P 18,460.00

Item VII: Steel Works

Qty: 1.00 lot

1/4" x 2-1/2" x 2-1/2" Angle Bars 202.00 pcs 1,550.00 313,100.00
1/4" x 2" x 2" Angle bars 220.00 pcs 875.00 192,500.00
1/4" x 1-1/2" x 1-1/2" Angle Bars 14.00 pcs 580.00 8,120.00
16mm dia. Sag Rods and Cross Bracings 70.00 pcs 350.00 24,500.00
16mm dia. Turn Buckles 24.00 pcs 80.00 1,920.00
12mm MS Plate (0.35 m x 0.40 m) 12.00 pcs 820.00 9,840.00
1.5mm x 2" x 6" C-Purlins 192.00 pcs 800.00 153,600.00
Bolt and Washers 72.00 pcs 210.00 15,120.00
Primer Paint 16.00 gals 620.00 9,920.00
Misc. Consumbles (Welding Rods, etc) 1.00 lot 15,000.00 15,000.00
P 754,200.00

Direct Cost: P 1,116,216.00
Bid Total: P 1,417,594.32
Item VII: Tinsmithry Works

Qty: 776.00 li.m

0.40mm Color Steel Supreme (Rib Type) 776.00 li.m P 350.00 P 271,600.00
0.40mmx 24" Gutter 15.00 pcs 550.00 8,250.00
0.40mm x 24" Flashing 20.00 pcs 350.00 7,000.00
0.40mm x 16" Ridge Cap 32.00 pcs 350.00 11,200.00
3" PVC Pipe 24.00 pcs 510.00 12,240.00
3" PVC Elbow 24.00 pcs 60.00 1,440.00
Misc. Consumables (screws, rivets, sealants, etc 1.00 lot 8,000.00 8,000.00
P 319,730.00

Total: P 548,177.09
Unit Cost: 706.41
Bid Total: P 548,174.16
Item IX: Painting Works

Qty: 1.00 lot

Flat Latex Paint (Concrete columns) 3.00 gals 520.00 1,560.00
Semi Gloss (Concrete columns) 4.00 gals 550.00 2,200.00
Quick Dry Enamel 14.00 gals 575.00 8,050.00
H Frame Scaffoldings 1.00 lot 4,000.00 4,000.00
Misc. Consumables (brushes, rollers, etc) 1.00 lot 3,000.00 3,000.00
P 18,810.00

95.92
120.00
87.9120879121 800
800 747.2527
43.956043956
87.9120879121
161
105
556
196
215
12
379.6
706.41
I 36,677.60
II 21,869.76
III 12,535.20
IV 696,464.19
V 89,484.04
VI 31,649.67
VII 1,417,594.32
VIII 548,174.16
IX 34,638.62
2,889,087.56
DETAILED ESTIMATES
Construction of Multi Purpose Covered Area with Reinforced Concrete Slab at Diosdado Macapagal
Memorial High School, Solib, Floridblanca, Pampanga
Item No. I: Mobilization/Demobilization

QTY: 1.00 lot
Material Cost: Quantity Unit Cost Total

Barricades and Signages 1 lot P 5,000.00 P 5,000.00
Mat'l Cost: P 5,000.00
Labor Cost: Days Rate/Day Total

6 - Laborers 2 P 320.00 P 3,840.00
Labor Cost: P 3,840.00
`
Equipment Cost: Days Rate/Day Total
1 - Stake Truck 2 P 3,000.00 P 6,000.00
Equipment Cost: P 6,000.00

Overhead and Profit: 2,968.00
VAT: 2,136.96
Total: P 19,944.96
Item No. II: Excavation & Backfilling

QTY: 57.24 cu.m

1 - Foreman 4 550.00 2,200.00
7 - Laborers 4 320.00 8,960.00

VAT: 1,607.04
Total: P 14,999.04
Unit Cost: 262.04 262.04
Item No. III: Filling Materials

QTY: 32.00 cu.m

Filling Materials/Common Barrow 32.00 m P 250.00 P 8,000.00
CC3 Page 112

Mat'l Cost: P 8,000.00

1 - Foreman 2 550.00 1,100.00
4 - Laborers 2 320.00 2,560.00

1 - Plate Compactor 2 P 1,200.00 P 2,400.00

VAT: 2,024.64
Total: P 18,896.64
Unit Cost: 590.52 590.52
Item No. IV. Concrete Works

QTY: 43.97 cu.m
Material Cost: Quantity Unit Cost Total 43.97

5" CHB 366 pcs. P 7.50 P 2,745.00 2,813.00
Cement 374 bags 220.00 82,280.00 373.75
Sand 37 cu.m. 250.00 9,250.00 26.38
Gravel 40 cu.m. 750.00 30,000.00 39.57
16 mm x 6.0 m 86 pcs. 345.00 29,670.00 169.00
12 mm x 6.0 m 14 pcs. 135.00 1,890.00 35.00
10 mm x 6.0 m 92 pcs. 90.00 8,280.00 292.00
G.I. wire #16 25 kls. 70.00 1,750.00
Mat'l Cost P 163,120.00

1 - Foreman 14 550.00 7,700.00
3 - Skilled Laborers 14 450.00 18,900.00
6 - Laborers 14 320.00 26,880.00

1 - One Bagger Mixer 12 P 1,500.00 P 18,000.00
Equipment Cost: P 18,000.00 43.82

VAT: 33,782.40
Total: P 315,302.40
Unit Cost: 7,170.85 7,170.85

CC3 Page 113
Item No. V: Forms & Scaffolding
QTY: 1.00 lot

1/2" Plywood 6 pcs P 440.00 P 2,640.00
Form Lumber 150 bd.ft 42.00 6,300.00
Scaffoldings 1 lot 5,000.00 5,000.00
Mat'l Cost P 13,940.00

1 - Foreman 3 550.00 1,650.00
3 - Laborers 3 320.00 2,880.00
Labor Cost: P 7,230.00 51.87

VAT: 3,048.48
Total: P 28,452.48
Item No. VI: Steel Works

QTY: 1.00 lot
I. Material Costs: Quanity Unit Cost Total

1/4" x 2-1/2" x 2-1/2" Angle Bars 196.00 pcs P 1,550.00 P 303,800.00
1/4" x 2" x 2" Angle bars 34.00 pcs 890.00 30,260.00
1/4" x 1-1/2" x 1-1/2" Angle bars 36.00 pcs 645.00 23,220.00
16mm dia. Sag Rods and Cross Bracings 24.00 pcs 365.00 8,760.00
16mm dia. Turn Buckles 16.00 pcs 120.00 1,920.00
12mm MS Plate (0.35 m x 0.40 m) 10.00 pcs 1,000.00 10,000.00
Bolt and Washers 60.00 pcs 225.00 13,500.00
Primer Paint 16.00 gals 630.00 10,080.00
Misc. Consumbles (Welding Rods, etc) 1.00 lot 5,000.00 5,000.00
etc.) Mat'l Cost P 521,290.00 182,451.50

1 - Foreman 20 550.00 11,000.00
7 - Laborers 20 320.00 44,800.00
CC3 Page 114

1 - Elf Truck with Boom 6 P 5,500.00 P 33,000.00
1 - Welding Machine 20 1,200.00 24,000.00

VAT: 92,316.96
Total: P 861,624.96
Item No. VII: Tinsmithry Works

QTY: 482.00 li.m
I. Material Costs: Quanity Unit Cost Total

0.40mm Color Steel Supreme (Rib Type) 482.00 li.m P 425.00 P 204,850.00
0.40mmx 24" Gutter 23.00 pcs 650.00 14,950.00
0.40mm x 24" Flashing 14.00 pcs 550.00 7,700.00
0.40mm x 16" Ridge Cap 12.00 pcs 550.00 6,600.00
3" PVC Pipe 20.00 pcs 510.00 10,200.00
3" PVC Elbow 20.00 pcs 60.00 1,200.00
Tekscrews 3,374.00 pcs 2.00 6,748.00
Rivets 800.00 pcs 0.75 600.00
Miscellaneous (sealants, straps, etc.) 1.00 lot 2,500.00 2,500.00
etc.) Mat'l Cost P 255,348.00 89,371.80

1 - Foreman 16 550.00 8,800.00
7 - Laborers 16 320.00 35,840.00

VAT: 47,806.27
Total: P 446,191.87
Unit Cost: 925.71 925.71
Item No. IX: Painting Works

QTY: 1.00 LOT

Flat Latex Paint 1.00 gals. 525.00 P 525.00
Semi Gloss Latex Paint 1.00 gals. 550.00 550.00
CC3 Page 115

Quick dry enamel ( silver) 16.00 gals. 575.00 9,200.00
Concrete neutralizer 1.00 gals. 150.00 150.00
Patching compound 2.00 kgs. 35.00 70.00
Mat'l Cost P 13,495.00

1 - Foreman 3 550.00 1,650.00
2 - Laborers 3 320.00 1,920.00
Labor Cost: P 8,070.00 59.80

VAT: 3,105.36
Total: P 28,983.36
CC3 Page 116

I 19,944.96
II 14,999.17
III 18,896.64
IV 315,302.27
V 28,452.48
VI 861,624.96
VII 446,192.22
VIII 28,983.36
1,734,396.06
CC3 Page 117

DETAILED ESTIMATES
Construction of Multi Purpose Covered Area with Concrete Slab at San Juan Bano
Elementary School, San Juan Bano, Arayat, Pampanga
Qty: 1.00 lot
A. Materials
Materials: 8,000.00

4.00 2.00 Laborers 300.00 2,400.00
1.00 2.00 Elf/Stake Truck 4,000.00 8,000.00
Sub-Total : 18,400.00
Item II: Excavation and Backfilling

Qty: 57.24 cu.m

1.00 5.00 Foreman 600.00 3,000.00
6.00 5.00 Laborers 301.00 9,030.00
Sub-Total : 13,530.00
Unit Cost : 312.01
Item III: Concrete Works

Qty: 39.65 cu.m
A. Materials
338.00 bags Cement 210.00 70,980.00
20.00 cu.m Sand 260.00 5,200.00
36.00 cu.m Gravel 3/4" 830.00 29,880.00
82.00 pcs 16mm dia. Bars 340.00 27,880.00
60.00 pcs 10mm dia. Bars 140.00 8,400.00
Page 118
30.00 kgs Tie Wires 70.00 2,100.00

1.00 10.00 Foreman 600.00 6,000.00
8.00 10.00 Laborers 301.00 24,080.00
1.00 10.00 One Bagger Mixer 650.00 6,500.00
Sub-Total : 199,020.00
Total Cost : 262,706.40
Unit Cost : 6,625.63
Item IV: Carpentry Works

Forms and Scaffoldings
Qty: 1.00 lot
A. Materials
200.00 bd.ft Form Lumber 48.00 9,600.00
4.00 kilos Cw Nails 70.00 280.00

1.00 3.00 Foreman 600.00 1,800.00
4.00 3.00 Laborers 301.00 3,612.00
Sub-Total : 30,872.00
Item V: Steel Works

Qty: 1.00 lot
A. Materials
188.00 pcs 1/4" x 2-1/2" x 2-1/2" Angle Bars 1,550.00 291,400.00
34.00 pcs 1/4" x 2" x 2" Angle bars 890.00 30,260.00
Page 119
36.00 pcs 1/4" x 1-1/2" x 1-1/2" Angle bars 645.00 23,220.00
24.00 pcs 16mm dia. Sag Rods and Cross Bracings 365.00 8,760.00
16.00 pcs 16mm dia. Turn Buckles 120.00 1,920.00
10.00 pcs 12mm MS Plate (0.35 m x 0.40 m) 1,000.00 10,000.00
60.00 pcs Bolt and Washers 225.00 13,500.00
16.00 gals Primer Paint 630.00 10,080.00

1.00 20.00 Foreman 600.00 12,000.00
6.00 20.00 Laborers 301.00 36,120.00
1.00 20.00 Welding machine 1,200.00 24,000.00
1.00 5.00 Elf Truck with Boom 7,500.00 37,500.00
Sub-Total : 658,510.00
Total Cost : 869,233.20
Item VI: Tinsmithry Works

Qty: 482.00 li.m
A. Materials
482.00 li.m 0.40mm Color Steel Supreme (Rib Type) 425.00 204,850.00
23.00 pcs 0.40mmx 24" Gutter 650.00 14,950.00
14.00 pcs 0.40mm x 24" Flashing 550.00 7,700.00
12.00 pcs 0.40mm x 16" Ridge Cap 550.00 6,600.00
20.00 pcs 3" PVC Pipe 510.00 10,200.00
20.00 pcs 3" PVC Elbow 60.00 1,200.00
3,374.00 pcs Tekscrews 2.00 6,748.00
800.00 pcs Rivets 0.75 600.00
1.00 lot Miscellaneous (sealants, straps, etc.) 2,500.00 2,500.00

1.00 12.00 Foreman 600.00 7,200.00
4.00 12.00 Laborers 30.00 1,440.00
Sub-Total : 288,948.00
Page 120
Total Cost : 381,411.36
Unit Cost : 791.31
Item VII: Painting Works

Qty: 1.00 lot
A. Materials
3.00 gals Flat Latex Paint (Concrete columns) 520.00 1,560.00
4.00 gals Semi Gloss (Concrete columns) 550.00 2,200.00

1.00 5.00 Foreman 600.00 3,000.00
3.00 5.00 Laborers 30.00 450.00
Sub-Total : 22,450.00
Page 121
312.01
39.65
337.03
19.83
35.69
82.00
518.00
Page 122
50,554.00
6,625.63
7,966.00
313.00
142.00
Page 123
142.00
69.00
219.00
178,111.50
340
340
89,371.80
Page 124
791.31
I 24,288.00
II 17,859.45
III 262,706.23
IV 40,751.04
V 869,233.20
VI 381,411.42
VII 29,634.00
1,625,883.34
Page 125
Vertical
BILL OF QUANTITIES
Qty: 1.00 lot

1 lot Temporary Facilities 10,000.00 10,000.00
6.00 4.00 Laborers 300.00 7,200.00
1.00 4.00 Elf/Stake Truck 2,500.00 10,000.00
Contingencies and Mark-ups: 7,344.00
Total: 34,544.00
Item II-A: Breaking and Removal of Existing Structure (

Qty: 220.00 sq.m

1.00 6.00 Foreman 550.00 3,300.00
6.00 6.00 Laborers 300.00 10,800.00
1.00 6.00 Elf/Stake Truck 2,500.00 15,000.00
1.00 4.00 Jack Hammer 2,000.00 8,000.00
1.00 4.00 Concrete Cutter 1,200.00 4,800.00
Total: 56,642.00
Unit Cost: 257.46
Item II-B: Filling Materials

Qty: 601.00 cu.m

601.00 cu.m Common Barrow/Filling Materials (in-place) 250.00 150,250.00
Materials Labor and Equipment: 150,250.00
Total: 190,817.50
Unit Cost: 317.50
Item II-C: Aggregate Base Course
Page 126 of 6
Vertical
Qty: 240.00 cu.m

240.00 cu.m Aggregate Base Course (in-place) 700.00 168,000.00
Total: 213,360.00
Unit Cost: 889.00
Item II-D: 0.15 m thick PCCP

Qty: 1745.00 sq.m

262.00 cu.m - RMC, 3500 @ 28 Days 3,500.00 P 917,000.00
20.00 kilos - Asphalt Sealant 205.00 4,100.00
Total: 1,389,994.36
Unit Cost: 796.56
Item II-E: 0.10 m thick PCCP

Qty: 435.88 sq.m

44.00 cu.m - RMC, 3500 @ 28 Days 3,500.00 P 154,000.00
8.00 kilos - Asphalt Sealant 205.00 1,640.00
Total: 259,187.63
Unit Cost: 594.63
Page 127 of 6
Vertical
Item III-A: 5" CHB Catch Basins

Qty: 1.00 lot

670.00 pcs 5" CHB 8.00 5,360.00
62.00 bags Cement 210.00 13,020.00
6.00 cu.m Sand 260.00 1,560.00
2.00 cu.m Gravel 3/4" 830.00 1,660.00
46.00 pcs 10mm dia. Deformed Bars x 6.0 m 140.00 6,440.00
30.00 pcs 16mm dia. Square Bars x 6.0 m 360.00 10,800.00
14.00 pcs 2-1/2 Angle Bars x 1/4" thick x 6.0 m 1,420.00 19,880.00
5.00 kilos Welding Rod 125.00 625.00
1.00 lot Miscellaenous Consumbles 2,000.00 2,000.00
Total: 109,071.41
Item III-B: 5" CHB Line Canal w/ Cover

Qty: 193.20 li.m

1,490.00 pcs 5" CHB 8.00 11,920.00
646.00 bags Cement 210.00 135,660.00
45.00 cu.m Sand 260.00 11,700.00
58.00 cu.m Gravel 3/4" 830.00 48,140.00
150.00 bd.ft Assorted Form Lumbers 42.00 6,300.00
6.00 pcs 1/4 " Thick Plywood 360.00 2,160.00
Total: 544,210.24
Unit Cost: 2,816.82
Page 128 of 6
Vertical
Item III-C: PVC Pipes (incl. installation)

Qty: 193.20 li.m

31.00 pcs 4" dia PVC Pipe x 3.0 m 980.00 30,380.00
10.00 bags 8" PVC Pipes x 3.0 m 1,550.00 15,500.00
1.00 lot Assorted PVC Connector (Couplings, Elbows etc.) 1,500.00 1,500.00
6.00 liters PVC Cement 375.00 2,250.00
Total: 90,020.14
Item IV-A: Repair and Upgrading of Existing Fence

Qty: 1.00 lot

2,020.00 pcs 5" CHB 8.00 16,160.00
240.00 bags Cement 210.00 50,400.00
25.00 cu.m Sand 260.00 6,500.00
6.00 cu.m Gravel 3/4" 830.00 4,980.00
32.00 units 1.0 m x 3.0 m Tubular Grills 7,500.00 240,000.00
28.00 tins Flat latex Paint 2,150.00 60,200.00
1.00 lot Miscellaenous Consumbles (Nails, Ties, brushes etc.) 2,000.00 2,000.00
Total: 756,231.66
Item IV-B: Steel Gates

Qty: 1.00 lot

118.25 sq.ft 1 unit - 5.0 m x 2.2 m Main Steel Gate 330.00 39,022.50
Page 129 of 6
Vertical
24.83 sq.ft 1 unit - 1.1 m x 2.1 m Service Steel Gate 300.00 7,449.75
Total: 49,558.58
Item V: Repair and Improvement of Existing Guardhouse

Qty: 1.00 lot

240.00 pcs 5" CHB 8.00 1,920.00
32.00 bags Cement 210.00 6,720.00
4.00 cu.m Sand 260.00 1,040.00
6.00 cu.m Gravel 3/4" 830.00 4,980.00
2.00 pcs 1/4 " Thick Plywood 360.00 720.00
4.00 gals Flat latex Paint 525.00 2,100.00
3.00 tins Semi Gloss Latex Paint 2,150.00 6,450.00
82.00 pcs 0.30 m x 0.30 m Tiles 32.00 2,624.00
8.00 sq.m Stone Works (Facade) 1,200.00 9,600.00
6.00 bags Tile Adhesives 275.00 1,650.00
2.00 bags TileGrouts 85.00 170.00
34.00 sq.m 4.5mm Hardiflex Ceiling on Metal Furring 520.00 17,680.00
1.00 sets 2.1 m x 0.80 m Panel Door Swing Type 6,250.00 6,250.00
1.00 sets 2.1 m x 0.70 m PVC Door Swing Type 2,750.00 2,750.00
65.86 sq.ft Steel Casement Window 250.00 16,465.00
4.00 pcs 2" x 4" x 1.2mm C-Purlins 540.00 2,160.00
10.00 pcs 2" Angular Bars x 3/16" x 6.0m 675.00 6,750.00
5.00 pcs 1-1/2" Angular Bars x 3/16" x 6.0m 540.00 2,700.00
38.00 li.m #26 Long Span, Rib Type 325.00 12,350.00
12.00 pcs Flashing, 24" 300.00 3,600.00
3.00 pcs Stainlless Gutter, 24" 925.00 2,775.00
1.00 lot 3" Down Spouts 2,500.00 2,500.00
1.00 set 30 Amp Circuit Breaker 360.00 360.00
2.00 sets 1-G Switch 95.00 190.00
2.00 sets 3-G Switch 220.00 440.00
5.00 sets Convenience Outlet 185.00 925.00
1.00 rolls 3.5 THHN Wire 3,600.00 3,600.00
2.00 sets Wall Lights 1,350.00 2,700.00
8.00 sets 18 Watts Pinlights with Casing 420.00 3,360.00
Page 130 of 6
Vertical
12.00 pcs Utility Box 20.00 240.00

1.00 sets Stainless Faucets 425.00 425.00
1.00 set Stainless Kitchen Sink 1,750.00 1,750.00
1.00 pcs Floor Drain 120.00 120.00
3.00 pcs 2" dia. Stainless Pipe x 6.0 m 120.00 360.00
1.00 lot Water Lines and Sewer Lines 3,000.00 3,000.00
Total: 256,128.01
Item VI: Street Lighting

Qty: 26.00 units

71.00 bags Cement 210.00 14,910.00
5.00 cu.m Sand 260.00 1,300.00
7.00 cu.m Gravel 3/4" 830.00 5,810.00
3.00 gals Flat latex Paint 525.00 1,575.00
26.00 units 50 W Street Lights in Casing 1,350.00 35,100.00
26.00 pcs Secondary Rack w/ Insulators 380.00 9,880.00
10.00 boxes 8.0 THHN Wires 8,500.00 85,000.00
1.00 units 30 AT Circuit Breakes 420.00 420.00
2.00 sets 1-Gang Switch 150.00 300.00
26.00 sets 0.40 m x 0.40 m x 16 mm Steel Plate 320.00 8,320.00
104.00 pcs 20 mm x 12" Machine Bolts 125.00 13,000.00
Installation of Lamp Posts: 15,000.00
Total: 376,483.56
Unit Cost: 13,972.14
Page 131 of 6
Vertical
Item VII: Covered Pathway

Qty: 12.50 li.m

14.00 bags Cement 210.00 2,940.00
1.00 cu.m Sand 260.00 260.00
2.00 cu.m Gravel 3/4" 830.00 1,660.00
1.00 pcs 1/4 " Thick Plywood 360.00 360.00
4.00 gals Red Lead Primer 620.00 2,480.00
3.00 units 3" Dia. GI Pipe 2,750.00 8,250.00
22.00 pcs 1-1/2" GI Pipes 1,250.00 27,500.00
18.00 pcs 1/2" Flatbar 360.00 6,480.00
36.00 li.m Pre-Painted Curve Roofing Sheets 350.00 12,600.00
12.00 pcs Stainless Gutters 950.00 11,400.00
8.00 units 3" PVC Downspouts 520.00 4,160.00
3.00 pcs 2" x 6" C-Purlins 625.00 1,875.00
Total: 149,098.00
Unit Cost: 11,927.84
Item VIII: Landscaping

Qty: 1.00 lot

464.00 sq.m Landscaping (Incl. plants, rocks, soil, etc) 275.00 127,600.00
Materials, Labor and Equipment: 127,600.00
Total: 162,052.00
Page 132 of 6
Vertical
257.46
317.50
Page 133 of 6
Vertical
889.00
261.75
796.56
43.59
594.63
Page 134 of 6
Vertical
695.00
60.00
5.13
1.30
42.00
30.00
14.00
695.00
60.00
5.13
1.30
42.00
42.00
30.00
14.00
2,816.82
Page 135 of 6
Vertical
695.00
60.00
5.13
1.30
695.00
60.00
5.13
1.30
42.00
42.00
30.00
14.00
695.00
60.00
5.13
14.00
Page 136 of 6
Vertical
695.00
60.00
5.13
1.30
42.00
30.00
14.00
60.00
60.00
5.13
0.36
92.00
374.00
474.44
474.44
340
Page 137 of 6
Vertical
60.00
5.13
1.30
42.00
42.00
42.00
30.00
14.00
60.00
5.13
0.36
92.00
374.00
474.44
14,480.14
Page 138 of 6
Vertical
60.00
5.13
1.30
42.00
42.00
42.00
30.00
14.00
5.13
5.13
0.36
92.00
374.00
474.44
11,927.84
I 34,544.00
II 2,110,003.22
III 743,301.17
IV 805,790.24
V 256,128.01
Page 139 of 6
Vertical
VI 363,275.64
VII 149,098.00
VIII 162,052.00
4,624,192.29
Page 140 of 6
DETAILED ESTIMATES
PR# 13 - 0433

QTY: 1.00 lot

4 - Laborers 2 P 300.00 2,400.00
Labor Cost: 2,400.00
`
1 - Stake Truck 2 P 2,500.00 5,000.00
Equipment Cost: 5,000.00

In-direct Cost (27 %) 1,998.00
Total: 9,398.00
Item No. II Excavation and backfilling

QTY: 95.98 cu.m

1 - Foreman 7 550.00 3,850.00
4 - Laborers 7 300.00 8,400.00

Total: 15,557.50
Item No. III: Demolition of Existing Structure

QTY: 1.00 lot

1 - Foreman 5 550.00 2,750.00
4 - Laborers 5 300.00 6,000.00

Total: 11,112.50
Item No. IV Filling Materials

QTY: 105.84 cu.m

Filling Materials/Common Barrow 105.84 m P 190.00 20,109.60
Mat'l Cost: 20,109.60

1 - Foreman 5 550.00 2,750.00
3 - Laborers 5 300.00 4,500.00

1 - Plate Compactor 1 P 1,500.00 1,500.00

Total: 36,651.69
Unit Cost: 346.29
Item No. V. Concrete Works

QTY: 1.00 lot

Cement 360.00 bags P 210.00 75,600.00
Sand 24.00 cu.m. 240.00 5,760.00
Washed Gravel 40.00 cu.m. 800.00 32,000.00
16 mm x 6.0 m 90.00 pcs. 345.00 31,050.00
12 mm x 6.0 m 95.00 pcs. 195.00 18,525.00
10 mm x 6.0 m 275.00 pcs. 130.00 35,750.00
Tie Wires 30.00 kls. 75.00 2,250.00
Mat'l Cost 200,935.00

1 - Foreman 14 550.00 7,700.00
7 - Laborers 14 300.00 29,400.00

1 - One Bagger Mixer 12 P 2,200.00 26,400.00

In-direct Cost (27 %) 74,723.85
Total: 351,478.85
Item No. VI. Masonry Works

QTY: 1.00 lot

Cement 170.00 bags P 210.00 35,700.00
Sand 17.00 cu.m. 240.00 4,080.00
5" CHB 2350.00 pcs. 7.00 16,450.00
10 mm x 6.0 m 143.00 pcs. 130.00 18,590.00
Tie Wires 7.00 kls. 75.00 525.00
Mat'l Cost 76,945.00

1 - Foreman 8 500.00 4,000.00
7 - Laborers 8 300.00 16,800.00

In-direct Cost (27 %) 28,291.95
Total: 133,076.95
Item No. VII-A: Forms & Scaffolding

QTY: 1.00 lot

Form Lumber 250.00 bd.ft P 41.00 10,250.00
Scaffoldings 1.00 lot 5,000.00 5,000.00
1 - Foreman 4 550.00 2,200.00
3 - Laborers 4 320.00 3,840.00

Total: 29,273.50
Item No. VII-B: Ficem Board on Metal Furring

QTY: 263.00 sq.m
Material Cost (w/ Installation) Quantity Unit Cost Total

Ficem Board on Metal Furring 263.00 sq.m P 545.00 143,335.00
Mat'l Cost 143,335.00

In-direct Cost (27 %) 38,700.45
Total: 182,035.45
Unit Cost: 692.15
Item No. VII: Fabricated Materials

QTY: 1.00 lot
Material Cost (Including Installation): Quantity Unit Cost Total

Glass Jalousie Window w/ Grills
6 sets - 2.10m x 1.50m 203.18 sq.ft P 275.00 55,873.13
6 sets - 1.40m x 1.50m 135.45 sq.ft 275.00 37,248.75
3 sets - 0.60m x0.60m 11.61 sq.ft 275.00 3,192.75
3 sets - 1.00m x 2.10m Panel Door w/ 3.00 sets 6,200.00 18,600.00
Galvanized Jamb
3 sets - 0.60m x 2.10m PVC Door 3.00 sets 2,200.00 6,600.00
3 sets - 1.20m x 4.80m Blackboard 3.00 sets 4,000.00 12,000.00
Mat'l Cost 133,514.63

In-direct Cost (27 %) 45,061.19
Total: 211,954.47
Item No. IX: Roof Framing Works

QTY: 1.00 lot

2" x 6" Tubular Bar, 1.5mm 25.00 pcs. P 2,230.00 55,750.00
1.2mm - 2" x 4" Purlins 72.00 pcs. 518.00 37,296.00
1.2mm - 2" x 6" Purlins 13.00 pcs. 595.00 7,735.00
10mm Dia. Sagrods 16.00 pcs. 189.00 3,024.00
Mat'l Cost 108,805.00

1 - Foreman 8 550.00 4,400.00
6 - Laborers 8 300.00 14,400.00

1 - Welding Machine 6 P 2,100.00 12,600.00

In-direct Cost (27 %) 39,756.15
Total: 187,001.15
Item No. IX: Tinsmithry Works

QTY: 1.00 lot

Pre-Painted Long Span, Rib Type, Ga. 26 273.00 li.m P 338.00 92,274.00
Pre-Painted Flashing, Ga. 26 12.00 pcs. 350.00 4,200.00
Pre-Painted Ridge Roll, ga. 26 10.00 pcs. 350.00 3,500.00
1/2" Fascia Board x 10' 30.00 pcs. 420.00 12,600.00
Tekscrew 1600.00 pcs. 1.50 2,400.00
Mat'l Cost 119,974.00

1 - Foreman 11 550.00 6,050.00
5 - Laborers 11 300.00 16,500.00

In-direct Cost (27 %) 41,095.08
Total: 193,299.08
Item No. XI: Painting Works

QTY: 1.00 lot

Flat Latex Paint 5.00 tins 2,000.00 10,000.00
Semi Gloss Latex Paint 3.00 tins 2,100.00 6,300.00
Flat enamel 3.00 tins 2,200.00 6,600.00
Quick dry enamel 3.00 gals. 525.00 1,575.00
Red Lead Primer 6.00 gals. 525.00 3,150.00
Concrete neutralizer 6.00 gals. 165.00 990.00
Patching compound 40.00 kgs. 35.00 1,400.00

1 - Foreman 6 550.00 3,300.00
1 - Laborers 6 300.00 1,800.00

In-direct Cost (27 %) 13,682.25
Total: 64,357.25
Item No. XII-A: Electrical Works

QTY: 1.00 lot

Main Circuit Breaker 1.00 unit 7,000.00 7,000.00
Box Type, Flourescent Lamp 40W 15.00 units 455.00 6,825.00
3-Gang Switch 3.00 sets 240.00 720.00
1-Gang Switch 3.00 sets 135.00 405.00
Connvenience Outlet (single) 6.00 sets 130.00 780.00
Connvenience Outlet (single) 6.00 sets 165.00 990.00
Junction Box 18.00 sets 25.00 450.00
Utility Box 20.00 sets 25.00 500.00
Misc. (Wires, Conduits, etc) 1.00 lot 25,000.00 25,000.00

1 - Foreman 8 550.00 4,400.00
1 - Laborers 8 300.00 2,400.00

In-direct Cost (27 %) 15,257.70
Total: 71,767.70
Item No. XII-B: Wall Fans

QTY: 6.00 units
Material Cost (Including Installation): Quantity Unit Cost Total

Branded Wall Fans 6.00 units P 2,500.00 15,000.00

Total: 19,050.00
Unit Cost: 3,175.00
Item No. XIII-A: Water lines and Sewer Lines

QTY: 1.00 LOT

1/2" PVC Blue Pipe 14.00 pcs 250.00 3,500.00
1/2" Gate Valve 1.00 pcs 220.00 220.00
1/2" Faucets 3.00 sets 350.00 1,050.00
4" PVC pipes 9.00 pcs 750.00 6,750.00
4" Clean Out 5.00 pcs 60.00 300.00
2" PVC Pipes 6.00 pcs 240.00 1,440.00
Floor Drains 3.00 pcs 150.00 450.00
Misc. (Fittings, etc.) 1.00 lot 2,000.00 2,000.00

1 - Foreman 3 550.00 1,650.00
1 - Laborers 3 300.00 900.00

Total: 26,543.00
Item No. XIII-B: Fixtures

QTY: 1.00 lot

Water Closet w/ Lav. (Package) 3.00 sets 5,500.00 16,500.00

1 - Foreman 3 550.00 1,650.00
1 - Laborers 3 300.00 900.00

Total: 27,546.30
Item No. XIII-C: Tile Worls

QTY: 1.00 lot

0.30 m x 0.30 m Ceramic tiles 434.00 unit 34.00 14,756.00
Tile Adhesives 5.00 units 265.00 1,325.00
Tile grouts 9.00 sets 70.00 630.00

1 - Foreman 4 550.00 2,200.00
1 - Laborers 4 300.00 1,200.00

Total: 31,916.37
Item No. XIV. Perimeter Fence

QTY: 1.00 lot

5" CHB 4600.00 pcs. 7.00 32,200.00
Cement 560.00 bags P 210.00 117,600.00
Sand 48.00 cu.m. 240.00 11,520.00
12 mm x 6.0 m 245.00 pcs. 195.00 47,775.00
10 mm x 6.0 m 415.00 pcs. 130.00 53,950.00
Tie Wires 30.00 kls. 75.00 2,250.00
Mat'l Cost 287,695.00

1 - Foreman 18 550.00 9,900.00
7 - Laborers 18 300.00 37,800.00


In-direct Cost (27 %) 104,337.45
Total: 490,772.45
127.63
8,750.00
7,038.36
346.29
351
24.76
37.15
86
95
288
70,327.25
75,820.00
168
15.87
1.03
2280
147
26,930.75
4,575.00
692.15
25
75
14
18
38,081.75
38,440.00
270
12
11
32
1569.75
29,993.50
20
12
10
4
5
7
30
14,006.00
14,081.10
3,175.00
5,498.50
5,775.00
420
6,373.85
4700
590
47.62
26.07
253
418
100,693.25
98,740.00
I 9,398.00
II 15,557.50
III 11,112.50
IV 36,651.33
V 351,478.85
VI 133,076.95
VII 211,308.95
VIII 211,954.47
IX 187,001.15
X 193,299.08
XI 64,357.25
XII 90,817.70
XIII 86,005.67
XIV 490,772.45
2,092,791.85
DETAILED ESTIMATES for Improvement of Elevated Three (3) Classroom School
Building with Comfort Room at Betis Elementary School, Betis, Guagua, Pampanga
Qty: 1.00 lot

4.00 2.00 Laborers 300.00 2,400.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Total: 9,398.00
Item II: Demolition of Existing Structure

Qty: 1.00 lot

1.00 4.00 Foreman 550.00 2,200.00
6.00 4.00 Laborers 300.00 7,200.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Total: 17,780.00
Item III: Filling Materials
Qty: 187.11 cu.m

187.11 cu.m Common Barrow/Filling Materials 180.00 33,679.80
Total: 55,605.35
Unit Cost: 297.18

Qty: 1.00 lot

320.00 bags Cement 210.00 67,200.00
22.50 cu.m Sand 260.00 5,850.00
Page 161
35.00 cu.m Gravel 3/4" 830.00 29,050.00
136.00 pcs 16mm dia. Bars 340.00 46,240.00
184.00 pcs 12mm dia. Bars 200.00 36,800.00
444.00 pcs 10mm dia. Bars 130.00 57,720.00
Total: 416,383.47

Qty: 1.00 lot

3,570.00 pcs 5" CHB 7.00 24,990.00
272.00 bags Cement 210.00 57,120.00
28.00 cu.m Sand 260.00 7,280.00
228.00 pcs 10mm x 6m RSB 130.00 29,640.00
Total: 211,635.34

Qty: 1.00 lot

200.00 bd.ft Form Lumber 48.00 9,600.00
1.00 lot Scaffoldings 4,500.00 4,500.00
8.00 kilos Cw Nails 70.00 560.00
Total: 28,263.53
B. Ceiling Works
Qty: 216.87 sq.m
Page 162
Total: 175,445.66
Unit Cost: 808.99
Item VII: Fabricated Materials

Qty: 1.00 lot

Jalousie Type Window with 12 mm Grills
6.00 sets 1.40 m x 1.50 m: 6,100.92 36,605.52
6.00 sets 2.10 m x 1.50 m: 9,151.38 54,908.28
3.00 sets 0.6 m x 0.6 m: 1,045.87 3,137.62
3.00 sets 1.00m x 2.10m Panel Door w/ Galvanized Jamb 6,000.00 18,000.00
3.00 sets 1.20 m x 4.8 m Blackboard 3,500.00 10,500.00
Total: 196,826.76
Item VIII: Roof Framing Works

Qty: 1.00 lot

30.00 pcs 2" x 6" x 1.5 mm Tubular 2,250.00 67,500.00
64.00 pcs 2" x 4" x 1.2mm C- Purlins 575.00 36,800.00
16.00 pcs 12mm Dia. Sag Rods 195.00 3,120.00
1.00 lot Welding Rod, Acetylene etc. 8,000.00 8,000.00
Total: 214,089.62
Item IX: Tinsmithry Works

Qty: 1.00 lot

Page 163
10.00 pcs Ridge Roll 325.00 3,250.00
18.00 pcs Flashing 300.00 5,400.00
32.00 pcs Fascia Board, 1/2" x 10' x 10" 375.00 12,000.00
1.00 lot Rivets, Tekscrews, Sealants 6,250.00 6,250.00
Total: 174,062.90
Item X: Painting Works

Qty: 1.00 lot
5.00 tins Flat Latex 2,000.00 10,000.00
8.00 tins Flat Wall Enamel 2,100.00 16,800.00
10.00 tins Semi Gloss Latex 2,300.00 23,000.00
4.00 tin Quick Dry Enamel 2,200.00 8,800.00
1.00 lot Brush, Rollers, Thinners, Rags etc. 10,000.00 10,000.00
Total: 130,683.00
Item XI-A: Electrical Works

Qty: 1.00 lot

3.50 rolls 3.5 THHN Wire 3,600.00 12,600.00
20.00 li.m 14 THHN Wire 125.00 2,500.00
15.00 sets 20 W Flourescent Lamp 140.00 2,100.00
24.00 pcs Utility Box 20.00 480.00
Total: 59,639.20
Item XI-B: Waterlines and Sewer Lines

Qty: 6.00 units
Page 164
6.00 units Wall Fans (Standard or Equivalent) 2,500.00 15,000.00
Total: 22,860.00
Unit Cost: 3,810.00
Item XII: Railings

Qty: 1.00 lot
Qty. I. Materials Unit Cost Total
24.00 pcs 2" dia GI Pipes, Schedule 40.00 742.00 17,808.00
Total: 36,961.19
Item XIII.A: Waterlines and Sewer Lines

Qty: 1.00 lot
3.00 units Water Lines and Sewer Lines (Labor and Equi 8,000.00 24,000.00
Total: 30,480.00
Item XIII.B: Fixures

Qty: 1.00 lot
3.00 units Water Closet w/ Lavatory and aceessories 5,500.00 16,500.00
Total: 25,146.00
Item XI.C: Tile Works

Qty: 1.00 lot
Page 165
248.00 pcs 0.30 m x 0.30 m Tiles 30.00 7,440.00
6.00 bags Tile Grout 80.00 480.00
2.00 bags Tile Adhesives 270.00 540.00
Materials: 7,920.00
Total: 13,578.84
Page 166
297.18
340.00
22.00
Page 167
34.00
144.00
186.00
458.00
40.00
3,400.00
260.00
26.00
220.00
Page 168
808.99
474.44
474.44
474.44
340
Page 169
3,810.00
Page 170
I 9,398.00
II 17,780.00
III 55,605.35
IV 416,383.47
V 211,635.34
VI 203,709.19
VII 196,826.76
VIII 214,089.62
IX 174,062.90
X 130,683.00
XI 82,499.20
XII 36,961.19
XIII 69,204.84
1,818,838.86
Page 171
DETAILED ESTIMATES
For the Supply Labor, Materials, and Necessary Equipment for the Improvement of
Five (5) Classroom School Building with Comfort Rooms each at Dau Homesite
Elementary School, Dau Homesite, Mabalacat, Pampanga (Purchase Request No. 13-
2109)

QTY: 1.00 lot
a. Labor Cost: Days Rate/Day Total

4 - Laborers 2 P 320.00 2,560.00
`
b. Equipment Cost: Days Rate/Day Total
1 - Stake Truck 2 P 3,200.00 6,400.00

Mark-ups and Profit: 1,433.60
Tax: 1,075.20
Total: 11,468.80
Item No. II: Demolition of Existing Structure

QTY: 1.00 lot

1 - Foreman 5 550.00 2,750.00
8 - Laborers 5 320.00 12,800.00
b. Equipment Cost: Days Rate/Day Total

1 - Handheld Jackhammer 4 P 550.00 2,200.00

Tax: 1,866.00
Total: 19,904.00
Item No. III Excavation and Backfilling

QTY: 19.86 cu.m

1 - Foreman 3 550.00 1,650.00
4 - Laborers 3 320.00 3,840.00

Mark-ups and Profit: 878.40
Tax: 658.80
Total: 7,027.20
Unit Cost: 353.84
Item No. IV Filling Materials

QTY: 144.58 cu.m
a. Material Cost: Quantity Unit Cost Total

Filling Materials/Common Barrow 144.58 cu.m P 200.00 28,916.00
Mat'l Cost: 28,916.00
b. Labor Cost: Days Rate/Day Total

1 - Foreman 5 550.00 2,750.00
5 - Laborers 5 320.00 8,000.00
c. Equipment Cost: Days Rate/Day Total

1 - Plate Compactor 5 P 850.00 4,250.00

Tax: 5,269.92
Total: 56,212.48
Unit Cost: 388.80
Item No. V. Concrete Works

QTY: 1.00 lot
Cement 360.00 bags P 210.00 75,600.00
Sand 22.00 cu.m. 240.00 5,280.00
16 mm x 6.0 m 28.00 pcs. 345.00 9,660.00
12 mm x 6.0 m 180.00 pcs. 195.00 35,100.00
10 mm x 6.0 m 452.00 pcs. 130.00 58,760.00
Tie Wires 30.00 kls. 75.00 2,250.00
Mat'l Cost 221,850.00

1 - Foreman 18 550.00 9,900.00
6 - Laborers 18 320.00 34,560.00

1 - One Bagger Mixer 12 P 950.00 11,400.00

Tax: 36,176.40
Total: 385,881.60
Item No. VI. Masonry Works

QTY: 1.00 lot

Cement 348.00 bags P 210.00 73,080.00
Sand 30.00 cu.m. 240.00 7,200.00
5" CHB 3850.00 pcs. 7.50 28,875.00
10 mm x 6.0 m 228.00 pcs. 130.00 29,640.00
Tie Wires 12.00 kls. 75.00 900.00
Mat'l Cost 141,295.00

1 - Foreman 14 500.00 7,000.00
4 - Laborers 14 320.00 17,920.00
Tax: 22,902.60
Total: 244,294.40
Item No. VII-A: Forms & Scaffolding

QTY: 1.00 lot

Assorted Form Lumber (Plywood, 1.00 lot P 8,000.00 8,000.00
Good Lumber, Coco Lumber, etc.)
Scaffoldings. Stagings, Batterboards 1.00 lot 6,000.00 6,000.00

1 - Foreman 4 550.00 2,200.00
2 - Laborers 4 320.00 2,560.00

Tax: 2,673.60
Total: 28,518.40
Item No. VII-B: Ficem Board on Metal Furring

QTY: 363.00 sq.m
a. Material Cost (w/ Installation) Quantity Unit Cost Total

Ficem Board on Metal Furring (0.60 363.00 sq.m P 545.00 197,835.00
m x 0.40 m Furring spacing) Mat'l Cost 197,835.00

Tax: 23,740.20
Total: 253,228.80
Unit Cost: 697.60

Item No. VII: Fabricated Materials
QTY: 1.00 lot

Glass Jalousie Window w/ 12 mm square bar Grills
8 sets - 2.8m x 1.50m 33.60 sq.m P 2,700.00 90,720.00
12 sets - 1.40m x 1.50m 25.20 sq.m 2,700.00 68,040.00
5 sets - 0.60m x0.60m 1.80 sq.m 2,700.00 4,860.00
5 sets - 1.00m x 2.10m Panel Door 5.00 sets 6,250.00 31,250.00
w/ Galvanized Jamb
5 sets - 0.60m x 2.10m PVC Door 5.00 sets 3,750.00 18,750.00
5 sets - 1.20m x 4.80m Blackboard 5.00 sets 3,250.00 16,250.00
Mat'l Cost 229,870.00
b. Labor Cost (Fabrication/Installation): 57,467.50

Tax: 34,480.50
Total: 367,792.00
Item No. IX: Roof Framing Works

QTY: 1.00 lot

2" x 6" Tubular Bar, 1.5mm 36.00 pcs. P 2,230.00 80,280.00
1.2mm - 2" x 4" Purlins 116.00 pcs. 518.00 60,088.00
1.2mm - 2" x 6" Purlins 22.00 pcs. 595.00 13,090.00
12 mm Dia. Sagrods 30.00 pcs. 189.00 5,670.00
Mat'l Cost 164,128.00

1 - Foreman 10 550.00 5,500.00
4 - Laborers 10 320.00 12,800.00

1 - Welding Machine 7 P 1,000.00 7,000.00
1 - Cutting Outfit 7 1,500.00 10,500.00

Tax: 24,843.36
Total: 264,995.84
Item No. X: Tinsmithry Works

QTY: 1.00 lot

Pre-Painted Long Span, Rib Type, Ga. 26 406.00 li.m P 338.00 137,228.00
Pre-Painted Flashing, Ga. 26 12.00 pcs. 350.00 4,200.00
Pre-Painted Ridge Roll, ga. 26 20.00 pcs. 350.00 7,000.00
1/2" Fascia Board x 12' 28.00 pcs. 520.00 14,560.00
Tekscrew 2300.00 pcs. 1.50 3,450.00
Blid Rivets 1000.00 pcs. 0.75 750.00
Misc. (Sealants, GI Straps, Touch-up Paint) 1.00 lot 3,000.00 3,000.00
Mat'l Cost 170,188.00

1 - Foreman 10 550.00 5,500.00
3 - Laborers 10 320.00 9,600.00

Tax: 23,818.56
Total: 254,064.64
Item No. XI: Painting Works

QTY: 1.00 lot

Flat Latex Paint 10.00 tins 2,000.00 20,000.00
Semi Gloss Latex Paint 6.00 tins 2,100.00 12,600.00
Flat enamel 6.00 tins 2,200.00 13,200.00
Quick dry enamel 6.00 gals. 525.00 3,150.00
Red Lead Primer 12.00 gals. 525.00 6,300.00
Concrete neutralizer 12.00 gals. 165.00 1,980.00
Glazing Putty 6.00 gals. 520.00 3,120.00
Paint Thinner 4.00 gals. 380.00 1,520.00
Misc. Consumables (brushes, gauze, 1.00 lot 5,000.00 5,000.00
tinting color, acry color, rollers, etc.) Mat'l Cost 66,870.00

1 - Foreman 10 550.00 5,500.00
2 - Laborers 10 320.00 6,400.00

Tax: 11,564.40
Total: 123,353.60
Item No. XII-A: Electrical Works

QTY: 1.00 lot

Main Circuit Breaker 1.00 unit 7,000.00 7,000.00
Box Type, Flourescent Lamp 40W 25.00 units 455.00 11,375.00
3-Gang Switch 5.00 sets 240.00 1,200.00
1-Gang Switch 5.00 sets 135.00 675.00
Connvenience Outlet (single) 10.00 sets 130.00 1,300.00
Connvenience Outlet (Double) 10.00 sets 165.00 1,650.00
Junction Box 32.00 sets 25.00 800.00
Utility Box 30.00 sets 25.00 750.00
3.5 THHN Wire 5.00 rolls 3,600.00 18,000.00
Entrance Cap 1.00 sets 250.00 250.00
Porcelein Ball 4.00 sets 180.00 720.00
Flexible Conduit 4.00 roll 250.00 1,000.00
Misc. (Wires, Conduits, etc) 1.00 lot 2,000.00 2,000.00

1 - Foreman 8 550.00 4,400.00
1 - Laborers 8 320.00 2,560.00
Tax: 7,497.60
Total: 79,974.40
Item No. XII-B: Wall Fans

QTY: 10.00 units
a .Material Cost (Including Installation): Quantity Unit Cost Total

Branded Wall Fans 10.00 units P 2,500.00 25,000.00

Tax: 3,000.00
Total: 32,000.00
Unit Cost: 3,200.00
Item No. XIII-A: Water lines and Sewer Lines

QTY: 1.00 LOT

1/2" PVC Blue Pipe 22.00 pcs 250.00 5,500.00
1/2" Gate Valve 5.00 pcs 220.00 1,100.00
1/2" Faucets 5.00 sets 350.00 1,750.00
4" PVC pipes 14.00 pcs 750.00 10,500.00
4" Clean Out 5.00 pcs 60.00 300.00
2" PVC Pipes 12.00 pcs 240.00 2,880.00
Floor Drains 5.00 pcs 150.00 750.00
Assorted Fittings, etc. 1.00 lot 2,000.00 2,000.00

1 - Foreman 5 550.00 2,750.00
1 - Laborers 5 320.00 1,600.00

Tax: 4,071.60
Total: 43,430.40
Item No. XIII-B: Fixtures

QTY: 1.00 lot

Water Closet w/ Lav. (Package) 5.00 sets 5,000.00 25,000.00

1 - Foreman 5 550.00 2,750.00
1 - Laborers 5 300.00 1,500.00

Tax: 3,774.00
Total: 40,256.00
Item No. XIII-C: Tile Worls

QTY: 1.00 lot

0.30 m x 0.30 m Ceramic tiles 550.00 unit 34.00 18,700.00
Tile Adhesives 7.00 bags 265.00 1,855.00
Tile grouts 12.00 bags 70.00 840.00
Miscellaneous 1.00 lot 500.00 500.00

1 - Foreman 4 550.00 2,200.00
1 - Laborers 4 300.00 1,200.00

Tax: 3,457.80
Total: 36,883.20
Item No. XIV. Perimeter Fence
QTY: 1.00 lot

5" CHB 4600.00 pcs. 7.00 32,200.00
Cement 560.00 bags P 210.00 117,600.00
Sand 48.00 cu.m. 240.00 11,520.00
12 mm x 6.0 m 245.00 pcs. 195.00 47,775.00
10 mm x 6.0 m 415.00 pcs. 130.00 53,950.00
Tie Wires 30.00 kls. 75.00 2,250.00
Mat'l Cost 287,695.00

1 - Foreman 18 550.00 9,900.00
7 - Laborers 18 300.00 37,800.00


n-direct Cost (27 %) 104,337.45
Total: 490,772.45
353.84
388.80
39.52941176
336
24.76
37.15
28
177
445
77,647.50
79,620.00
345
15.87
1.03
3878
222
49,453.25
4,200.00
697.60
25
75
14
18
57,444.80
42,900.00
270
12
11
32
2334.5
42,547.00
20
12
10
4
5
7
30
30
26,748.00
15,417.60
3,200.00
8,673.00
8,750.00
420
7,663.25
I 11,468.80
II 19,904.00
III 7,027.26
IV 56,212.70
V 385,881.60
VI 244,294.40
VII 281,747.20
VIII 367,792.00
IX 264,995.84
X 254,064.64
XI 123,353.60
XII 111,974.40
XIII 120,569.60
2,249,286.05
4700
590
47.62
26.07
253
418
100,693.25
98,740.00
DETAILED ESTIMATES for Improvement of Elevated Three (3) Classroom School
Building with Comfort Room at Betis Elementary School, Betis, Guagua, Pampanga
Qty: 1.00 lot

4.00 2.00 Laborers 300.00 2,400.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Total: 9,398.00
Item II: Demolition of Existing Structure

Qty: 1.00 lot

1.00 4.00 Foreman 550.00 2,200.00
6.00 4.00 Laborers 300.00 7,200.00
1.00 2.00 Elf/Stake Truck 2,500.00 5,000.00
Total: 17,780.00
Item III: Filling Materials
Qty: 187.11 cu.m

187.11 cu.m Common Barrow/Filling Materials 180.00 33,679.80
Total: 55,605.35
Unit Cost: 297.18

Qty: 1.00 lot

320.00 bags Cement 210.00 67,200.00
22.50 cu.m Sand 260.00 5,850.00
Page 194
35.00 cu.m Gravel 3/4" 830.00 29,050.00
136.00 pcs 16mm dia. Bars 340.00 46,240.00
184.00 pcs 12mm dia. Bars 200.00 36,800.00
444.00 pcs 10mm dia. Bars 130.00 57,720.00
Total: 416,383.47

Qty: 1.00 lot

3,570.00 pcs 5" CHB 7.00 24,990.00
272.00 bags Cement 210.00 57,120.00
28.00 cu.m Sand 260.00 7,280.00
228.00 pcs 10mm x 6m RSB 130.00 29,640.00
Total: 211,635.34

Qty: 1.00 lot

200.00 bd.ft Form Lumber 48.00 9,600.00
1.00 lot Scaffoldings 4,500.00 4,500.00
8.00 kilos Cw Nails 70.00 560.00
Total: 28,263.53
B. Ceiling Works
Qty: 216.87 sq.m
Page 195
Total: 175,445.66
Unit Cost: 808.99
Item VII: Fabricated Materials

Qty: 1.00 lot

Jalousie Type Window with 12 mm Grills
6.00 sets 1.40 m x 1.50 m: 6,100.92 36,605.52
6.00 sets 2.10 m x 1.50 m: 9,151.38 54,908.28
3.00 sets 0.6 m x 0.6 m: 1,045.87 3,137.62
3.00 sets 1.00m x 2.10m Panel Door w/ Galvanized Jamb 6,000.00 18,000.00
3.00 sets 1.20 m x 4.8 m Blackboard 3,500.00 10,500.00
Total: 196,826.76
Item VIII: Roof Framing Works

Qty: 1.00 lot

30.00 pcs 2" x 6" x 1.5 mm Tubular 2,250.00 67,500.00
64.00 pcs 2" x 4" x 1.2mm C- Purlins 575.00 36,800.00
16.00 pcs 12mm Dia. Sag Rods 195.00 3,120.00
Total: 214,089.62
Item IX: Tinsmithry Works

Qty: 1.00 lot

Page 196
10.00 pcs Ridge Roll 325.00 3,250.00
18.00 pcs Flashing 300.00 5,400.00
32.00 pcs Fascia Board, 1/2" x 10' x 10" 375.00 12,000.00
1.00 lot Rivets, Tekscrews, Sealants 6,250.00 6,250.00
Total: 174,062.90
Item X: Painting Works

Qty: 1.00 lot
5.00 tins Flat Latex 2,000.00 10,000.00
8.00 tins Flat Wall Enamel 2,100.00 16,800.00
10.00 tins Semi Gloss Latex 2,300.00 23,000.00
4.00 tin Quick Dry Enamel 2,200.00 8,800.00
1.00 lot Brush, Rollers, Thinners, Rags etc. 10,000.00 10,000.00
Total: 130,683.00
Item XI-A: Electrical Works

Qty: 1.00 lot

3.50 rolls 3.5 THHN Wire 3,600.00 12,600.00
20.00 li.m 14 THHN Wire 125.00 2,500.00
15.00 sets 20 W Flourescent Lamp 140.00 2,100.00
24.00 pcs Utility Box 20.00 480.00
Total: 59,639.20
Item XI-B: Waterlines and Sewer Lines

Qty: 6.00 units
Page 197
6.00 units Wall Fans (Standard or Equivalent) 2,500.00 15,000.00
Total: 22,860.00
Unit Cost: 3,810.00
Item XII: Railings

Qty: 1.00 lot
24.00 pcs 2" dia GI Pipes, Schedule 40.00 742.00 17,808.00
Total: 36,961.19
Item XIII.A: Waterlines and Sewer Lines

Qty: 1.00 lot
3.00 units Water Lines and Sewer Lines (Labor and Equi 8,000.00 24,000.00
Total: 30,480.00
Item XIII.B: Fixures

Qty: 1.00 lot
3.00 units Water Closet w/ Lavatory and aceessories 5,500.00 16,500.00
Total: 25,146.00
Item XI.C: Tile Works

Qty: 1.00 lot
Page 198
248.00 pcs 0.30 m x 0.30 m Tiles 30.00 7,440.00
6.00 bags Tile Grout 80.00 480.00
2.00 bags Tile Adhesives 270.00 540.00
Materials: 7,920.00
Total: 13,578.84
Page 199
297.18
340.00
22.00
Page 200
34.00
144.00
186.00
458.00
40.00
3,400.00
260.00
26.00
220.00
Page 201
808.99
474.44
474.44
474.44
340
Page 202
3,810.00
Page 203
I 9,398.00
II 17,780.00
III 55,605.35
IV 416,383.47
V 211,635.34
VI 203,709.19
VII 196,826.76
VIII 214,089.62
IX 174,062.90
X 130,683.00
XI 82,499.20
XII 36,961.19
XIII 69,204.84
1,818,838.86
Page 204

Detailed Formats

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Detailed Formats

Загружено:

Авторское право:

Доступные форматы

DETAILED ESTIMATES

B. Labor and Equipment

Item II: Demolition of Existing Stucture

A. Labor and Equipment

Item III: Excavation and Backfilling

A. Labor and Equipment

Item IV: Filling Materials

B. Labor and Equipment

Item V: Concrete Works

Item VI: Masonry Works

B. Labor and Equipment

Item VII: Carpentry Works

B. Labor and Equipment

Item VIII: Fabricated Materials

Item IX: Roof Framing

B. Labor and Equipment

Item X: Tinsmithry Works

B. Labor and Equipment

Item XI: Painting Works

Item XII: Electrical Works

B. Labor and Equipment

Item XIII Plumbing Works

A. Materials (incl. Labor)

A. Materials (incl. Labor)

B. Labor and Equipment

A. Materials (incl. Labor)

B. Labor and Equipment

II. Equipment Quantity No of Days Rate per Day Total

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 8,000.00

Item II. Excavation and Backfilling

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 7,250.00

Unit Cost per cu.m at 201.09

Item III: Demolition of Existing Structure (incl. Waste Disposal)

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 8,750.00

Item IV: Filling Materials

I. Materials: Quantity Unit Cost Total

II. Equipment Quantity No of Days Rate per Day Total

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 51,934.60

Unit Cost per cu.m at 316.73

Item V. Concrete Works

I. Materials: Quanity Unit Cost Total

II. Equipment Quantity No of Days Rate per Day Total

Total Direct Cost: P 379,388.00

Item VI. Masonry Works

I. Materials: Quanity Unit Cost Total

II. Equipment Quantity No of Days Rate per Day Total

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 217,340.00

Item VII.Carpentry Works

I. Materials: Quanity Unit Cost Total

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 17,240.00

I. Materials (incl. labor) Quanity Unit Cost Total

Total Direct Cost: P 136,800.00

Unit Cost per sq.m at 741.00

Item VIII. Fabricated Materials

I. Materials: Quanity Unit Cost Total

III. Labor Quantity No of Days Rate per Day Total

Total Direct Cost: P 210,222.20

I. Materials: Quanity Unit Cost Total