Estimate
Estimate
Estimate
Project Name : Major Renovation of BIR RR3 Regional Office Building Net Length : (a) Road
Project ID :
Project Component ID : (b) Bridge
Project Location : PROJECT NAME: (c) Others Four (4) Storey with Roof Deck Government Office Building
Work Location : Target Start Date :
: Total Project Duration : C.D.
Appropriation : PHP 21,105,527.63 No. of Pre-determined/ : C.D.
Source of Fund : DPWH FY2019 GAA Unworkable Days : C.D.
Contract Duration : 360 C.D.
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I: Facilities for the Engineer 1.59 1,461,000.03
Part II: Other General Requirements 0.95 869,667.35
Part III: Civil, Mechanical, Electrical, and Sanitary/Plumbing Works 10.07 9,245,296.93
A: Subbase and Base Course (PLS. SEE FORM POW-2015-01C-00) 1.52 1,395,973.23
B: Surface Courses 8.97 8,233,992.14
F: Road Construction 67.15 61,640,149.81
G: Drainage and Slope Protection Structures 6.56 6,021,388.05
H: Miscellaneous Structures 3.18 2,923,474.55
Total 100.00 91,790,942.08 - -
EQUIPMENT: BREAKDOWN OF EXPENDITURES:
DESCRIPTION REQUIRED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
1. Labor 6,974,068.15 A. Total Direct Cost 91,790,942.08 -
2. Materials 61,050,801.33 B. OCM and Profit 16,174,772.21 -
3. Rental of Equipment 23,766,072.60 C. Value Added Tax 5,398,285.71 -
4. Provisional Sum D. Total Construction Cost 113,364,000.00 -
E. Eng'g & Administrative
5. Daywork 3.50% 738,693.47 -
Overhead,
13. TOTAL ESTIMATED COST 116,538,693.47 J. TOTAL ESTIMATED COST PHP 116,538,693.47 -
Preparation and Submission: Evaluation: Approval:
Prepared By : Checked/Submitted By : Reviewed as to Unit Cost: Recommending Approval: Approved:
MARILYN T. CANAPI EDWIN E. GALANO JAIME P. CATOLOS, JR. ALEXANDER D. NOLA CESO IV MELANIO C. BRIOSOS CESO III
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director Regional Director
Planning and Design Division Planning and Design Division
ANNEX A
AS SUBMITTED AS EVALUATED
DESCRIPTION OF WORKS TO BE DONE QUANTITY UNIT
% TOTAL TOTAL DIRECT COST % TOTAL TOTAL DIRECT COST
Part I Facilities for the Engineer #NAME? #NAME?
Part II Other General Requirements 2.42% 416,761.89
PART III Civil, Mechanical, Electrical, and Sanitary/Plumbing Works
PART A Earthworks 3.16% 545,496.43
PART B Plain and Reinforced Concrete Works (PLS. SEE FORM POW-2015-01C-00) 10.40% 1,793,363.37
PART C Finishing Works #NAME? 11,344,157.84
PART D Electrical Works 6.80% 1,173,610.21
PART E Mechanical Works 11.19% 1,929,281.06
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
MARILYN T. CANAPI EDWIN E. GALANO JAIME P. CATOLOS, JR. ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director Regional Director
Planning and Design Division Planning and Design Division
FORM ABC-2015-02-00
CONTRACTOR:
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Recommending Approval: Approved:
MARILYN T. CANAPI EDWIN E. GALANO JAIME P. CATOLOS, JR. ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
Engineering Assistant Engineer III Chief, Planning and Design Division Assistant Regional Director Regional Director
Planning and Design Division Planning & Design Division
CONTRACTOR:
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
HELEN JOY J. ADVIENTO CIRILA R. ALEGRE ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
Engineer II Chief, Planning and Design Div. Assistant Regional Director Regional Director
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF FINANCE
BUREAU OF INTERNAL REVENUE
REVENUE REGION NO.03
Tuguegarao City
PROJECT : Major Renovation of BIR RR3 Regional Office Building Net Length :
Location :
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Classification : Building
Estd. Project Cost : #NAME? Starting Date :
Source of Fund : Total Project Duration : 150 Calendar Days
Limits : No. of Pre-determined unworkable days:
EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE % OF TOTAL DESCRIPTION REQUIRED
BREAKDOWN OF EXPENDITURE :
Prepared by : Submitted By :
CASH FLOW
CALENDAR DAYS
ITEM NO. ITEM DESCRIPTION UNIT CD TOTAL COST
30 30 30 30 30
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard each 150 24,300.15
900 (1)(c3) Structural Concrete (Windows Canopy and Entrance Canopy) cu.m. 60 375,975.82
CASH FLOW
CALENDAR DAYS
ITEM NO. ITEM DESCRIPTION UNIT CD TOTAL COST
30 30 30 30 30
PART C FINISHING AND OTHER CIVIL WORKS
1000(1) Termite Control Works L 5 2,157.83
### ### ### ### ###
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcing Bar) m2 30 1,176,159.43
### ### ### ### ###
1007(2) Aluminum Framed Glass Door with 6mm tempered glass LS 15 525,977.76
### ### ### ### ###
1007(3) Fire Exit Doors LS 15 55,613.25
### ### ### ### ###
1011(1)b Roll-Up Doors(Aluminum) LS 15 79,081.22
### ### ### ### ###
1005 (5) Steel Window Casement w/ Blue Tempered Glass -6mm thick LS 60 3,185,712.34
### ### ### ### ###
605 Signages(Pylon and BIR Signages) LS 15 164,780.00
### ### ### ### ###
1027(1) Cement Plaster Finish m2 15 198,900.45
### ### ### ### ###
1003(1)a1 Flat Ceiling LS 60 2,150,272.89
### ### ### ### ###
1003(1)a2 Recessed and Drop Ceiling m2 30 336,998.37
### ### ### ### ###
1038(1) Reflective Insulation m2 15 537,765.74
### ### ### ### ###
1018(1) Bricks lin.m 30 125,622.64
### ### ### ### ###
1018(2) Unglazed Tiles and Trims m2 10 101,775.07
### ### ### ### ###
1016(1)a Water Proofing(4 coats) m2 15 933,720.49
### ### ### ### ###
1032(1)a Painting works(masonry) m2 100 2,869,268.30
### ### ### ### ###
1032(1)b Painting works(ceiling boards) m2 99 722,754.79
### ### ### ### ###
1032(1)c Painting works(Steel)-roof frames m2 21 124,217.73
### ### ### ### ###
1014(1)b2 Prepainted Metal Sheets(Rib Type, 0.6 mm thick),blue lin.m 15 485,882.26
TOTAL OF PART C 13,776,660.56
PART D PLUMBING/SANITARY WORKS -
1001(9) Storm drainage and downspout l.s. 15 56,331.93
TOTAL OF PART D 56,331.93
PART E ELECTRICAL WORKS
1103(1) Lighting Fixtures and Lamps l.s. 30 630,049.94
623 (10) Panel Board with Main and Branch Breakers including Testing and Commissioning l.s. 30 814,077.42
TOTAL OF PART E 1,444,127.36
PART F MECHANICAL WORKS
1201(1) Water Pumping System l.s. 15 202,052.83
1202(1) Automatic Fire Sprinkler System l.s. 30 1,649,200.20
1208(1) Fire Alarm System l.s. 30 522,727.31
TOTAL OF PART F 2,373,980.34
TOTAL OF PART III 20,529,067.19
GRAND TOTAL 21,000,000.00
ARNEL M. ANDRES
FOUR M BUILDERS
CONTRACTOR: FOUR M BUILDERS
PROJECT NAME: MAJOR RENOVATION OF BIR RR3 REGIONAL OFFICE BUILDING
PROJECT
LOCATION: REGIONAL GOVERNMENT CENTER, CARIG SUR TUGUEGARAO CITY
SUMMARY OF QUANTITIES
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. ITEM DESCRIPTION % QTY. UNIT 7% VAT TOTAL COST
COST
MATERIAL LABOR EQUIPMENT TOTAL % (OCM+PROFIT)
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard 0.11 4.00 each 16,740.00 2,734.72 273.47 19,748.19 15% 2,962.23 1,589.73 24,300.15 6,075.04
B.7 Health and Safety Program 1.18 5.00 mos. 104,999.99 99,000.00 - 203,999.99 10% 20,400.00 15,708.00 240,107.99 48,021.60
B.9 Mobilization/ Demobilization 1.12 1.00 LS - - 193,013.71 193,013.71 0% - 13,510.96 206,524.67 206,524.67
TOTAL OF PART II 2.42 121,739.99 101,734.72 193,287.18 416,761.89 23,362.23 30,808.69 470,932.81
ARNEL M. ANDRES
FOUR M BUILDERS
CONTRACTOR: FOUR M BUILDERS
PROJECT NAME: MAJOR RENOVATION OF BIR RR3 REGIONAL OFFICE BUILDING
PROJECT
LOCATION: REGIONAL GOVERNMENT CENTER, CARIG SUR TUGUEGARAO CITY
SUMMARY OF QUANTITIES
DIRECT COST TOTAL MARK-UP ADJUSTED UNIT
ITEM NO. ITEM DESCRIPTION % QTY. UNIT 7% VAT TOTAL COST
COST
MATERIAL LABOR EQUIPMENT TOTAL % (OCM+PROFIT)
PART C FINISHING AND OTHER CIVIL WORKS
1000(1) Termite Control Works 0.01 5.00 L 1,500.00 230.56 23.06 1,753.62 15% 263.04 141.17 2,157.83 431.57
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcing Bar) 5.54 1,050.00 m2 792,138.00 97,140.57 66,560.06 955,838.63 15% 143,375.79 76,945.01 1,176,159.43 1,120.15
1007(2) Aluminum Framed Glass Door with 6mm tempered glass 2.59 1.00 LS 446,880.00 - - 446,880.00 10% 44,688.00 34,409.76 525,977.76 525,977.76
1007(3) Fire Exit Doors 0.27 1.00 LS 47,250.00 - - 47,250.00 10% 4,725.00 3,638.25 55,613.25 55,613.25
1011(1)b Roll-Up Doors(Aluminum) 0.39 1.00 LS 67,188.80 - - 67,188.80 10% 6,718.88 5,173.54 79,081.22 79,081.23
1005 (5) Steel Window Casement w/ Blue Tempered Glass -6mm thick 15.69 1.00 LS 2,706,637.50 - - 2,706,637.50 10% 270,663.75 208,411.09 3,185,712.34 3,185,712.34
605 Signages(Pylon and BIR Signages) 0.81 1.00 LS 140,000.00 - - 140,000.00 10% 14,000.00 10,780.00 164,780.00 164,780.00
1027(1) Cement Plaster Finish 0.94 1,050.00 m2 109,734.00 47,189.06 4,718.91 161,641.97 15% 24,246.30 13,012.18 198,900.45 189.43
1003(1)a1 Flat Ceiling 10.13 2,587.20 LS 1,638,746.00 98,848.16 9,884.82 1,747,478.98 15% 262,121.85 140,672.06 2,150,272.89 831.12
1003(1)a2 Recessed and Drop Ceiling 1.59 400.00 m2 253,455.00 18,560.08 1,856.01 273,871.09 15% 41,080.66 22,046.62 336,998.37 842.50
1038(1) Reflective Insulation 2.53 2,587.20 m2 407,484.00 26,860.24 2,686.02 437,030.26 15% 65,554.54 35,180.94 537,765.74 207.86
1018(1) Bricks 0.59 70.00 lin.m 68,024.25 30,969.53 3,096.95 102,090.73 15% 15,313.61 8,218.30 125,622.64 1,794.61
1018(2) Unglazed Tiles and Trims 0.48 70.00 m2 61,043.20 19,697.40 1,969.74 82,710.34 15% 12,406.55 6,658.18 101,775.07 1,453.93
1016(1)a Water Proofing(4 coats) 4.40 2,587.20 m2 648,000.00 100,739.90 10,073.99 758,813.89 15% 113,822.08 61,084.52 933,720.49 360.90
1032(1)a Painting works(masonry) 13.52 8,424.00 m2 1,613,364.48 653,114.63 65,311.46 2,331,790.57 15% 349,768.59 187,709.14 2,869,268.30 340.61
1032(1)b Painting works(ceiling boards) 3.41 2,987.20 m2 233,599.04 321,607.02 32,160.70 587,366.76 15% 88,105.01 47,283.02 722,754.79 241.95
1032(1)c Painting works(Steel)-roof frames 0.59 500.00 m2 72,450.00 27,141.90 1,357.09 100,948.99 15% 15,142.35 8,126.39 124,217.73 248.44
1014(1)b2 Prepainted Metal Sheets(Rib Type, 0.6 mm thick),blue 2.29 664.54 lin.m 373,752.18 19,194.12 1,919.41 394,865.71 15% 59,229.86 31,786.69 485,882.26 731.16
TOTAL OF PART C 65.24 9,681,246.45 1,461,293.16 201,618.22 11,344,157.84 1,531,225.86 901,276.86 13,776,660.56
PART D PLUMBING WORKS
1001(9) Storm drainage and downspout 0.27 1.00 l.s. 17,052.00 26,116.09 2,611.61 45,779.70 15% 6,866.96 3,685.27 56,331.93 56,331.93
TOTAL OF PART D 65.24 17,052.00 26,116.09 2,611.61 45,779.70 6,866.96 3,685.27 56,331.93
PART E ELECTRICAL WORKS
1103(1) Lighting Fixtures and Lamps 2.97 1.00 l.s. 496,360.00 14,243.25 1,424.33 512,027.58 15% 76,804.14 41,218.22 630,049.94 630,049.94
Panel Board with Main and Branch Breakers including Testing and
623 (10) 3.84 1.00 l.s. 654,480.00 6,456.94 645.69 661,582.63 15% 99,237.39 53,257.40 814,077.42 814,077.42
Commissioning
TOTAL OF PART E 6.80 1,150,840.00 20,700.19 2,070.02 1,173,610.21 176,041.53 94,475.62 1,444,127.36
PART F MECHANICAL WORKS
1201(1) Water Pumping System 0.95 1.00 l.s. 164,000.00 185.31 18.53 164,203.84 15% 24,630.58 13,218.41 202,052.83 202,052.83
1202(1) Automatic Fire Sprinkler System 7.77 1.00 l.s. 1,317,642.00 20,569.41 2,056.94 1,340,268.35 15% 201,040.25 107,891.60 1,649,200.20 1,649,200.19
1208(1) Fire Alarm System 2.46 1.00 l.s. 395,150.00 26,962.61 2,696.26 424,808.87 15% 63,721.33 34,197.11 522,727.31 522,727.31
TOTAL OF PART F 11.19 1,876,792.00 47,717.33 4,771.73 1,929,281.06 289,392.16 155,307.12 2,373,980.34
TOTAL OF PART III 97.40 14,086,189.09 2,128,243.93 617,255.59 16,831,688.61 2,354,355.49 1,343,023.09 20,529,067.19
GRAND TOTAL 100.00 14,207,929.08 2,229,978.65 810,542.76 17,248,450.50 2,377,717.72 1,373,831.78 21,000,000.00
PREPARED BY:
ARNEL M. ANDRES
FOUR M BUILDERS
CONTRACTOR:
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
FORM POW-2015-01A-00
ITEMIZED BREAKDOWN
DIRECT COST TOTAL UNIT COST
QUANTITY % DIRECT
ITEM NO. DESCRIPTION UNIT TOTAL UNIT COST (DIRECT+INDIRECT)
COST
AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED AS SUBMITTED AS EVALUATED
TOTAL OF PART I
B.7 Health and Safety Program 5.00 mos. 40,800.00 40,800.00 47,148.48 Err:509
PART A EARTHWORKS
801(1)a Removal of Actual Structures and Obstruction(Existing Windows)(140 sq.m) 1.00 LS 174,825.70 174,825.70 215,123.03 Err:509
803(1)a Structure Excavation(Exterior Walls, Entrance Canopy,Flagpole Platform) 11.00 cu.m. 3,461.82 314.71 387.25 Err:509
804(1)a Embankment(from structure excavation) 3.00 cu.m. 97.03 32.34 39.80 Err:509
807 (1) Site Development (Lanscaping) 1.00 LS 70,194.04 70,194.04 86,373.77 #DIV/0!
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcing Bar) Err:509 m2 Err:509 Err:509 Err:509 Err:509
[Autogenerated Code]
1010(4) Wooden Doors And Windows 1.00 LS Err:509 Err:509 Err:509 Err:509
1035 (1) Furring Channel Err:509 lin.m Err:509 Err:509 Err:509 Err:509
1018(1) Bricks - m 2
- - - Err:509
1102 (8) Pad Mounted Distribution Transformer (OISC) with Complete Accessories - LS - - - Err:509
Project ID :
Project Component ID :
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Station Limits :
Fund Source :
Net Length
(a) Road :
(b) Bridge :
(c) Others :
No. of Pre-determined/ :
Unworkable Days
SIGNATORIES
NAME POSITION TITLE
Reviewed as to Unit Cost : JAIME P CATOLOS , JR. Chief, Planning and Design Division
CONTROLLER
Controller : 0
EVALUATOR
Evaluator :
DETAILED UNIT PRICE ANALYSIS
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
No. of
B Designation of Personnel No. of Men Hourly Rate Total Cost (Pesos)
Hours
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
--------------------------------------
A. SUB-TOTAL , EQUIPMENT P -
--------------------------------------
B. SUB-TOTAL, LABOR P -
Total Cost
C. Name and Description Qty Unit Unit Cost
(Pesos)
E OCM 0% of D -
PROFIT 8% of D 16,000.00
F VAT 5% (D+E) 10,800.00
G Total Cost (D+E+F) 226,800.00
H UNIT COST (G/Quantity) P 22,680.00
DETAILED UNIT PRICE ANALYSIS
--------------------------------------
A. SUB-TOTAL , EQUIPMENT P -
Total Cost
C. Name and Description Qty Unit Unit Cost
(Pesos)
E OCM 0% of D -
PROFIT 8% of D 13,199.84
F VAT 5% (D+E) 8,909.89
G Total Cost (D+E+F) 187,107.73
H UNIT COST (G/Quantity) P 18,710.77
Major Renovation of BIR RR3 Regional Office Building
SUMMARY OF QUANTITIES
803(1)a Structure Excavation(Exterior Walls, Entrance Canopy,Flagpole Platform) 11.00 cu.m. 3,461.82
900 (1)(c2) Structural Concrete (Exterior Walls, Counters, Flagpole) 150.00 cu.m. 652,494.45
900 (1)(c3) Structural Concrete (Windows Canopy and Entrance Canopy) 70.00 cu.m. 305,547.19
1,753.62
1000(1) Termite Control Works 5.00 liters
955,838.63
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcing Bar) 1,050.00 sq.m.
1007(2) Aluminum Framed Glass Door with 6mm tempered glass 1.00 LS 446,880.00
1005 (5) Steel Window Casement w/ Blue Tempered Glass -6mm thick 1.00 LS 2,706,637.50
1014(1)b2 Prepainted Metal Sheets(Rib Type, 0.6 mm thick),blue 664.54 lin.m 394,865.71
11,344,157.83
PART D Plumbing
1001(9) Storm drainage and downspout 1.00 LS 45,779.70
A Name and Capacity of Equipment (Operated) No. of Units Unit Unit Rate Total Cost (Pesos)
No. of
B Designation of Personnel No. of Men Unit Rate/Day Total Cost (Pesos)
Days
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
E OCM 7% of D 1,382.37
PROFIT 8% of D 1,579.86
F VAT 7% (D+E) 1,589.73
G Total Cost (D+E+F) 24,300.15
H UNIT COST (G/Quantity) P 6,075.04
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Days Daily Rate Total Cost (Pesos)
Factor
C. Material Name and Description Man-hr Unit Unit Cost Total Cost (Pesos)
BASIC PPE
Safety Helmet 50,000.00 M-H P 0.06 P 2,999.99
Safety Shoes 50,000.00 M-H 0.58 29,000.00
Safety Gloves (Denim) 50,000.00 M-H 1.46 73,000.00
SUMMARY
A Equipment P -
B Labor 99,000.00
C Materials 104,999.99
D TOTAL DIRECT COST (A+B+C) 203,999.99
DIRECT UNIT COST D/Quantity 40,800.00
E OCM 0% of D -
F PROFIT 8% of D 16,320.00
G VAT 7% of (D+E+F) 15,422.40
H Total Cost (D+E+F+G) 235,742.39
I UNIT COST (H/Quantity) P 47,148.48
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. SUB-TOTAL, LABOR - P -
C. Material Name and Description Man-day Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 193,013.71
B Labor -
C Materials -
D TOTAL DIRECT COST (A+B+C) 193,013.71
DIRECT UNIT COST D/Quantity 193,013.71
E OCM 0% of D -
F PROFIT 0% of D -
G VAT 7% (D+E+F) 13,510.96
H Total Cost (D+E+F+G) 206,524.67
I UNIT COST (H/Quantity) P 206,524.67
DETAILED UNIT PRICE ANALYSIS
--------------------------------------
A. SUB-TOTAL , EQUIPMENT P -
--------------------------------------
B. SUB-TOTAL, LABOR P -
Total Cost
C. Name and Description Qty Unit Unit Cost
(Pesos)
E OCM 0% of D -
PROFIT 8% of D 10,800.00
F VAT 5% (D+E) 7,290.00
G Total Cost (D+E+F) 153,090.00
H UNIT COST (G/Quantity) P 153,090.00
COMPLETION OF PHILIPPINE DRUG ENFORCEMENT AGENCY REGIONAL OFFICE NO. 02 OFFICE BUILDING
REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, PROVINCE OF CAGAYAN, REGION NO. 02
803(1)a Structure Excavation 3.00 3.00 3.00 3.00 3.00 3.00 3.00
804(1)a Backfilling of Excavated Materials 1.75 1.75 1.75 1.75 1.75 1.75 1.75
804(4) Gravel Fill 15.75 15.75 15.75 15.75 15.75 15.75 15.75
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
900 (1)(c2) Reinforced Concrete Footings 337.50 337.50 337.50 337.50 337.50 337.50 337.50
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
900(1)c4 Reinforced Concrete Column Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
900(1)c5 Structural Concrete Suspended Slab Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
902(1)a Reinforcing Steel (Deformed) Grade 40 100.75 100.75 100.75 100.75 100.75 100.75 100.75
Err:509 Err:509 #REF! #REF! #REF! #REF! #REF! #REF! #REF!
1046(2)a1 100mm CHB Non-Load Bearing(including Reinforcing Bar) 2,021.25 2,021.25 2,021.25 2,021.25 2,021.25 2,021.25 2,021.25
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcing Bar) 1,817.75 1,817.75 1,817.75 1,817.75 1,817.75 1,817.75 1,817.75
1003(1)a1 Flat Ceiling 1,821.75 1,821.75 1,821.75 1,821.75 1,821.75 1,821.75 1,821.75
1047(1) Structural steel 4,598.00 4,598.00 4,598.00 4,598.00 4,598.00 4,598.00 4,598.00
Location Cagayan Valley Region, Tuguegarao City, Cagayan Date Submitted 10/8/2015
No. of Quantity /
Item Item Description Member Name Lenght (m.) Width (m.) Height (m.) Total Quantity Unit Measure
Member Member
Demolition & Replacement of
1 Stair 1 1 2.6 1.2 0.6 Area = 3.12 sq.m. Volume = 1.872 cu.m. sq.m.
Existing Structure
Stair 2 1 3.3 2 0.6 Area = 6.6 sq.m. Volume = 3.96 cu.m. sq.m.
Volume = 12.505
Volume Total = 18.337 cu.m. Wall 1 41 0.1 3.05 Area = 143.5 sq.m. sq.m.
cu.m.
Removal of Door 3 1 - - - 1 1 Set
Removal of Door 4 3 - - - 1 3 Sets
Removal of Door 5 1 - - - 1 1 Set
Removal of Door 6 5 - - - 5 5 Sets
Removal of Window 2 1 - - - 1 1 Set
Removal of Water Closet 5 - - - 5 5 Sets
Removal of Wash Basin 1 - - - 1 1 Set
Removal of Steel Grill 1 1 - - - 1 1 Set
Removal of Steel Grill 2 1 - - - 1 1 Set
Isolated Footing (RSB 16pcs. of 16mmø by 96pcs. of 16mmø by use 24pcs. of 16mmø
6 Reinforcing Steel Bar 6 - - -
Matting) 1.308m. 1.308m. by 6.0m.
8pcs. of 16mmø by 48pcs. of 16mmø by use 48pcs. of 16mmø
520.18kgs Collumn (RSB Vertical) 6 4.60 - -
5.25m. 5.25m. by 6.0m.
32pcs. of 10mmø by 192pcs. of 10mmø by use 38.4pcs. of
Collumn (RSB Ties) 6 - - -
1.03m. 1.03m. 10mmø by 6.0m.
57pcs. of 12mmø by 57pcs. of 12mmø by 57pcs. of 12mmø by
Wall Footing (Main Bars) 1 - - -
6.0m. 6.0m. 6.0m.
232pcs. of 10mmø by 232pcs. of 10mmø by use 15pcs. of 10mmø
Wall Footing (Ties) 1 - - -
0.36m. 0.36m. by 6.0m.
Reinforcing Steel for Masonry 124pcs. of 10mmø by 124pcs. of 10mmø by 65pcs. of 10mmø by
476 kgs. 1 74.00 3.36 -
(Vertical Bars) (60cm Spacing) 3.36m. 3.36m. 7.5m.
12 Carpenry Works Carpentry for Columns 6 4.25 0.30 0.30 Area = 5.1 Area = 30.6 sq.m.
Carpentry for Roof Beam 6 4.00 0.35 0.25 Area = 4.8 Area = 28.8 sq.m.
Carpentry for Roof Beam 1 20.00 0.35 0.25 Area = 24 Area = 24 sq.m.
Total 83.4 sq.m.
13 Masonry Painting Masonry 2 74.00 - 2.65 Area = 196.10 sq.m. Area = 392.2 sq.m. sq.m.
Roof Beam 1 20.00 1.20 - Area = 24 sq.m. Area = 24 sq.m. sq.m.
Roof Beam 6 4.00 1.20 - Area = 4.8 sq.m. Area = 28.4 sq.m. sq.m.
Column 6 1.20 - 2.65 Area = 3.18 sq.m. Area = 19.08 sq.m. sq.m.
Area Total = 463.68 sq.m.
***Nothing Fallows***
SUMMARY
1
VAT = Value Added Tax
2
VAT = Overhead, Contingencies and Miscellaneous
DPW-INFR-01-101005
Department of Public Works and Highways (DPWH)
Major Renovation of BIR RR3 Regional Office Building
Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Name and Location
DPWH Regional Office No. 02
Tuguegarao City
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% 97,874.17 52,525.80 150,399.97 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509 Err:509 Err:509 Err:509
DPW-INFR-01-101005
Department of Public Works and Highways (DPWH)
Major Renovation of BIR RR3 Regional Office Building
#REF!
Project Name and Location
DPWH Regional Office No. 02
Tuguegarao City
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% #REF! #REF! #REF! Err:509 Err:509
Err:509 Err:509
Err:509 Err:509 Err:509 12% 8% 20% 165,266.45 49,579.93 214,846.38 Err:509 Err:509
150 mm CHB Non-Load Bearing (including Reinforcing
1046(2)a1
Bar)
1,050.00 sq.m. 955,838.63 12% 8% 20% 143,375.79 76,945.01 220,320.80 1,176,159.43 1,120.15
DPW-INFR-01-101005
Department of Public Works and Highways (DPWH)
Major Renovation of BIR RR3 Regional Office Building
#REF!
Project Name and Location
DPWH Regional Office No. 02
Tuguegarao City
Err:509 Err:509
Err:509 ### Err:509 12% 8% 20% 339,988.40 101,996.52 441,984.92 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 12% 8% 20% #REF! #REF! #REF! Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 0% 8% 8% #REF! #REF! #REF! #REF! #REF!
Err:509 Bricks 70.00 sq.m 102,090.73 12% 8% 20% 17,384.32 11,734.42 29,118.74 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 0% 8% 8% 4,957.20 3,346.11 8,303.31 Err:509 Err:509
Err:509 Water Proofing(4 coats) 2,587.20 sq.m. 758,813.89 12% 8% 20% 24,246.29 13,012.18 37,258.47 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 12% 8% 20% 15,313.61 8,218.30 23,531.91 Err:509 Err:509
Err:509 Err:509
Err:509 ### Err:509 12% 8% 20% 77,863.15 23,358.94 101,222.09 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 12% 8% 20% 349,768.59 187,709.14 537,477.73 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 12% 8% 20% 88,105.01 47,283.02 135,388.03 Err:509 Err:509
Err:509 Err:509 Err:509 ### Err:509 12% 8% 20% 44,024.63 13,207.39 57,232.02 277,355.15 277,355.15
1
VAT = Value Added Tax
VAT = Overhead, Contingencies and Miscellaneous
2
DPW-INFR-01-101005
Department of Public Works and Highways (DPWH)
Major Renovation of BIR RR3 Regional Office Building
#REF!
Project Name and Location
DPWH Regional Office No. 02
Tuguegarao City
DPW-INFR-01-101005
Department of Public Works and Highways (DPWH)
Major Renovation of BIR RR3 Regional Office Building
#REF!
Project Name and Location
DPWH Regional Office No. 02
Tuguegarao City
DPW-INFR-01-101005
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor ,
Dump truck(12 cu. Yd.) 0.25 2 140.00 1,420.00 99,400.00
Jackhammer 1 2 140.00 150.00 42,000.00
Minor Tools(10% of Labor Cost) 3,038.70
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1.00 gang
a. Construction Foreman 1 1 140.00 P 81.30 P 11,382.00
b. Unskilled Labor 3 3 140.00 45.25 19,005.00
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 144,438.70
B Labor 30,387.00
C Materials -
D TOTAL DIRECT COST (A+B+C) 174,825.70
DIRECT UNIT COST D/Quantity 174,825.70
E OCM 7% of D 12,237.80
F PROFIT 8% of D 13,986.06
G VAT 7% (D+E+F) 14,073.47
H Total Cost (D+E+F+G) 215,123.03
I UNIT COST (H/Quantity) P 215,123.03
DETAILED UNIT PRICE ANALYSIS
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor ,
Dump truck(12 cu. Yd.) 0.25 2 140.25 1,420.00 99,577.50
Jackhammer 1 2 140.25 150.00 42,075.00
Minor Tools(10% of Labor Cost) 2,409.50
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1.00 gang
a. Construction Foreman 1 1 140.25 P 81.30 P 11,402.33
b. Unskilled Labor 2 2 140.25 45.25 12,692.63
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 144,062.00
B Labor 24,094.96
C Materials -
D TOTAL DIRECT COST (A+B+C) 168,156.96
DIRECT UNIT COST D/Quantity 168,156.96
E OCM 5% of D 8,407.85
F PROFIT 5% of D 8,407.85
G VAT 7% (D+E+F) 12,948.09
H Total Cost (D+E+F+G) 197,920.75
I UNIT COST (H/Quantity) P 197,920.75
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor ,
Jackhammer 1 2 8.00 150.00 2,400.00
Minor Tools(10% of Labor Cost) 173.64
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1.00 gang
a. Construction Foreman 1 1 8.00 P 81.30 P 650.40
b. Unskilled Labor 3 3 8.00 45.25 1,086.00
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 2,573.64
B Labor 1,736.40
C Materials -
D TOTAL DIRECT COST (A+B+C) 4,310.04
DIRECT UNIT COST D/Quantity 4,310.04
E OCM 7% of D 301.70
F PROFIT 8% of D 344.80
G VAT 7% (D+E+F) 346.96
H Total Cost (D+E+F+G) 5,303.51
I UNIT COST (H/Quantity) P 5,303.51
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor ,
Minor Tools(10% of Labor Cost) 22,486.38
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
7.00 gang
a. Construction Foreman 1 7 148.00 P 81.30 P 84,226.80
b. Unskilled Labor 3 21 148.00 45.25 140,637.00
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 22,486.38
B Labor 224,863.80
C Materials -
D TOTAL DIRECT COST (A+B+C) 247,350.18
DIRECT UNIT COST D/Quantity 247,350.18
E OCM 7% of D 17,314.51
F PROFIT 8% of D 19,788.01
G VAT 7% (D+E+F) 19,911.69
H Total Cost (D+E+F+G) 304,364.41
I UNIT COST (H/Quantity) P 304,364.41
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor ,
Jackhammer 1 2 20.00 150.00 6,000.00
Minor Tools(10% of Labor Cost) 343.60
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1.00 gang
a. Construction Foreman 1 1 20.00 P 81.30 P 1,626.00
b. Unskilled Labor 2 2 20.00 45.25 1,810.00
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 6,343.60
B Labor 3,436.00
C Materials -
D TOTAL DIRECT COST (A+B+C) 9,779.60
DIRECT UNIT COST D/Quantity 9,779.60
E OCM 7% of D 684.57
F PROFIT 8% of D 782.37
G VAT 7% (D+E+F) 787.26
H Total Cost (D+E+F+G) 12,033.81
I UNIT COST (H/Quantity) P 12,033.81
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY:
A Equipment P 2,766.72
B Labor 27,667.20
C Materials -
D TOTAL DIRECT COST (A+B+C) 30,433.92
DIRECT UNIT COST D/Quantity 30,433.92
E OCM 7% of D 2,130.37
PROFIT 8% of D 2,434.71
F VAT 7% (D+E) 2,449.93
G Total Cost (D+E+F) 37,448.94
H UNIT COST (G/Quantity) P 37,448.94
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang: 1 gang
Foreman 1 1 0.75 P 81.30 P 60.98
Un-Skilled Labor 3 3 0.75 45.25 101.81
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 3,299.03
B Labor 162.79
C Materials -
D TOTAL ESTIMATED DIRECT COST (A+B+C) 3,461.82
ESTIMATED DIRECT UNIT COST D/Quantity 314.71
E OCM 7% of D 242.33
F PROFIT 8% of D 276.95
G VAT 7% (D+E+F) 278.68
H Total Cost (D+E+F+G) 4,259.77
I UNIT COST (H/Quantity) P 387.25
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 0.25 P 81.30 P 20.33
Un-Skilled Labor 3 6 0.25 45.25 67.88
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
C. SUB-TOTAL, MATERIAL P -
SUMMARY
A Equipment P 8.82
B Labor 88.21
C Materials -
D TOTAL ESTIMATED DIRECT COST (A+B+C) 97.03
ESTIMATED DIRECT UNIT COST D/Quantity 32.34
E OCM 7% of D 6.79
F PROFIT 8% of D 7.76
G VAT 7% (D+E+F) 7.81
H Total Cost (D+E+F+G) 119.40
I UNIT COST (H/Quantity) P 39.80
DETAILED UNIT PRICE ANALYSIS
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 Err:509 P 81.30 P Err:509
Un-Skilled Labor 3 6 Err:509 45.25 Err:509
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P Err:509
B Labor Err:509
C Materials Err:509
D TOTAL ESTIMATED DIRECT COST (A+B+C) Err:509
ESTIMATED DIRECT UNIT COST D/Quantity Err:509
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 0.50 P 81.30 P 40.65
Un-Skilled Labor 3 6 0.50 45.25 135.75
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 1,170.39
B Labor 176.40
C Materials 989.10
D TOTAL ESTIMATED DIRECT COST (A+B+C) 2,335.89
ESTIMATED DIRECT UNIT COST D/Quantity 389.32
E OCM 7% of D 163.51
F PROFIT 8% of D 186.87
G VAT 7% (D+E+F) 188.04
H Total Cost (D+E+F+G) 2,874.31
I UNIT COST (H/Quantity) P 479.05
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 2.25 P 81.30 P 182.93
Un-Skilled Labor 3 6 2.25 45.25 610.88
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 79.38
B Labor 793.81
C Materials 1,835.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 2,708.19
ESTIMATED DIRECT UNIT COST D/Quantity 541.64
E OCM 7% of D 189.57
F PROFIT 8% of D 216.66
G VAT 7% (D+E+F) 218.01
H Total Cost (D+E+F+G) 3,332.43
I UNIT COST (H/Quantity) P 666.49
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 17.64
B Labor 176.40
C Materials 70,000.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 70,194.04
ESTIMATED DIRECT UNIT COST D/Quantity 70,194.04
E OCM 7% of D 4,913.58
F PROFIT 8% of D 5,615.52
G VAT 7% (D+E+F) 5,650.62
H Total Cost (D+E+F+G) 86,373.77
I UNIT COST (H/Quantity) P 86,373.77
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Concrete Vibrator 1 2 37.50 91.25 6,843.75
Minor Tools (10% of Labor) 1,763.70
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 37.50 P 81.30 P 3,048.75
Skilled Labor 2 2 37.50 58.76 4,407.00
Un-Skilled Labor 6 6 37.50 45.25 10,181.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu. m
Ready Mix, Class A 150.00 cu.m P 4,175.00 P 626,250.00
SUMMARY
A Equipment P 8,607.45
B Labor 17,637.00
C Materials 626,250.00
D ESTIMATED DIRECT COST (A+B+C) 652,494.45
DIRECT UNIT COST D/Quantity 4,349.96
E OCM 7% of D 45,674.61
F PROFIT 8% of D 52,199.56
G VAT 7% of (D+E+F) 52,525.80
H Total Cost (D+E+F+G) 802,894.42
I UNIT COST (H/Quantity) P 5,352.63
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
One bagger mixer 1 1 1.00 P 172.00 P 172.00
Minor Tools (10% of Labor) 32.95
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 1.00 P 81.30 P 81.30
Skilled Labor 1 1 1.00 67.22 67.22
Un-Skilled Labor 4 4 1.00 45.25 181.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu. m
SUMMARY
A Equipment P 204.95
B Labor 329.52
C Materials 771.26
D ESTIMATED DIRECT COST (A+B+C) 1,305.73
DIRECT UNIT COST D/Quantity 3,971.20
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Pumpcrete 0.27 1 Err:509 P Err:509 P Err:509
Concrete Vibrator 1 2 Err:509 91.25 Err:509
Minor Tools (10% of Labor) Err:509
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 Err:509 P 81.30 P Err:509
Skilled Labor 2 2 Err:509 58.76 Err:509
Un-Skilled Labor 6 6 Err:509 45.25 Err:509
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu. m
SUMMARY
A Equipment P Err:509
B Labor Err:509
C Materials Err:509
D ESTIMATED DIRECT COST (A+B+C) Err:509
DIRECT UNIT COST D/Quantity Err:509
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Pumpcrete 0.27 1 Err:509 P Err:509 P Err:509
Concrete Vibrator 1 4 Err:509 91.25 Err:509
Minor Tools (10% of Labor) P Err:509
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
2 gang
Foreman 1 1 Err:509 P 81.30 P Err:509
Mason 2 4 Err:509 58.76 Err:509
Un-Skilled Labor 6 12 Err:509 45.25 Err:509
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu. m
SUMMARY
A Equipment P Err:509
B Labor Err:509
C Materials Err:509
D ESTIMATED DIRECT COST (A+B+C) Err:509
DIRECT UNIT COST D/Quantity Err:509
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 Err:509 P 81.30 P Err:509
Skilled Labor 2 4 Err:509 58.76 Err:509
Un-Skilled Labor 6 12 Err:509 45.25 Err:509
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Factor/sq.m.
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 Err:509 P 81.30 P Err:509
Skilled Labor 2 4 Err:509 58.76 Err:509
Un-Skilled Labor 6 12 Err:509 45.25 Err:509
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
Beams Factor/sq.m.
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Concrete Vibrator 1 2 19.00 91.25 3,467.50
Minor Tools (10% of Labor) 893.61
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 19.00 P 81.30 P 1,544.70
Skilled Labor 2 2 19.00 58.76 2,232.88
Un-Skilled Labor 6 6 19.00 45.25 5,158.50
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu. m
Ready Mix, Class A, 70.00 cu.m P 4,175.00 P 292,250.00
SUMMARY
A Equipment P 4,361.11
B Labor 8,936.08
C Materials 292,250.00
D ESTIMATED DIRECT COST (A+B+C) 305,547.19
DIRECT UNIT COST D/Quantity 4,364.96
E OCM 7% of D 21,388.30
F PROFIT 8% of D 24,443.78
G VAT 7% of (D+E+F) 24,596.55
H Total Cost (D+E+F+G) 375,975.81
I UNIT COST (H/Quantity) P 5,371.08
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor
Grade 40 Deformed RSB 1.05 819.00 kgs P 40.00 P 32,760.00
#16 Galvanized Iron Wire 0.015 12.29 kgs 68.00 835.38
consumables (5% of Material cost) 1,679.77
SUMMARY
A Equipment P 2,103.55
B Labor 4,939.55
C Materials 35,275.15
D ESTIMATED DIRECT COST (A+B+C) 42,318.25
DIRECT UNIT COST D/Quantity 54.25
E OCM 7% of D 2,962.28
F PROFIT 8% of D 3,385.46
G VAT 7% of (D+E+F) 3,406.62
H Total Cost (D+E+F+G) 52,072.60
I UNIT COST (H/Quantity) P 66.76
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 2.00 P 81.30 P 162.60
Steelman 3 6 2.00 58.76 705.12
Unskilled Laborer 12 24 2.00 45.25 2,172.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor
SUMMARY
A Equipment P 1,294.49
B Labor 3,039.72
C Materials 21,894.89
D ESTIMATED DIRECT COST (A+B+C) 26,229.09
DIRECT UNIT COST D/Quantity 55.37
E OCM 7% of D 1,836.04
F PROFIT 8% of D 2,098.33
G VAT 7% of (D+E+F) 2,111.44
H Total Cost (D+E+F+G) 32,274.90
I UNIT COST (H/Quantity) P 68.13
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Days Daily Rate Total Cost (Pesos)
AREA= 1500.00 RENTALS
a. H-Frame 1.7 m x 1.2m, set 293.00 20.83 6.08 37,114.08
2 pcs H-frames
4 pcs diagonal cross braces
4 pcs horizontal braces
8 pcs joint pins
b. Shoring Jack, 3.8 m full extension 450.00 20.83 4.50 42,188.34
c. Adjustable U-head Jack, 0.6m 585.00 20.83 0.85 10,359.58
d. Adjustable Base Jack, 0.6m 585.00 20.83 0.85 10,359.58
e. 1-1/2" GI Pipe x 6.0 m 450.00 20.83 2.50 23,437.97
f. 1-1/2" GI Pipe x 3.0 m 117.00 20.83 1.25 3,046.94
g. 1-1/2" GI Pipe x 4.0 m 234.00 20.83 1.75 8,531.42
h. 1-1/2" GI Pipe x 1.0 m 1,581.00 20.83 0.50 16,469.08
i. Tie Rod x 0.60m 2,034.00 20.83 1.00 42,375.85
j. Round Wing Nut 4,080.00 20.83 0.15 12,750.26
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 166.75 P 81.30 P 13,556.78
Skilled Labor 4 8 166.75 58.76 78,385.84
Un-Skilled Labor 6 12 166.75 45.25 90,545.25
C. Material Name and Description Qty Unit Unit Cost Total Cost (Pesos)
E OCM 7% of D 53,674.21
F PROFIT 8% of D 61,341.95
G VAT 7% (D+E+F) 61,725.34
H Total Cost (D+E+F+G) 943,515.89
I UNIT COST (H/Quantity) P 629.01
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 GANG
Foreman 1 1.00 P 81.30 P 81.30
Mason 1 1 1.00 58.76 58.76
Un-Skilled Labor 2 2 1.00 45.25 90.50
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY:
A Equipment P 23.06
B Labor 230.56
C Materials 1,500.00
D TOTAL ESTIMATED DIRECT CO (A+B+C) 1,753.62
ESTIMATED DIRECT UNIT COSTD/Quantity 350.72
E OCM 7% of D 122.75
F PROFIT 8% of D 140.29
G VAT 7% (D+E) 141.17
H Total Cost (D+E+F) 2,157.82
I UNIT COST (G/Quantity) P 431.56
DETAILED UNIT PRICE ANALYSIS
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 GANG
Foreman 1 183.75 P 81.30 P 14,938.88
Mason 2 4 183.75 58.76 43,188.60
Un-Skilled Labor 3 6 183.75 45.25 49,888.13
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Portland Cement 0.525 739.00 bags P 250.00 P 184,750.00
Washed Sand 0.04375 62.00 cu.m. 510.00 31,620.00
CHB 4"X 6"X 16" 13 19189.00 pcs 12.00 230,268.00
pcs. 10mm dia. X 6.0m 3.24 4554.54 kgs 40.00 182,181.64
#16 GI Tie Wire 0.05 227.73 kgs 68.00 15,485.44
SUMMARY:
A Equipment P 74,011.56
B Labor 108,015.61
C Materials 644,305.08
D TOTAL ESTIMATED DIRECT COS(A+B+C) 826,332.25
ESTIMATED DIRECT UNIT COST D/Quantity 587.83
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 GANG
Foreman 1 1 165.25 P 81.30 P 13,434.83
Mason 2 4 165.25 58.76 38,840.36
Un-Skilled Labor 3 6 165.25 45.25 44,865.38
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Portland Cement 1.5 1,575.00 bags P 250.00 P 393,750.00
Washed Sand 0.04 42.00 cu.m. 510.00 21,420.00
CHB 6"X 8"X 16" 13 14,333.00 pcs 16.00 229,328.00
10mm dia. X 6.0m 3.24 3,402.00 kgs 40.00 136,080.00
#16 GI Tie Wire 0.05 170.00 kgs 68.00 11,560.00
SUMMARY:
A Equipment P 66,560.06
B Labor 97,140.57
C Materials 792,138.00
D TOTAL ESTIMATED DIRECT CO (A+B+C) 955,838.63
ESTIMATED DIRECT UNIT COSTD/Quantity 910.32
E OCM 7% of D 66,908.70
F PROFIT 8% of D 76,467.09
G VAT 7% (D+E) 76,945.01
H Total Cost (D+E+F) 1,176,159.43
I UNIT COST (G/Quantity) P 1,120.15
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
E OCM 7% of D 31,281.60
F PROFIT 8% of D 35,750.40
G VAT 7% (D+E+F) 35,973.84
H Total Cost (D+E+F+G) 549,885.84
I UNIT COST (H/Quantity) P 549,885.84
DETAILED UNIT PRICE ANALYSIS
P -
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
W-1b (6mm thick tempered tinted glass awning & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 2 22.68 sq.m. 11,500.00 260,820.00
hardware & accessories)
W-1c (6mm thick tempered tinted glass awning & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 4 6.30 sq.m. 11,500.00 72,450.00
hardware & accessories)
W-2 (6mm thick tempered tinted glass casement & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 6 34.65 sq.m. 12,500.00 433,125.00
hardware & accessories)
W-3 (6mm thick tempered tinted glass casement & fixed window on a mullion
type aluminum framing system in powder coated finish complete with 16 80.64 sq.m. 12,500.00 1,008,000.00
hardware & accessories)
W-4 (6mm thick reflective tinted glass fixed window on a mullion type
aluminum framing system in powder coated finish complete with hardware & 8 14.40 sq.m. 4,825.00 69,480.00
accessories)
W-5 (6mm thick reflective tinted glass awning window on a mullion type
aluminum framing system in powder coated finish complete with hardware & 4 7.20 sq.m. 4,825.00 34,740.00
accessories) P P
W-6 (6mm thick reflective tinted glass awning window on a mullion type
aluminum framing system in powder coated finish complete with hardware & 4 3.60 sq.m. 4,825.00 17,370.00
accessories)
W-7 (6mm thick reflective tinted glass awning window on a mullion type
aluminum framing system in powder coated finish complete with hardware & 16 7.68 sq.m. 4,825.00 37,056.00
accessories)
E OCM 0% of D -
F PROFIT 8% of D 275,603.28
G VAT 5% (D+E+F) 186,032.21
H Total Cost (D+E+F+G) 3,906,676.49
I UNIT COST (H/Quantity) P 3,906,676.49
Prepared by: Checked/Submitted by:
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang
Foreman
Carpenter
Unskilled Labor
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
(Note: Unit cost includes door accessories and door jamb)
D-2 (SEE SCHEDULE OF DOORS AND WINDOWS) 15.12 sq.m. 5,200.00 ### 78,624.00
-
D-3 (SEE SCHEDULE OF DOORS AND WINDOWS) 1.89 sq.m. 5,200.00 9,828.00
-
D-5 (SEE SCHEDULE OF DOORS AND WINDOWS) 17.01 sq.m. 5,200.00 88,452.00
-
Door Signage 1 8.00 pcs 500.00 4,000.00
Door Signage 2 1.00 pcs 1,000.00 1,000.00
Door Kickplate 9.00 pcs 1,000.00 9,000.00
-
Wooden Louvered Toilet Cubicle door (700x1500mm) 12.00 sets 2,200.00 26,400.00
E OCM 0% of D -
F PROFIT 8% of D 17,384.32
G VAT 5% (D+E) 11,734.42
H Total Cost (D+E+F) 246,422.74
I UNIT COST (G/Quantity) P 246,422.74
Prepared by: Checked/Submitted by:
Production Output:
Employing
No. of days : 0
No. of Hours :
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
P -
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
0 gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
(Unit Cost includes intallation cost)
Aluminum Roll-Up Door 4.00 sets 35,100.00### 140,400.00
E OCM 0% of D -
F PROFIT 8% of D 11,232.00
G VAT 5% (D+E) 7,581.60
H Total Cost (D+E+F) 159,213.60
I UNIT COST (G/Quantity) P 159,213.60
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
P -
A. SUB-TOTAL , EQUIPMENT P -
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
E OCM 7% of D 3,307.50
F PROFIT 8% of D 3,780.00
G VAT 7% (D+E+F) 3,803.63
H Total Cost (D+E+F+G) 58,141.13
I UNIT COST (H/Quantity) P 58,141.13
DETAILED ESTIMATES
Production Output:
Employing
No. of days :
No. of Hours :
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
P -
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
0 gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
(Unit cost includes installation cost)
Roll Up Door 1 2 sets 16.00 sq.m. 2,800.00 ### 44,788.80
Roll Up Door 2 2 sets 8.00 sq.m. 2,800.00 22,400.00
E OCM 7% of D 4,703.22
F PROFIT 8% of D 5,375.10
G VAT 7% (D+E) 5,408.70
H Total Cost (D+E+F) 82,675.82
I UNIT COST (G/Quantity) P 82,675.82
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
P -
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
0 gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
Area
2.1 Window 1 78 sets 1.05 163.80 sq.m. 10,500.00 1,805,895.00
0.9 Window 2 59 sets 53.10 sq.m. 10,500.00 585,427.50
1.05
1.2 Window 3 16 Sets 1.05 19.20 sq.m. 10,500.00 211,680.00
0.3 Window 4 22 Sets 1.05 6.60 sq.m. 10,500.00 72,765.00
1.4 Window 5 2 sets 1.05 2.80 sq.m. 10,500.00 30,870.00
E OCM 0% of D -
F PROFIT 8% of D 216,531.00
G VAT 7% (D+E) 204,621.80
H Total Cost (D+E+F) 3,127,790.30
I UNIT COST (G/Quantity) P 3,127,790.30
DETAILED ESTIMATES
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
0 gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
Repair of Pylon Signage 1.00 LS 40,000.00 ### 40,000.00
BIR Signage 1.00 LS 100,000.00 100,000.00
-
E OCM 0% of D -
F PROFIT 8% of D 11,200.00
G VAT 7% (D+E) 10,584.00
H Total Cost (D+E+F) 161,784.00
I UNIT COST (G/Quantity) P 161,784.00
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
4 gang
Foreman 1 1 37.00 P 81.30 P 3,008.10
Skilled Labor 2 8 37.00 58.76 17,392.96
Unskilled Labor 4 16 37.00 45.25 26,788.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
3/4"x12' Aluminum Moulding Strip 10 pcs 850.00 8,500.00
Portland Cement 0.33 347.00 bags P 250.00 P 86,750.00
Washed Sand 0.027 28.40 cu.m. 510.00 14,484.00
SUMMARY
A Equipment P 4,718.91
B Labor 47,189.06
C Materials 109,734.00
D TOTAL ESTIMATED DIRECT COS(A+B+C) 161,641.97
DIRECT UNIT COST D/Quantity 153.94
E OCM 7% of D 11,314.94
F Profit 8% of D 12,931.36
G VAT 7% (D+E+F) 13,012.18
H Total Cost (D+E+F+G) 198,900.44
I UNIT COST (H/Quantity) P 189.43
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 113.25 P 81.30 P 9,207.23
Welder 1 1 113.25 58.76 6,654.57
Un-Skilled Labor 2 2 113.25 45.25 10,249.13
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
50mm dia. Stainless Steel Stair Railing 24.00 pcs 1,850.00 44,400.00
38mm Stainless Steel Stair and Ramp Railing 28.00 pcs 1,650.00 46,200.00
SUMMARY:
A Equipment P 49,679.21
B Labor 26,110.93
C Materials 144,333.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 220,123.14
ESTIMATED DIRECT UNIT COST D/Quantity 220,123.14
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 260.25 P 81.30 P 21,158.33
Carpenter 1 2 260.25 58.76 30,584.58
Unskilled Laborer 2 4 260.25 45.25 47,105.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
4.5mm thick-4' x 8' Fiber Cement Board 0.365 945 pcs P 397.50 P 375,637.50
Metal Furring 1.131 2,927 pcs 150.00 439,050.00
Carrying Channels 0.357 924 pcs 130.00 120,120.00
Hanger Bars/ Rods 1 2,588 pcs 100.00 258,800.00
Channel Clip 6 15,524 pcs 20.00 310,480.00
Wall Angle 0.238 616 pcs 80.00 49,280.00
rivets 14 36,221 pcs 1.50 54,331.50
1" metals screw 4 10,349 pcs 3.00 31,047.00
SUMMARY
A Equipment P 9,884.82
B Labor 98,848.16
C Materials 1,638,746.00
D TOTAL DIRECT COST (A+B+C) 1,747,478.98
DIRECT UNIT COST D/Quantity 675.43
E OCM 7% of D 122,323.53
F Profit 8% of D 139,798.32
G VAT 7% (D+E+F) 140,672.06
H Total Cost (D+E+F+G) 2,150,272.88
I UNIT COST (H/Quantity) P 831.12
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 80.50 P 81.30 P 6,544.65
Carpenter 1 1 80.50 58.76 4,730.18
Unskilled Laborer 2 2 80.50 45.25 7,285.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
4.5mm thick-4' x 8' Fiber Cement Board 0.365 146 pcs P 397.50 P 58,035.00
Good Lumber 1.131 453 pcs 150.00 67,950.00
Carrying Channels 0.357 143 pcs 130.00 18,590.00
Hanger Bars/ Rods 1 400 pcs 100.00 40,000.00
Channel Clip 6 2,400 pcs 20.00 48,000.00
Wall Angle 0.238 96 pcs 80.00 7,680.00
rivets 14 5,600 pcs 1.50 8,400.00
1" metals screw 4 1,600 pcs 3.00 4,800.00
SUMMARY
A Equipment P 1,856.01
B Labor 18,560.08
C Materials 253,455.00
D TOTAL DIRECT COST (A+B+C) 273,871.09
DIRECT UNIT COST D/Quantity 684.68
E OCM 7% of D 19,170.98
F Profit 8% of D 21,909.69
G VAT 7% (D+E+F) 22,046.62
H Total Cost (D+E+F+G) 336,998.37
I UNIT COST (H/Quantity) P 842.50
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 116.50 P 81.30 P 9,471.45
Skilled Labor 1 1 116.50 58.76 6,845.54
Unskilled Laborer 2 2 116.50 45.25 10,543.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 2,686.02
B Labor 26,860.24
C Materials 407,484.00
D TOTAL DIRECT COST (A+B+C) 437,030.26
DIRECT UNIT COST D/Quantity 168.92
E OCM 7% of D 30,592.12
F Profit 8% of D 34,962.42
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 17.75 P 81.30 P 1,443.08
Carpenter 1 1 17.75 58.76 1,042.99
Unskilled Laborer 2 2 17.75 45.25 1,606.38
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 409.25
B Labor 4,092.45
C Materials 13,717.20
D TOTAL DIRECT COST (A+B+C) 18,218.90
DIRECT UNIT COST D/Quantity 71.28
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 31.25 P 81.30 P 2,540.63
Carpenter 1 1 31.25 58.76 1,836.25
Unskilled Laborer 2 2 31.25 45.25 2,828.13
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
4mm thick Aluminum Composite Panel for false buttress 12 pcs P 2,400.00 P 28,800.00
4mm thick Aluminum Composite Panel for Canopy 33 pcs 2,400.00 79,200.00
4mm thick Aluminum Composite Panel (Blue Façade) 31 pcs 2,400.00 74,400.00
Rivets 12 1,865 pcs 3.00 5,595.00
SUMMARY
A Equipment P 720.50
B Labor 7,205.01
C Materials 187,995.00
D TOTAL DIRECT COST (A+B+C) 195,920.51
DIRECT UNIT COST D/Quantity 1,260.91
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 51.50 P 81.30 P 4,186.95
Mason 5 5 51.50 58.76 15,130.70
Unskilled Labor 5 5 51.50 45.25 11,651.88
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
Glazed Ceramic Tiles (CR walls and working areas and public area) 70.00 sq.m P 760.00 P 53,200.00
Cement 0.325 23.00 bags 250.00 5,750.00
Sand 0.026 2.00 cu.m 510.00 1,020.00
ABC Tile Grout, 2kg/bag 0.125 9.0 bags 250.00 2,250.00
ABC Adhesive, 25 kg/bag 0.125 9.0 bags 285.00 2,565.00
Consumables (5% of Material Cost) 3,239.25
SUMMARY
A Equipment P 3,096.95
B Labor 30,969.53
C Materials 68,024.25
D TOTAL ESTIMATED DIRECT COST (A+B+C) 102,090.73
DIRECT UNIT COST D/Quantity 1,458.44
E OCM 7% of D 7,146.35
F Profit 8% of D 8,167.26
G VAT 7% (D+E+F) 8,218.30
H Total Cost (D+E+F+G) 125,622.65
I UNIT COST (H/Quantity) P 1,794.61
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
3 gang
Foreman 1 12.00 P 81.30 P 975.60
Mason 5 15 12.00 58.76 10,576.80
Unskilled Labor 5 15 12.00 45.25 8,145.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
SUMMARY
A Equipment P 1,969.74
B Labor 19,697.40
C Materials 61,043.20
D TOTAL ESTIMATED DIRECT COST (A+B+C) 82,710.34
DIRECT UNIT COST D/Quantity 1,181.58
E OCM 7% of D 5,789.72
F Profit 8% of D 6,616.83
G VAT 7% (D+E+F) 6,658.18
H Total Cost (D+E+F+G) 101,775.07
I UNIT COST (H/Quantity) P 1,453.93
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 412.75 P 81.30 P 33,556.58
Painter 2 2 412.75 58.76 48,506.38
Un-Skilled Labor 1 1 412.75 45.25 18,676.94
C. Name and Description Qty Unit Unit Cost Total Cost (Pesos)
FACTOR
SUMMARY:
A Equipment P 10,073.99
B Labor 100,739.90
C Materials 648,000.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 758,813.89
ESTIMATED DIRECT UNIT COST D/Quantity 293.30
E OCM 7% of D 53,116.97
F PROFIT 8% of D 60,705.11
G VAT 7% (D+E+F) 61,084.52
H Total Cost (D+E+F+G) 933,720.49
I UNIT COST (H/Quantity) P 360.90
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
5 gang
Foreman 1 1 802.50 P 81.30 P 65,243.25
Painter 2 10 802.50 58.76 471,549.00
Unskilled Labor 1 5 802.50 45.25 181,565.63
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 65,311.46
B Labor 653,114.63
C Materials 1,613,364.48
D TOTAL ESTIMATED DIRECT COST (A+B+C) 2,331,790.57
DIRECT UNIT COST D/Quantity 276.80
E OCM 7% of D 163,225.34
F Profit 8% of D 186,543.25
G VAT 7% (D+E+F) 187,709.14
H Total Cost (D+E+F+G) 2,869,268.29
I UNIT COST (H/Quantity) P 340.61
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
2 gang
Foreman 1 1 790.50 P 81.30 P 64,267.65
Painter 2 4 790.50 58.76 185,799.12
Unskilled 1 2 790.50 45.25 71,540.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 32,160.70
B Labor 321,607.02
C Materials 233,599.04
D TOTAL ESTIMATED DIRECT COST (A+B+C) 587,366.76
DIRECT UNIT COST D/Quantity 196.63
E OCM 7% of D 41,115.67
F Profit 8% of D 46,989.34
G VAT 7% (D+E+F) 47,283.02
H Total Cost (D+E+F+G) 722,754.79
I UNIT COST (H/Quantity) P 241.95
DETAILED ESTIMATES
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 166.75 P 81.30 P 13,556.78
Painter 2 2 166.75 58.76 19,596.46
Unskilled 1 1 166.75 45.25 7,545.44
B. SUB-TOTAL, LABOR P 27,141.90
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 1,357.09
B Labor 27,141.90
C Materials 72,450.00
D TOTAL ESTIMATED DIRECT COST (A+B+C) 100,948.99
DIRECT UNIT COST D/Quantity 201.90
E OCM 7% of D 7,066.43
F Profit 8% of D 8,075.92
G VAT 7% (D+E+F) 8,126.39
H Total Cost (D+E+F+G) 124,217.73
I UNIT COST (H/Quantity) P 248.44
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
2 gang
Foreman 1 1 1.00 P 81.30 P 81.30
Tinsmith 1 2 1.00 58.76 117.52
Unskilled Labor 1 2 1.00 45.25 90.50
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
0.6mm thick Pre Painted-Pre Formed Gutter 8.00 pcs P 407.48 P 3,259.84
12"x1" Plain GI Strap 3.00 58 pcs 50.00 2,880.00
Blind Rivets 16 307.20 pcs 3.00 921.60
Consumables (3% of MC) 353.07
SUMMARY
A Equipment P 28.93
B Labor 289.32
C Materials 7,414.51
D TOTAL ESTIMATED DIRECT COST (A+B+C) 7,732.76
DIRECT UNIT COST D/Quantity 402.75
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
1 gang
Foreman 1 1 83.25 P 81.30 P 6,768.23
Tinsmith 1 1 83.25 58.76 4,891.77
Unskilled Labor 2 2 83.25 45.25 7,534.13
B. SUB-TOTAL, LABOR P 19,194.12
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
sq.m.
Prepainted Metal Sheets(Rib Type, 0.6 mm thick),blue 1.10 730.99 P 470.00 P 343,567.18
Ridge Roll 31 pcs 655.00 20,305.00
Tekscrew steel 4000.00 pcs 2.00 8,000.00
blind rivets 1000.00 pcs 0.50 500.00
silicon sealant 2 tbs 150.00 300.00
tough up paint 4 tbs 270.00 1,080.00
SUMMARY
A Equipment P 1,919.41
B Labor 19,194.12
C Materials 373,752.18
D TOTAL ESTIMATED DIRECT COST (A+B+C) 394,865.71
DIRECT UNIT COST D/Quantity 594.19
E OCM 7% of D 27,640.60
F Profit 8% of D 31,589.26
G VAT 7% (D+E+F) 31,786.69
H Total Cost (D+E+F+G) 485,882.26
I UNIT COST (H/Quantity) P 731.16
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Fabrication 1 gang/s
Foreman 1 1 70.50 81.30 5,731.65
Welder 2 2 70.50 58.76 8,285.16
Un-Skilled Labor 2 2 70.50 45.25 6,380.25
Erection
Welder 3 3 70.50 58.76 12,427.74
Un-Skilled Labor 3 3 70.50 45.25 9,570.38
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
A. Truss and Other Roofing Frames
50mm diameter Structural Pipe Sch. 40 141 kgs 4.70 kgs/m 5.00 pcs 1,730.00 8,650.00
25mm dia. Struct. Pipe Sch. 40 28.32 kgs 2.36 kgs/m 2.00 pcs 1,200.00 2,400.00
12 pcs 100mmx50mmx15mmx2mm C- Purlins 3.35 kgs/m 201.00 kgs 73.00 14,673.00
2 pcs L50mmx50mmx5mm Clip 3.77 kgs/m 45.24 kgs 73.00 3,302.52
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
3 gang/s
Foreman 1 1 242.00 P 81.30 P 19,674.60
Welder 2 6 242.00 58.76 85,319.52
Un-Skilled Labor 4 12 242.00 45.25 131,406.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
A. Truss and Other Roofing Frames
149 LC 150 x 65 x 20 x 2.0mm x 6m Purlins 4.71kg/m 4,210.74 kgs P 70.00 P 294,751.80
103 - Ls 50 x 50 x 6.0mm x 6m(Web Members) 4.47kg/m 2,762.46 kgs 70.00 193,372.20
100 - Ls 75 x 75 x 6.0mm x 6m(Top chord/Bottom Chord) 6.87kg/m 4,122.00 kgs 70.00 288,540.00
8mm thick batten plates 228.98 kgs 55.00 12,593.63
8mm thick gusset plates 1,035.95 kgs 55.00 56,977.18
20mm thick base plates 557.74 kgs 55.00 30,675.84
7 Cleat Ls, 50 x 50 x 3mm x 6m 97.86 kgs 70.00 6,850.20
32 16mm Turnbuckles 32.00 pcs. 185.00 5,920.00
16 16mm cross Bracing 126.32 kgs 39.00 4,926.48
320 12mm dia. Sagrod with Washer and Thread 19.71 kgs 37.00 729.34
10mm thick gusset plates(150mm x 175mm) 65.94 kgs 55.00 3,626.70
348 ∅20 x 350mm Long Anchor Bolt with washer and nut 300.36 kgs 35.00 10,512.56
Oxy-Acetylene Tank 3.00 set 2,500.00 7,500.00
Welding Rod 53.00 kgs 102.50 5,432.50
Epoxy Primer 8.25 gals 577.00 4,760.25
Rust Converter 11.00 gals 450.00 4,950.00
Paint Brush, 4" 2.00 pcs 63.00 126.00
Sand paper 2.00 roll 1,600.00 3,200.00
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
P -
A. SUB-TOTAL , EQUIPMENT P -
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
0 gang
B. SUB-TOTAL, LABOR P -
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Factor/cu.m.
E OCM 0% of D -
F PROFIT 8% of D 4,957.20
G VAT 5% (D+E) 3,346.11
H Total Cost (D+E+F) 70,268.31
I UNIT COST (G/Quantity) P 14,053.66
DETAILED UNIT PRICE ANALYSIS
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
Factor
4 gang
Foreman 1 55.00 P 81.30 P 4,471.50
Tinsmith 2 8 55.00 58.76 25,854.40
Unskilled Labor 1 4 55.00 45.25 9,955.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 2,014.05
B Labor 40,280.90
C Materials 347,020.80
D TOTAL ESTIMATED DIRECT COST (A+B+C) 389,315.75
DIRECT UNIT COST D/Quantity 543.80
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 142.50 P 81.30 P 11,585.25
Plumber 1 2 142.50 58.76 16,746.60
Unskilled Labor 2 4 142.50 45.25 25,792.50
B. SUB-TOTAL, LABOR P 54,124.35
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 5,412.44
B Labor 54,124.35
C Materials 61,704.00
D ESTIMATED DIRECT COST (A+B+C) 121,240.79
DIRECT UNIT COST D/Quantity 121,240.79
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 38.50 P 81.30 P 3,130.05
Plumber 2 4 38.50 58.76 9,049.04
Unskilled Labor 4 8 38.50 45.25 13,937.00
B. SUB-TOTAL, LABOR P 26,116.09
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 2,611.61
B Labor 26,116.09
C Materials 17,052.00
D ESTIMATED DIRECT COST (A+B+C) 45,779.70
DIRECT UNIT COST D/Quantity 45,779.70
E OCM 7% of D 3,204.58
F Profit 8% of D 3,662.38
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 84.75 P 81.30 P 6,890.18
Plumber 1 1 84.75 58.76 4,979.91
Unskilled Labor 2 2 84.75 45.25 7,669.88
B. SUB-TOTAL, LABOR P 19,539.97
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 1,954.00
B Labor 19,539.97
C Materials 60,446.40
D ESTIMATED DIRECT COST (A+B+C) 81,940.36
DIRECT UNIT COST D/Quantity 81,940.36
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 114.75 P 81.30 P 9,329.18
Plumber 1 2 114.75 58.76 13,485.42
Unskilled Labor 1 2 114.75 45.25 10,384.88
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Fixtures
Water Closet 13 sets P 7,329.00 P 95,277.00
Wall hung Lavatory 1 sets 6,612.00 6,612.00
Counter top lavatory 16 sets 5,500.00 88,000.00
Faucet 22 sets 165.00 3,630.00
Lever type Faucet 17 sets 850.00 14,450.00
Floor Drain 17 sets 275.00 4,675.00
Urinal 12 sets 5,000.00 60,000.00
soap holder 12 sets 340.00 4,080.00
tissue holder 12 sets 260.00 3,120.00
Flip Down up Grab Bar 1 sets 6,000.00 6,000.00
L type Grab bar 1 sets 2,500.00 2,500.00
6mm thk. 1500 x 800 mirror 8 sets 1,200.00 9,600.00
6mm thk. 500 x 800 mirror 1 sets 800.00 800.00
300mmx1200mmx 50mm Phenolic Privacy Shield 2 sets 1,500.00 3,000.00
Consumables (5% of Material Cost) 15,087.20
SUMMARY
A Equipment P 3,319.95
B Labor 33,199.48
C Materials 316,831.20
D ESTIMATED DIRECT COST (A+B+C) 353,350.62
DIRECT UNIT COST D/Quantity 353,350.62
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 GANG
Foreman 1 9.00 P 81.30 P 731.70
Mason 1 1 9.00 58.76 528.84
Un-Skilled Labor 1 1 9.00 45.25 407.25
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY:
A Equipment P 166.78
B Labor 1,667.79
C Materials 7,710.57
D TOTAL ESTIMATED DIRECT COS(A+B+C) 9,545.14
ESTIMATED DIRECT UNIT COST D/Quantity 1,060.57
A Name and Capacity of Equipment (Operated) Factor No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
B Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 GANG
Foreman 1 1 24.00 P 81.30 P 1,951.20
Mason 2 2 24.00 58.76 2,820.48
Un-Skilled Labor 4 4 24.00 45.25 4,344.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
A. Reinforced Concrete P P -
Portland Cement 21 bags 250 5,250.00
Sand 1.05 cu.m 570 598.50
Gravel 2.10 cu.m 510 1,071.00
B. CHB -
Portland Cement 0.525 19.00 bags 250.00 4,750.00
Washed Sand 0.04375 2.00 cu.m. 510.00 1,020.00
CHB 6" THICK 13 448.00 pcs 16.00 7,168.00
Grade 40 RSB 173.71 kgs 40.00 6,948.48
SUMMARY:
A Equipment P 911.57
B Labor 9,115.68
C Materials 27,009.98
D TOTAL ESTIMATED DIRECT COS(A+B+C) 37,037.23
ESTIMATED DIRECT UNIT COST D/Quantity 37,037.23
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
3 gang
Foreman 0.56 1 76.50 P 81.30 P 6,219.58
Electrician 1 3 136.61 58.76 24,081.61
Laborer 1 3 136.61 45.25 18,544.81
B. SUB-TOTAL, LABOR P 48,846.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 0.78 1 11.70 P 81.30 P 951.21
Electrician 1 1 15.00 58.76 881.40
Laborer 1 1 15.00 45.25
- 678.75
B. SUB-TOTAL, LABOR P 2,511.36
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Emergency Lights including accessories 30.00 Unit 1,005.00 30,150.00
-
C. SUB-TOTAL, MATERIAL P 30,150.00
SUMMARY
A Equipment P 251.14
B Labor 2,511.36
C Materials 30,150.00
D ESTIMATED DIRECT COST (A+B+C) 32,912.50
DIRECT UNIT COST D/Quantity 32,912.50
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 2.00 P 81.30 P 162.60
Electrician 1 1 2.00 58.76 117.52
Laborer 2 2 2.00 45.25 181.00
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 5.40 P 81.30 P 439.02
Electrician 1 1 5.40 58.76 317.30
Laborer 2 2 5.40 45.25 488.70
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang 1
Foreman 1 1 1.79 P 81.30 P 145.18
Electrician 1 1 1.79 58.76 104.93
Laborer 2 2 1.79 45.25 161.61
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
300KVA Brand New Diesel Generator Set, 60Hz, Silent Type 1 set 1,300,000.00 1,300,000.00
SUMMARY
A Equipment P 41.17
B Labor 411.71
C Materials 1,300,000.00
D ESTIMATED DIRECT COST (A+B+C) 1,300,452.89
DIRECT UNIT COST D/Quantity 1,300,452.89
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang 1
Foreman 1 1 37.50 P 81.30 P 3,048.75
Electrician/Skilled Laborer 1 2 37.50 58.76 4,407.00
Unskilled Laborer 2 4 37.50 45.25 6,787.50
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Fluorescent lighting fixture with one (1) - 18W, 220V, T8 LED tube,
mirrorized aluminum louvre, troffer type, recessed mounted, 300mm x
1200 mm
50 Sets 850.00 42,500.00
P P
Emergecy Lights
60 Sets 1,440.00 86,400.00
SUMMARY
A Equipment P 1,424.33
B Labor 14,243.25
C Materials 496,360.00
D ESTIMATED DIRECT COST (A+B+C) 512,027.58
DIRECT UNIT COST D/Quantity 512,027.58
E OCM 7% of D 35,841.93
F PROFIT 8% of D 40,962.21
G VAT 7% of (D+E+F) 41,218.22
H Total Cost (D+E+F+G) 630,049.93
I UNIT COST (H/Quantity) P 630,049.93
DETAILED UNIT PRICE ANALYSIS
Project: Major Renovation of BIR RR3 Regional Office Building
Location : REGIONAL GOVERNMENT CENTER, CARIG, TUGUEGARAO CITY, CAGAYAN
Item No. : 1105(20) Quantity = 1.00
Description : Network Cabling Unit = LS
Production Output: 47.19 linm/hr.
Employing 1 gang Quantity = 750.00
No. of Hours: 15.89 hour(s) say 16.00 hour(s) Unit = lin.m
No. of Days: 2.00 day(s)
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hours Hourly Rate Total Cost (Pesos)
Factor
Minor Tools (10% of Labor Cost) 368.90
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1 32.00 P 81.30 P 2,601.60
Electrician 1 1 32.00 58.76 1,880.32
Unskilled 2 2 32.00 45.25 2,896.00
B. SUB-TOTAL, LABOR P 7,377.92
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
-
C. SUB-TOTAL, MATERIAL P 191,530.00
SUMMARY
A Equipment P 737.79
B Labor 7,377.92
C Materials 191,530.00
D ESTIMATED DIRECT COST (A+B+C) 199,645.71
DIRECT UNIT COST D/Quantity 199,645.71
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang 1
Foreman 1 1 3.00 P 81.30 P 243.90
Electrician 1 1 3.00 58.76 176.28
Laborer 2 2 3.00 45.25 271.50
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 69.17
B Labor 691.68
C Materials 32,471.00
D ESTIMATED DIRECT COST (A+B+C) 33,231.85
DIRECT UNIT COST D/Quantity 33,231.85
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 4.25 P 81.30 P 345.53
Skilled 1 1 4.25 58.76 249.73
Unskilled 1 1 4.25 45.25 192.31
B. SUB-TOTAL, LABOR P 787.57
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
-
C. SUB-TOTAL, MATERIAL P 25,500.00
SUMMARY
A Equipment P 78.76
B Labor 787.57
C Materials 25,500.00
D ESTIMATED DIRECT COST (A+B+C) 26,366.32
DIRECT UNIT COST D/Quantity 1,550.96
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 15.00 P 81.30 P 1,219.50
Skilled 1 1 15.00 58.76 881.40
Unskilled 1 1 15.00 45.25 678.75
B. SUB-TOTAL, LABOR P 2,779.65
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Split Type ACU, 5TR floor mounted, Inverter Aircon 15 set 250,000.00 3,750,000.00
-
C. SUB-TOTAL, MATERIAL P 3,750,000.00
SUMMARY
A Equipment P 277.97
B Labor 2,779.65
C Materials 3,750,000.00
D ESTIMATED DIRECT COST (A+B+C) 3,753,057.62
DIRECT UNIT COST D/Quantity 3,753,057.62
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 17.00 P 81.30 P 1,382.10
Electrician 1 2 17.00 58.76 1,997.84
Laborer 2 4 17.00 45.25 3,077.00
-
B. SUB-TOTAL, LABOR P 6,456.94
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Enclosed Air Circuit Breaker, NEMA 3R Enclosure
1 set 200000.00 200,000.00
1 - 1000AF, 3P, 230V, 750AT, 65 KAIC
Main Distribution Panelboard 1, NEMA 3R Enclosure
Main Circuit Breaker: 1000AF, 3P, 230V, 630AT, 65 KAIC; 8- 100AF,3P,230V,15KAIC, 100AT 1 set 240,000.00 240,000.00
2- 100AF,3P,230V,15KAIC, 75AT
Distribution Panelboard A, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V
1 set 33,660.00 33,660.00
8- 50AF, 2P, 230V, 15AT; 8- 50AF, 2P, 230V, 20AT; 2- 50AF, 2P, 230V, 30AT
Distribution Panelboard B, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V
1 set 33,660.00 33,660.00
8- 50AF, 2P, 230V, 15AT; 10- 50AF, 2P, 230V, 20AT
Distribution Panelboard B, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V 1 set 33,660.00 33,660.00
8- 50AF, 2P, 230V, 15AT; 10- 50AF, 2P, 230V, 20AT
Distribution Panelboard D, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 33,660.00 33,660.00
8- 50AF, 2P, 230V, 15AT; 9- 50AF, 2P, 230V, 20AT; 1- 50AF, 2P, 230V, 30AT
Power Panelboard 1, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 36,440.00 36,440.00
6 - 50AF, 2P, 230V,40AT
Power Panelboard 2, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 21,700.00 21,700.00
6 - 50AF, 2P, 230V,40AT
Power Panelboard 3, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 21,700.00 21,700.00
6 - 50AF, 2P, 230V,40AT
Power Panelboard 4, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 21,700.00 21,700.00
6 - 50AF, 2P, 230V,40AT
Power Panelboard 5, Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V 1 set 21,700.00 21,700.00
6 - 50AF, 2P, 230V, 30AT
Power Panelboard NC , Nema 3R Encl.: Main: 100AF, 75AT, 3P, 230V 1 set 21,700.00 21,700.00
6 - 50AF, 2P, 230V, 30AT
Power Panelboard E, Nema 3R Encl.: Main: 100AF, 100AT, 3P, 230V 1 set 9,186.00 9,186.00
Power Panelboard FPSP, Nema 3R Encl.: Main: 125AF, 3P, 125AT, 230V
1 - 100AF, 3P, 230V, 100AT; 1 - 50AF, 3P, 230V, 40AT 1 set 21,200.00 21,200.00
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
2 gang
Foreman 1 1 17.00 P 81.30 P 1,382.10
Electrician 1 2 17.00 58.76 1,997.84
Laborer 2 4 17.00 45.25 3,077.00
-
B. SUB-TOTAL, LABOR P 6,456.94
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
E OCM 7% of D 46,310.78
F PROFIT 8% of D 52,926.61
G VAT 7% of (D+E+F) 53,257.40
H Total Cost (D+E+F+G) 814,077.43
I UNIT COST (H/Quantity) P 814,077.43
DETAILED ESTIMATES
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 1.00 P 81.30 P 81.30
Skilled Worker 1 1 1.00 58.76 58.76
Unskilled Worker 1 1 1.00 45.25 45.25
B. SUB-TOTAL, LABOR P 185.31
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
-
C. SUB-TOTAL, MATERIAL P 164,000.00
SUMMARY
A Equipment P 18.53
B Labor 185.31
C Materials 164,000.00
D ESTIMATED DIRECT COST (A+B+C) 164,203.84
DIRECT UNIT COST D/Quantity 164,203.84
E OCM 7% of D 11,494.27
F PROFIT 8% of D 13,136.31
G VAT 7% of (D+E+F) 13,218.41
H Total Cost (D+E+F+G) 202,052.83
I UNIT COST (H/Quantity) P 202,052.83
DETAILED ESTIMATES
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan
Project Contractor: Four M Builders
Item No. : 1202(1) Quantity = 1.00
Description : Automatic Fire Sprinkler System Unit = LS
Production Output: 6.00 lin.m/hr
Employing 1 gang 666.00
No. of Hours: 111.00 hour(s) say 111.00 hour(s) lin.m
No. of Days: 13.88 day(s)
A. Name and Capacity of Equipment (Operated) No. of UnitsNo. of Hours Hourly Rate Total Cost (Pesos)
Factor
Minor Tools (10% of Labor Cost) 2,056.94
A. SUB-TOTAL , EQUIPMENT P 2,056.94
B. Designation of Personnel No. of MenNo. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 111.00 P 81.30 P 9,024.30
Skilled 1 1 111.00 58.76 6,522.36
Unskilled 1 1 111.00 45.25 5,022.75
B. SUB-TOTAL, LABOR P 20,569.41
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
Rigid Steel Conduit, 63mmØ x 3m 8 Length 1,100.00 8,800.00
Rigid Steel Conduit, 32mmØ
RSC elbow, x 3m
63mmØ 8 Length 750.00 6,000.00
RSC elbow, 32mmØ x 90° 8 Pcs. 200.00 1,600.00
x 90°
RSC coupling, 8 Pcs. 130.00 1,040.00
63mmØ
RSC coupling, 8 Pcs. 75.00 600.00
RSC Locknut 32mmØ and 8 Pcs. 50.00 400.00
Bushing,
RSC 63mmØ
Locknut
Grounding and
rod 8 Prs. 50.00 400.00
Bushing,
electrode,32mmØ
copper, 8 Prs. 30.00 240.00
20mmØ x 3000mm 1 Pcs. 1,100.00 1,100.00
Black Iron (BI) Pipe Sched. 40, 4" Ø x 19.7' 30 Length 4,250.00 127,500.00
Black Iron (BI) Pipe Sched. 40, 3" Ø x 19.7' 90 Length 3,200.00 288,000.00
Black Iron (BI) Pipe Sched. 40, 2 1/2" Ø x 19.7' 30 Length 1,800.00 54,000.00
Black Iron (BI) Pipe Sched. 40, 1 1/2" Ø x 19.7' 200 Length 980.00 196,000.00
Black Iron (BI) Pipe Sched.BI40, 1" Ø xelbow,
welded 19.7' 300 Length 550.00 165,000.00
BI welded 4''Øelbow,
x 90° 8 Pcs. 850.00 6,800.00
BI welded3''Ø x 90°2
elbow, 12 Pcs. 680.00 8,160.00
BI1/2''Ø
welded x 90°
tee 10 Pcs. 480.00 4,800.00
reducer,
BI
BI welded
welded 3''Ø
teexS.T.,
4''Ø
coupling 5 Pcs. 850.00 4,250.00
3"Ø3''Ø
reducer,coupling
BI welded x2 12 Pcs. 680.00 8,160.00
reducer, 3"Ø1/2"Øx 5 Pcs. 520.00 2,600.00
1/2"Ø
BI welded flange, 12 Pcs. 520.00 6,240.00
BI welded blind4''Ø 20 Pcs. 800.00 16,000.00
BI weldedflange, 4''Ø
flange, 2 Pcs. 800.00 1,600.00
BI welded flange, 3''Ø2 30 Pcs. 600.00 18,000.00
BI welded flange, 1/2''Ø1 8 Pcs. 400.00 3,200.00
BI threaded tee1/2''Ø
S.T., 8 Pcs. 350.00 2,800.00
BI threaded tee 1 1/2''Ø
S.T., 170 Pcs. 162.00 27,540.00
BI threaded
BI threaded 1''Ø
couplingtee 170 Pcs. 72.00 12,240.00
reducer, 1 1/2"Ø
reducer, 1"Øx 1x 200 Pcs. 168.00 33,600.00
BI threaded coupling1/2"Ø 200 Pcs. 160.00 32,000.00
reducer, 1 1/2"Ø
BI threaded x1
elbow 250 Pcs. 72.00 18,000.00
S.T., 1 1/2''Ø
BI threaded elbow 90 Pcs. 162.00 14,580.00
S.T., 1''Ø 520 Pcs. 82.00 42,640.00
Gate valve, 4"Ø 1 Pc. 3,000.00 3,000.00
Gate valve, 3"Ø 4 Pcs. 2,500.00 10,000.00
Check valve, 4"Ø 1 Pc. 3,200.00 3,200.00
Check
Check valve, 3"Ø
valve, 2 1 Pc. 2,800.00 2,800.00
Check valve,1/2"Ø 1 2 Pc. 1,800.00 3,600.00
1/2"Ø 1 Pc. 1,500.00 1,500.00
Foot valve,
Relief 4"Ø2
valve, 1 Pc. 3,500.00 3,500.00
1/2"Ø 1 Pc. 2,800.00 2,800.00
Ball valve, 2"Ø 2 Pc. 3,500.00 7,000.00
Ball valve, 1 1/2"Ø 2 Pc. 1,800.00 3,600.00
Ball valve, 1"Ø 20 Pc. 900.00 18,000.00
Site glass, 1"Ø 5 Pc. 800.00 4,000.00
Union Patente, 1"Ø 16 Pc. 72.00 1,152.00
Fire hose cabinet 4 Sets 16,000.00 64,000.00
Sprinkler pendent heads, SSU-12θ 200 Pcs. 350.00 70,000.00
Sprinkler sidewallt heads, SSU-12θ 16 Pcs. 350.00 5,600.00
-
C. SUB-TOTAL, MATERIAL P 1,317,642.00
SUMMARY
A Equipment P 2,056.94
B Labor 20,569.41
C Materials 1,317,642.00
D ESTIMATED DIRECT COST (A+B+C) 1,340,268.35
DIRECT UNIT COST D/Quantity 1,340,268.35
E OCM 7% of D 93,818.78
F PROFIT 8% of D 107,221.47
G VAT 7% of (D+E+F) 107,891.60
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
Foreman 1 55.75 P 81.30 P 4,532.48
Skilled 1 1 55.75 58.76 3,275.87
Unskilled 1 1 55.75 45.25 2,522.69
B. SUB-TOTAL, LABOR P 10,331.03
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
-
C. SUB-TOTAL, MATERIAL P 2,303,400.00
SUMMARY
A Equipment P 1,033.10
B Labor 10,331.03
C Materials 2,303,400.00
D ESTIMATED DIRECT COST (A+B+C) 2,314,764.14
DIRECT UNIT COST D/Quantity 2,314,764.14
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
1 gang
1 145.50 P 81.30 P 11,829.15
Skilled 1 1 145.50 58.76 8,549.58
Unskilled 1 1 145.50 45.25 6,583.88
B. SUB-TOTAL, LABOR P 26,962.61
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
B. Designation of Personnel No. of Men No. of Hours Hourly Rate Total Cost (Pesos)
gang 1
Foreman 1 1 29.30 P 81.30 P 2,382.09
Electrician 1 1 29.30 58.76 1,721.67
Laborer 2 2 29.30 45.25 2,651.65
C. Material Name and Description Quantity Unit Unit Cost Total Cost (Pesos)
SUMMARY
A Equipment P 675.54
B Labor 6,755.41
C Materials 4,335,346.00
D ESTIMATED DIRECT COST (A+B+C) 4,342,776.95
DIRECT UNIT COST D/Quantity 4,342,776.95
WATER PROOFING
Length(plus 300mm high to wall width(plus 300mm high to wall
Roof Deck 28.6 x 16.6 = 474.76
Porch Roof 4.13 x 6.05 = 25.00
499.76465 sq.m.
CEILING
length x width
ground floor 28 x 16 = 448
second 28 x 16 = 448
third 28 x 16 = 448
1344 sq.m
SEPTIC TANK
RC CONCRETE
wall footing 16 x 0.4 x 0.2 = 1.28
lintel beam 16 x 0.15 x 0.25 = 0.6
suspended slab 2 x 6 x 0.125 = 1.5
sof 2 x 6 x 0.2 = 2.4
5.78
say 6 cu.m.
CHB
16 x 1.8 x = 28.8
2x 1.8 x = 3.6
32 sq.m
Back Up Computations
A.EARTHWORKS
a. EXCAVATION
width length depth quantity
f1 2.2 x 2.2 x 1.8 x 6 = 52.272
f2 2 x 2 x 1.8 x 33 = 237.6
f3(pwrhs) 1 x 1 x 1.2 x 8 = 9.6
wf-1 0.4 x 91.2 x 0.35 x 1 = 12.768
tb-1 0.3 x 255 x 0.4 x 1 = 30.6
Septic 2 x 6 x 2 x 1 = 24
CB 0.5 x 0.5 x 0.5 x 18 = 2.25
369.09 cu.m.
Embankment from structure excavation incl. compaction(80% of total structure excavation)= 274.272 cu.m.
(Note: excludes excavation for septic tank and chb)
A.Stringers
Length of stringer/flr quantity
7.5 x 12 x = 90
1 x 3 x = 3
93
÷ (length of steel to use) 6
15.5 pcs HD
total kilograms = 876.06 kgs
B. Diagonal Support HD
Length of support
1.5 x 12 = 18
÷ (length of steel to use) 6
3
total kilograms = 169.56 kgs
C. Landing
Area quantity
3.36 x 3 = 10.08
1.32 x 3 = 3.96
14.04
Total kgs of 5.2mm thick plate = 661.284 kgs
D. Landing Support
Angle Bar
7.6 x 3 = 22.8
4 x 3 = 12
34.8
÷ (length of steel to use) 6
6
total kgs of 2" x 2" x 6mm thick Angle bar = 160.92
Channel Steel
9.6 x 3 = 28.8
3 x 3 = 9
37.8
÷ (length of steel to use) 6
7
kgs of 2" x 4" x 6mm thick Channel bar = 395.64
E. Hanger
2 pcs 2"x4"x6mm thick Channel Bar
total kgs = 226.08 kgs
F. Steps
no. of steps area
53 x 0.36 = 19.08
Support
53 x 1.2 = 63.6
÷ (length of steel to use) 6
11
total kgs od 2"x2"x6mm = 295.02
II. Steel Trusses
A.Total length of bot. and top chord
90 ÷ 6 = 15
Total of L75mmx75mmx6mmx6m= 15 pcs
D. C steel Fascia
156 ÷ 6 = 26
Total of LC100mmx50mmx15mmxGA#18x6m= 26 pcs
E. Gusset Plates
Quantity kg/plate
36 x 1.884 = 67.824 kgs
F. Base plate
Quantity kg/plate
12 x 8.478 = 101.736 kgs
G. Steel Plate
12 x 3.768 = 45.216 kgs
e. SCHEDULE OF DOORS AND WINDOWS
HEIGHT WIDTH SETS
D-1 2.2 x 3 x 1 = 6.6 GLASS
D-2 2.2 x 2.5 x 2 = 11 GLASS
D-3 2.15 x 1.7 x 3 = 10.965 WOOD
D-4 2.15 x 1.5 x 5 = 16.125 WOOD
D-5 2.15 x 1 x 2 = 4.3 WOOD
D-6 2.15 x 0.9 x 27 = 52.245 WOOD
D-7 2.15 x 0.8 x 10 = 17.2 WOOD
D-8 2.15 x 0.7 x 8 = 12.04 pvc
D-9 2.2 x 4 x 2 = 17.6 GLASS
50mm
12 x 0.9 = 10.8 ÷ 6 = 1.8
6 x 0.3 = 1.8 ÷ 6 = 0.3
6 x 3 = 18 ÷ 6 = 3
6 x 3 = 18 ÷ 6 = 3
2 x 2.3 = 4.6 ÷ 6 = 0.9
2 x 0.9 = 1.8 ÷ 6 = 0.3
9.3
stair 2 and balcony and ladder
25mm
180 x 0.9 = 162 ÷ 6 = 27
126 x 0.9 = 113.4 ÷ 6 = 18.9
54 x 0.9 = 48.6 ÷ 6 = 8.1
54
50mm
6 x 3 = 18 ÷ 6 = 3
6 x 6 = 36 ÷ 6 = 6
6 x 6 = 36 ÷ 6 = 6
2 33.6 = 67.2 ÷ 6 = 11.4
2 x 12.6 = 25.2 ÷ 6 = 4.2
30.6
RAMP
38mm
4 x 18.5 = 74 ÷ 6 = 12.6
8 x 0.9 = 7.2 ÷ 6 = 1.2
13.8
kg/m
total 25mmØ gi pipe = 65 x 2.5 = 975
total 50mmØ gi pipe = 40 x 5.44 = 1305.6
total 38mmØ gi pipe = 14 x 4.05 = 340.2
2620.8 kgs
REGION II
FORM ABC-2015-02-00
Prepared by: Checked/Submitted by: Reviewed as to Unit Cost: Concurred by: Recommending Approval: Approved:
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P CATOLOS , JR. Engr. NELSON C. DAQUIOAG ALEXANDER D NOLA, CESO IV MELANIO C BRIOSOS, CESO III
ARCHITECT II Engineer II OIC, Planning and Design Division OIC,Regional Director, NTC R02 Assistant Regional Director Regional Director
Planning and Design Division
REGION II
FORM POW-2015-02A-00
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P. CATOLOS, JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
ARCHITECT II Engineer II OIC-Planning and Design Division Regional Director, NTC R02 Assistant Regional Director Regional Director
Planning and Design Division
REGION II
FORM POW-2015-02A-00
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P. CATOLOS, JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
ARCHITECT II Engineer II OIC-Planning and Design Division Regional Director, NTC R02 Assistant Regional Director Regional Director
Planning and Design Division
FORM POW-2015-02A-00
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P. CATOLOS, JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D. NOLA, CESO IV MELANIO C. BRIOSOS, CESO III
ARCHITECT II Engineer II OIC-Planning and Design Division OIC, Regional Director, NTC R02 Assistant Regional Director Regional Director
Planning and Design Division
3
FORM POW-2015-01-00
PROGRAM OF WORK/BUDGET COST
Project Name : PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02 Net Length : (a) Road
(b) Bridge 0
Project ID : (c) Others 3 Storey with Roof Deck
Project Compone : with 215.84 sq.m. Bldg. Footprint
Project Location : Regional Government Center, Carig Sur, Tuguegarao City, Cagayan Target Start Date :
Work Location : Total Project Duration : 300 CD
Estimated Proj. : #REF! No. of Pre-determined :
Source of Fund : Unworkable Days
BENJAMIN G. CASIBANG EDWIN E. GALANO JAIME P CATOLOS , JR. ENGR. NELSON C. DAQUIOAG ALEXANDER D NOLA, CESO IV MELANIO C BRIOSOS, CESO III
ARCHITECT II Engineer II OIC, Planning and Design Division OIC,Regional Director, Assistant Regional Director Regional Director
Planning and Design Division NTC R02
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02
REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
FORM POW-2015-01C-00
DETAILED BREAKDOWN OF COMPONENT FOR EACH ITEM
DIRECT COST TOTAL MARK-UP
ITEM NO. DESCRIPTION % QTY UNIT 5% VAT TOTAL COST
MATERIAL LABOR EQUIPMENT TOTAL % VALUE
PART I FACILITIES FOR THE ENGINEER
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 10.00 200,000.00 - - 200,000.00 0.08 16,000.00 10,800.00 226,800.00
AS EVALUATED - - -
Err:509 Err:509
AS SUBMITTED #REF! 10.00 57,150.00 107,848.00 - 164,998.00 0.08 13,199.84 8,909.89 187,107.73
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED #REF! 257,150.00 107,848.00 - 364,998.00 29,199.84 19,709.89 413,907.73
PART II OTHER GENERAL REQUIREMENTS
AS EVALUATED
B.5 Project Billboard
AS SUBMITTED #REF! 4.00 each 16,740.00 2,734.72 273.47 19,748.19 0.20 2,962.23 1,589.73 24,300.15
AS EVALUATED - - - - - - -
B.7 Health and Safety Program
AS SUBMITTED #REF! 5.00 mos. 104,999.99 99,000.00 - 203,999.99 0.08 16,320.00 15,422.40 235,742.39
AS EVALUATED - - - - - - -
B.9 Mobilization/ Demobilization
AS SUBMITTED #REF! 1.00 L.S. - - 193,013.71 193,013.71 0 - 13,510.96 206,524.67
AS EVALUATED - - - - - - -
Err:509 Err:509
AS SUBMITTED #REF! 1.00 L.S. 135,000.00 - - 135,000.00 0.08 10,800.00 7,290.00 153,090.00
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED #REF! 256,739.99 101,734.72 193,287.18 551,761.89 30,082.23 37,813.09 619,657.21
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY/PLUMBING WORKS
PART A EARTHWORKS
AS EVALUATED
801(1)a Removal of Actual Structures and Obstruction(Exist
AS SUBMITTED #REF! 1.00 sq.m. - 30,387.00 144,438.70 174,825.70 0.20 26,223.86 14,073.47 215,123.03
AS EVALUATED - - - - - - -
803(1)a Structure Excavation(Exterior Walls, Entrance Canopy
AS SUBMITTED #REF! 11.00 cu.m. - 162.79 3,299.03 3,461.82 0.20 519.27 278.68 4,259.77
AS EVALUATED - - - - - - -
804(1)a Embankment(from structure excavation)
AS SUBMITTED #REF! 3.00 cu.m. - 88.21 8.82 97.03 0.20 14.55 7.81 119.40
AS EVALUATED - - - - - - -
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 0.20 Err:509 Err:509 Err:509
AS EVALUATED - - - - - - -
804(4) Gravel Fill
AS SUBMITTED #REF! 5.00 cu.m. 1,835.00 793.81 79.38 2,708.19 0.20 406.23 218.01 3,332.43
AS EVALUATED
TOTAL OF PART A
AS SUBMITTED #REF! Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02
REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
FORM POW-2015-01C-00
PART B PLAIN AND REINFORCED CONCRETE WORK
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 150.00 ### 626,250.00 17,637.00 8,607.45 652,494.45 0.20 97,874.17 52,525.80 802,894.42
AS EVALUATED 0.00
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 0.20 Err:509 Err:509 Err:509
AS EVALUATED 0.00
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 0.20 Err:509 Err:509 Err:509
AS EVALUATED 0.00
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 0.20 Err:509 Err:509 Err:509
AS EVALUATED
Err:509 Err:509
AS SUBMITTED Err:509 Err:509 ### Err:509 Err:509 Err:509 Err:509 0.20 Err:509 Err:509 Err:509
AS EVALUATED
902(1)a Reinforcing Steel (Deformed) Grade 40
AS SUBMITTED #REF! 780.00 kgs. 35,275.15 4,939.55 2,103.55 42,318.25 0.20 6,347.74 3,406.62 52,072.60
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! #REF! ### #REF! #REF! #REF! #REF! 0.20 #REF! #REF! #REF!
AS EVALUATED
TOTAL OF PART B
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
PART C FINISHINGS AND OTHER CIVIL WORKS
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1,405.72 ### 644,305.08 108,015.61 74,011.56 826,332.25 0.20 165,266.45 49,579.93 1,041,178.63
AS EVALUATED
1046(2)a1 150 mm CHB Non-Load Bearing (including Reinforcin
AS SUBMITTED #REF! 1,050.00 sq.m. 792,138.00 97,140.57 66,560.06 955,838.63 0.20 143,375.79 76,945.01 1,176,159.43
AS EVALUATED
1003(1)a1 Flat Ceiling
AS SUBMITTED #REF! 2,587.20 sq.m. 1,638,746.00 98,848.16 9,884.82 1,747,478.98 0.20 262,121.85 140,672.06 2,150,272.88
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! #REF! sq.m. #REF! #REF! #REF! #REF! 0.08 #REF! #REF! #REF!
AS EVALUATED
Err:509 Bricks
AS SUBMITTED #REF! #REF! L.S. #REF! #REF! #REF! #REF! 0.08 #REF! #REF! #REF!
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 ### 217,304.00 - - 217,304.00 0.20 17,384.32 11,734.42 246,422.74
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! #REF! sq.m. #REF! #REF! #REF! #REF! 0.20 #REF! #REF! #REF!
AS EVALUATED
1016(1)a Err:509
AS SUBMITTED #REF! 1.00 ### 67,188.80 - - 67,188.80 0.08 10,078.32 5,408.70 82,675.82
AS EVALUATED
Err:509 Water Proofing(4 coats)
AS SUBMITTED #REF! 1,050.00 sq.m. 109,734.00 47,189.06 4,718.91 161,641.97 0.20 24,246.29 13,012.18 198,900.44
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 70.00 ### 68,024.25 30,969.53 3,096.95 102,090.73 0.20 15,313.61 8,218.30 125,622.65
AS EVALUATED
Err:509 Err:509
Err:509 Err:509
AS SUBMITTED #REF! 8,424.00 sq.m. 1,613,364.48 653,114.63 65,311.46 2,331,790.57 0.20 349,768.59 187,709.14 2,869,268.29
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02
REGIONAL GOVERNMENT CENTER, CARIG SUR, TUGUEGARAO CITY, CAGAYAN
FORM POW-2015-01C-00
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 2,987.20 ### 233,599.04 321,607.02 32,160.70 587,366.76 0.20 88,105.01 47,283.02 722,754.79
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 lin.m 144,333.00 26,110.93 49,679.21 220,123.14 0.20 44,024.63 13,207.39 277,355.15
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 L.S. 60,446.40 19,539.97 1,954.00 81,940.36 0.20 16,388.07 4,916.42 103,244.86
AS EVALUATED
1014(1)b2 Err:509
AS SUBMITTED #REF! 1.00 ### 61,704.00 54,124.35 5,412.44 121,240.79 0.20 24,248.16 7,274.45 152,763.39
AS EVALUATED
Err:509 Storm drainage and downspout
AS SUBMITTED #REF! 1.00 ### 316,831.20 33,199.48 3,319.95 353,350.62 0.20 70,670.12 21,201.04 445,221.78
AS EVALUATED 0.00
1016(1)a Err:509
AS SUBMITTED #REF! 2,587.20 sq.m. 648,000.00 100,739.90 10,073.99 758,813.89 0.20 113,822.08 61,084.52 933,720.49
AS EVALUATED
TOTAL OF PART C
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
PART D ELECTRICAL WORKS
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 LS 603,068.00 48,846.00 4,884.60 656,798.60 0.20 131,359.72 39,407.92 827,566.23
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 30.00 LS 30,150.00 2,511.36 251.14 32,912.50 0.20 6,582.50 1,974.75 41,469.74
AS EVALUATED
1103(1) Err:509
AS SUBMITTED #REF! 1.00 ### 654,480.00 6,456.94 645.69 661,582.63 0.20 99,237.40 53,257.40 814,077.43
AS EVALUATED
Err:509 Lighting Fixtures and Lamps
AS SUBMITTED #REF! 1.00 LS 496,360.00 14,243.25 1,424.33 512,027.58 0.20 76,804.14 41,218.22 630,049.93
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 ### 786,000.00 1,245.02 124.50 787,369.53 0.20 157,473.91 47,242.17 992,085.60
AS EVALUATED
0 Err:509
AS SUBMITTED #REF! #REF! ### #REF! #REF! #REF! #REF! 0.20 #REF! #REF! #REF!
AS EVALUATED
Err:509 Err:509
AS SUBMITTED #REF! 1.00 LS 822,885.00 3,688.96 368.90 826,942.86 0.20 165,388.57 49,616.57 1,041,948.00
AS EVALUATED
TOTAL OF PART D
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
AS EVALUATED
GRAND TOTAL
AS SUBMITTED #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
PROPOSED NATIONAL TELECOMMUNICATIONS COMMISSION REGIONAL OFFICE 02