4 Storey 8 CL (Standard Footing) - Final

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 106

Wt. of Steel 7850 kg/cu.

m CL 6
T1 3 pcs
HT1 1 pcs
2<s 2 <s
RB1 4 pcs
Purlins/side 15 pcs

Mark Dimensions Unit Length


Top Chord (T1) 7
65 65 6 mm
Top Chord (HT1) 7
A
Bot Chord (T1) 10.05
65 65 6 mm
Bot Chord (HT1) 5.025
Web Member (T1) 9.3
B 65 65 6 mm
Web Member (HT1) 5.75
Web Member (T1) 6.58
C 50 50 6 mm
Web Member (HT1) 6.58
75 75 4.5 mm 0.2
Shelf Angle
100 100 4.5 mm 6.9
LC Purlins (rear) mm 19.2
150 65 2
LC Purlins (front) mm 24.2
LC Purlins (end bay) 150 50 1.2 mm 6.9
28.2
LC Purlins (Gutter) 100 62 1.2 mm
38.2
Clip Angle (PC1) 125 50 4 mm 0.125
Angular Base Plate (RB1) 100 100 6 mm 6.9
Angular Bar (End bay) 40 40 5 mm 0.6
Angle Bar (Cross Bracing) 75 75 6 mm 0.2
Flashing Support 50 50 4.5 mm 6.9
Filler Plate 50 50 6 mm
Splice Plate Connector 150 150 6 mm
Area
Gusset Plate 8.82
6 mm 1.2 x 2.4m
0.2
plate
Buckle Plate 3.73 10 mm
Base Plate 2.33 12 mm
10mmØ Machine Bolt

10mmØ x 50mm A307 Bolt w/ Nut & Washer

12mmØ x 150mm A307 Bolt w/ Nut & Washer (Anchor Bolt)


16mmØ x 350mm Long Anchor Bolt (column)
16mmØ x 450mm Long Anchor Bolt (catch basin)
rear
6mmØ J Bolt
6mmØ J Bolt front
end bay
12mmØ x 0.6m Sag Rod
16mmØ Cross-Bracing
w/ Turnbuckle
6mmØ Spider Legs Anchor

FOR STAIRS

1.5
Angular Bar Nosing 25 25 2 mm
1
0.012
Flat Bar Strap 12 12 2 mm
0.012

31.45
Prepainted Gutter 0.6mm (BMT) (0.65mm TCT)
42.45
0.6mm thk. Prepainted Ordinary Ridge Roll 42.45
0.4mm thk. Prepainted Preformed GI End Flashing Sheet 11.4
6900 300 12 mm
FICEM Fascia 28200 300 12 mm
38200 300 12 mm
132.48
0.4mm thk Long Span Prepainted GI roofing sheets
166.98
m

Total Length Weight pcs Paint Area


84.00 6.123 514.33
624.55 17 26.52
14.00 36.738 624.546 85.722
120.60 28.26
844.97 23 35.88
10.05
55.80
440.86 12 18.72
11.50
78.96
480.42 17 20.4
13.16
1.4 31.79 1 1.80
55.2 423.9 10 24.00
288
2207.58 109 281.22
363
27.6 56.52 5 12.00
28.2
109.87 12 23.33
38.2
13.125 98.91 3 6.30
27.6 282.6 5 12.00
36 113.04 6 5.76
1.6 11.3 1 1.80
55.2 194.99 10 12.00
46
4

542.59 4
17.28
452.16 2
542.59 2 5.76
120
@TC 240
H
@Flashing 60 A
R
70
D
44 W
A
96 R
960 E
D
W
A
R
E
1210
64
392 8.87
172.55 272.28 29 8.75
28
184

85.5
98.99 20 12
22

0.7955 316

P
534.39 R
E
P
A
31.45 I 13.10417
73.9 N
42.45 T 17.6875
42.45 E 17.6875
D
45.6 19
M
E
31 22.692 T
A
L
299.46
S
H
E
E
T
S
CONSTRUCTION OF SCHOOL BUILDING, FOUR(4)-STOREY-EIGHT(8) CLASSROOM

BACK-UP COMPUTATIONS

B.5 PROJECT BILLBOARD/ SIGNAGES Q= 2.00

B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM Q= 7.00

MONTHS = 210 CD /30 CD = 7 MONTHS

803(1)a STRUCTURE EXCAVATION Q= 664.10

DESCRIPTION NO. LENGTH WIDTH DEPTH VOLUME


CF1 6 6.50 4.00 2.15 335.40
F1 6 4.00 4.00 2.15 206.40
WF1 1 6.80 0.40 0.9 2.45
WF2 1 17.20 0.60 0.25 2.58
FB1 1 5.00 0.40 0.6 1.20
FTB2 6 6.40 0.40 0.6 9.22
6 1.93 0.40 0.6 2.77
12 3.85 0.40 0.6 11.09
FTB3
3 4.35 0.40 0.6 3.13
SEPTIC TANK 1 7.70 2.80 2.7 58.21
CATCH BASIN 12 0.60 0.60 0.7 3.02
PVC PIPE (150mm dia) 1 67.20 0.15 0.45 4.54
PVC PIPE (200mm dia) 1 12.00 0.20 0.45 1.08
Cistern 1 3.85 3.15 1.9 23.04
TOTAL = 664.13
SAY 664.10

804(1)b EMBANKMENT FROM BORROW Q= 117.52

AREA VOLUME
DESCRIPTION AVE THK. LONG SPAN SHORT SPAN
( SQ.M.) (CU.M.)
FLOOR AREA 0.50 23.00 9.50 218.50 109.25
RAMP 0.49 5.575 1.50 16.73 8.27

804(4) GRAVEL FILL Q= 34.40

DESCRIPTION AVE. THK. L W AREA ( SQ.M.) NO.


WF1 0.10 6.80 0.40 2.72 1
WF2 0.10 17.20 0.60 10.32 1
FTB-1 0.10 2.50 0.40 1 6
FTB-2 0.10 7.00 0.40 2.8 6
0.10 5.00 0.40 2 3
FTB-3
0.10 4.50 0.40 1.8 12
FB-1 0.10 4.80 0.40 1.92 1
CLASSROOM 0.10 9.00 7.00 63 2
TOILET, STAIRWELL, CORRIDOR 0.10 7.00 5.00 35 1
CORRIDOR 0.10 23.00 2.50 57.5 1
RAMP 0.10 5.58 1.50 8.36 1
SEPTIC TANK 0.10 7.70 2.80 21.56 1
CATCH BASIN 0.10 0.70 0.60 0.42 12
STAIR ON GRADE 0.10 8.60 0.30 2.58 1
CISTERN 0.10 3.85 3.15 12.13 1
TOTAL =
SAY

900(7) REINFORCED CONCRETE Q= 24.95

DESCRIPTION LONG SPAN SHORT SPAN NO. AREA ( SQ.M.)


CLASSROOMS 9.00 7.00 2 126.00
CR, STORAGE, STAIRWELL 7.00 5.00 1 35.00
CORRIDOR 25.29 2.50 1 63.23
STAIR AT FRONT 4.50 0.30 2 2.70
RAMP 5.575 1.50 1 8.36

TOTAL AREA 235.29


TOTAL VOLUME 24.95

900(1)c1 STRUCTURAL CONCRETE Q= 458.43

DESCRIPTION NO. B1 B2 L/H/T


CF1 6 4 6.5 0.50
FOOTING
F1 6 4.00 4.00 0.50
LEAN CONC 6*(4.1*6.1*.05)+9*(4.1*4.1*.05)
WF1 1 0.20 0.40 6.80
WALL FOOTING
WF2 1 0.20 0.40 17.20
C1 (GF - RF) 6 0.40 0.40 12.80
C1(FND - GF) 6 0.500 0.500 1.925

C2 (4F - RF) 6 0.45 0.45 3.20


C2 (3F - 4F) 6 0.55 0.55 3.20
C2 (2F - 3F) 6 0.55 0.55 3.20
COLUMN C2 (GF - 2F) 6 0.600 0.600 3.20
C2 (FND - GF) 6 0.65 0.65 1.925
C (4F - RF) 6 0.45 0.45 3.20
C3 (3F - 4F) 6 0.55 0.55 3.20
C3 (2F - 3F) 6 0.55 0.55 3.20
C3 (GF - 2F) 6 0.600 0.600 3.20
C3 (FND - GF) 6 0.65 0.65 1.925
STIFFENER COL.
SC 2 0.30 0.15 13.13
FTB1 6 0.40 0.50 1.93
FTB2 6 0.40 0.50 6.35
FOOTING TIE BEAM 12 0.40 0.50 3.85
FTB3 4.35
3 0.40 0.50
FB1 1 0.40 0.50 4.80
4 0.20 0.40 4.50
G1
1 0.20 0.40 5.00
4 0.30 0.45 4.50
G2
1 0.30 0.45 5.00
4 0.30 0.45 4.50
2ND FLOOR LEVEL

G3
1 0.30 0.45 5.00
G4 2 0.40 0.40 2.50
G5 2 0.40 0.50 7.00
G6 4 0.40 0.40 2.50
G7 1 0.40 0.50 7.00
G8 3 0.40 0.50 7.00
CB1 1 0.25 0.40 2.29
CB2 1 0.30 0.45 2.29
B1 4 0.20 0.40 4.50
B2 1 0.30 0.40 5.00
B3 1 0.20 0.30 4.00
B4 1 0.20 0.40 2.50
4 0.20 0.40 4.50
G1
1 0.20 0.40 5.00
4 0.30 0.45 4.50
G2
1 0.30 0.45 5.00
4 0.30 0.45 4.50
3RD FLOOR LEVEL

G3
1 0.30 0.45 5.00
G4 2 0.40 0.40 2.50
G5 2 0.40 0.50 7.00
G6 4 0.40 0.40 2.50
G7 1 0.40 0.50 7.00
G8 3 0.40 0.50 7.00
CB1 1 0.25 0.40 2.29
CB2 1 0.30 0.45 2.29
B1 4 0.20 0.40 4.50
B2 1 0.30 0.40 5.00
B3 1 0.20 0.30 4.00
B4 1 0.20 0.40 2.50
4 0.20 0.40 4.50
G1
1 0.20 0.40 5.00
4 0.30 0.45 4.50
G2
1 0.30 0.45 5.00
4 0.30 0.45 4.50
R LEVEL

G3
1 0.30 0.45 5.00
4TH FLOOR LEVEL
G4 2 0.40 0.40 2.50
G5 2 0.40 0.50 7.00
G6 4 0.40 0.40 2.50
G7 1 0.40 0.50 7.00
G8 3 0.40 0.50 7.00
CB1 1 0.25 0.40 2.20
CB2 1 0.30 0.45 2.20
B1 4 0.20 0.40 4.50
B2 1 0.30 0.40 5.00
B3 1 0.20 0.30 4.00
B4 1 0.20 0.40 3.69
S1 12 3.50 4.50 0.125
S2 12 3.50 4.50 0.125
S3 12 2.50 4.50 0.125
S4 3 2.50 5.00 0.125
SLAB S5 3 3.20 5.00 0.125
S6 3 1.60 3.80 0.125
S3 2 2.50 2.29 0.125
S3 1 2.50 1.20 0.125
ROOF 1 5.00 4.75 0.125
SUN BREAKER SB ((0.1+0.2)/2)(0.60)(4.4)*4
SUN BREAKER SB ((0.1+0.2)/2)(0.60)(3.9)*12
12 0.20 0.40 4.50
RG1
2 0.20 0.40 5.00
RG2 4 0.20 0.40 2.50
RG3 2 0.20 0.50 7.00
RG4 2 0.20 0.40 5.00
RG5 2 0.25 0.50 7.00
ROOF BEAM 4 0.20 0.30 6.30
RB1
2 0.20 0.30 5.00
CB1 1 0.25 0.40 1.11
CB2 1 0.30 0.45 1.11
B4 1 0.20 0.40 1.19
Overhang 3 (1/2)(1.5)(0.8)(0.2)
PC1 3 0.20 0.30 2.50
LB-D1 16 0.15 0.20 6.20
LB-D2 1 0.15 0.20 5.70
LB-D3 9 0.15 0.20 5.60
LB-D4 1 0.15 0.20 5.60
LINTEL BEAM
LB-W1 16 0.15 0.30 9.20
LB-W2 16 0.15 0.25 6.80
LB-W3 12 0.15 0.25 7.60
LB-W4 0 0.15 0.25 6.30
STEPS (1/2)(0.30)(0.168)(17)(1.5) X 6
LANDING 3 3.15 1.35 0.15
STRINGER 6 1.50 2.75 0.15
STAIR GF - 4F
STB1 3 0.20 0.40 3.15
STB2 3 0.20 0.40 3.15
DC-1 12 0.20 0.20 1.60
STEPS (1/2)(0.30)(0.145)(21)(1.0) X 1
STAIR 4F - DR LANDING 2 0.93 1.19 0.13
STRINGER 1 1.50 5.30 0.20
Top Slab w/ 1 7.70 2.8 0.15
SEPTIC TANK Cover 3 1/2(0.6+0.5)(0.1)(0.6)
Bottom Slab 1 7.70 2.8 0.15
Top Slab 1 3.85 3.15 0.15
2 3.85 1.5 0.175
CISTERN Side Wall
2 3.15 1.5 0.175
Bottom Slab 1 3.85 3.15 0.225
Basin 12 (0.6)(0.6)(0.7)-(0.4)(0.4)(0.4)
CATCH BASIN
Cover 12 0.4 0.5 0.1
TOTAL =

902(1)a1 REINFORCING STEEL (Deformed) Grade 40 Q= 115,136.18

SUMMARY REBARS 111923.1


TIE 2937.9
MAIN BARS
Total No. of
DESCRIPTION Total No. of RSB Length of RSB CL of RSB No. of RSB/CL
Rebar
FOOTING
CF1 (16mm) X TOP 240 6.5 7.5 1 240
CF1 (20mm) X BOT 240 6.5 7.5 1 240
CF1 (16mm) Y TOP 260 4 9 2 130
CF1 (20mm) Y BOT 260 4 9 2 130
F1 (16mm) X TOP 240 4 9 2 120
F1 (20mm) X BOT 138 4 9 2 69
F3 (16mm)Y TOP 138 4 9 2 69
F3 (20mm)Y BOT 138 4 9 2 69
FOOTING TIE BEAM
TB1 & TB2
CONT. BARS (20mm) 72 10.37 10.5 1 72
36 1.59 7.5 4 9
CUT BARS (20mm) 36 3.27 7.5 2 18
36 3.06 7.5 2 18
TB3 (20mm) 18 44.38 7.5 6 108
FB1
CONT. BARS (16mm) 10 6.38 7.5 1 10
CUT BARS (16mm) 2 3.55 10.5 2 1
COLUMN
C1
25mm 96 9.415 10.5 1 96
20mm 48 15.5 7.5 3 144
20mm 24 9.1 10.5 1 24
C2 (25mm) 72 13.425 7.5 2 144
C3 (25mm) 72 13.425 7.5 2 144
PC1 (16mm) 16 3.19 7.5 2 8
SC1 (12mm) 16 9.925 10.5 1 16
ROOF LEVEL BEAMS
RG-1 (20mm) 8 30.38 7.5 5 40
RG-1 & RG-4 (20mm)
CONT. BARS 4 30.38 7.5 5 20
2 2.45 6 2 1
CUT BARS
1 3.51 6 1 1
RG-2 & RG-5 (20mm)
8 10.88 12 1 8
CONT. BARS
8 11.98 12 1 8
CUT BARS
L&R 16 3.11 7.5 2 8
MIDSPAN 8 4.85 10.5 2 4
CONT RG-5 8 7.93 9 1 8
WEB BARS (12mm) 8 7 7.5 1 8
RG-2 & RG-3 (20mm)
CONT. BARS 8 10.88 12 1 8
4 3.11 7.5 2 2
CUT BARS
4 4.85 10.5 2 2
WEB BARS G3 (12mm) 4 7 7.5 1 4
RG-4 (20mm)
MAIN BARS 8 6.38 7.5 1 8
2 2.51 6 2 1
CUT BARS
2 3.65 7.5 2 1
RB-1 (16mm) 16 7.68 9 1 16
CB1 (16mm) 14 2.49 7.5 3 5
CB2 (16mm) 12 2.49 7.5 3 4
B-4 (12mm) 8 2.57 10.5 4 2
2ND FLOOR LEVEL
G-1
CONT. BARS (20mm) 4 30.38 7.5 5 20
4 2.46 10.5 4 1
4 3.78 10.5 2 2
CUT BARS (20mm) 10 3.61 10.5 2 5
4 3.55 6 1 4
10 3.21 6 1 10
G-2
CONT. BARS (20mm) 6 30.38 7.5 5 30
4 2.46 6 2 2
CUT BARS (20mm)
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-3
CONT. BARS (20mm) 5 30.38 9 4 20
4 2.46 6 2 2
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-4 & G-5 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.98 6 1 4
CUT BARS G4 4 1.69 6 3 2
CONT BARS G4 2 3.88 6 1 2
CUT BARS G5 8 3.14 6 1 8
CONT BARS G5 4 8.38 9 1 4
WEB BARS G5 (12mm) 2 7 7.5 1 2
G-6 & G-7 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G7 8 2.47 6 2 4
CONT BARS G7 4 8.38 9 1 4
WEB BARS G7 (12mm) 4 7 7.5 1 4
G-6 & G-8 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G8 8 2.47 6 2 4
CONT BARS G8 4 8.38 9 1 4
WEB BARS G8 (12mm) 4 7 7.5 1 4
B-1 (16mm)
MAIN BARS 4 30.3 10.5 3 12
2 2.25 6 2 1
CUT BARS 10 3.52 6 1 10
12 3.12 6 1 10
B-2 (20mm)
MAIN BARS (20mm) 8 6.38 7.5 1 8
8 2.46 6 2 4
CUT BARS
4 3.55 6 1 4
B-3 (16mm) 4 5.18 6 1 4
3RD FLOOR LEVEL
G-1
CONT. BARS (20mm) 4 30.38 7.5 5 20
4 2.46 10.5 4 1
4 3.78 10.5 2 2
CUT BARS (20mm) 10 3.61 10.5 2 5
4 3.55 6 1 4
10 3.21 6 1 10
G-2
CONT. BARS (20mm) 6 30.38 7.5 5 30
4 2.46 6 2 2
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-3
CONT. BARS (20mm) 5 30.38 9 4 20
4 2.46 6 2 2
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-4 & G-5 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.98 6 1 4
CUT BARS G4 4 1.69 6 3 2
CONT BARS G4 2 3.88 6 1 2
CUT BARS G5 8 3.14 6 1 8
CONT BARS G5 4 8.38 9 1 4
WEB BARS G5 (12mm) 2 7 7.5 1 2
G-6 & G-7 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G7 8 2.47 6 2 4
CONT BARS G7 4 8.38 9 1 4
WEB BARS G7 (12mm) 4 7 7.5 1 4
G-6 & G-8 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G8 8 2.47 6 2 4
CONT BARS G8 4 8.38 9 1 4
WEB BARS G8 (12mm) 4 7 7.5 1 4
B-1 (16mm)
MAIN BARS 4 30.3 10.5 3 12
2 2.25 6 2 1
CUT BARS 10 3.52 6 1 10
12 3.12 6 1 10
B-2 (20mm)
MAIN BARS (20mm) 8 6.38 7.5 1 8
8 2.46 6 2 4
CUT BARS
4 3.55 6 1 4
B-3 (16mm) 4 5.18 6 1 4
CB1 (20mm) 12 2.49 6 2 6
CB2 (20mm) 12 2.49 6 2 6
B-4 (16mm) 8 2.57 6 2 4
4TH FLOOR LEVEL
G-1
CONT. BARS (20mm) 4 30.38 7.5 5 20
4 2.46 10.5 4 1
4 3.78 10.5 2 2
CUT BARS (20mm) 10 3.61 10.5 2 5
4 3.55 6 1 4
10 3.21 6 1 10
G-2
CONT. BARS (20mm) 6 30.38 7.5 5 30
4 2.46 6 2 2
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-3
CONT. BARS (20mm) 5 30.38 9 4 20
4 2.46 6 2 2
CUT BARS (20mm) 4 3.78 6 1 4
10 3.61 6 1 10
G-4 & G-5 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.98 6 1 4
CUT BARS G4 4 1.69 6 3 2
CONT BARS G4 2 3.88 6 1 2
CUT BARS G5 8 3.14 6 1 8
CONT BARS G5 4 8.38 9 1 4
WEB BARS G5 (12mm) 2 7 7.5 1 2
G-6 & G-7 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G7 8 2.47 6 2 4
CONT BARS G7 4 8.38 9 1 4
WEB BARS G7 (12mm) 4 7 7.5 1 4
G-6 & G-8 (25mm)
CONT BARS 8 10.88 12 1 8
CUT BARS 4 3.980 6 1 4
CUT BARS G6 4 1.67 6 3 2
CONT BARS G6 2 3.88 6 1 2
CUT BARS G8 8 2.47 6 2 4
CONT BARS G8 4 8.38 9 1 4
WEB BARS G8 (12mm) 4 7 7.5 1 4
B-1 (16mm)
MAIN BARS 4 30.3 10.5 3 12
2 2.25 6 2 1
CUT BARS 10 3.52 6 1 10
12 3.12 6 1 10
B-2 (20mm)
MAIN BARS (20mm) 8 6.38 7.5 1 8
8 2.46 6 2 4
CUT BARS
4 3.55 6 1 4
B-3 (16mm) 4 5.18 6 1 4
CB1 (20mm) 12 2.49 6 2 6
CB2 (20mm) 12 2.49 6 2 6
B-4 (16mm) 8 2.57 6 2 4
STAIR GF-4F
STB 1 (16mm) 32 4.83 6 1 32
STB 2 (16mm) 32 4.83 6 1 32
STRINGER (16mm)
TOP 90 4.76 6 1 90
BOTTOM 90 4.76 6 1 90
HORIZONTAL (12mm) 342 1.65 6 3 114
NOSING
HORIZONTAL (10mm) 114 1.5 6 4 29
TRANSVERSE (10mm) 684 0.7 6 8 86
AT THICKENED SLAB
AT STAIR (10mm) 3 1.5 6 4 1
TRANSVERSE (10mm) 6 1.05 6 5 2
DC 1 (12mm) 6 1.5 6 4 2
DC 1 (16mm) 64 5.125 6 1 64
STAIR 4F-RD
LANDING
9 1.3 6 4 3
TOP (12mm)
9 1.2 6 5 2
9 1.3 6 4 3
BOTTOM (12mm)
9 1.2 6 5 2
STRINGER (20mm)
TOP 15 6.65 7.5 1 15
BOTTOM 15 6.65 7.5 1 15
HORIZONTAL (12mm) 44 1.65 6 3 15
NOSING (10mm)
HORIZONTAL 22 1.05 6 5 5
TRANSVERSE 5 0.6 6 10 1
STAIR ON GRADE (10mm)
NOSING
MAIN 2 8.6 9 1 2
TRANSVERSE BARS 29 0.6 6 10 3
LONGITUDINAL BARS 15 8.6 9 1 15
29 0.8 6 7 5
TRANSVERSE BARS 29 1 6 6 5
29 1.4 6 4 8

STIRRUPS/TIES/SLAB
Total No. of
DESCRIPTION Total No. of RSB Length of RSB CL of RSB No. of RSB/CL
Rebar
FOOTING TIE BEAM
TB1
AT SUPPORTS (12mm) 2D
TIE 1 198 1.84 6 3 66
TIE 2 198 1.54 6 3 66
AT MIDSPAN (12mm) 27 1.84 6 3 9
TB2
AT SUPPORTS (12mm) 2D
TIE 1 198 1.84 6 3 66
TIE 2 198 1.54 6 3 66
AT MIDSPAN (12mm) 225 1.84 6 3 75
TB3
AT SUPPORTS (12mm)
TIE 1 44 1.84 6 3 15
TIE 2 44 1.54 6 3 15
AT MIDSPAN (12mm) 30 1.84 6 3 10
AT SUPPORTS (12mm)
TIE 1 396 1.84 6 3 132
TIE 2 396 1.54 6 3 132
AT MIDSPAN (12mm) 234 1.84 6 3 78
FB1 (10mm) 84 1.6 6 3 28
COLUMN (12mm)
C1
TIE 1 582 1.84 7.5 4 146
TIE 2 582 1.44 7.5 5 117
TIE 3 582 1.44 7.5 5 117
C2
TIE 1 582 2.04 9 4 146
TIE 2 582 1.59 7.5 4 146
TIE 3 582 1.59 7.5 4 146
C3
TIE 1 582 2.04 9 4 146
TIE 2 582 1.59 7.5 4 146
TIE 3 582 1.59 7.5 4 146
SC-1 (10mm) 178 1.1 7.5 6 30
PC1 (10mm) 48 1.2 7.5 6 8
ROOF LEVEL BEAMS (10mm)
570 1.4 6 4 143
RG-1
164 1.4 6 4 41
RG-2 156 1.4 6 4 39
RG-3 106 1.6 6 3 36
RG-4 164 1.4 6 4 41
212 1.5 6 4 53
RG-5
212 1.25 6 4 53
224 1.2 6 5 45
RB-1
180 1.2 6 5 36
CB-1 13 1.4 6 4 4
CB-2 13 1.4 6 4 4
B-4 4 1.1 6 5 1
2ND FLOOR LEVEL (10mm)
246 1.5 6 4 62
G-1
76 1.5 6 4 19
240 1.7 6 3 80
G-2
74 1.7 9 5 15
240 1.7 6 3 80
G-3
74 1.7 6 3 25
52 1.8 6 3 18
G-4
52 1.4 6 4 13
100 2 6 3 34
G-5
100 1.6 6 3 34
104 1.8 6 3 35
G-6
104 1.4 6 4 26
50 2 6 3 17
G-7
50 1.6 6 3 17
100 2 6 3 34
G-8
100 1.6 6 3 34
B-1 164 1.4 6 4 41
B-2 41 1.6 6 3 14
B-3 36 1.2 6 5 8
3RD FLOOR LEVEL (10mm)
246 1.5 6 4 62
G-1
76 1.5 6 4 19
240 1.7 6 3 80
G-2
74 1.7 9 5 15
240 1.7 6 3 80
G-3
74 1.7 6 3 25
52 1.8 6 3 18
G-4
52 1.4 6 4 13
100 2 6 3 34
G-5
100 1.6 6 3 34
104 1.8 6 3 35
G-6
104 1.4 6 4 26
50 2 6 3 17
G-7
50 1.6 6 3 17
100 2 6 3 34
G-8
100 1.6 6 3 34
B-1 164 1.4 6 4 41
B-2 41 1.6 6 3 14
B-3 36 1.2 6 5 8
B-4 8 1.4 6 4 2
CB-1 26 1.5 6 4 7
CB-2 26 1.7 6 3 9
4TH FLOOR LEVEL (10mm)
246 1.5 6 4 62
G-1
76 1.5 6 4 19
240 1.7 6 3 80
G-2
74 1.7 6 3 25
240 1.7 6 3 80
G-3
74 1.7 6 3 25
52 1.8 6 3 18
G-4
52 1.4 6 4 13
100 2 6 3 34
G-5
100 1.6 6 3 34
104 1.8 6 3 35
G-6
104 1.4 6 4 26
50 2 6 3 17
G-7
50 1.6 6 3 17
150 2 6 3 50
G-8
150 1.6 6 3 50
B-1 164 1.4 6 4 41
B-2 41 1.6 6 3 14
B-3 36 1.2 6 5 8
B-4 4 1.4 6 4 1
CB-1 13 1.5 6 4 4
CB-2 13 1.7 6 3 5

SLAB
2ND FLOOR LEVEL (10mm)
TOP BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 2.63 6.00 2 43
BENT BARS X 215 3.63 6.00 1 215
86 3.76 6.00 1 86
103 2.26 6.00 2 52
103 2.01 6.00 2 52
BENT BARS Y
BENT BARS Y
103 3.13 6.00 1 103
103 2.88 6.00 2 52
BOTTOM BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 6.38 12.00 1 86
BENT BARS X
258 5.88 6.00 1 258
206 4.88 6.00 1 206
BENT BARS Y
103 3.88 6.00 1 103
3RD FLOOR LEVEL (10mm)
TOP BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 2.63 6.00 2 43
BENT BARS X 215 3.63 6.00 1 215
86 3.76 6.00 1 86
103 2.26 6.00 2 52
103 2.01 6.00 2 52
BENT BARS Y
103 3.13 6.00 1 103
103 2.88 6.00 2 52
BOTTOM BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 6.38 12.00 1 86
BENT BARS X
258 5.88 6.00 1 258
206 4.88 6.00 1 206
BENT BARS Y
103 3.88 6.00 1 103
4TH FLOOR LEVEL (10mm)
TOP BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 2.63 6.00 2 43
BENT BARS X 215 3.63 6.00 1 215
86 3.76 6.00 1 86
103 2.26 6.00 2 52
103 2.01 6.00 2 52
BENT BARS Y
103 3.13 6.00 1 103
103 2.88 6.00 2 52
BOTTOM BARS
CONT. BARS X 43 27.98 10.50 3 129
CONT. BARS Y 103 10.88 12.00 1 103
86 6.38 12.00 1 86
BENT BARS X
258 5.88 6.00 1 258
206 4.88 6.00 1 206
BENT BARS Y
103 3.88 6.00 1 103
ROOF LEVEL (10mm)
TOP BARS
CONT BARS X 22 6.38 7.50 1 22
CONT BARS Y 23 6.13 7.50 1 23
BENT BARS X 22 2.63 6.00 2 11
BENT BARS Y 23 2.57 6.00 2 12
BOTTOM BARS
CONT BARS X 21 6.38 7.50 1 21
CONT BARS Y 22 6.13 7.50 1 22
BENT BARS X 21 6.38 7.50 1 21
BENT BARS Y 22 6.13 7.50 1 22
SLAB ON FILL (10mm)
BARS ALONG X 34 27.98 6.00 5 170
BARS ALONG Y 79 11.48 6.00 2 158
RAMP (10mm)
ALONG X 40 2.78 6.00 2 20
ALONG Y 10 5.80 6.00 1 10
WALL FOOTING (12mm)
3 15.24 6 3 9
WF1
18 0.78 6 7 3
3 31.08 6 6 18
WF2
45 1 6 6 8
LINTEL BEAM
LB-D1
10mm 32 2.78 6 2 16
10mm 18 3.78 6 1 18
12mm 18 3.78 6 1 18
TIES (10mm) 558 0.9 6 6 93
LB-D2
10mm 2 2.78 6 2 1
10mm 2 3.53 6 1 2
12mm 2 3.53 6 1 2
TIES (10mm) 58 0.9 6 6 10
LB-D3
10mm 18 2.68 6 2 9
10mm 8 3.53 6 1 8
12mm 8 3.53 6 1 8
TIES (10mm) 224 0.9 6 6 38
LB-D4
10mm 2 2.68 6 2 1
10mm 4 3.53 6 1 4
12mm 4 3.53 6 1 4
TIES (10mm) 112 0.9 6 6 19
LB-W1
16mm 16 5.38 6 1 16
20mm 16 5.38 6 1 16
16mm 16 3.98 6 1 16
12mm 16 3.98 6 1 16
TIES (10mm) 828 1.1 6 5 166
LB-W2
10mm 16 3.38 6 1 16
12mm 16 3.38 6 1 16
10mm 16 3.78 6 1 16
12mm 16 3.78 6 1 16
TIES (10mm) 612 1 6 6 102
LB-W3
12mm 12 2.38 6 2 6
16mm 12 2.38 6 2 6
12mm 12 1.98 6 3 4
16mm 12 1.98 6 3 4
TIES (10mm) 228 1 6 6 38
LB-W4
10mm 0 2.68 6 2 0
12mm 0 3.88 6 1 0
16mm 0 3.88 6 1 0
TIES (10mm) 0 1 6 6 0
SUNBREAKER
MAIN (10mm) 96 4.1 6 1 96
TRANSVERSE (12mm) 336 1.65 6 3 112
SEPTIC TANK
TOP SLAB
TEMP BARS (10mm) 38.5 3.04 6 1 39
BOT BARS (12mm) 14 8.688 9 1 14
38.5 3.04 6 1 39
BOTTOM SLAB (12mm)
14 8.688 9 1 14
CISTERN (12mm)
22.3 4.05 6 1 23
Top Slab
27 3.35 6 1 27
22.3 4.05 6 1 23
27 3.35 6 1 27
Bot Slab
22.3 4.05 6 1 23
27 3.35 6 1 27
Vertical 81 2.175 6 2 41
Horizontal 11 4.15 5 1 11
Horizontal 11 3.45 6 1 11
Catch Basin
Handle (16mm) 12 0.5 6 12 1
Vertical (12mm) 144 0.85 6 7 21
Horizontal (12mm) 144 0.7 6 8 18
Bottom Slab (12mm) 120 0.88 6 6 20
Extra Vertical (16mm) 96 0.55 6 10 10
Extra Horizontal (16mm) 96 0.52 6 11 9
Extra Diagonal (16mm) 192 0.25 6 24 8

903(1) FORMWORKS AND FALSEWORKS Q= 1.00 l.s.

MARINE PLYWOOD 191 pcs.


FORM LUMBER 26430 bdft
COMMON WIRE NAIL 347 kg -HARDWARE

1000(1) TERMITE CONTROL WORKS (Soil Poisoning) Q= 34.35

DESCRIPTION B1 B2 AREA liter/sq.m.


A1 23.00 9.50 218.50
TOTAL = 218.50 34.35

1001(8) SEWER LINE WORKS Q= 1.00

ITEM UNIT QTY


PVC Pipe, 50mm dia. @ 3.0m (S1000) pcs 73
PVC Pipe, 75mm dia. @ 3.0m (S1000) pcs 15
PVC Pipe, 100mm dia. @ 3.0m (S1000) pcs 54
PVC Fittings, Elbow 90deg., 50mm dia. each 82.00
PVC Fittings, Elbow 45deg., 50mm dia. each 8.00
PVC Fittings, Elbow 45deg., 100mm dia. each 9.00
PVC Fittings, Elbow 90deg., 100mm dia. each 24.00
PVC Fittings, Clean Out w/ Plug, 100mm dia. each 13.00
PVC Fittings, P-trap, 75mm dia. each 31.00
PVC Fittings, Sanitary Tee, 50mm dia. each 61.00
PVC Fittings, Sanitary Wye, 50mm dia. each 34.00
PVC Fittings, Sanitary Wye, 100mmx100mm dia. each 21.00
PVC Fittings, Reducer-Sanitary Tee, 100x50mm dia. each 12.00
PVC Fittings, Reducer-Sanitary Tee, 100x75mm dia. each 0.00
PVC Fittings, Reducer-Sanitary Wye, 100x50mm dia. each 34.00
PVC Solvent Cement can 39.00
PVC Pipe, 100mm dia. @ 3.0m (S1000) pcs 5
PVC Fittings, Sanitary Tee, 100mm dia. each 3.00
PVC Fittings, Clean Out w/ Plug, 100mm dia. each 3.00
PVC Solvent Cement can 1.00

1001(9) STORM DRAINAGE & DOWNSPOUT Q= 1.00

ITEM UNIT QTY


PVC Pipe, 50mm dia. @ 3.0m (S1000) pcs 8
PVC Pipe, 100mm dia. @ 3.0m (S1000) pcs 66
PVC Pipe, 150mm dia. @ 3.0m (S1000) pcs 23
PVC Pipe, 200mm dia. @ 3.0m (S1000) pcs 4
PVC Fittings, Elbow 90deg., 50mm dia. each 48
PVC Fittings, Elbow 45deg., 100mm dia. each 0
PVC Fittings, Elbow 90deg., 100mm dia. each 36
PVC Fittings, Reducer-Sanitary Tee, 100x50mm dia. each 24
PVC Solvent Cement can 12
Roof Sealant can 12

1002(8) PLUMBING FIXTURES Q= 1.00

ITEM UNIT
Water Closet, Round Front, Complete (Flush Type) set
Lavatory, Wall Hung, Complete (Manually Operated) set
Floor/Sink Drain Plates (75mm dia., Stainless) set
Toilet Tissue Holder pcs.
Faucet (Bronze) pcs.
Facial Mirror(1.5mx0.60mx3mm thk. on Aluminum Frame) sq.m.
Facial Mirror(0.6mx0.6mx3mm thk. on Aluminum Frame) sq.m.
Stainless Steel Grab Bar (@ PWD) l.m.
Concrete Urinal (0.4m x 1.10m x 4 sets) set
Concrete Counter Sink (0.6m x 1.8m x 3 sets) set
Concrete Counter Sink (0.6m x .80m x 1 set) set
Concrete Counter Sink (0.6m x .55m x 4 sets) set
Teflon Tape rolls

1002(28) COLD WATER LINE

ITEM UNIT
PPR-C Gate Valve 32 mm dia. pcs.
PPR-C Gate Valve 20 mm dia. pcs.
PPR-C Pipes, 20mm dia., PN 20 pcs.
PPR-C Pipes, 25mm dia., PN 20 pcs.
PPR-C Pipes, 32mm dia., PN 20 pcs.
PPR-C Fittings, Tee(equal), 32mm dia. pcs.
PPR-C Fittings, Tee(unequal), 32mmx20mm dia. pcs.
PPR-C Fittings, Tee(unequal), 25mmx20mm dia. pcs.
PPR-C Fittings, Threaded Tee(equal), 20mmx1/2in dia. pcs.
PPR-C Fittings, Elbow(equal), 20mm dia. pcs.
PPR-C Fittings, Elbow(equal), 25mm dia. pcs.
PPR-C Fittings, Elbow(equal), 32mm dia. pcs.
PPR-C Fittings, Elbow(unequal), 32 x 25mm dia. pcs.
PPR-C Fittings, Tee(unequal), 32 x 25mm dia. pcs.
PPR-C Fittings, Straight Connector(unequal), 20 x 32mm dia. pcs.
PPR-C Fittings, End Cap, 20mm dia. pcs.
PPR-C Fittings, End Cap, 25mm dia. pcs.
Teflon Tape roll

1003(17) CARPENTRY & JOINERY WORKS (Ceiling) Q= 419.00

DESIGNATION SET LENGTH WIDTH


CLASSROOM 2 9.00 7.00
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 44
12mmx38mmx5mx0.8mm thk. Metal Carrying Channel pc. 20
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 62
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 21
Rod Suspension Hanger w/ Adjustment Spring pc. 126
Preformed Wire Clip pc. 476
Screw (Flat Head) pc. 1710
CORRIDOR 1 23.00 2.50
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 20
12mmx38mmx5mx0.8mm thk. Metal Carrying Channel pc. 10
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 23
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 16
Rod Suspension Hanger w/ Adjustment Spring pc. 58
Preformed Wire Clip pc. 200
Screw (Flat Head) pc. 812
CR & STAIRWAY (4F) 1 7.00 5.00
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 13
12mmx38mmx5mx0.8mm thk. Metal Carrying Channel pc. 6
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 17
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 6
Rod Suspension Hanger w/ Adjustment Spring pc. 32
Preformed Wire Clip pc. 144
Screw (Flat Head) pc. 437
CR (GF & 3F) 3 6.90 4.65
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 34
12mmx38mmx5mx0.8mm thk. Metal Carrying Channel pc. 17
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 48
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 18
Rod Suspension Hanger w/ Adjustment Spring pc. 96
Preformed Wire Clip pc. 432
Screw (Flat Head) pc. 1311
EXTENSION FRONT 1 23.00 1.5
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 12
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 14
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 16
Screw (Flat Head) pc. 212
Ventilation Wood Slats set 5
EXTENSION BACK 1 18.00 1.5
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 9
12mmx38mmx5mx0.8mmthk. Metal Double Furring Channel pc. 11
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 12
Screw (Flat Head) pc. 166
Ventilation Wood Slats set 4
EXTENSION LEFT & RIGHT 4 6.97 0.60
MATERIAL DESCRIPTION UNIT QTY
4.5mm thk. Fiber Cement Ceiling Board pc. 6
20mm x 20mm x 3m long x 0.8mm thk. Wall Angle pc. 19
Screw (Flat Head) pc. 286.8
TOTAL
say>>>

Mouldings 310.50 m

Number of Classroom = 4
DESCRIPTION UNIT QTY
Blackboard set 4

1/4" Lawanit 26 sqm


1/4" Ordinary Plywood 56.13 sqm 21 pcs
25 x 50 mm Tanguile 12.6 m 6.89
50 x 50 mm Tanguile 43.6 m 47.67 bdft
50 x 100 mm Hardwood 10 m 21.87
10 x 10 x 2mm Mesh Wire 9 pcs
10mmØ Machine Bolt 50 pcs -HARDWARE

1005(5) Window Grills Q=


DESCRIPTION SET HEIGHT WIDTH AREA
W-2 16 1.70 1.60 43.52
say>>> 43.50

1005(6) STEEL WINDOWS Q=

DESCRIPTION SET HEIGHT WIDTH AREA


W -1 16 1.70 3.60 97.92
say>>> 97.90

1009 JALOUSIE WINDOWS Q=

DESCRIPTION SET HEIGHT WIDTH AREA


W-2 16 1.50 1.40 33.60
W-3 12 0.635 0.52 3.9624
W-4 0 0.635 0.60 0
TOTAL 37.56
say>>> 37.60

1010 (1) WOODEN DOORS AND WINDOWS (frames) Q=

DESCRIPTION SET H W
D-1 16 2.45 0.9
D-2 1 2.15 0.9
D-3 9 2.15 0.8
D-4 1 2.15 0.8
BD -1 11 1.20 0.6
W-2 16 1.55 1.6
W-3 12 0.75 1.9
W-4 0 0.75 0.6
Total 66.00 set

1010 WOODEN DOORS AND WINDOWS Q=

DESCRIPTION SET HEIGHT WIDTH AREA


D-1 16 2.10 0.90 30.24
D-2 1 2.10 0.90 1.89
D-3 9 2.10 0.80 15.12
D-4 1 2.10 0.80 1.68
BD -1 11 1.20 0.60 7.92
TOTAL 56.85
say>>> 56.90

1014(1)b1 PRE-PAINTED METAL SHEETS (Corrugated) Q=

LENGTH WIDTH AREA


24.20 7.15 173.03
19.20 7.15 137.28
TOTAL 310.40 sq.m.

1016(1)a Waterproofing (Cement-base) Q=


SET LENGTH WIDTH AREA
Roof Deck 1.00 5.00 4.75 23.75
RD Wall 2.00 9.75 0.50 9.75
ADD TOILETS (2ND-4TH) 3.00 11.55 1.00 34.65
ADD TOILETS (2ND-4TH) WALL 3.00 20.00 0.50 30.00
Cistern 1.00 3.50 2.80 9.80
1.00 12.60 1.50 18.90
TOTAL 126.85
say 126.90 sq.m.

1018 CERAMIC TILES


1018(1) CERAMIC GLAZED TILES Q=
(@ CR)
AREA
FLOOR GIRLS CR BOYS CR PWD
GF 14.55 17.71 12.24
2F 23.14 20.58 N/A
3F 23.14 20.58 N/A
4F 23.14 20.58 N/A
TOTAL
say>>>

1018(2)b CERAMIC UNGLAZED TILES (20x20 Floor Tiles) Q=


(@ CR)
AREA
FLOOR
GIRLS CR BOYS CR PWD
GF 3.15 5.50 3.70
2F 6.90 4.65 N/A
3F 6.90 4.65 N/A
4F 6.90 4.65 N/A
TOTAL
say>>>
1021(1) CEMENT FLOOR FINISH (PLAIN) Q=
(FLOOR FINISH @ CLASSROOMS/CORRIDORS/CR WALKWAY)

DESCRIPTION SET LENGTH WIDTH


CLASSROOM 8 9.00 7.00
CORRIDOR 4 23.00 2.50
CR WALKWAY 4 5.00 1.85
STAIR LANDING 4 3.15 1.35
SECONDARY STAIR LANDING (GRND-3RD) 3 2.29 2.50
SECONDARY STAIR LANDING (4F) 1 1.15 2.50
CR WALKWAY & STORAGE (2F-4F) 3 1.55 1.00
CR WALKWAY & STORAGE (GRND) 1 1.10 1.00
Ramp (with Grooves) 1 3.70 1.40
total

1027(1) CEMENT PLASTER FINISH Q=

Plain Cement Plaster Finish

GROSS AREA LESS AREA: DOORS & WINDOWS & OPEN


FLOOR PARTITIONS
LEVEL
# SPAN/SET LENGTH HEIGHT AREA MARK SETS

GROUND
FLOOR

4 4.50 3.20 57.60 W-1 4


ALONG
GRID A 1 5.00 3.20 16.00 W-3 3
W-4 0
4 4.50 3.20 57.60 D-1 4
ALONG 0 0.00 0.00 0.00 W-2 4
GRID B

2 4.50 0.90 8.20 side entrance 0


ALONG 3.03 0.90 2.70
GRID C 1 front entrance 0

ALONG # 3 7.00 3.20 67.20


GRIDS 1 2.50 0.90 2.25

CR/STO 19.40 3.20 62.08 D-2 1


D-3 2
D4 1
OTHERS 1 71.08 0.40 28.43

SECOND
FLOOR

4 4.50 3.20 57.60 W-1 4


ALONG
GRID A 1 5.00 3.20 16.00 W-3 3

4 4.50 3.20 57.60 D-1 4


ALONG 0 0.00 0.00 0.00 W-2 4
GRID B
4 4.50 0.90 16.40
ALONG 1 5.00 0.90 4.50
GRID C

ALONG # 3 7.00 3.20 67.20


GRIDS 1 2.50 0.90 2.25

CR 1 9.6 3.20 30.72 D-3 2


THIRD
FLOOR
4 4.50 3.20 57.60 W-1 4
ALONG 1 5.00 3.20 16.00 W-3 3
GRID A
4 4.50 3.20 57.60 D-1 4
ALONG 0 0.00 0.00 0.00 W-2 4
GRID B

4 4.50 0.90 16.40


ALONG
GRID C 1 5.00 0.90 4.50

ALONG # 3 7.00 3.20 67.20


GRIDS 1 2.50 0.90 2.25
CR 1 9.6 3.20 30.72 D-3 2

FOURTH
FLOOR
4 4.50 3.20 57.60 W-1 4
ALONG 1 5.00 3.20 16.00 W-3 3
GRID A
4 4.50 3.20 57.60 D-1 4
ALONG 0 5.00 3.20 0.00 W-2 4
GRID B
4 4.50 0.90 16.40
ALONG 1 5.00 0.90 4.50
GRID C
ALONG # 3 7.00 3.20 67.20
GRIDS 1 2.50 0.90 2.25
CR 1 9.6 3.20 30.72 D-3 2

4 4.75 2.50 23.750


ABOVE ROOF
BEAM
1 5.00 2.50 12.50
1 8.55 0.90 7.70

OTHERS
COLUMN
GRND 6 3.60 1.80 38.88
SECOND 6 3.20 1.60 30.72
THIRD 6 3.20 1.60 30.72
FOURTH 6 3.20 1.60 30.72
SUN
BREAKER
16 3.95 0.60 37.92

NO OF FLR
G1 5 4.50 0.80 18.00 2
G2 5 4.50 1.00 22.50 2
B1 5 4.50 0.80 18.00 2
G3 5 4.50 1.00 22.50 2
G5/G6 6 9.50 1.20 68.40 2
B3 1 4.00 0.80 3.20 2
B4/CB2/CB1 1 7.08 0.85 6.02 2

CR WALL
WALL
X 2 FACES OF WALL + 1 FACE OF WALL
TOTAL
1032 PAINTING , VARNISHING AND OTHER RELATED WORKS
1032(1)a1 PAINTING WORKS (Masonry/Concrete) Q=

AREA OF PLASTERED MASONRY/CONCRETE:


AREA OF CEILING: Exposed underside concrete slab
DESCRIPTION SET LENGTH WIDTH
CLASSROOM 6 9.00 7.00
WALKWAY 3 5.00 1.85
WALKWAY (cr) 3 1.00 1.55
CORRIDOR 3 23.00 2.50
CORRIDOR (secondary stair) 2 2.29 2.50
CORRIDOR (secondary stair) 1 1.15 2.50
SUNBREAKER 16 3.95 0.60
TOTAL
ceiling( cement board)

say>>>

1032(1)a2 PAINTING WORKS (Wood) Q=

DESCRIPTION SET LENGTH WIDTH FACE


/HEIGHT
D-1 16 2.40 1.00 2
D-2 1 2.15 1.00 2
D-3 9 2.15 0.90 2
D-4 1 2.15 0.90 2
BD - 1 11 1.20 0.70 2
JAMBS / FRAMES

CLASSROOM 2 9.00 7.00 1


CORRIDOR 1 23.00 2.50 1
CR (4th flr) 1 7.00 5.00 1
CR (grnd to 3rd) 3 6.90 4.65 1
EXTENSION FRONT 1 23.00 1.50 1
EXTENSION BACK 1 18.00 1.50 1
EXTENSION LEFT& RIGHT 4 6.97 0.60 1
FICEM FASCIA 1 73.88 0.30 1
TOTAL

say>>>

1046(2)a1 MASONRY WORKS (4"CHB NLB) Q=


NOTE: Sink Counter Leg included in the computation of comfort room & storage wall area
CHB RAILINGS
COMFORT ROOM & STORAGE TOTAL/FLOOR
LEVEL ALONG GRID C ALONG # GRIDS LESS SQ.M.
AREA ( HE ) AREA ( SHE ) AREA AREA
FDN-GF 9.10 1.62 1.28 9.44
GF-2F 49.26 53.03 25.20 4.50 3.56 128.43
2F-3F 28.89 31.4 33.30 4.50 98.09
3F-RF 28.89 31.4 33.30 4.50 3.36 94.73
SEPTIC 8.00
TOTAL sq.m. 338.69
say>>> sq.m. 338.70

1046(2)a2 MASONRY WORKS (6"CHB NLB) Q= 964.60


ALONG GRID A ALONG GRID B ALONG # GRIDS TOTAL/FLOOR
LEVEL LESS SQ.M.
AREA AREA AREA
FDN-GF 12.02 8.76 13.68 34.46
GF-2F 118.40 97.44 134.40 72.54 277.70
2F-3F 118.40 86.40 134.40 69.18 270.02
3F-RF 118.40 86.40 134.40 69.18 270.02
RD 33.20 32.88 2 64.08
SEPTIC 42.40
RAMP 5.58 0.32 5.90
TOTAL sq.m. 964.58
say>>> sq.m. 964.60

1051(5) METAL RAILINGS Q=


Designation Length Paint Finish A = Pi*D*L
G.I. Pipe Railings, 38mm Ramp 41.05
Subtotal 41.05 m 4.90 sqm
G.I. Pipe Railings, 50mm Balcony 137.15
Main Stair 66.67
Secondary Stair 77.23
Service Stair 9.4
Subtotal 290.45 m 45.62 sqm
Square Bar Railings, 19mm Balcony 0
Main Stair 298.80
Secondary Stair 284.4 A = L*S*4
Service Stair 60.3
Subtotal 583.2 m 44.32 sqm
95.63 sqm
secondary stair 143.48
roof framing 609.95

1100(30) CONDUITS, BOXES & FITTINGS Q=

DESCRIPTION UNIT L
RSC Pipe, 1-1/2in dia. x 3.0m l.m. 6
G.I. C-CLAMP 1-1/2" pc 6
Electrical Tape rolls 30
Pull Box, 10inx10inx4in pc. 1
PVC Pipe, 20mm dia. x 3.0m (Orange) pc. 469
PVC Pipe, 25mm dia. x 3.0m (Orange) pc. 21
PVC Pipe, 40mm dia. x 3.0m (Orange) pc. 8
PVC Pipe Long Radius 40mm pc. 2
RSC Fittings, Elbow, 1-1/2in dia. pc. 1
G.I. Wire, GA #16 kg. 20
PVC Solvent Cement can 25
each

mos.

cu.m.

cu.m.
cu.m.

cu.m.

cu.m.

VOLUME (CU.M.)
0.27
1.03
0.60
1.68
0.60
2.16
0.19
12.60
3.50
5.75
0.83
2.15
0.50
0.25
1.21
34.32
34.40

cu.m.
SINK COUNTER VOLUME
1.42 1.42 CU.M.
SQ.M.
CU.M.

cu.m.

VOLUME
78.00
48.00
15.39
0.54
2.92
12.29 122.88 SQM
2.89 23.10

3.89 34.56
5.81 42.24
5.81 42.24
6.91 46.08
4.88 30.03
3.89 34.56
5.81 42.24
5.81 42.24
6.91 46.08
4.88 30.03

1.18 23.63
2.31 16.17
7.62 53.34
9.24 64.68
2.61 18.27
0.96 6.72
1.44 18
0.40 5
2.43 21.6
0.68 6
2.43 21.6
0.68 6
0.80 6
2.80 19.6
1.60 12
1.40 9.8
4.20 29.4
0.23 2.4045
0.31 2.748
1.44 18
0.60 5.5
0.24 3.2
0.20 2.5
1.44 18
0.40 5
2.43 21.6
0.68 6
2.43 21.6
0.68 6
0.80 6
2.80 19.6
1.60 12
1.40 9.8
4.20 29.4
0.23 2.4045
0.31 2.748
1.44 18
0.60 5.5
0.24 3.2
0.20 2.5
1.44 18
0.40 5
2.43 21.6
0.68 6
2.43 21.6
0.68 6
0.80 6
2.80 19.6
1.60 12
1.40 9.8
4.20 29.4
0.22 2.31
0.30 2.64
1.44 18
0.60 5.5
0.24 3.2
0.30 3.69
23.63 189
23.63 189
16.88 135
4.69 37.5
6.00 48
2.28 18.24
1.43
0.38
2.97 23.75
4.75 31.68
4.21 31.68
4.32 54
0.80 10
0.80 10
1.40 16.8
0.80 10
1.75 17.5
1.51 20.16
0.60 8
0.11 1.1655
0.15 1.332
0.10 1.19
0.36
0.45
2.98
0.17
1.51
0.17
6.62
4.08
3.42
0.00
3.86
1.91 5.04
3.71 12.375
0.76 9.45
0.76 9.45
0.77 15.36
0.83 1.595
0.28
1.59 7.95
3.13 21.56
0.10 0.099
3.23 3.19
1.82 12.1275
2.02 5.775
1.65 4.725
2.73
1.82
0.24
458.43 cu.m. 2260.82

kgs.

MY COMPUTATION

Total Length of Total Weight Weight / meter of bars


Rebar (m) (kg)
10 mm 0.616
1800 2840.40 12 mm 0.888
1800 4420.80 16 mm 1.578
1170 1846.26 20 mm 2.456
1170 2873.52 25 mm 3.854
1080 1704.24
621 1525.18
621 979.94
621 1525.18 17715.51

756 1856.74
68 165.78
135 331.56
135 331.56
810 1989.36

75 118.35
11 16.57 4809.92

1008 3884.83
1080 2652.48
252 618.91
1080 4162.32
1080 4162.32
60 94.68
168 149.18 15724.73

300 736.80

150 368.40
6 14.74
6 14.74

96 235.78
96 235.78

60 147.36
42 103.15
72 176.83
60 53.28

96 235.78
15 36.84
21 51.58
30 73.68

60 147.36
6 14.74
7.5 18.42
144 227.23
37.5 59.18
30 47.34
21 18.65

150 368.40
10.5 25.79
21 51.58
52.5 128.94
24 58.94
60 147.36

225 552.60
12 29.47
24 58.94
60 147.36

180 442.08
12 29.47
24 58.94
60 147.36

96 369.98
24 92.50
12 46.25
12 46.25
48 184.99
36 138.74
15 13.32

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

126 198.83
6 9.47
60 94.68
60 94.68

60 147.36
24 58.94
24 58.94
24 37.87

150 368.40
10.5 25.79
21 51.58
52.5 128.94
24 58.94
60 147.36

225 552.60
12 29.47
24 58.94
60 147.36

180 442.08
12 29.47
24 58.94
60 147.36

96 369.98
24 92.50
12 46.25
12 46.25
48 184.99
36 138.74
15 13.32

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

126 198.83
6 9.47
60 94.68
60 94.68

60 147.36
24 58.94
24 58.94
24 37.87
36 88.42
36 88.42
24 37.87

150 368.40
10.5 25.79
21 51.58
52.5 128.94
24 58.94
60 147.36

225 552.60
12 29.47
24 58.94
60 147.36

180 442.08
12 29.47
24 58.94
60 147.36

96 369.98
24 92.50
12 46.25
12 46.25
48 184.99
36 138.74
15 13.32

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

96 369.98
24 92.50
12 46.25
12 46.25
24 92.50
36 138.74
30 26.64

126 198.83
6 9.47
60 94.68
60 94.68

60 147.36
24 58.94
24 58.94
24 37.87
36 88.42
36 88.42
24 37.87 19844.32

192 302.98
192 302.98

540 852.12
540 852.12
684 607.39

174 107.18
516 317.86

6 3.70
12 7.39
12 10.66
384 605.95 3970.32 ok

18 15.98
12 10.66
18 15.98
12 10.66

112.5 276.30
112.5 276.30
90 221.04

30 18.48
6 3.70 849.10 ok

18 11.09
18 11.09
135 83.16
30 18.48
30 18.48
48 29.57 171.86 ok
TOTAL 60,245.35
Total Length of Total Weight Weight / meter of bars
Rebar (m) (kg)
10 mm 0.616
12 mm 0.888
16 mm 1.578
396 351.65 20 mm 2.456
396 351.65 25 mm 3.854
54 47.95

396 351.65
396 351.65
450 399.60

90 79.92
90 79.92
60 53.28

792 703.30
792 703.30
468 415.58
168 103.49

1095 972.36
878 779.22
878 779.22

1314 1166.83
1095 972.36
1095 972.36

1314 1166.83
1095 972.36
1095 972.36
225 199.80
60 36.96 236.76

858 528.53
246 151.54
234 144.14
216 133.06
246 151.54
318 195.89
318 195.89
270 166.32
216 133.06
24 14.78
24 14.78
6 3.70

372 229.15
114 70.22
480 295.68
135 83.16
480 295.68
150 92.40
108 66.53
78 48.05
204 125.66
204 125.66
210 129.36
156 96.10
102 62.83
102 62.83
204 125.66
204 125.66
246 151.54
84 51.74
48 29.57

372 229.15
114 70.22
480 295.68
135 83.16
480 295.68
150 92.40
108 66.53
78 48.05
204 125.66
204 125.66
210 129.36
156 96.10
102 62.83
102 62.83
204 125.66
204 125.66
246 151.54
84 51.74
48 29.57
12 7.39
42 25.87
54 33.26

372 229.15
114 70.22
480 295.68
150 92.40
480 295.68
150 92.40
108 66.53
78 48.05
204 125.66
204 125.66
210 129.36
156 96.10
102 62.83
102 62.83
300 184.80
300 184.80
246 151.54
84 51.74
48 29.57
6 3.70
24 14.78
30 18.48

1355 834.37
1236 761.38
258 158.93
1290 794.64
516 317.86
309 190.34
309 190.34
618 380.69
309 190.34

1355 834.37
1236 761.38
1032 635.71
1548 953.57
1236 761.38
618 380.69

1355 834.37
1236 761.38
258 158.93
1290 794.64
516 317.86
309 190.34
309 190.34
618 380.69
309 190.34

1355 834.37
1236 761.38
1032 635.71
1548 953.57
1236 761.38
618 380.69

1355 834.37
1236 761.38
258 158.93
1290 794.64
516 317.86
309 190.34
309 190.34
618 380.69
309 190.34

1355 834.37
1236 761.38
1032 635.71
1548 953.57
1236 761.38
618 380.69

165 101.64
173 106.26
66 40.66
69 42.50

158 97.53
167 102.67
158 97.53
167 102.67

1020 628.32
948 583.97 1212.29

120 73.92
60 36.96 110.88

54 47.95
18 11.09
108 95.90
48 29.57 184.51

96 59.14
108 66.53
108 95.90
558 343.73

6 3.70
12 7.39
12 10.66
60 36.96

54 33.26
48 29.57
48 42.62
228 140.45

6 3.70
24 14.78
24 21.31
114 70.22

96 151.49
96 235.78
96 151.49
96 85.25
996 613.54

96 59.14
96 85.25
96 59.14
96 85.25
612 376.99

36 31.97
36 56.81
24 21.31
24 37.87
228 140.45

0 0.00
0 0.00
0 0.00
0 0.00 3171.62

576 354.82
672 596.74 951.55 ok

234 144.14
126 111.89
234 207.79
126 111.89 575.71 ok

138 122.54
162 143.86
138 122.54
162 143.86
138 122.54
162 143.86
246 218.45
55 48.84
66 58.61 1125.10 ok

6 9.47
126 111.89
108 95.90
120 106.56
60 94.68
54 85.21
48 75.74 579.46 ok
TOTAL 54,890.83 kg

AREA width length


2" x 2" x 12' LUMBER 32 BDFT/SQM 351.5 16872 bdft slab 9.5 23
565.21 beam
col
ARE

liter

l.s.

ok L grnd
219 214.30 45.1
15 45 45.00 45
162 157.20 20.4
82.00 19
A 6.00 6
T
9.00 3
B 24.00 6
U 13.00 4
I
L 31 31.00 7
D 61.00 13
I 32.00 8
N
G 21.00 6
12.00 3
31 0.00
32.00 8
39.00 9
? 15 15.00 15
GOING/AT SEPTIC 3.00 3
TANK 3.00 3
1.00 1

l.s.

ok
21.6
197.70
67.60 0
12.00
DOWNSPOUT &
CATCHBASIN

l.s.

QTY ok
12
1
50
12
14
2.7
2.16
3.2
4
6
1
4
27

QTY ok
4
4 grnd 2nd-4th
12.00 12.00 3 3
3.00 3.00 0 1
12.00 12.00 3 3
5
16
9
27
35
3
16
0
0
6
31
0
35

sq.m.

AREA total 4.5mm thk. Fiber Cement Ceiling Board 140


126 ok total Metal Carrying Channel 54
total Metal Double Furring Channel 176
total Wall Angle 110
total Rod Suspension Hanger 313
total Preformed Wire Clip 1264
total Screw (Flat Head) 4974.8
total Ventilation Wood Slats 9

blind rivets ?
57.50 ok concrete nail ?

35.00 ok
96.26 ok

34.50 ok ?

27.00 ok ?

16.73 ok

392.98
393.00 sq.m.

ok

43.50 sq.m.

sq.m. ok
sq.m.

97.92 sq.m.

ok
sq.m.
sq.m.

37.60 sq.m. ok
sq.m.
sq.m.

66.00 set

Jamb L (m) Total L (ft) bd ft area to be painted


2" x 6" 107.2 351.62 351.62 ok 26.8
2" x 6" 5.2 17.06 17.06 1.3
2" x 4" 45.9 150.55 100.37 9.18
2" x 4" 5.1 16.73 11.15 1.02
2" x 4" 26.4 86.59 57.73 5.28
2" x 6" 100.8 330.62 330.62 25.2
2" x 6" 63.6 208.61 208.61 15.9
2" x 6" 0 0 0.00 0
84.68
Transom Total Area
.3 x .9 m x 16 4.32 sq.m. ok

56.90 sq.m. 3000.2622461968

ok

sq.m.
sq.m.

310.40 sq.m. ok

126.90 sq.m.

OK

175.66 sq.m.

AREA PER
FLOOR ok
44.50
43.72
43.72
43.72
175.66
175.66 sq.m.

47.00 sq.m.

AREA PER FLOOR


ok
12.35
11.55
11.55
11.55
47.00
47.00 sq.m.
819.00 sq.m. - add to reinforced concrete ?

AREA OK
504
230
37
17.01
17.175
2.8625
4.65
1.1
5.18
819 sq.m.

2,286.60 sq.m. ?
-

OK
WINDOWS & OPEN
IONS
Net Area
AREA

24.48
0.99 48.20
0.00
9.60
10.88
37.20

0
0 10.90

69.50

2.15
60.00
3.87
1.94
28.50

24.48
0.99 48.20

9.60
10.88 37.20

20.90

69.50

3.36
27.40
27.40

24.48
0.99 48.20

9.60
10.88 37.20

20.90

69.50
3.36
27.40

24.48
0.99 48.20

9.60
10.88 37.20

20.90

69.50
3.36
27.40
36.30

38.88
30.72
30.72
30.72
37.92

168.96

36
45
36
45
136.8
6.4
12.036

317.24

sq.m. 215.80 AREA 4IN 6IN


sq.m. 684.40 900.20 215.80 684.40 900.2
sq.m. 1800.40
sq.m. 2286.60 2,286.60
3,516.04 sq.m. 95.66861302

2286.60 sq.m.
+
AREA ok
378
27.75
4.65
172.5
11.45
2.8625
37.92
635.13
415.15
179.2

3516.04 sq.m.

227.00 sq.m.

AREA DESIGNATION ok

77.80 Classroom
4.80 T.Disabled
35.33 Toilet
4.37 Storage
19.98 Cubicle
84.68

126.00
57.50
35.00
96.26 CEILING 4th
FLOOR
34.50
27.00
16.73
22.16
226.96 sq.m. 35.34
415.15
227.00 sq.m.

338.70 sq.m.
215.80 WALLS NO L CL NO TOTAL # TOTAL L
9.2 septic 135 3.905 9 2 68 612
225.00 42 2.18 6 2 21 126
VERTICAL
(10mm) 189 1.28 6 4 48 288
9 2.6 6 2 5 30
5 2.6 6 2 3 18
6 38.94 7.5 6 36 270
3 5.66 6 1 3 18
2 31.4 10.5 3 6 63
HORIZONTAL 12 23.74 9 3 36 324
(10mm) 6 9.6 10.5 1 6 63
4 43.4 10.5 5 20 210
sq.m. 7 2.88 6 2 4 24
684.40 7 1.88 6 3 3 18
46.92 septic Total Wt
3.31 ramp
734.63
WALLS NO L CL NO TOTAL # TOTAL L
- 207 10.925 12 1 207 2484
VERTICAL
(10mm)
VERTICAL 1 25 9 3 3 27
(10mm) 54 2.6 6 2 27 162
9 2.6 7 2 5 35
24 111.4 12 10 240 2880
HORIZONTAL 1 33.2 12 3 3 36
(10mm) 14 8.48 9 1 14 126
7 2.88 6 2 4 24
Total Wt

914.70 m
ok

- add to 1032(1)c

1.00 l.s.

QTY
ok

CKT 1 CKT 2 GF CKT 2 2F 3F CKT 3 CKT 4


175.5 130.96 266.36 133.5 118.5
58.3
area
218.5

550.08

2nd floors sets


56.4 3 PVC Pipe, 50mm dia. @ 3.0m (S1000)
3 PVC Pipe, 75mm dia. @ 3.0m (S1000)
45.6 3 PVC Pipe, 100mm dia. @ 3.0m (S1000)
21 3 PVC Fittings, Elbow 90deg., 50mm dia.
3 PVC Fittings, Elbow 45deg., 50mm dia.
2 3 PVC Fittings, Elbow 45deg., 100mm dia.
6 3 PVC Fittings, Elbow 90deg., 100mm dia.
3 3 PVC Fittings, Clean Out w/ Plug, 100mm dia.
8 3 PVC Fittings, P-trap, 75mm dia.
16 3 PVC Fittings, Sanitary Tee, 50mm dia.
8 3 PVC Fittings, Sanitary Wye, 50mm dia.
5 3 PVC Fittings, Sanitary Wye, 100mmx100mm
3 3 PVC Fittings, Reducer-Sanitary Tee, 100x50
3 PVC Fittings, Reducer-Sanitary Tee, 100x75
8 3 PVC Fittings, Reducer-Sanitary Wye, 100x5
10 3 PVC Solvent Cement
1 PVC Pipe, 100mm dia. @ 3.0m (S1000)
1 PVC Fittings, Sanitary Wye, 100mm dia.
1 PVC Fittings, Clean Out w/ Plug, 100mm dia.
1 PVC Solvent Cement
header / sill Jamb L (m) Total L (ft) bd ft door sets no of hinge total hinge
top 2" x 6" 108.8 356.86 356.86 16 4 64
top 2" x 6" 5.3 17.38 17.38 1 4 4
top 2" x 4" 46.8 153.5 102.33 9 4 36
top 2" x 4" 5.2 17.06 11.37 1 4 4
none 2" x 4" 27.5 90.2 60.13 11 2 22
top/bottom2" x 6" 102.4 335.87 335.87 130
top/bottom2" x 6" 64.8 212.54 212.54
top/bottom2" x 6" 0 0 0
WT L H
377 GF - 2F 35.34 3.2 Filler 0.05 0.05 0.2
78 5.66 1.8 Mortar 0.1 0.4 0.025
177 30.2 0.9
27 2F-3F 22.54 3.2 cement sand gravel
16 3F - RF 9.6 1.8 12.80 0.70 1.41
166 41 0.9 50.63 1.41
11 63.43 2.11 1.41
39 SEPTIC 2.5 2.6
200 1.5 2.6
39
129
15
11
1284 kg

WT L H
1530 GF - RF 106 10.925 Filler 0.1 0.1 0.2
17 Mortar 0.15 0.4 0.025
144
31 SEPTIC 8.1 2.6 cement sand gravel
1774 2.5 2.6 167.11 9.18 18.36
22 247.91 6.89
78 415.03 16.07 18.36
15
3610 kg

Grnd length no. of wire total length pipe


CKT 5 MDP MTS
30.4 main 32 mm 16 2 32 6
grnd 14mm 5.5 1 5.5 2
grnd 8mm 5.5 1 5.5 2
LPA
main 14mm 3.5 2 7 2
grnd 5.5mm 5.5 1 5.5 2
LPB
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
ILOCOS SUR 1ST
DISTRICT ENGINEERING OFFICE
REGIONAL OFFICE 1
Zone VI, Bantay, Ilocos Sur

INDIVIDUAL PROGRAM OF WORK


NAME/LOCATION OF THE PROJECT: APPROPRIATION: Php 19,028,000.00
SOURCE OF FUNDS BEFF CY 2017
CONSTRUCTION OF SCHOOL BUILDING ISSUED OBLIGATED AUTHORITY:
BELEN NATIONAL HIGH SCHOOL RELEASED:
SAN ILDEFONSO, ILOCOS SUR CALENDAR DAYS TO COMPLETE: 210 C.D.
DESIRABLE STARTING DATE:
PROJECT CATEGORY:
SCHOOL BUILDING
PROJECT DESCRIPTION:

4-Storey, TVL Classroom Building (w/ Accessible Ramp) & Disposal of Demolished Debris

MINIMUM EQUIPMENT REQUIREMENT TECHNICAL PERSONNEL REQUIRED


DESCRIPTION NO. DESCRIPTION QUANTITY
Rebar Cutter, Elect., Grade 40, 25mm (Single Phase) 1 Project Engineer 1
Concrete Mixer 1 Construction Foreman 1
Concrete Vibrator 1
Water Pump 1
Electric Drill 1
Welding Machine (300 Amp.) 1
Plate Compactor 1
Jackhammer 2
Backhoe 1
Tile Cutter 1
Errection Boom 1
Minor Tools (10% of Labor)
ESTIMATED COST OF PROPOSED WORK
% OF DIRECT ADJUSTED
ITEM DESCRIPTION UNIT QUANTITY
TOTAL TOTAL COST UNIT COST UNIT COST TOTAL COST
PART A OTHER GENERAL REQUIREMENTS
B.3 PERMITS AND CLEARANCES 0.10 l.s. 1.00 19,028.00 19,028.00 19,028.00 19,028.00
B.5 PROJECT BILLBOARD/SIGNAGES 0.02 each 2.00 3,500.00 1,750.00 2,205.00 4,410.00
B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM 1.35 mo. 7.00 225,000.62 32,142.95 36,450.01 255,150.08
PART B EARTHWORKS
801(1) REMOVAL OF STRUCTURES & OBSTRUCTION 0.25 l.s 1.00 36,973.20 36,973.20 46,586.23 46,586.23
803(1)a STRUCTURE EXCAVATION (Common Soil) 1.12 cu.m. 664.10 168,372.71 253.54 319.45 212,149.61
804(1)b EMBANKMENT FROM BORROW 0.31 cu.m. 117.52 47,003.60 399.96 503.95 59,224.54
804(4) GRAVEL FILL 0.10 cu.m. 34.40 15,688.77 456.07 574.65 19,767.85
PART C PLAIN & REINFORCED CONCRETE WORKS
900(1)c1 STRUCTURAL CONCRETE 12.84 cu.m. 458.43 1,928,610.94 4,207.02 5,300.84 2,430,049.79
900(1)c2 REINFORCED CONCRETE (Flooring) 1.25 cu.m. 45.42 187,469.31 4,127.46 5,200.60 236,211.33
902(1)a1 REINFORCING STEEL (Deformed) Grade 40 34.01 kg. 111,923.10 5,110,985.32 45.67 57.54 6,439,841.50
903(1) FORMWORKS AND FALSEWORKS 9.12 l.s. 1.00 1,370,596.50 1,370,596.50 1,726,951.59 1,726,951.59
PART D FINISHING
1000(1) TERMITE CONTROL WORKS (Soil Poisoning) 0.11 ltrs. 36.00 16,149.59 448.60 565.24 20,348.48
1001(8) SEWER LINE WORKS 0.74 l.s. 1.00 111,156.15 111,156.15 140,056.74 140,056.74
1001(9) STORM DRAINAGE & DOWNSPOUT 0.80 l.s. 1.00 119,658.81 119,658.81 150,770.10 150,770.10
1002(8) PLUMBING FIXTURES 1.38 l.s. 1.00 206,755.42 206,755.42 260,511.83 260,511.83
1002(28) COLD WATER LINE 0.32 l.s. 1.00 48,743.08 48,743.08 61,416.28 61,416.28
1003(1)a1 CARPENTRY & JOINERY WORKS 1.91 sq.m. 419.00 287,644.00 686.50 864.99 362,431.45
1004(4) HARDWARE 1.49 l.s. 1.00 223,446.76 223,446.76 281,542.92 281,542.92
1005(5) GRILLE WINDOW 0.50 sq.m. 43.50 75,347.48 1,732.13 2,182.48 94,937.82
1005(6) STEEL WINDOWS 1.43 l.s. 1.00 215,233.60 215,233.60 271,194.34 271,194.34
1009(1)a JALOUSIE WINDOWS (Glass) 0.34 sq.m. 37.60 50,785.37 1,350.67 1,701.85 63,989.57
1010(1) WOODEN DOORS AND WINDOWS (Frames) 0.54 set 66.00 81,235.55 1,230.84 1,550.86 102,356.80
1010(2)b WOODEN DOORS AND WINDOWS 0.90 sq.m. 56.90 135,488.03 2,381.16 3,000.26 170,714.92
1014(1)b1 PRE-PAINTED METAL SHEETS (Corrugated) 1.27 sq.m. 310.40 191,480.77 616.88 777.27 241,265.77
1016(1)a WATERPROOFING 0.59 sq.m. 126.90 88,673.91 698.77 880.45 111,729.13
1018(1) CERAMIC GLAZED TILES 1.17 sq.m. 175.66 175,671.11 1,000.06 1,260.08 221,345.59
1018(2) CERAMIC UNGLAZED TILES (20x20 Floor Tiles) 0.36 sq.m. 47.00 54,090.64 1,150.86 1,450.09 68,154.20
1027(1) CEMENT PLASTER FINISH 2.10 sq.m. 2,286.60 315,480.24 137.97 173.84 397,505.11
1032(1)a PAINTING WORKS (Concrete&Masonry) 1.78 sq.m. 3,516.04 266,964.25 75.93 95.67 336,374.96
1032(1)b PAINTING WORKS (Wood and Doors) 0.13 sq.m. 227.00 19,969.61 87.97 110.84 25,161.71
1032(1)c PAINTING WORKS (Steel Surfaces) 0.49 sq.m. 849.06 74,275.26 87.48 110.22 93,586.82
1046(2)a1 MASONRY WORKS (4" CHB NLB) 1.32 sq.m. 225.00 198,281.48 881.25 1,110.38 249,834.66
1046(2)a2 MASONRY WORKS (6"CHB NLB) 4.43 sq.m. 734.63 664,999.80 905.22 1,140.57 837,899.74
1047(1) STRUCTURAL STEEL (Roof Framing) 6.24 l.s. 1.00 937,362.74 937,362.74 1,181,077.05 1,181,077.05
1051(5) RAILINGS (Metal Railing) 1.67 m 914.70 250,642.82 274.02 345.26 315,809.95
1100(30) CONDUITS, BOXES & FITTINGS 0.90 l.s. 1.00 135,814.20 135,814.20 171,125.89 171,125.89
1101(42) WIRES & WIRING DEVICES 0.95 l.s. 1.00 142,823.00 142,823.00 179,956.98 179,956.98
1102(27) PANELBOARD W/ MAIN & BRANCH BREAKERS 0.47 l.s. 1.00 70,292.77 70,292.77 88,568.89 88,568.89
1103(1) LIGHTING FIXTURE 0.35 l.s. 1.00 52,446.32 52,446.32 66,082.36 66,082.36
1201(1) WATER PUMPING SYSTEM 4.08 l.s. 1.00 613,563.00 613,563.00 773,089.38 773,089.38
1208(1) FIRE ALARM SYSTEM 0.76 l.s. 1.00 114,801.60 114,801.60 144,650.02 144,650.02
TOTAL 100.00 P 15,052,506.33 P 18,932,860.00
BREAKDOWN OF ESTIMATED EXPENDITURES % OF TOTAL AMOUNT
I. ESTIMATED COST:
A. DIRECT COST:
1. Mobilization/Demobilization
2. Materials 61.70% 11,739,609.42
2.1. Supply/ Delivery
2.2. Testing of Materials
3. Labor (Including fringe benefits) 12.54% 2,385,599.37
4. Equipment Expenses:
4.1. Rentals 4.87% 927,297.54
4.2. Fuel, Oil, Lub. & etc.
5. Royalty Fee (Provincial, Municipal, Brgy. & ETC.)

B. INDIRECT COST:
1. Overhead, Contingency, Miscellaneous 9.34% 1,777,017.32
( 5% to 12% of A1 to A4)
2. Contractor's Profit 6.32% 1,202,678.27
(5% to 12% of A1 to A4)
3. Value Added Tax (VAT) 4.73% 900,658.07
(10% of A3 and A4)
SUB TOTAL (BY CONTRACT) 99.50% 18,932,860.00
II. ESTIMATED GOVERNMENT EXPENDITURES
A. Engineering & Administrative Overhead 0.50% 95,140.00
B. Quality Control
C. ROW/Site Acquisition
D. Preliminary Detailed Engineering/Soil Testing
SUB TOTAL 0.50% 95,140.00
III. CONTINGENCIES AND PROJECT RESERVES:
A. Physical Contengency
(up to 5% of the Estimated Contract Cost)
B. Price Escalation
(up to 12% of the Estimated Contract Cost
C. Budgetary Reserve (10% of Appr. Less Eng'g.)
GRAND TOTAL 100% 19,028,000.00
TOTAL ESTIMATED PROJECT COST 19,028,000.00

PREPARED BY: SUBMITTED BY:

DOMINADOR R. PASTOR URBANO R. PALACPAC


Engineer II Chief, Planning and Design Section

CHECKED BY: RECOMMENDING APPROVAL:

EVELYN P. TAMAYO RAYNALDO R. ABLOG, MAPA


Engineer II OIC - Assistant District Engineer

APPROVED BY:

REYNALDO S. ORGANO, MBA


District Engineer
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : B.3 PERMITS AND CLEARANCES
COST SHEET ID : B.3
QUANTITY : 1.00 l.s. PRODUCTION RATE :
NUMBER OF HOURS :

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

l.s. 1 19,028.00 19,028.00


Payments for requirements and
processing of Fire Inspection Permit

SUB - TOTAL (A) 19,028.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

NONE

SUB - TOTAL (B) -


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 19,028.00

E) ADD: INDIRECT COST


1. OCM -
2. Contractor's Profit -
3. VAT -
TOTAL INDIRECT COST -

ADJUSTED COST (D + E) 19,028.00


DIRECT UNIT COST 19,028.00
ADJUSTED UNIT COST 19,028.00
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : B.5 PROJECT BILLBOARD/SIGNAGES
COST SHEET ID : B.5
QUANTITY : 2.00 each PRODUCTION RATE :
NUMBER OF HOURS :

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

Supply & Installation


Project Billboard ea 2 1,750.00 3,500.00

SUB - TOTAL (A) 3,500.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

NONE

SUB - TOTAL (B) -


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 3,500.00

E) ADD: INDIRECT COST


1. OCM 12% 420.00
2. Contractor's Profit 8% 280.00
3. VAT 5% 210.00
TOTAL INDIRECT COST 910.00

ADJUSTED COST (D + E) 4,410.00


DIRECT UNIT COST 1,750.00
ADJUSTED UNIT COST 2,205.00
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : B.7 OCCUPATIONAL SAFETY & HEALTH PROGRAM
COST SHEET ID : B.7
QUANTITY : 7.00 mo. PRODUCTION RATE :
NUMBER OF HOURS :

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

Safety Shoes mandays 5650 2.77 15,650.50


Safety Helmet mandays 5650 0.25 1,412.50
Safety Gloves mandays 5650 7.67 43,335.50
Protective Clothing mandays 379 1.73 655.67
Face Shield mandays 379 2.82 1,068.78
Heat Insulating Glooves mandays 379 0.83 314.57

SUB - TOTAL (A) 62,437.52


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Partime Safety Practitioner 1 240 95.03 22,808.10


First Aider 1 1680 83.19 139,755.00

SUB - TOTAL (B) 162,563.10


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 225,000.62

E) ADD: INDIRECT COST


1. OCM -
2. Contractor's Profit 8% 18,000.05
3. VAT 5% 12,149.41
TOTAL INDIRECT COST 30,149.46

ADJUSTED COST (D + E) 255,150.08


DIRECT UNIT COST 32,142.95
ADJUSTED UNIT COST 36,450.01
5650
379

62,437.52

225,000.62

162,563.10

-
18,000.05
12,149.41
255,150.08 OK! - difference against VALUE AT PAGE 1

255,150.08
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 801(1) REMOVAL OF STRUCTURES & OBSTRUCTION
COST SHEET ID : 801(1)
QUANTITY : 1.00 l.s PRODUCTION RATE :
NUMBER OF HOURS : 80.00

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

SUB - TOTAL (A) -


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 80 69.42 5,553.60


Laborer 9 80 38.97 28,058.40

SUB - TOTAL (B) 33,612.00


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

-
Minor Tools 10% of Labor 3,361.20

SUB - TOTAL (C) 3,361.20


D) TOTAL DIRECT COST (A + B + C) 36,973.20

E) ADD: INDIRECT COST


1. OCM 12% 4,436.78
2. Contractor's Profit 8% 2,957.86
3. VAT 5% 2,218.39
TOTAL INDIRECT COST 9,613.03

ADJUSTED COST (D + E) 46,586.23


DIRECT UNIT COST 36,973.20
ADJUSTED UNIT COST 46,586.23
10 days
100 mandays

36,973.20

33,612.00

3,361.20

4,436.78
2,957.86
2,218.39
46,586.23 OK! - difference against VALUE AT PAGE 1

46,586.23
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 803(1)a STRUCTURE EXCAVATION (Common Soil)
COST SHEET ID : 803(1)a
QUANTITY : 664.10 cu.m. PRODUCTION RATE : 20.00 cu.m./hr.
NUMBER OF HOURS : 33.21

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

NONE

SUB - TOTAL (A) -


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 33 69.42 2,305.44


Laborer 16 33 38.97 20,707.10

SUB - TOTAL (B) 23,012.54


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Backhoe 1 33 1537.00 51,043.77


Dump Trucks 2 33.21 1420 94316.40
note: Including Debris Disposal

SUB - TOTAL (C) 145,360.17


D) TOTAL DIRECT COST (A + B + C) 168,372.71

E) ADD: INDIRECT COST


1. OCM 12% 20,204.72
2. Contractor's Profit 8% 13,469.82
3. VAT 5% 10,102.36
TOTAL INDIRECT COST 43,776.90

ADJUSTED COST (D + E) 212,149.61


DIRECT UNIT COST 253.54
ADJUSTED UNIT COST 319.45
5 days
71 mandays

#DIV/0!

168,372.70

23,012.53

145,360.17

20,204.72
13,469.81
10,102.36
212,149.59 ERROR, ADJUST IT! (0.02) difference against VALUE AT PAGE 1

300-320
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 804(1)b EMBANKMENT FROM BORROW
COST SHEET ID : 804(1)b
QUANTITY : 117.52 cu.m. PRODUCTION RATE : 2.92 cu.m./hr.
NUMBER OF HOURS : 40.21

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

COMMON BORROW cu.m. 146.91 160.00 23,505.60


(w/ 25% Shrinkage Factor)

SUB - TOTAL (A) 23,505.60


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 40 69.42 2,791.38


Laborer 8 40 38.97 13,084.31

SUB - TOTAL (B) 15,875.69


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Vibratory Plate Compactor 1 40 123.00 4,945.83


Water Pump 1 10.05 266.25 2,676.48

SUB - TOTAL (C) 7,622.31


D) TOTAL DIRECT COST (A + B + C) 47,003.60

E) ADD: INDIRECT COST


1. OCM 12% 5,640.43
2. Contractor's Profit 8% 3,760.29
3. VAT 5% 2,820.22
TOTAL INDIRECT COST 12,220.94

ADJUSTED COST (D + E) 59,224.54


DIRECT UNIT COST 399.96
ADJUSTED UNIT COST 503.95
6 days
47 mandays

0.99967668
1.25

23,505.60

15,875.69

7,622.30

5,640.43
3,760.28
2,820.21
59,224.51 ERROR, ADJUST IT! (0.03) difference against VALUE AT PAGE 1

500-520
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 804(4) GRAVEL FILL
COST SHEET ID : 804(4)
QUANTITY : 34.40 cu.m. PRODUCTION RATE : 6.80 cu.m./hr.
NUMBER OF HOURS : 5.06

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

Natural Gravel cu.m. 34.40 400.00 13,760.00

SUB - TOTAL (A) 13,760.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 5 69.42 351.27


Laborer 8 5 38.97 1,577.51

SUB - TOTAL (B) 1,928.77


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 15,688.77

E) ADD: INDIRECT COST


1. OCM 12% 1,882.65
2. Contractor's Profit 8% 1,255.10
3. VAT 5% 941.33
TOTAL INDIRECT COST 4,079.08

ADJUSTED COST (D + E) 19,767.85


DIRECT UNIT COST 456.07
ADJUSTED UNIT COST 574.65
1 days
6 mandays

0.1401723

13,760.00

1,928.77

1,882.65
1,255.10
941.32
19,767.84 ERROR, ADJUST IT! (0.01) difference against VALUE AT PAGE 1

574
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 900(1)c1 STRUCTURAL CONCRETE
COST SHEET ID : 900(1)c1
QUANTITY : 458.43 cu.m. PRODUCTION RATE : 1.16 cu.m./hr.
NUMBER OF HOURS : 395.47

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

1. Manual Mix = 0.495558 cu.m./hr.


2. One Bagger Mixer = 1.1592 cu.m./hr.
3. Placing = 2.4922 cu.m./hr.
*use One Bagger Mixer

Portland Cement bags 4172.00 250.00 1,043,000.00


Fine Aggregates cu.m. 229.21 500.00 114,606.77
Crushed Gravel G3/4 cu.m. 458 600.00 275,056.24

SUB - TOTAL (A) 1,432,663.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 395 69.42 27,453.53


Skilled Laborer 5 395 50.18 99,223.42
Laborer 10 395 38.97 148,874.76

SUB - TOTAL (B) 275,551.71


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Concrete Mixer 1 395 172.00 68,020.84


Concrete Vibrator 2 395 91.25 72,173.28
Water Pump 2 99 266.25 52,646.94
Minor Tools 10% of Labor Cost 27,555.17

SUB - TOTAL (C) 220,396.23


D) TOTAL DIRECT COST (A + B + C) 1,928,610.94

E) ADD: INDIRECT COST


1. OCM 12% 231,433.31
2. Contractor's Profit 8% 154,288.88
3. VAT 5% 115,716.66
TOTAL INDIRECT COST 501,438.85

ADJUSTED COST (D + E) 2,430,049.79


DIRECT UNIT COST 4,207.02
ADJUSTED UNIT COST 5,300.84
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 900(1)c2 REINFORCED CONCRETE (Flooring)
COST SHEET ID : 900(1)c2
QUANTITY : 45.42 cu.m. PRODUCTION RATE : 1.81 cu.m./hr.
NUMBER OF HOURS : 25.10

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

1. Manual Mix = 0.773604 cu.m./hr.


2. One Bagger Mixer = 1.8096 cu.m./hr.
3. Placing = 3.8352 cu.m./hr.
*use One Bagger Mixer

Portland Cement bags 413 250.00 103,330.50


Fine Aggregates cu.m. 22.71 500.00 11,355.00
Crushed Gravel G3/4 cu.m. 45.42 600.00 27,252.00

SUB - TOTAL (A) 141,937.50


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 25 69.42 1,742.44


Skilled Laborer 15 25 50.18 18,892.77
Laborer 15 25 38.97 14,750.46

SUB - TOTAL (B) 35,385.67


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

Concrete Mixer 1 25 172.00 4,317.20


Concrete Vibrator 1 25 91.25 2,290.38
Minor Tools 10% of Labor Cost 3,538.57

SUB - TOTAL (C) 10,146.14


D) TOTAL DIRECT COST (A + B + C) 187,469.31

E) ADD: INDIRECT COST


1. OCM 12% 22,496.32
2. Contractor's Profit 8% 14,997.54
3. VAT 5% 11,248.16
TOTAL INDIRECT COST 48,742.02

ADJUSTED COST (D + E) 236,211.33


DIRECT UNIT COST 4,127.46
ADJUSTED UNIT COST 5,200.60
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 902(1)a1 REINFORCING STEEL (Deformed) Grade 40
COST SHEET ID : 902(1)a1
QUANTITY : 111,923.10 kg. PRODUCTION RATE : 180.000 kg./hr.
NUMBER OF HOURS : 621.80

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

1. Fabrication = 17 kg./hr.
2. Placing = 23.935 kg./hr.

Reinforcing Steel BarDeformed Grade40 kgs. 115,281.00 37.00 4,265,397.00


w/ 3% Wastage
#16 Tie Wire kgs. 2937.9 65.00 190,963.50

SUB - TOTAL (A) 4,456,360.50


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 622 69.42 43,165.36


Skilled Laborer 2 622 50.18 62,403.85
Laborer 8 622 38.97 193,852.37

SUB - TOTAL (B) 299,421.57


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

Rebar Bender, Elect., Grade 40, 25mm 1 622 351.50 218,562.70


Rebar Cutter, Elect., Grade 40, 25mm 1 622 219.75 136,640.55
Single Phase

SUB - TOTAL (C) 355,203.25


D) TOTAL DIRECT COST (A + B + C) 5,110,985.32

E) ADD: INDIRECT COST


1. OCM 12% 613,318.24
2. Contractor's Profit 8% 408,878.83
3. VAT 5% 306,659.12
TOTAL INDIRECT COST 1,328,856.18

ADJUSTED COST (D + E) 6,439,841.50


DIRECT UNIT COST 45.67
ADJUSTED UNIT COST 57.54
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 903(1) FORMWORKS AND FALSEWORKS
COST SHEET ID : 903(1)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 350.00

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

Marine Plywood pcs. 382.00 670.00 255,940.00


Form Lumber bdft 18380.00 45.00 827,100.00

SUB - TOTAL (A) 1,083,040.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 350 69.42 24,297.00


Skilled Laborer 8 350 50.18 140,504.00
Laborer 9 350 38.97 122,755.50

SUB - TOTAL (B) 287,556.50


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 1,370,596.50

E) ADD: INDIRECT COST


1. OCM 12% 164,471.58
2. Contractor's Profit 8% 109,647.72
3. VAT 5% 82,235.79
TOTAL INDIRECT COST 356,355.09

ADJUSTED COST (D + E) 1,726,951.59


DIRECT UNIT COST 1,370,596.50
ADJUSTED UNIT COST 1,726,951.59
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1000(1) TERMITE CONTROL WORKS (Soil Poisoning)
COST SHEET ID : 1000(1)
QUANTITY : 36.00 ltrs. PRODUCTION RATE : 6.75 ltr/hr.
NUMBER OF HOURS : 5.33

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

Soil Poisoning Solution liters 36.00 330.00 11,880.00


4" Paint Brush pcs 12.00 80.00 960.00

SUB - TOTAL (A) 12,840.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 5 69.42 370.24


Skilled Laborer 7 5 50.18 1,900.15
Laborer 5 5 38.97 1,039.20

SUB - TOTAL (B) 3,309.59


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 16,149.59

E) ADD: INDIRECT COST


1. OCM 12% 1,937.95
2. Contractor's Profit 8% 1,291.97
3. VAT 5% 968.98
TOTAL INDIRECT COST 4,198.89

ADJUSTED COST (D + E) 20,348.48


DIRECT UNIT COST 448.60
ADJUSTED UNIT COST 565.24
218.50

1 day
4 mandays

12,840.00

3,309.58 0.2577562 25%

1,937.95
1,291.96
968.97
20,348.46 ERROR, ADJUST IT! (0.02) difference against VALUE AT PAGE 1

565
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1001(8) SEWER LINE WORKS
COST SHEET ID : 1001(8)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 40.00

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


PVC Pipe, 50mm dia. @ 3.0m (S1000) l.m 219.00 97.00 21,243.00
PVC Pipe, 75mm dia. @ 3.0m (S1000) l.m 45.00 144.67 6,510.00
PVC Pipe, 100mm dia. @ 3.0m (S1000) l.m 162.00 194.33 31,482.00
PVC Fittings, Elbow 90deg., 50mm dia. each 82.00 26.00 2,132.00
PVC Fittings, Elbow 45deg., 50mm dia. each 8.00 26.00 208.00
PVC Fittings, Elbow 45deg., 100mm dia. each 9.00 60.00 540.00
PVC Fittings, Elbow 90deg., 100mm dia. each 24.00 26.00 624.00
PVC Fittings, Clean Out w/ Plug, 100mm dia. each 13.00 59.00 767.00
PVC Fittings, P-trap, 50mm dia. each 31.00 107.00 3,317.00
PVC Fittings, Sanitary Tee, 50mm dia. each 61.00 37.00 2,257.00
PVC Fittings, Sanitary Wye, 50mm dia. each 34.00 81.00 2,754.00
PVC Fittings, Sanitary Wye, 100mmx100mm dia. each 21.00 126.00 2,646.00
PVC Fittings, Reducer-Sanitary Tee, 100x50mm dia. each 12.00 110.00 1,320.00
PVC Fittings, Reducer-Sanitary Tee, 100x75mm dia. each 0.00 128.00 -
PVC Fittings, Reducer-Sanitary Wye, 100x50mm dia. each 34.00 100.00 3,400.00
PVC Solvent Cement can 39.00 190.00 7,410.00
PVC Pipe, 100mm dia. @ 3.0m (S1000) l.m 5.00 194.33 971.67
PVC Fittings, Sanitary Tee, 100mm dia. each 3.00 180.00 540.00
PVC Fittings, Clean Out w/ Plug, 100mm dia. each 3.00 59.00 177.00
PVC Solvent Cement can 1.00 190.00 190.00

SUB - TOTAL (A) 88,488.67


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 40 69.42 2,776.80


Skilled Laborer 5 40 50.18 10,036.00
Laborer 5 40 38.97 7,794.00

SUB - TOTAL (B) 20,606.80


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Minor Tools 10% of Labor Cost 2,060.68

SUB - TOTAL (C) 2,060.68


D) TOTAL DIRECT COST (A + B + C) 111,156.15

E) ADD: INDIRECT COST


1. OCM 12% 13,338.74
2. Contractor's Profit 8% 8,892.49
3. VAT 5% 6,669.37
TOTAL INDIRECT COST 28,900.60

ADJUSTED COST (D + E) 140,056.74


DIRECT UNIT COST 111,156.15
ADJUSTED UNIT COST 140,056.74
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1001(9) STORM DRAINAGE & DOWNSPOUT
COST SHEET ID : 1001(9)
QUANTITY : 1.00 l.s. PRODUCTION RATE :
NUMBER OF HOURS : 64.00

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

PVC Pipe, 50mm dia. @ 3.0m (S1000) m 24.00 97.00 2,328.00


PVC Pipe, 100mm dia. @ 3.0m (S1000) m 198.00 194.33 38,478.00
PVC Pipe, 150mm dia. @ 3.0m (S1000) m 69.00 291.67 20,125.00
PVC Pipe, 200mm dia. @ 3.0m (S1000) m 12.00 388.67 4,664.00
PVC Fittings, Elbow 90deg., 50mm dia. each 48 60.00 2,880.00
PVC Fittings, Elbow 90deg., 100mm dia. each 36 26.00 936.00
PVC Fittings, Reducer-Sanitary Wye, 100x50mm dia. each 24 100.00 2,400.00
PVC Solvent Cement can 12 190.00 2,280.00
Roof Sealant can 12 190.00 2,280.00
Catch Basin ea 12 1108.00 13,296.00

SUB - TOTAL (A) 89,667.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 64.0 69.42 4,442.88


Skilled Laborer 4 64.0 50.18 12,846.08
Laborer 4 64.0 38.97 9,976.32

SUB - TOTAL (B) 27,265.28


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Minor Tools 10% of Labor Cost 2,726.53

SUB - TOTAL (C) 2,726.53


D) TOTAL DIRECT COST (A + B + C) 119,658.81

E) ADD: INDIRECT COST


1. OCM 12% 14,359.06
2. Contractor's Profit 8% 9,572.70
3. VAT 5% 7,179.53
TOTAL INDIRECT COST 31,111.29

ADJUSTED COST (D + E) 150,770.10


DIRECT UNIT COST 119,658.81
ADJUSTED UNIT COST 150,770.10
8 days
72 mandays

output 3.35

Total Length 303.00

89,667.00 0.33

27,265.28

2,726.52

14,359.05
9,572.70
7,179.52
150,770.07 ERROR, ADJUST IT! (0.03) difference against VALUE AT PAG
l.m./hr.

l.m.

difference against VALUE AT PAGE 1


DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1002(8) PLUMBING FIXTURES
COST SHEET ID : 1002(8)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 72.00

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

PLUMBING FIXTURES
Water Closet, Round Front, Complete (Flush Type) sets 12 4,500.00 54,000.00
Lavatory, Wall Hung, Complete (Manually Operated) sets 1 6,500.00 6,500.00
Floor/Sink Drain Plates (100 mm) sets 50 280.00 14,000.00
Concrete Urinal (0.4m x 1.100m) x 4 sets set 4 4,500.00 18,000.00
Concrete Counter Sink (0.6m x 1.8m x 3 sets) sets 6 4,500.00 27,000.00
Concrete Counter Sink (0.6m x .80m x 1 set) sets 1 2,500.00 2,500.00
Concrete Counter Sink (0.6m x .55m x 4 sets) sets 4 2,000.00 8,000.00
Toilet Tissue Holder pcs. 12 260.00 3,120.00
Faucet (Bronze) pcs. 14 165.00 2,310.00
Facial Mirror(1.6mx0.55mx3mm thk. on Aluminum Frame) sq.m. 2.70 5,380.00 14,526.00
Facial Mirror(1.6mx0.55mx3mm thk. on Aluminum Frame) sq.m. 2.16 5,381.00 11,622.96
Stainless Steel Grab Bar (@ PWD) l.m. 3.20 1,250.00 4,000.00
Teflon Tape rolls 25 15.00 375.00

SUB - TOTAL (A) 165,953.96


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. PersonnelTotal Hours COST

Construction Foreman 1 72 69.42 4,998.24


Skilled Laborer 5 72 50.18 18,064.80
Laborer 5 72 38.97 14,029.20

SUB - TOTAL (B) 37,092.24


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt.Total Hours COST

Minor tools 10% of Labor Cost 3,709.22

SUB - TOTAL (C) 3,709.22


D) TOTAL DIRECT COST (A + B + C) 206,755.42

E) ADD: INDIRECT COST


1. OCM 12% 24,810.65
2. Contractor's Profit 8% 16,540.43
3. VAT 5% 12,405.33
TOTAL INDIRECT COST 53,756.41

ADJUSTED COST (D + E) 260,511.83


DIRECT UNIT COST 206,755.42
ADJUSTED UNIT COST 260,511.83
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1002(28) COLD WATER LINE
COST SHEET ID : 1002(28)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 32.00

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

PPR-C Gate Valve 32 mm dia. pc 4 915.00 3,660.00


PPR-C Gate Valve 20 mm dia. pc 4 358.00 1,432.00
PPR-C Pipes, 20mm dia., PN 20 pc 12 645.00 7,740.00
PPR-C Pipes, 25mm dia., PN 20 pc 3 805.00 2,415.00
PPR-C Pipes, 32mm dia., PN 20 pc 12 1,020.00 12,240.00
PPR-C Fittings, Tee(equal), 32mm dia. pc 5 95.00 475.00
PPR-C Fittings, Tee(unequal), 32mmx20mm dia. pc 16 45.00 720.00
PPR-C Fittings, Tee(unequal), 25mmx20mm dia. pc 9 60.00 540.00
PPR-C Fittings, Threaded Tee(equal), 20mmx1/2in dia. pc 27 115.00 3,105.00
PPR-C Fittings, Elbow(equal), 20mm dia. pc 35 60.00 2,100.00
PPR-C Fittings, Elbow(equal), 25mm dia. pc 3 95.00 285.00
PPR-C Fittings, Elbow(equal), 32mm dia. pc 16 95.00 1,520.00
PPR-C Fittings, Straight Connector(unequal), 20 x 32mm dia. pc 6 95.00 570.00
PPR-C Fittings, End Cap, 20mm dia. pc 31 30.00 930.00
Teflon Tape roll 35 15.00 525.00

SUB - TOTAL (A) 38,257.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 32 69.42 2,221.44


Skilled Laborer 3 32 50.18 4,817.28
Laborer 2 32 38.97 2,494.08

SUB - TOTAL (B) 9,532.80


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Minor tools 10% of Labor Cost 953.28

SUB - TOTAL (C) 953.28


D) TOTAL DIRECT COST (A + B + C) 48,743.08

E) ADD: INDIRECT COST


1. OCM 12% 5,849.17
2. Contractor's Profit 8% 3,899.45
3. VAT 5% 2,924.58
TOTAL INDIRECT COST 12,673.20

ADJUSTED COST (D + E) 61,416.28


DIRECT UNIT COST 48,743.08
ADJUSTED UNIT COST 61,416.28
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1003(1)a1 CARPENTRY & JOINERY WORKS
COST SHEET ID : 1003(1)a1
QUANTITY : 419.00 sq.m. PRODUCTION RATE : 3.57 sq.m./hr.
NUMBER OF HOURS : 117.37

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

1 Frame Works = 2.55 sq.m./hr.


2 Ceiling Board Installation = 3.4 sq.m./hr.

4.5mm thk. Fiber Cement Ceiling Board pc 140 368.00 51,520.00


12mmx38mmx5mx0.8mm thk. Metal pc 54 192.00 10,368.00
Carrying Channel
12mmx38mmx5mx0.8mmthk. Metal
pc 176 192.00 33,792.00
Double Furring Channel
20mm x 20mm x 3m long x 0.8mm thk. pc 110 192.00 21,120.00
Wall Angle
Rod Suspension Hanger w/ Adjustment pc 313 16.00 5,008.00
Spring
Preformed Wire Clip pc 1264 8.00 10,112.00
Screw (Flat Head) pc 4992 1.00 4,991.80
Ventilation Wood Slats set 9 420.00 3,780.00
1/4" Lawanit sq. m. 26 138.89 3,611.14
6.0 mm Marine Plywood pc 21 350.00 7,350.00
1" x 3" x 10' Flat Wood Mouldings pc 104 250.00 25,875.00
10 x 10 x 2mm Mesh Wire pc 9 12.00 108.00
Rough Lumber, Tanguile bdft 76 55.00 4,203.65

SUB - TOTAL (A) 181,839.59


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 117 69.42 8,147.83


Carpenter 4 117 50.18 23,558.51
Laborer 16 117 38.97 74,098.08

SUB - TOTAL (B) 105,804.41


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 287,644.00

E) ADD: INDIRECT COST


1. OCM 12% 34,517.28
2. Contractor's Profit 8% 23,011.52
3. VAT 5% 17,258.64
TOTAL INDIRECT COST 74,787.44

ADJUSTED COST (D + E) 362,431.45


DIRECT UNIT COST 686.50
ADJUSTED UNIT COST 864.99
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1004(4) HARDWARE
COST SHEET ID : 1004(4)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 64.00

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

Assorted Concrete Nails kgs 30 100.00 3,000.00


Assorted Finishing Nails kgs 60 80.00 4,800.00
Assorted Common Wire Nails kgs 360 70.00 25,200.00
10mmØ Machine Bolt pcs. 170 100.00 17,000.00
10mmØ x 50mm A307 Bolt pcs. 300 100.00 30,000.00
12mmØ x 150mm A307 Bolt pcs. 14 100.00 1,400.00
10mmØ x 100mm A307 Bolt pcs. 12 100.00 1,200.00
10mmØ x 200mm A307 Bolt pcs. 12 100.00 1,200.00
6mmØ J-Bolt pcs. 2260 7.00 15,820.00
Anchor Bolt (16mm x 450mm) pcs. 96 185.00 17,760.00
Anchor Bolt (16mm x 350mm) pcs. 44 143.00 6,292.00
Anchor Bolt (16mm x 150mm) pcs. 70 70.00 4,900.00
Anchor Bolt (12mm x 300mm) pcs. 16 70.00 1,120.00
Door Knob (Entrance Leverset) pcs. 27 850.00 22,950.00
Barrel Lock Bolt, 100mm Stainless Steel pcs. 11 375.00 4,125.00
3"x4" Hinges pcs. 130 65.00 8,450.00
Blind Rivet box 20 800.00 16,000.00

SUB - TOTAL (A) 181,217.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 64 69.42 4,442.88


Carpenter 4 64 50.18 12,846.08
Laborer 10 64 38.97 24,940.80

SUB - TOTAL (B) 42,229.76


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 223,446.76

E) ADD: INDIRECT COST


1. OCM 12% 26,813.61
2. Contractor's Profit 8% 17,875.74
3. VAT 5% 13,406.81
TOTAL INDIRECT COST 58,096.16

ADJUSTED COST (D + E) 281,542.92


DIRECT UNIT COST 223,446.76
ADJUSTED UNIT COST 281,542.92
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1005(5) GRILLE WINDOW
COST SHEET ID : 1005(5)
QUANTITY : 43.50 sq.m. PRODUCTION RATE : 2.70 sq.m./hr
NUMBER OF HOURS : 16.11

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

WINDOW GRILL
W2
(1.6 X 1.7 m)
16 set Jalousie Window 16 sq.m. 43.50 1,500.00 65,250.00

SUB - TOTAL (A) 65,250.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 16 69.42 1,118.43


Skilled Laborer 8 16 50.18 6,467.64
Laborer 4 16 38.97 2,511.40

SUB - TOTAL (B) 10,097.48


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) -


D) TOTAL DIRECT COST (A + B + C) 75,347.48

E) ADD: INDIRECT COST


1. OCM 12% 9,041.70
2. Contractor's Profit 8% 6,027.80
3. VAT 5% 4,520.85
TOTAL INDIRECT COST 19,590.34

ADJUSTED COST (D + E) 94,937.82


DIRECT UNIT COST 1,732.13
ADJUSTED UNIT COST 2,182.48
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1005(6) STEEL WINDOWS
COST SHEET ID : 1005(6)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 80.00

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

STEEL CASEMENT WINDOW


W1
STEEL CASEMENT WINDOW (3.6 x 1.7m x 18)
16 set Steel Casement 16 sq.m. 97.92 1,850.00 181,152.00
Window
SUB - TOTAL (A) 181,152.00
QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 80 69.42 5,553.60


Skilled Laborer 4 80 50.18 16,057.60
Laborer 4 80 38.97 12,470.40

SUB - TOTAL (B) 34,081.60


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) -


D) TOTAL DIRECT COST (A + B + C) 215,233.60

E) ADD: INDIRECT COST


1. OCM 12% 25,828.03
2. Contractor's Profit 8% 17,218.69
3. VAT 5% 12,914.02
TOTAL INDIRECT COST 55,960.74

ADJUSTED COST (D + E) 271,194.34


DIRECT UNIT COST 215,233.60
ADJUSTED UNIT COST 271,194.34
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1009(1)a JALOUSIE WINDOWS (Glass)
COST SHEET ID : 1009(1)a
QUANTITY : 37.60 sq.m. PRODUCTION RATE : 1.6875 sq.m./hr
NUMBER OF HOURS : 22.28

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

JALOUSIE WINDOWS W/ CLEAR GLASS BLADES ON


W2
STANDARD JALOUPLUS CASING (1.40 X 1.50 m)
16 sets Jalousie Window 16 sq.m. 33.60 1,000.00 33,600.00
JALOUSIE WINDOWS W/ CLEAR GLASS BLADES ON
W3
STANDARD JALOUPLUS CASING (0.52 X 0.635 m)
12 sets Jalousie Window 12 sq.m. 3.97 1,000.00 3,970.00

SUB - TOTAL (A) 37,570.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 22 69.42 1,546.78


Skilled Laborer 5 22 50.18 5,590.42
Laborer 7 22 38.97 6,078.17

SUB - TOTAL (B) 13,215.37


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) -


D) TOTAL DIRECT COST (A + B + C) 50,785.37

E) ADD: INDIRECT COST


1. OCM 12% 6,094.24
2. Contractor's Profit 8% 4,062.83
3. VAT 5% 3,047.12
TOTAL INDIRECT COST 13,204.20

ADJUSTED COST (D + E) 63,989.57


DIRECT UNIT COST 1,350.67
ADJUSTED UNIT COST 1,701.85
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1010(1) WOODEN DOORS AND WINDOWS (Frames)
COST SHEET ID : 1010(1)
QUANTITY : 66.00 set PRODUCTION RATE : 1.3500 set/hr
NUMBER OF HOURS : 48.89

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

D-1 MAHOGANY PANEL DOOR


2" x 6" Mahogany Jamb bd.ft. 353.62 55.00 19,449.10
16
Glass Transom on Wood(0.3 X 0.90) sq.m. 4.32 700.00 3,024.00
D-2 FLUSH HOLLOW CORE DOOR
2" x 6" Mahogany Jamb 1 bd.ft. 17.06 55.00 938.30
D-3 FLUSH HOLLOW CORE DOOR
2" x 4" Mahogany Jamb 9 bd.ft. 100.37 55.00 5,520.17
D-4 LOUVER DOOR
2" x 4" Mahogany Jamb 1 bd.ft. 11.15 55.00 613.43
BD - 1 BAR DOOR
2" x 4" Mahogany Jamb 11 bd.ft. 57.73 55.00 3,174.97
W-2 GLASS JALOUSIE WINDOW
2" x 6" Mahogany Jamb 16 bd.ft. 330.62 55.00 18,184.10
W-3 GLASS JALOUSIE WINDOW
2" x 6" Mahogany Jamb 12 bd.ft. 208.61 55.00 11,473.55

SUB - TOTAL (A) 62,377.62


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 49 69.42 3,393.87


Carpenter 3 49 50.18 7,359.73
Laborer 3 49 38.97 5,048.78

SUB - TOTAL (B) 15,802.38


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Planer 2 49 31.25 3,055.56

SUB - TOTAL (C) 3,055.56


D) TOTAL DIRECT COST (A + B + C) 81,235.55

E) ADD: INDIRECT COST


1. OCM 12% 9,748.27
2. Contractor's Profit 8% 6,498.84
3. VAT 5% 4,874.13
TOTAL INDIRECT COST 21,121.24

ADJUSTED COST (D + E) 102,356.80


DIRECT UNIT COST 1,230.84
ADJUSTED UNIT COST 1,550.86
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1010(2)b WOODEN DOORS AND WINDOWS
COST SHEET ID : 1010(2)b
QUANTITY : 56.90 sq.m. PRODUCTION RATE : 1.1630 sq. m./hr
NUMBER OF HOURS : 48.93

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

D-1 MAHOGANY PANEL DOOR


16 sq.m. 30.24 2,500.00 75,600.00
D-2 FLUSH HOLLOW CORE DOOR
1 sq.m. 1.89 900.00 1,701.00
D-3 FLUSH HOLLOW CORE DOOR
9 sq.m. 15.12 900.00 13,608.00
D-4 LOUVER DOOR
1 sq.m. 1.68 900.00 1,512.00
BD - 1 FLUSH HOLLOW CORE DOOR
11 sq.m. 7.92 900.00 7,128.00

SUB - TOTAL (A) 99,549.00


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 49 69.42 3,396.39


Carpenter 5 49 50.18 12,275.33
Laborer 11 49 38.97 20,267.32

SUB - TOTAL (B) 35,939.03


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) -


D) TOTAL DIRECT COST (A + B + C) 135,488.03

E) ADD: INDIRECT COST


1. OCM 12% 16,258.56
2. Contractor's Profit 8% 10,839.04
3. VAT 5% 8,129.28
TOTAL INDIRECT COST 35,226.89

ADJUSTED COST (D + E) 170,714.92


DIRECT UNIT COST 2,381.16
ADJUSTED UNIT COST 3,000.26
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1014(1)b1 PRE-PAINTED METAL SHEETS (Corrugated)
COST SHEET ID : 1014(1)b1
QUANTITY : 310.40 sq.m. PRODUCTION RATE : 18.03 sq.m./hr
NUMBER OF HOURS : 17.22

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

0.40mm thk. Pre-Painted Corrugated G.I


sq.m. 336.68 370.00 124,572.71
Roofing Sheets (Long Span)
0.60mm thk. Pre-Painted G.I. Ridge Roll l.m. 24.00 168.00 4,032.00
0.40mm thk. Pre-Painted G.I.Flashing l.m. 38.40 168.00 6,451.20
0.40mm thk. Pre-Painted G.I. Gutter l.m. 50.40 168.00 8,467.20
12mmx300mmx 8' Ficem Fascia pc 34 700.00 23,800.00
Roof Sealant can 15 150.00 2,250.00

SUB - TOTAL (A) 169,573.11


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 17.22 69.42 1,195.41


Tinsmith 6 17.22 50.18 5,184.60
Laborer 20 17.22 38.97 13,421.27

SUB - TOTAL (B) 19,801.28


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Electric Drill 1 17.22 64.25 1,106.39


Electric Consumption (l.s.) 1,000.00

SUB - TOTAL (C) 2,106.39


D) TOTAL DIRECT COST (A + B + C) 191,480.77

E) ADD: INDIRECT COST


1. OCM 12% 22,977.69
2. Contractor's Profit 8% 15,318.46
3. VAT 5% 11,488.85
TOTAL INDIRECT COST 49,785.00

ADJUSTED COST (D + E) 241,265.77


DIRECT UNIT COST 616.88
ADJUSTED UNIT COST 777.27
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1016(1)a WATERPROOFING
COST SHEET ID : 1016(1)a
QUANTITY : 126.90 sq.m. PRODUCTION RATE : 2.00 sqm./hr.
NUMBER OF HOURS : 63.45

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

Cement-Base Liquid Applied sqm. 126.90 600.00 76,140.00


Waterproofing

SUB - TOTAL (A) 76,140.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 63 69.42 4,404.70


Skilled Laborer 1 63 50.18 3,183.92
Laborer 2 63 38.97 4,945.29

SUB - TOTAL (B) 12,533.91


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 88,673.91

E) ADD: INDIRECT COST


1. OCM 12% 10,640.87
2. Contractor's Profit 8% 7,093.91
3. VAT 5% 5,320.43
TOTAL INDIRECT COST 23,055.22

ADJUSTED COST (D + E) 111,729.13


DIRECT UNIT COST 698.77
ADJUSTED UNIT COST 880.45
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1018(1) CERAMIC GLAZED TILES
COST SHEET ID : 1018(1)
QUANTITY : 175.66 sq.m. PRODUCTION RATE : 2.520 sq.m./hr.
NUMBER OF HOURS : 69.71

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

20 x 20 cm Wall Tiles sq.m. 175.66 740.00 129,988.40

Note:Wall Tiles w/ 25mm thk. Mortar.


Cement, Sand, and Grout Included in
pricing
SUB - TOTAL (A) 129,988.40
QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 69.71 69.42 4,839.27


Skilled laborer 9 69.71 50.18 31,482.43
Laborer 3 69.71 38.97 8,149.80

SUB - TOTAL (B) 44,471.49


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Tile Cutter 1 17.43 69.50 1,211.21

SUB - TOTAL (C) 1,211.21


D) TOTAL DIRECT COST (A + B + C) 175,671.11

E) ADD: INDIRECT COST


1. OCM 12% 21,080.53
2. Contractor's Profit 8% 14,053.69
3. VAT 5% 10,540.27
TOTAL INDIRECT COST 45,674.49

ADJUSTED COST (D + E) 221,345.59


DIRECT UNIT COST 1,000.06
ADJUSTED UNIT COST 1,260.08
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1018(2) CERAMIC UNGLAZED TILES (20x20 Floor Tiles)
COST SHEET ID : 1018(2)
QUANTITY : 47.00 sq.m. PRODUCTION RATE : 1.680 sq.m./hr.
NUMBER OF HOURS : 27.97

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

20 x 20 cm Floor Tiles sq.m. 47.00 850.00 39,950.00

Note:Floor Tiles w/ 25mm thk. Mortar.


Cement, Sand, and Grout Included in
pricing
SUB - TOTAL (A) 39,950.00
QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 27.97 69.42 1,941.68


Skilled laborer 6 27.97 50.18 8,421.21
Laborer 3 27.97 38.97 3,291.77

SUB - TOTAL (B) 13,654.66


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

Tile Cutter 1 6.99 69.50 485.98

SUB - TOTAL (C) 485.98


D) TOTAL DIRECT COST (A + B + C) 54,090.64

E) ADD: INDIRECT COST


1. OCM 12% 6,490.88
2. Contractor's Profit 8% 4,327.25
3. VAT 5% 3,245.44
TOTAL INDIRECT COST 14,063.57

ADJUSTED COST (D + E) 68,154.20


DIRECT UNIT COST 1,150.86
ADJUSTED UNIT COST 1,450.09
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1027(1) CEMENT PLASTER FINISH
COST SHEET ID : 1027(1)
QUANTITY : 2286.60 sq.m. PRODUCTION RATE : 22.563 sq.m./hr.
NUMBER OF HOURS : 101.34

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

Plaster Thickness = 20mm


Portland Cement bag 824.00 250.00 206,000.00
Washed Sand cu.m. 45.73 500.00 22,865.96

SUB - TOTAL (A) 228,865.96


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 101 69.42 7,035.02


Mason 4 101 50.18 20,340.96
Laborer 15 101 38.97 59,238.30

SUB - TOTAL (B) 86,614.28


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 315,480.24

E) ADD: INDIRECT COST


1. OCM 12% 37,857.63
2. Contractor's Profit 8% 25,238.42
3VAT 5% 18,928.81
TOTAL INDIRECT COST 82,024.86

ADJUSTED COST (D + E) 397,505.11


DIRECT UNIT COST 137.97
ADJUSTED UNIT COST 173.84
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1032(1)a PAINTING WORKS (Concrete&Masonry)
COST SHEET ID : 1032(1)a
QUANTITY : 3516.04 sq.m. PRODUCTION RATE : 11.525 sq.m./hr.
NUMBER OF HOURS : 305.07

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

Concrete Neutralizer gals. 146 240.00 34,954.01


Flat Latex gals. 146 480.00 69,908.03
Semi Gloss Latex gals. 146 480.00 69,908.03
Concrete Putty gals. 15 455.00 6,825.00
Tinting Color pint 20 63.88 1,277.58
4" Brush Paint pc. 12 80.00 960.00
6" Brush Roller pc. 12 60.00 720.00
Note: Including Ceiling/Fascia)
SUB - TOTAL (A) 184,552.64
QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 305 69.42 21,177.96


Painter 4 305 50.18 61,233.65

SUB - TOTAL (B) 82,411.61


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 266,964.25

E) ADD: INDIRECT COST


1. OCM 12% 32,035.71
2. Contractor's Profit 8% 21,357.14
3. VAT 5% 16,017.86
TOTAL INDIRECT COST 69,410.71

ADJUSTED COST (D + E) 336,374.96


DIRECT UNIT COST 75.93
ADJUSTED UNIT COST 95.67
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1032(1)b PAINTING WORKS (Wood and Doors)
COST SHEET ID : 1032(1)b
QUANTITY : 227.00 sq.m. PRODUCTION RATE : 17.288 sq.m./hr.
NUMBER OF HOURS : 13.13

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

Glazing Putty gals. 5 455.00 2,161.25


Quick-Dry Enamel gals. 19 500.00 9,500.00
Thinner Paint gals. 5 200.00 950.00
Tinting Color pint 19 63.88 1,213.70
Blackboard Slating ltrs 5 160.00 800.00
2" Paint Brush pc. 2 40.00 80.00
4" Paint Brush pc. 2 80.00 160.00
6" Brush Roller pc. 4 60.00 240.00

SUB - TOTAL (A) 15,104.95


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 13 69.42 911.48


Painter 6 13 50.18 3,953.18

SUB - TOTAL (B) 4,864.67


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 19,969.61

E) ADD: INDIRECT COST


1. OCM 12% 2,396.35
2. Contractor's Profit 8% 1,597.57
3. VAT 5% 1,198.18
TOTAL INDIRECT COST 5,192.10

ADJUSTED COST (D + E) 25,161.71


DIRECT UNIT COST 87.97
ADJUSTED UNIT COST 110.84
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1032(1)c PAINTING WORKS (Steel Surfaces)
COST SHEET ID : 1032(1)c
QUANTITY : 849.06 sq.m. PRODUCTION RATE : 8.356 sq.m./hr.
NUMBER OF HOURS : 101.61

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

Primer Zinc Chromate gals. 17 625.00 10,625.00


Quick-Dry Enamel gals. 35 500.00 17,500.00
Thinner Paint gals. 10 200.00 2,000.00
Epoxy Primer gals. 35 610.00 21,350.00
4" Paint Brush pc. 8 80.00 640.00
2" Paint Brush pc. 5 40.00 200.00
1" Paint Brush pc. 6 20.00 120.00

SUB - TOTAL (A) 52,435.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 102 69.42 7,053.77


Painter 3 102 50.18 14,786.49

SUB - TOTAL (B) 21,840.26


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 74,275.26

E) ADD: INDIRECT COST


1. OCM 12% 8,913.03
2. Contractor's Profit 8% 5,942.02
3. VAT 5% 4,456.52
TOTAL INDIRECT COST 19,311.57

ADJUSTED COST (D + E) 93,586.82


DIRECT UNIT COST 87.48
ADJUSTED UNIT COST 110.22
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1046(2)a1 MASONRY WORKS (4" CHB NLB)
COST SHEET ID : 1046(2)a1
QUANTITY : 225.00 sq.m. PRODUCTION RATE : 1.594 sq.m./hr.
NUMBER OF HOURS : 141.16

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

Portland Cement bag 248.00 250.00 62,000.00


Fine Aggregates cu.m. 17.00 500.00 8,500.00
Crushed Gravel G3/4 cu.m. 23.00 501.00 11,523.00
4" CHB pcs. 2,813.00 10.00 28,130.00
Reinforcing Steel Bar (Grade 40) kg. 831.60 37.00 30,769.20
#16 Tie Wire kg. 7.0 65.00 455.00

SUB - TOTAL (A) 141,377.20


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 141 69.42 9,799.33


Mason 3 141 50.18 21,250.23
Laborer 5 141 38.97 25,854.72

SUB - TOTAL (B) 56,904.28


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 198,281.48

E) ADD: INDIRECT COST


1. OCM 12% 23,793.78
2. Contractor's Profit 8% 15,862.52
3. VAT 5% 11,896.89
TOTAL INDIRECT COST 51,553.18
ADJUSTED COST (D + E) 249,834.66
DIRECT UNIT COST 881.25
ADJUSTED UNIT COST 1,110.38
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1046(2)a2 MASONRY WORKS (6"CHB NLB)
COST SHEET ID : 1046(2)a2
QUANTITY : 734.63 sq.m. PRODUCTION RATE : 4.298 sq.m./hr.
NUMBER OF HOURS : 170.94

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

Portland Cement bags 809.00 250.00 202,250.00


Fine Aggregates cu.m. 53.00 500.00 26,500.00
Crushed Gravel G3/4 cu.m. 74.00 600.00 44,400.00
6" CHB pcs. 9,182 12.00 110,184.00
Reinforcing Steel Bar (Grade 40) kgs. 2716.00 37.00 100,492.00
#16 Tie Wire kgs. 23.0 65.00 1,495.00

SUB - TOTAL (A) 485,321.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 171 69.42 11,866.65


Mason 8 171 50.18 68,622.15
Laborer 15 171 38.97 99,189.99

SUB - TOTAL (B) 179,678.80


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 664,999.80

E) ADD: INDIRECT COST


1. OCM 12% 79,799.98
2. Contractor's Profit 8% 53,199.98
3. VAT 5% 39,899.99
TOTAL INDIRECT COST 172,899.95

ADJUSTED COST (D + E) 837,899.74


DIRECT UNIT COST 905.22
ADJUSTED UNIT COST 1,140.57
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1047(1) STRUCTURAL STEEL (Roof Framing)
COST SHEET ID : 1047(1)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 150.00

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


1. Fabrication = 119 kg./hr.
2. Erection/Installation = 0.7 kg./hr.
3. Painting = 29.75 lm./hr.
A.) ROOF FRAMING
2L- 65 x 65 x 6mm Angular Bar A36 ( A ) kgs. 1212.35 53.00 64,254.55
2L- 65 x 65 x 6mm Angular Bar A36 ( B ) kgs. 624.55 53.00 33,101.15
2L- 50 x 50 x 6mm Angular Bar A36 ( C ) kgs. 593.46 53.00 31,453.38
LC LC 150 x 65 x 20 x 2.00mm Purlins kgs. 3165.12 53.00 167,751.36
LC 150 x 50 x 20 x 1.20mm Rakes kgs. 56.52 53.00 2,995.56
LC 150 x 50 x 12 x 1.20mm Purlins kgs. 109.87 53.00 5,823.11
100 x 100 x 6mm Angular Base Plate kgs. 339.12 53.00 17,973.36
100 x 100 x 4.5mm Shelf Angle kgs. 423.90 53.00 22,466.70
75 x 75x 4.5mm Shelf Angle kgs. 31.79 53.00 1,684.87
125 x 50 x 4mm Clip Angle kgs. 98.91 53.00 5,242.23
75 x 75 x 6mm Angle Bar kgs. 11.30 53.00 598.90
50 x 50 x 4.5mm End Flashing Support kgs. 254.34 53.00 13,480.02
40 x 40 x 5mm Angular Bar kgs. 113.04 53.00 5,991.12
1.2 x 2.4 x 6mm Gusset Plate kgs. 272.08 52.00 14,148.16
1.2 x 2.4 x 10mm Buckle Plate kgs. 226.08 52.00 11,756.16
1.2 x 2.4 x 12mm Base Plate kgs. 271.29 52.00 14,107.08
16mmØ Steel Cross Bracing Rod kgs. 340.92 37.00 12,614.04
w/ Turnbuckle pcs. 18.00 185.00 3,330.00
12mmØx0.60m Sag Rod pcs. 191.77 27.00 5,177.79
6mmØ Spider Leg pcs. 184 10.00 1,840.00
Welding Rod kgs. 252 120.00 30,240.00
Oxygen tanks 6 480.00 2,880.00
Acetylene tanks 6 780.00 4,680.00
B.) SECONDARY STAIR
GI. Pipe, Sched 40 100dia.x20 kgs. 577.87 53.00 30,627.11
C-Chanel 8x13 kgs. 1350.49 53.00 71,575.97
Angle Bar 65x65x6mm kgs. 257.17 53.00 13,630.01
Angle Bar 50x50x6mm kgs. 197.82 53.00 10,484.46
Angle Bar 38x38x4.5mm kgs. 64.43 53.00 3,414.79
Checkered Metal Plate 6mmx1200x2400 kgs. 1492.13 53.00 79,082.89
Base Plate 10mmx150x150 kgs. 4.71 52.00 244.92
Gusset Plate 10mmx100x150 kgs. 49.46 52.00 2,571.92
Gusset Plate 8mmx160x180 kgs. 65.11 52.00 3,385.72
Gusset Plate 12mmx100x150 kgs. 4.24 52.00 220.48
C.) STAIRS
25 x 25 x 2mm Angular Bar Nosing kgs. 98.99 53.00 5,246.47
12 x 12 x 2mm Flat Bar Strap kgs. 0.6936 53.00 36.76
SUB - TOTAL (A) 694,111.04
QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 150 69.42 10,413.00


Welder 7 150 50.18 52,689.00
Laborer 7 150 38.97 40,918.50

SUB - TOTAL (B) 104,020.50


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

Welding Machine (300 Amp.) 2 120 371.00 89,040.00


Electric Cutter 2 90 219.75 39,555.00
Cutting Outfit (Acetelyne) 1 36 45.45 1,636.20
Errection Boom 1 36 250.00 9,000.00

SUB - TOTAL (C) 139,231.20


D) TOTAL DIRECT COST (A + B + C) 937,362.74
E) ADD: INDIRECT COST
1. OCM 12% 112,483.53
2. Contractor's Profit 8% 74,989.02
3. VAT 5% 56,241.76
TOTAL INDIRECT COST 243,714.31
ADJUSTED COST (D + E) 1,181,077.05
DIRECT UNIT COST 937,362.74
ADJUSTED UNIT COST 1,181,077.05
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1051(5) RAILINGS (Metal Railing)
COST SHEET ID : 1051(5)
QUANTITY : 914.70 m PRODUCTION RATE : 13.440 lm./hr.
NUMBER OF HOURS : 68.06

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

RAMP RAILING
G.I. Pipe Railings, 38mm m 41.05 200.00 8,210.00

BALCONY & STAIR RAILING


G.I. Pipe Railings, 50mm m 290.45 283.33 82,294.17
Square Bar Railings, 19mm m 583.2 150.00 87,480.00

Pipe Bending pcs 14.00 200.00 2,800.00


Welding Rod kg 25.00 120.00 3,000.00

SUB - TOTAL (A) 183,784.17


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 68 69.42 4,724.59


Skilled Laborer 6 68 50.18 21,856.97
Laborer 4 68 38.97 10,608.89

SUB - TOTAL (B) 37,190.45


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

Welding Machine (300Amp.) 1 68 370.00 25,181.47


Rebar Cutter, Elect., Grade 40, 25mm 1 20.42 219.75 4,486.73
Single Phase

SUB - TOTAL (C) 29,668.20


D) TOTAL DIRECT COST (A + B + C) 250,642.82

E) ADD: INDIRECT COST


1. OCM 12% 30,077.14
2. Contractor's Profit 8% 20,051.43
3. VAT 5% 15,038.57
TOTAL INDIRECT COST 65,167.13

ADJUSTED COST (D + E) 315,809.95


DIRECT UNIT COST 274.02
ADJUSTED UNIT COST 345.26
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1100(30) CONDUITS, BOXES & FITTINGS
COST SHEET ID : 1100(30)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 60.00

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

RSC Pipe, 1-1/2in dia. x 3.0m m 6 280.00 1,680.00


G.I. C-CLAMP 1-1/2" pcs. 6 28.00 168.00
Electrical Tape roll 30 42.00 1,260.00
Pull Box, 304x304x101,ga16 pc 1 750.00 750.00
PVC Pipe, 20mm dia. x 3.0m (Orange) pc 469 92.00 43,148.00
PVC Pipe, 25mm dia. x 3.0m (Orange) pc 21 120.00 2,520.00
PVC Pipe, 40mm dia. x 3.0m (Orange) pc 8 150.00 1,200.00
PVC Pipe Long Radius 40mm pcs. 2 220.00 440.00
RSC Fittings, Elbow, 1-1/2in dia. pcs. 1 220.00 220.00
G.I. Wire, GA #16 kgs 20 65.00 1,300.00
PVC Solvent Cement cans 25 190.00 4,750.00
Octagonal Junction Boxes,PVC pcs. 92 31.00 2,852.00
Utility Boxes,PVC pcs. 82 30.00 2,460.00
Oscillating Wall Fan sets 16 2,500.00 40,000.00
Entrance Cap, 1-1/2inch dia. pcs. 1 250.00 250.00
Ceiling Receptacle pcs. 6 150.00 900.00
Ground Rod, 5/8" dia. x 8' pcs. 2 150.00 300.00
Ground Clamp, 5/8" dia. pcs. 2 42.00 84.00
LAG SCREW w/ EXPANSION SHIELD 3/16X2 pcs. 4 5.50 22.00
Secondary Rack, 2 Spool insulator pc. 1 600.00 600.00

SUB - TOTAL (A) 104,904.00


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 60 69.42 4,165.20


Skilled Laborer 5 60 50.18 15,054.00
Laborer 5 60 38.97 11,691.00

SUB - TOTAL (B) 30,910.20


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 135,814.20

E) ADD: INDIRECT COST


1. OCM 12% 16,297.70
2. Contractor's Profit 8% 10,865.14
3. VAT 5% 8,148.85
TOTAL INDIRECT COST 35,311.69

ADJUSTED COST (D + E) 171,125.89


DIRECT UNIT COST 135,814.20
ADJUSTED UNIT COST 171,125.89
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1101(42) WIRES & WIRING DEVICES
COST SHEET ID : 1101(42)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 60.00

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

Electric Wire, 2.0mm2, THHN l.m. 1379 24.00 33,096.00


Electric Wire, 3.5mm THHN
2,
l.m. 1,436 29.00 41,644.00
Electric Wire, 5.5mm2, THHN l.m. 121 37.00 4,477.00
Electric Wire, 8.0mm THHN
2,
l.m. 7 60.00 420.00
Electric Wire, 14mm2, THHN l.m. 14 87.00 1,218.00
Electric Wire, 38mm2, THHN l.m. 50 320.00 16,000.00
1-Gang Switch sets 15 45.00 675.00
2-Gang Switch sets 15 75.00 1,125.00
1-Gang 3 Way Switch sets 16 120.00 1,920.00
Duplex C.O. sets 16 126.00 2,016.00
Duplex C.O. (Weather Proof) sets 4 415.00 1,660.00
Electrodes sets 2 5,000.00 10,000.00

SUB - TOTAL (A) 114,251.00


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 60 69.42 4,165.20


Skilled Laborer 5 60 50.18 15,054.00
Laborer 4 60 38.97 9,352.80

SUB - TOTAL (B) 28,572.00


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 142,823.00

E) ADD: INDIRECT COST


1. OCM 12% 17,138.76
2. Contractor's Profit 8% 11,425.84
3. VAT 5% 8,569.38
TOTAL INDIRECT COST 37,133.98

ADJUSTED COST (D + E) 179,956.98


DIRECT UNIT COST 142,823.00
ADJUSTED UNIT COST 179,956.98
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1102(27) PANELBOARD W/ MAIN & BRANCH BREAKERS
COST SHEET ID : 1102(27)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 33.00

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


Main Distribution Panel(MDP), 4 holes w/
center main w/ Ground Terminal Block
(bolt-on) sets 1 13,706.00 13,706.00
Main: 150 AT, 2P, CB sets 1 3,000.00 3,000.00
1 - 60 AT, 2P, CB sets 1 700.00 700.00
Branch: 2 - 40 AT, 2P, CB sets 2 700.00 1,400.00
1 - spare sets 1
Panel Board LPA, 12 Branches w/ Ground Terminal Block (bolt-on) sets 1 12,716.00 12,716.00
Main: n/a sets
4 - 15 AT, 2P, CB sets 4 700.00 2,800.00
Branch:
6- 20 AT, 2P, CB sets 6 700.00 4,200.00
2- 30 AT, 2P, CB sets 2 700.00 1,400.00
Panel Board LPA, 10 Branches w/ Ground Terminal Block (bolt-on) sets 1 11,110.00 11,110.00
Main: n/a sets
4- 15 AT, 2P, CB sets 4 700.00 2,800.00
Branch: 4- 20 AT, 2P, CB sets 4 700.00 2,800.00
2-spare sets 2
Panel Board, enclosed ACB (Fire Alarm) sets 1 3,500.00 3,500.00
Main: 20 AT, 2P, CB sets 1 700.00 700.00
n/a sets
Branch:
n/a sets

SUB - TOTAL (A) 60,832.00


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 33 69.42 2,290.86


Skilled Laborer 2 33 50.18 3,311.88
Laborer 3 33 38.97 3,858.03

SUB - TOTAL (B) 9,460.77


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 70,292.77

E) ADD: INDIRECT COST


1. OCM 12% 8,435.13
2. Contractor's Profit 8% 5,623.42
3. VAT 5% 4,217.57
TOTAL INDIRECT COST 18,276.12

ADJUSTED COST (D + E) 88,568.89


DIRECT UNIT COST 70,292.77
ADJUSTED UNIT COST 88,568.89
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1103(1) LIGHTING FIXTURE
COST SHEET ID : 1103(1)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 16.00

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

1 x 36W Fluorescent Fixture, Box Type sets 31 480.00 14,880.00


2 x 36W Fluorescent Fixture, Box Type sets 48 600.00 28,800.00

18W CFL w/Medium Base, Keyless type,


Porcelain Receptacle Outlet sets 13 150.00 1,950.00

SUB - TOTAL (A) 45,630.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 16 69.42 1,110.72


Skilled Laborer 4 16 50.18 3,211.52
Laborer 4 16 38.97 2,494.08

SUB - TOTAL (B) 6,816.32


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 52,446.32

E) ADD: INDIRECT COST


1. OCM 12% 6,293.56
2. Contractor's Profit 8% 4,195.71
3. VAT 5% 3,146.78
TOTAL INDIRECT COST 13,636.04

ADJUSTED COST (D + E) 66,082.36


DIRECT UNIT COST 52,446.32
ADJUSTED UNIT COST 66,082.36
2 days
10 mandays

assumption
output 2 pc./hour

45,630.00

6,816.32 0.1493824 15%

6,293.55
4,195.70
3,146.77
66,082.34 ERROR, ADJUST IT! (0.02) difference against VALUE AT PAGE 1
DETAILED UNIT PRICE ANALYSIS

JOB : School Building


PAY ITEMS : 1201(1) WATER PUMPING SYSTEM
COST SHEET ID : 1201(1)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 200.00

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

Electric Water Pump (2.0HP), Goulds set 2 60,000.00 120,000.00


Water Tank (2,000 gal.), set 1 200,000.00 200,000.00
Pressure Tank, 82gals, ga.16,Stainless set 1 8,250.00 8,250.00
GI Gate Valve 50mm pcs. 1 11,000.00 11,000.00
GI Gate Valve 65mm pcs. 4 13,500.00 54,000.00
GI Check Valve 65mm pcs. 4 13,500.00 54,000.00
GI Foot Valve 65mm pcs. 1 13,500.00 13,500.00
GI Pipe 50mm x 6m pcs. 3 1,425.00 4,275.00
GI Pipe 65mm x 6m pcs. 3 1,985.00 5,955.00
GI Fittings, Elbow 50mm dia pcs. 4 58.00 232.00
GI Fittings, Elbow 65mm dia pcs. 6 70.00 420.00
GI Fittings, Tee (equal), 50mm dia. pcs. 4 62.00 248.00
GI Fittings, Tee (equal), 65mm dia. pcs. 3 75.00 225.00
GI Fittings, Tee (unequal), 32 x 50mmØ pcs. 3 62.00 186.00
G.I. Plug, 65mm dia. pc. 1 36.00 36.00
Teflon Tape roll 20 15.00 300.00

SUB - TOTAL (A) 472,627.00


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 1 200 69.42 13,884.00


Skilled Laborer 8 200 50.18 80,288.00
Laborer 6 200 38.97 46,764.00

SUB - TOTAL (B) 140,936.00


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 613,563.00

E) ADD: INDIRECT COST


1. OCM 12% 73,627.56
2. Contractor's Profit 8% 49,085.04
3. VAT 5% 36,813.78
TOTAL INDIRECT COST 159,526.38

ADJUSTED COST (D + E) 773,089.38


DIRECT UNIT COST 613,563.00
ADJUSTED UNIT COST 773,089.38
DETAILED UNIT PRICE ANALYSIS

JOB School Building


PAY ITEMS 1202(1) AUTOMATIC SPRINKLER SYSTEM
COST SHEET ID 1202(1)
QUANTITY 1.00 l.s.
NUMBER OF HOURS : 560.00

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

Fire Pump set 1 0.00 -


Jockey Pump set 1 0.00 -
Sprinkler Head, Pendent pc. 50 0.00 -
Sprinkler Head, Wall pc. 6 0.00 -
B.I. Pipes dia. 50mm l.m. 16.69 0.00 -
B.I. Pipes dia. 65mm l.m. 287.89 0.00 -
B.I. Pipes dia. 100mm l.m. 20.188 0.00 -
B.I. Elbow, dia. 50mm pc. 7 0.00 -
B.I. Elbow, dia. 65mm pc. 12 0.00 -
B.I. Elbow, dia. 100mm pc. 3 0.00 -
B.I. Tee, dia. 50mm pc. 7 0.00 -
B.I. Tee, dia. 65mm pc. 8 0.00 -
B.I. Tee, dia. 100mm pc. 4 0.00 -
B.I. Coupling, dia. 65mm pc. 6 0.00 -
G.I. Pipes dia. 65mm pc. 9 0.00 -
G.I. Pipes dia. 75mm pc. 4 0.00 -
25mmØ Inspector Test Valve pc. 3 0.00 -
OS & Y Gate Valve 175 psi 100mmØ pc. 3 0.00 -
Alarm Check Valve, 100mm pc. 1 0.00 -
Floor Control Valve, 100mm pc. 3 0.00 -
Mech. Groved Coupling pc. 2 0.00 -
Auxiliary Drain pc. 3 0.00 -
Water Flow Switch pc. 3 0.00 -
Sight Glass pc. 3 0.00 -
Blind Flange pc. 6 0.00 -
Riser Nipple, 32mm pc. 8 0.00 -
Riser Nipple, 40mm pc. 14 0.00 -
25 x 15 mm Coupling Reducer pc. 80 0.00 -
Fire hose valve siames 100mm dia x 2w
x 63mm dia with cap
set 1 0.00 -

Teflon Tape roll 30 0.00 -


10 mm Ø Round Bar kg 1.1948 0.00 -
12 mm Ø Round Bar kg 19.261 0.00 -
38 x 5mm Flat Bar kg 31.9197 0.00 -
25 x 25 x 2mm Angle Bar kg 11.4124 0.00 -
Pipe Sleeve, 65mm pc. 4 0.00 -

SUB - TOTAL (A) -


QUANTITY TOTAL
B) LABOR COST Hourly Rate
No. Personnel Total Hours COST

Construction Foreman 0 560 69.42 -


Skilled Laborer 0 560 50.18 -
Laborer 0 560 38.97 -

SUB - TOTAL (B) -


QUANTITY TOTAL
C) EQUIPMENT COST Hourly Rate
No. of Equipt. Total Hours COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) -

E) ADD: INDIRECT COST


1. OCM 12% -
2. Contractor's Profit 8% -
3. VAT 5% -
TOTAL INDIRECT COST -

ADJUSTED COST (D + E) -
DIRECT UNIT COST -
ADJUSTED UNIT COST -
DETAILED UNIT PRICE ANALYSIS

JOB :School Building


PAY ITEMS 1208(1) FIRE ALARM SYSTEM
COST SHEET ID : 1208(1)
QUANTITY : 1.00 l.s.
NUMBER OF HOURS : 40.00

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

Fire Alarm Switch w/ Glass Cover set 4 1,800.00 7,200.00


Fire Alarm Bell set 4 1,442.00 5,768.00
Fire Alarm Control Panel set 1 800.00 800.00
Fire Hose Cabinet set 4 14,500.00 58,000.00
CO/HCFC123 Fire Extinguisher, 10lbs set 8 3,500.00 28,000.00

SUB - TOTAL (A) 99,768.00


QUANTITY TOTAL
B) LABOR COST
No. Personnel Total Hours Hourly Rate COST

Construction Foreman 1 40 69.42 2,776.80


Skilled Laborer 3 40 50.18 6,021.60
Laborer 4 40 38.97 6,235.20

SUB - TOTAL (B) 15,033.60


QUANTITY TOTAL
C) EQUIPMENT COST
No. of Equipt. Total Hours Hourly Rate COST

NONE

SUB - TOTAL (C) 0.00


D) TOTAL DIRECT COST (A + B + C) 114,801.60

E) ADD: INDIRECT COST


1. OCM 12% 13,776.19
2. Contractor's Profit 8% 9,184.13
3. VAT 5% 6,888.10
TOTAL INDIRECT COST 29,848.42

ADJUSTED COST (D + E) 144,650.02


DIRECT UNIT COST 114,801.60
ADJUSTED UNIT COST 144,650.02

You might also like