scope Items qty uom unit cost

demolition
Excavation
1 foreman 20 days P 700.00
2 skilled 20 days P 650.00
6 laborer 20 days P 420.00
1 driver 20 days P 550.00
1 hauling vehicle 20 days P 450.00

Concrete works 86.88 cu.m

cement 782 bags P 265.00
sand 53 cu.m P 1,600.00
gravel 3/4 87.73 cu.m P 1,700.00
16mm RSB 517 pcs P 585.00
12mm RSB 863 pcs P 350.00
10mm RSB 468 pcs P 225.00
cutting disc pcs P 479.00

1 foreman 40 days P 700.00

2 skilled 40 days P 650.00
6 laborer 40 days P 420.00
1 driver 40 days P 550.00
1 hauling vehicle 40 days P 450.00

masonry chb 4" 751 pcs P 14.00

chb 5" 217 pcs P 15.00
cement 32 bags P 265.00
cement 217 bags P 265.00
sand 3 cu.m P 1,400.00
sand 19 cu.m P 1,400.00
palster 553.26
cement 247.86 bags P 265.00
sand 22.13 cu.m P 1,400.00
 1 foreman 40 days P 700.00
2 skilled 40 days P 650.00
6 laborer 40 days P 420.00
1 driver 40 days P 550.00
1 hauling vehicle 40 days P 450.00

Roofing C-purlins 2" x 6" x 1.2mm 20' 5 pcs P 715.00

C-purlins 2" x 3" x 1.2mm 20' 16 pcs P 415.00
red oxide 2 gal P 390.00
welding rod kgs P 300.00
teks screw 200 pcs P 1.50
G.i Corrugated sheet prepainted 12' 6 pcs P 516.00
G.i Corrugated sheet prepainted 10' 12 pcs P 430.00
ridge roll 4 pcs P 240.00
insulation foam 1 roll P 2,550.00
electro holder 1 pcs P 280.00
hardi senepa 6 pcs P 245.00
drill bit 3 pcs P 60.00
cutting disc 18 pcs P 25.00

ceiling works angle bar 1 x 1 x 6m pcs P 225.00

smart board pcs P 265.00
metal furring pcs P 90.00
pvc moulding 3/4 pcs P 60.00
pvc moulding 1/2 pcs P 45.00
bl,ind rivets 5/32 x 1/2 box P 250.00
drill bit 5/32 pcs P 80.00
d bit 65mm pcs P 120.00
thhn 12 box P 2,675.00
thhn 14 b P 1,825.00
flexiblehose roll P 375.00
junction box pcs P 35.00
amco box pcs P 60.00
3 gand switch pcs P 135.00
electrical single switch pcs P 70.00
3 gng outlet pcs P 135.00
receptacle pcs P 35.00
 elec tape pcs P 35.00
Painting works
elatomeric white gal P 500.00
sand paper 120 pcs P 12.00
white rags kg P 130.00
skim coat bag P 470.00
p brush pcs P 15.00

Finishing works
TILES 400MM X 400MM TILES pcs P 45.00
TILES 400MM X 400MM TILES pcs P 53.00
tile adhesive bag P 225.00
tile adhesive bag P 208.00

Doors & windows

aluminum windows 1 lot P 8,000.00
flush door 1 set P 2,100.00
doorknob 1 pcs P 380.00
doorknob 1 pcs P 280.00
Others/
gloves 4 pcs P 20.00
hole saw 1 set P 220.00
claw bar 1 pcs P 180.00
finishing nail 0.5 kg P 95.00
sinsil 1 pcs P 130.00
blinds small 1 pcs P 499.75
blinds big 1 pcs P 849.75
g. pipe 3/4 3 pcs P 420.00
anglr bar 1 1/2 6 pcs P 375.00
steel matting 6 x 20 2 pcs P 2,450.00
welding rod 4 kg P 90.00
nut 8 pcs P 8.00
wrench 1 pcs P 64.00
blue sheet 12 yards P 28.00
cocn nail 1 kg P 100.00
flat bar 3/16 x 1 1/2 3 pcs P 200.00
sq bar 3 pcs P 135.00
barrel bolt 2 pcs P 20.00
Materials Total Cost
Labor Cost
others
Project Total cost
 Total unit cost

14,000.00
26,000.00
50,400.00
11,000.00
9,000.00

110,400.00 110,400.00

P 207,230.00
P 84,800.00
P 149,141.00
P 302,445.00
P 302,050.00
P 105,300.00
-
-

P 1,150,966.00 1,150,966.00

28,000.00
52,000.00
100,800.00
22,000.00
18,000.00

220,800.00 220,800.00

P 10,514.00
P 3,255.00
P 8,480.00
P 57,505.00
P 4,200.00
P 26,600.00

P 65,683.03
P 30,982.56
 207,219.59 207,219.59

28,000.00
52,000.00
100,800.00
22,000.00
18,000.00

220,800.00 220,800.00

P 3,575.00
P 6,640.00
P 780.00
- 5
P 300.00
P 3,096.00
P 5,160.00
P 960.00
P 2,550.00
P 280.00
P 1,470.00
P 180.00
P 450.00
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 -
-
-
-
-
-
-
-
-
-
-
-
-
-

-
-
P 8,000.00
P 2,100.00
P 380.00
P 280.00

P 80.00
P 220.00
P 180.00
P 47.50
P 130.00
P 499.75
P 849.75 180
P 1,260.00
P 2,250.00
P 4,900.00
P 360.00
P 64.00
P 64.00
P 336.00
P 100.00
P 600.00
P 405.00
P 40.00 160

P 1,910,185.59 1,910,185.59
P 1,910,185.59

38,203.71
1,948,389.30

(1,783,389.30) 150,000.00
###

3282
90000
75000
 sets no of pcs L/H bar L
ftg 10mm
F1 9 18 1.4 226.8 43.00 pcs 16mm
F2 11 14 1.2 184.8 35.22 pcs 16mm
ftb
FTB-1 1 6 57.30 343.80 64.67 pcs 16mm
FTB-2 1 6 38.04 228.24 43.27 pcs 16mm
web bar 1 2 95.34 190.68 36.31 pcs 12mm
1 635.60 1.21 769.08 143.42 pcs 10mm 143.42

column
C1 9 8 6.50 468.00 87.67 pcs 16mm
C2 9 6 5.40 291.60 55.00 pcs 16mm
ties 1 346.67 1.10 381.33 71.62 pcs 10mm 71.62
ties 1 216.00 1.00 216.00 41.00 pcs 10mm 41.00
beam
2fb1 1 8 39.40 315.20 59.37 pcs 16mm
1 1.1 262.67 288.93 54.51 pcs 10mm 54.51
2fb2 1 6 23.60 141.60 27.22 pcs 16mm
1 1.1 157.33 173.07 33.05 pcs 10mm 33.05
RB 1 6 90.30 541.80 101.33 pcs 16mm
1 1.1 602.00 662.20 123.63 pcs 10mm 123.63

slab
short span 1 20 54.33 4.70 255.57 pcs 12mm
8 134.33 2.48 333.35 pcs 12mm

chb 276.63 2.13 589.22 117.84

276.63 2.15 594.75 118.95

467.224
12mm 16mm
43.00
35.22

64.67
43.27
36.31

87.67
55.00

59.37

27.22

101.33

255.57
333.35

117.84
118.95

862.02 516.7481
PAYROLL feb mar PAYROLL
july week 1
25 26 27 28 1 2 VALE salary
Name RATE Name
marion 700 1 1 1 1 1 1 6 4200 1500 2,700.00 BA
benjie 600 1 1 1 1 1 1 6 3600 1600 2,000.00 Mario
karlo 550 1 0.5 1 0.3 1 3.75 2062.5 2,062.50 Froilan
robin 550 0 0 -
jasyon 420 0 0 -
jonie 420 0 0 -
joel 550 -
charlie 420
kay kap 420

9,862.50
4,630.00 -

(4,630.00)
 feb mar PAYROLL
july week 1 july
3 4 5 6 7 8 9 VALE salary
RATE Name RATE
500 1 1 1 1 1 1 6 3000 1500 1,500.00 BA 500
500 1 1 1 1 4 2000 1700 300.00 Mario 500
400 0 0 - Froilan 400
0 0 -
0 0 -
0 0 -
-

1,800.00
5,000.00
- - -

- -
 mar mar PAYROLL mar
week 1 week 1
10 11 12 13 14 15 16 VALE salary 17 18 19
Name RATE
1 1 1 1 1 1 6 3000 1200 1,800.00 BA 500 1 1 1
1 1 2 1000 1000 - Mario 500 1 1
0 0 - Froilan 400
0 0 -
0 0 -
0 0 -
-

1,800.00
4,000.00
- -

-
mar mar PAYROLL mar mar
week 1 week 1
20 21 22 23 VALE salary 24 25 26 27 28 29
Name RATE
1 1 1 6 3000 1500 1,500.00 BA 500 1 1 1
1 1 1 1 6 3000 1800 1,200.00 Mario 500
0 0 - Froilan 400
0 0 - skilled 1 450 1 1
0 0 - ronald 350 1 1 1
0 0 - helper1 350 1 1 1
-

2,700.00
6,000.00
- -

-
 PAYROLL april april
week 1
30 VALE salary 31 1 2 3 4 5 6
Name RATE
1 4 2000 1000 1,000.00 BA 500 1 1 1 1 1 1 6
0 0 - Mario 500 0
0 0 - Froilan 400 0
1 3 1350 1,350.00 skilled 1 450 1 1 1 1 1 1 6
1 4 1400 1100 300.00 ronald 350 0
1 4 1400 1,400.00 helper1 350 0
-

4,050.00
6,150.00
- -

-
 PAYROLL april april
week 1
VALE salary 31 1 2 3 4 5 6
Name RATE
3000 1750 1,250.00 BA 500 1 1 1 1 1 1 6 3000
0 - Mario 500 0 0
0 - Froilan 400 0 0
2700 1700 1,000.00 skilled 1 450 1 1 1 1 1 1 6 2700
0 - ronald 350 0 0
0 - helper1 350 0 0
-

2,250.00
5,700.00 5,700.00
- -

-
 PAYROLL april april
week 1
VALE salary 7 8 9 10 11 12 13 VALE
Name RATE
1750 1,250.00 BA 500 1 1 1 1 1 1 6 3000 1250
- Mario 500 0 0
- Froilan 400 0 0
1700 1,000.00 skilled 1 450 1 1 1 1 1 1 6 2700 1250
- jjoel 500 1 1 2 1000 1000
- helper1 350 0 0
-

2,250.00
6,700.00
- -

-
 PAYROLL april april
week 1
salary 14 15 16 17 18 19 20 VALE salary
Name RATE
1,750.00 BA 500 1 1 1 3 1500 1500 -
- Mario 500 0 0 -
- Froilan 400 0 0 -
1,450.00 skilled 1 450 1 1 1 3 1350 1350 -
- jjoel 500 0 0 -
- helper1 350 0 0 -
- -

3,200.00 -
2,850.00
- - -

-
PAYROLL april april PAYROLL
week 1
21 22 23 24 25 26 27 VALE salary
Name RATE Name
BA 500 1 1 1 1 1 5 2500 2000 500.00 BA
Mario 500 0 0 - Mario
Froilan 400 0 0 - Froilan
skilled 1 450 1 1 1 1 1 5 2250 650 1,600.00 skilled 1
jjoel 500 0 0 - ronald
helper1 350 0 0 - helper1
-

2,100.00
4,750.00
- -

-
 may april PAYROLL may
july week 1 july week 1
28 29 30 1 2 3 4 VALE salary 5
RATE Name RATE
500 1 1 500 1000 (500.00) BA 500
500 0 0 - Mario 500
400 0 0 - Froilan 400
450 1 1 450 500 (50.00) skilled 1 450
0 0 - skilled 2 450
0 0 - tatay 900
-

(550.00)
950.00
- - -

- -
 may april
week 1
6 7 8 9 10 11 VALE salary

1 1 1 1 1 5 2500 2000 500.00

1 1 500 500.00
0 0 -
1 1 1 1 1 5 2250 1500 750.00
1 1 2 900 900.00
1 1 1 3 2700 2,700.00
-

5,350.00
8,850.00 66,513
-
14,862.50
date items
25-Feb meryenda P 230.00
26-Feb meryenda P 100.00
27-Feb meryenda P 120.00
28-Feb meryenda P 160.00
1-Mar karne P 1,180.00
2-Mar inum P 1,000.00
3-Mar diesel P 500.00
3-Mar tistis P 200.00
3-Mar meryenda P 130.00
3-Mar peter P 100.00
4-Mar meryenda P 175.00
5-Mar meryenda P 210.00
6-Mar meryenda P 100.00
7-Mar pagamot (napako) P 800.00
8-Mar tinapay P 50.00
9-Mar meryenda P 250.00
10-Mar pansit P 350.00
11-Mar
12-Mar hiniram ni tatay P 3,000.00
13-Mar painum ni tatay P 300.00
14-Mar meryenda P 150.00
15-Mar diesel P 400.00
16-Mar belt P 220.00
16-Mar benlt installation P 300.00
16-Mar meryenda P 100.00
17-Mar
18-Mar meryenda P 120.00
19-Mar meryenda P 120.00
20-Mar meryenda P 180.00
21-Mar
22-Mar
23-Mar karne P 600.00
24-Mar diesel P 500.00
25-Mar
26-Mar karne P 300.00
27-Mar
28-Mar
29-Mar
30-Mar
31-Mar
1-Apr
2-Apr
3-Apr
 4-Apr
5-Apr
6-Apr meryenda P 230.00
7-Apr meryenda P 100.00
8-Apr
9-Apr meryenda P 200.00
10-Apr food P 1,000.00
11-Apr meryenda P 330.00
12-Apr change oil P 900.00
13-Apr
14-Apr
15-Apr
16-Apr
17-Apr
18-Apr
19-Apr
20-Apr
21-Apr
22-Apr
23-Apr
24-Apr meryenda P 150.00
25-Apr meryenda P 150.00
26-Apr 500 kay tatay P 500.00
27-Apr
28-Apr
29-Apr
30-Apr
1-May
2-May
3-May
4-May
5-May
6-May
7-May meryenda P 200.00
8-May meal P 840.00

P 16,545.00
PROJECT NAME: SIPAG - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-purpose Building (Barangay Hall and Day Care Center)

LOCATION: Catumbo , Catanauan, Quezon <BACK

BACK-UP COMPUTATION
PART I FACILITIES FOR THE ENGINEER
A.1.1(3) Construction of Field Office for the Engineer
Quantity: ----------------------------------------------------------------------- 1.00 ls
A.1.2(2) Provision of 4x4 Pick Up Type Service Vehicle for the Engineer
Quantity: ----------------------------------------------------------------------- 0.00 mo
A.1.4(1) Provision of Progress Photographs
Quantity: ----------------------------------------------------------------------- 240.00 ea

PART II OTHER GENERAL REQUIREMENTS

B.3 Permits and Clearances
Quantity: ----------------------------------------------------------------------- 1.00 ls
Permits and Clearances (0.15% of Civil Works)
B.5 Project Billboard/Signboard
Quantity: ----------------------------------------------------------------------- 1.00 ea
B.7(2) Occupational Safety and Health Program
Quantity: ----------------------------------------------------------------------- 1.00 ls
B.9 Mobilization / Demobilization
Quantity: ----------------------------------------------------------------------- 1.00 ls
Mobilization/ Demobilization (0.75% of Civil Works)
Note: Personnel Protective Equipment already used in the project site
PART A EARTHWORKS
801 (1) Removal of Structures and Obstruction
Quantity: ----------------------------------------------------------------------- 1.00 ls

803(1)a Structure Excavation(Common soil)

Quantity: ----------------------------------------------------------------------- 37.14 cu.m

STRUCTURE SETS x LENGTH x WIDTH x HEIGHT GRAVEL VOLUME

F1 9 x 1.20 x 1.20 x 1.45 0.1 20.09
F2 11 x 1.00 x 1.00 x 1.45 0.1 17.05
FTB-1 x 57.30 x 0.30 x 0.40 0.1 0.00
FTB-2 x 38.04 x 0.25 x 0.30 0.1 0.00
VOLUME = 37.14
TOTAL VOLUME = 37.14 cu.m.
say 37.14 cu.m.
804(1)a Embankment (from Roadway/Structure Excavation)
Quantity: ----------------------------------------------------------------------- 24.41 cu.m
*total excavation
STRUCTURE SETS x LENGTH x WIDTH x HEIGHT = VOLUME
F1 9 x 1.20 x 1.20 x 1.45 = 18.79
F2 11 x 1.00 x 1.00 x 1.45 = 15.95
TOTAL VOLUME = 34.74 cu.m.
*less the volume of Ff:
STRUCTURE SETS x LENGTH x WIDTH x HEIGHT = VOLUME
F1 9 x 1.20 x 1.20 x 0.25 = 3.24
F2 11 x 1.00 x 1.00 x 0.25 = 2.75
C1 9 x 0.20 x 0.40 x 1.20 = 0.86
C2 9 x 0.20 x 0.30 x 1.20 = 0.65
C3 2 x Area of Col. ( 2πr)0.94 x 1.50 = 2.83
VOLUME = 10.33
TOTAL VOLUME = 24.41 cu.m.
say 24.41 cu.m.
804(1)b Embankment (from Borrow)
Quantity: ----------------------------------------------------------------------- 35.16 cu.m.
STRUCTURE SETS x LENGTH x WIDTH x HEIGHT = VOLUME
Floor Area 1 x 19.60 x 7.80 x 0.20 = 30.58
TOTAL VOLUME = 30.58
*Average Slope of 5%, need cut and fill 15% compaction = 4.59
TOTAL VOLUME = 35.16
say 35.16 cu.m.
804(4) Gravel Fill
Quantity: ----------------------------------------------------------------------- 20.35 cu.m.
Volume of Gravel Bedding : (Assumed the Foot Print of the Building)
LOCATION SETS x LENGTH x WIDTH x THK. = VOLUME
F1 9 x 1.20 x 1.20 x 0.10 = 1.30
F2 11 x 1.00 x 1.00 x 0.10 = 1.10
FTB-1 1 x 57.30 x 0.30 x 0.10 = 1.72
FTB-2 1 x 38.04 x 0.25 x 0.10 = 0.95
SOF 1 1 x 19.60 x 7.80 x 0.10 = 15.29
TOTAL VOLUME = 20.35
say = 20.35 cu.m.
PROJECT NAME: SIPAG - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-purpose Building (Barangay Hall and Day Care Center)

LOCATION: Catumbo , Catanauan, Quezon <BACK

BACK-UP COMPUTATION

PART B PLAIN & REINFORCED CONCRETE WORKS

900(1)c2 Structural Concrete (Footing and Slab on Fill), Class A, 28 days
Quantity: ----------------------------------------------------------------------- 21.28 cu.m.
Volume of Concrete:
STRUCTURE SETS x LENGTH x WIDTH x HEIGHT = VOLUME
F1 9 x 1.20 x 1.20 x 0.25 = 3.24
F2 11 x 1.00 x 1.00 x 0.25 = 2.75
SOF 1 1 x 19.60 x 7.80 x 0.10 = 15.29
TOTAL VOLUME = 21.28
say = 21.28 cu.m.

900(1) Structural Concrete for Footing Tie Beam,Column, Suspended Slab,Girder/Beam (Class A 28 days)
Quantity: ----------------------------------------------------------------------- 63.60 cu.m.
Volume of Concrete:
STRUCTURE SETS x LENGTH x WIDTH x HEIGHT = VOLUME
FTB-1 1 x 57.30 x 0.30 x 0.40 = 6.88
FTB-2 1 x 38.04 x 0.25 x 0.30 = 2.85
2FB-1 1 x 42.10 x 0.20 x 0.40 = 3.37
2FB-2 1 x 30.85 x 0.20 x 0.30 = 1.85
RB-1 1 x 97.95 x 0.20 x 0.30 = 5.88
C1 9 x 0.20 x 0.40 x 6.50 = 4.68
C2 9 x 0.20 x 0.30 x 5.40 (Ave. Height C2) = 2.92
C3 2 x Area of Col. ( 2πr)0.94 x 6.50 = 12.25
Slab 2 x 19.60 x 5.85 x 0.10 = 22.93
TOTAL VOLUME = 63.60
say 63.60 cu.m.

902(1)a Reinforcing Steel (Deformed), Grade 40

Quantity: ----------------------------------------------------------------------- 10,827.77 kgs.
7850 x 1.55% x 84.88 = 10327.774
Stairs & Other Structure 500.00
TOTAL 10,827.77

903(2) Forms & False Works

Quantity: ----------------------------------------------------------------------- 187.00 SQ.M
Lateral Surface of Columns & Roof Beams:
Column 1: (3 USES) (0.30mx0.40m)xColumn qty. 2FB-1 (3 USES) 0.25mx0.40m
Set: 9.00 Col. Set: 1.00 Beam
Total Form Witdth: 1.40 m. Total Form Witdth: 1.40 m.
Height: 6.50 m. Length: 57.30 m.
Area: 27.33 sq.m. Area: 27.00 sq.m.
Column 2: (3 USES) (0.40mx0.20m)xColumn qty. 2FB - 2 (3 USES) 0.30mx0.20m (2 Sides)
Set: 9.00 Col. Set: 1.00 Beam
Total Form Witdth: 1.20 m. Total Form Witdth: 1.00 m.
Height: 5.40 m. Length: 38.04 m.
Area: 19.67 sq.m. Area: 13.00 sq.m.
Slab: RB-1 0.20mx0.30m
Set: 1.00 slab Set: 1.00 Beam
Total Form Witdth: 9.18 m. Total Form Witdth: 1.00 m.
Length: 5.85 m. Length: 30.85 m.
Area: 54.00 sq.m. Area: 31.00 sq.m.

Stairs & Other Strcuture 15 sq.m.

Gross Area: 187.00 sq.m.

say: 187.00 sq.m.

PART C FINISHING

1000(1) Soil Poisoning

Quantity: ----------------------------------------------------------------------- 10.00 L
Area of Building for Soil Poisoning : (Assumed the Foot Print of the Building)
LOCATION SETS x LENGTH x WIDTH = AREA
FLOOR AREA (Computer Generated Computation) = 152.88
AREA: = 152.88
Coverage (15 sq.m/L) = 10.19
TOTAL AREA: = 10.19 L
say 10.00 L
1046(2)a1 100 CHB Non-Load Bearing Wall (Including Reinforcing Steel)
Quantity: ----------------------------------------------------------------------- 60.03 sq.m
LOCATION SETS x LENGTH x HEIGHT area less THK. (mm) = AREA
Interior Wall 1.00 x 27.17 x 2.65 11.97 100.00 = 60.03
TOTAL AREA: = 60.03
say = 60.03 sq.m.
PROJECT NAME: SIPAG - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-purpose Building (Barangay Hall and Day Care Center)

LOCATION: Catumbo , Catanauan, Quezon <BACK

BACK-UP COMPUTATION
1046(2)a2 150 CHB Non-Load Bearing Wall (Including Reinforcing Steel)
Quantity: ----------------------------------------------------------------------- 216.60 sq.m
LOCATION SETS x LENGTH x HEIGHT area less THK. (mm) = AREA
Exterior Wall 1.00 x 87.21 x 3.05 49.39 150.00 = 216.60
TOTAL AREA: = 216.60
say 216.60 sq.m.
1007(1) Aluminum Glass Door
Quantity: ----------------------------------------------------------------------- 9.43 sq.m
TAG SETS x LENGTH x HEIGHT = AREA
D1 2.00 x 1.60 x 2.30 = 7.36
D3 1.00 x 0.90 x 2.30 = 2.07
TOTAL AREA: = 9.43
say 9.43 sq.m.

1008(1)c Aluminum Glass Window (Awning Type)

Quantity: ----------------------------------------------------------------------- 39.96 sq.m
TAG SETS x LENGTH x HEIGHT = AREA
W-1 23.00 x 0.55 x 1.80 = 22.77
W-2 11.00 x 1.20 x 1.20 = 15.84
W-3 5.00 x 0.60 x 0.45 = 1.35
TOTAL AREA: = 39.96
say 39.96 sq.m.
1010(2)a Hollow Core Flush Door
Quantity: ----------------------------------------------------------------------- 11.97 sqm
TAG SETS x LENGTH x HEIGHT = AREA
D2 4.00 x 0.75 x 2.10 = 6.30
D4 1.00 x 0.70 x 1.80 = 1.26
D5 3.00 x 0.70 x 2.10 = 4.41
TOTAL AREA: = 11.97
say 11.97 sq.m.

1004(2) Finishing Hardware

Quantity: ----------------------------------------------------------------------- 1.00 sets

1003(1)a1 4.5mm Fiber Cement Board on Metal Frame Ceiling

Quantity: ----------------------------------------------------------------------- 157.20 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
CL-1 COMPUTER GENERATED DATA (AUTOCAD) = 157.20
TOTAL AREA: = 157.20
say 157.20 sq.m
1016(1)a Waterproofing
Quantity: ----------------------------------------------------------------------- 5.85 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
TOILET 3.00 x 1.50 x 1.30 = 5.85
TOTAL AREA: = 5.85
say 5.85 sq.m

1018(1) Glazed Tiles and Trims

Quantity: ----------------------------------------------------------------------- 63.60 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
C.R WALL 1.00 x 24.00 x 2.65 = 63.60
HALL / DAYCARE CENTER COMPUTER GENERATED DATA (AUTOCAD) = 0.00
TOTAL AREA: = 63.60
say 63.60 sq.m.
1018(2) Unglazed Tiles
Quantity: ----------------------------------------------------------------------- 18.10 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
TOILET FLOOR 1.00 x 5.17 x 3.50 = 18.10
TOTAL AREA: = 18.10
say 18.10 sq.m.
1027(1) Cement Plaster Finish
Quantity: ----------------------------------------------------------------------- 553.26 sq.m
LOCATION SETS x AREA x FACE = AREA
CHB Wall 1.00 x 276.63 x 2.00 = 553.26
TOTAL AREA: = 553.26
say 553.26 sq.m

1038(1) Reflective Insulation

Quantity: ----------------------------------------------------------------------- 221.37 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
ROOF (HALL) 1.00 x COMPUTER GENERATED AREA (Auto Cad) = 64.17
ROOF (HALL) 1.00 x COMPUTER GENERATED AREA (Auto Cad) = 157.20
PROJECT NAME: SIPAG - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-purpose Building (Barangay Hall and Day Care Center)

LOCATION: Catumbo , Catanauan, Quezon <BACK

BACK-UP COMPUTATION
TOTAL AREA: = 221.37
say 221.37 sq.m

1040(1) Metal Lath and Accessories

Quantity: ----------------------------------------------------------------------- 0.00 l.s.

1032(1)a Painting Works (Masonry Painting)

Quantity: ----------------------------------------------------------------------- 553.26 sq.m
LOCATION SETS x AREA x FACE = AREA
6" CHB Wall 1.00 x 216.60 x 2.00 = 433.20
4" CHB Wall 1.00 x 60.03 x 2.00 = 120.06
TOTAL AREA: = 553.26
say 553.26 sq.m

1032(1C Painting Works (Metal Painting)

Quantity: ----------------------------------------------------------------------- 21.32 sq.m
LOCATION SETS x Width x Total Length = AREA

TRUSS 1 8.00 x 0.08 x 23.80 = 15.42

TRUSS 2 4.00 x 0.08 x 6.30 = 1.02

RAFTER 1.00 x 0.25 x 39.00 = 4.88

TOTAL AREA: = 21.32
say 21.32 sq.m

1014(1)b2 Prepainted Metal Sheets, above 0.427mm, Rib Type, Long Span
Quantity: ----------------------------------------------------------------------- 285.54 sq.m
LOCATION SETS x LENGTH x WIDTH = AREA
ROOF 1.00 x COMPUTER GENERATED COMPUTATION = 64.17
ROOF 1.00 x COMPUTER GENERATED COMPUTATION = 221.37
TOTAL AREA: = 285.54
say 285.54 sq.m

1013(2)b Fabricated Metal Roofing Accessory (Flashing, gauge 26)

Quantity: ----------------------------------------------------------------------- 63.35 m

1013(2)c Fabricated Metal Roofing Accessory (Gutter, gauge 24)

Quantity: ----------------------------------------------------------------------- 22.60 m

1047(2)a Structural Steel, RoofTruss

Quantity: ----------------------------------------------------------------------- 845.45 kgs
Formula:*Length x Unit Weight
448.39 kg 2∠50x50x3mm 190.40 l.m
29.67 kg 2∠25x25x1.5mm 50.40 l.m
367.38 kg C-Channel 100x50x6mm 39.00 l.m

Total Weight of Steel Purlins: 845.45 kg

Say: 845.45 kg
1047(2)b Structural Steel, Purlins
Quantity: ----------------------------------------------------------------------- 831.08 kgs
Formula:*Length x Unit Weight
683.89 kg LC 100 x 50 x 20 x 1.5mm 242.00 l.m
147.19 kg L 75 x 50x 3 mm x 50 leg (Cleats) 50.00 l.m

Total Weight of Steel Purlins: 831.08 kg

Say: 831.08 kg

1047(3)a Metal Structure Accessories (Anchor Bolts)

Quantity: ----------------------------------------------------------------------- 40.00 pc

1047(3)c Metal Structures Accessories (Turn Buckle)

Quantity: ----------------------------------------------------------------------- 40.00 pc

1047(7)b Metal Structures Accessories (Sag Rods)

Quantity: ----------------------------------------------------------------------- 69.26 kgs
Formula:*Length x Unit Weight
69.26 kg 12mmØ Plain Round Bar 78.00 l.m

1047(4) Metal Structures Accessories (Cross Bracing)

Quantity: ----------------------------------------------------------------------- 117.22 kgs
PROJECT NAME: SIPAG - Multi-Purpose Buildings/ Facilities to support Social Services - Construction of Multi-purpose Building (Barangay Hall and Day Care Center)

LOCATION: Catumbo , Catanauan, Quezon <BACK

BACK-UP COMPUTATION
Formula:*Length x Unit Weight
117.22 kg 12mmØ Plain Round Bar 132.00 l.m

1047(6) Metal Structures Accessories (Steel Plates)

Quantity: ----------------------------------------------------------------------- 65.00 kgs
Formula:*Volume x Qty. x Density of Steel
39.56 kg 200mm x 300mm x 6mm 14 pcs.
25.43 kg 150mm x 300mm x 12mm 6 pcs.

Total Weight of Steel Plates: 65.00 kg

Say: 65.00 kg

PART D PLUMBING/SANITARY WORKS

1001(8) Sewer Line Works
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1002(6) Cold Water Line Works
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1001(9) Downspout/Storm Drain
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1002(5) Sanitary/Plumbing Fixtures
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1001(11) Septic Vault Type-E
Quantity: ----------------------------------------------------------------------- 1.00 l.s

PART E ELECTRICAL WORKS

1100(19) Conduits, Boxes, and Fittings
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1101(18) Wires and Wiring Devices
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1102(21) Panel Board, Cabinets, Transformer and Accessories
Quantity: ----------------------------------------------------------------------- 1.00 l.s
1103(1) Lighting Fixtures
Quantity: ----------------------------------------------------------------------- 1.00 l.s
 scope Items qty uom unit cost Total unit cost
catnauan catnauan

for this week 6/6/2022 - 6/12/2022

1 foreman 7 days P 700.00 4,900.00
1 skilled 7 days P 600.00 4,200.00
2 semi skilled 7 days P 550.00 7,700.00
4 laborer 7 days P 420.00 11,760.00
1 driver 7 days P 550.00 3,850.00
1 MEALS 7 DAYS P 500.00 3,500.00
1 hauling vehicle 0 days -

35,910.00

Concrete works 7.875 cu.m

cement 71 bags P 265.00 P 18,815.00
sand 10 cu.m P 1,650.00 P 16,500.00
gravel 3/4 10 cu.m P 1,700.00 P 17,000.00
16mm RSB 96 pcs P 540.00 P 51,840.00
12mm RSB pcs P 297.00 -
10mm RSB 100 pcs P 217.00 P 21,700.00
tie wire 1 roll P 2,050.00 P 2,050.00
Nylon wire 5 rolls P 50.00 P 250.00
coco lumber 2x3x12 20 pcs P 150.00 P 3,000.00
coco lumber 2x2x12 20 pcs P 100.00 P 2,000.00
ordinary ply wood 5 pcs P 300.00 P 1,500.00

P 134,655.00

P 170,565.00

JOEMEL P 62,000.00 week 1 P 100,000.00 38,000.00

FRANCIS P 22,000.00 week 2 P 100,000.00 78,000.00
JOVY P 100,000.00 100,000.00

216,000.00
 scope Items qty uom unit cost Total unit cost
catnauan catnauan

for this week 6/6/2022 - 6/12/2022

1 foreman 7 days P 700.00 4,900.00
1 skilled 7 days P 600.00 4,200.00
2 semi skilled 7 days P 550.00 7,700.00
4 laborer 7 days P 420.00 11,760.00
1 driver 7 days P 550.00 3,850.00
1 MEALS 7 DAYS P 500.00 3,500.00
1 hauling vehicle 0 days -

35,910.00

Concrete works 7.875 cu.m

cement 100 bags P 220.00 P 22,000.00
sand 20 cu.m P 1,300.00 P 26,000.00
gravel 3/4 20 cu.m P 1,350.00 P 27,000.00
16mm RSB 100 pcs P 520.00 P 52,000.00
12mm RSB pcs P 285.00 -
10mm RSB 120 pcs P 185.00 P 22,200.00
tie wire 2 roll P 1,800.00 P 3,600.00
Nylon wire 5 rolls P 50.00 P 250.00
ordinary ply wood 1/4 5 pcs P 330.00 P 1,650.00
concrete nail 3" 1 kg P 100.00 P 100.00
coco lumber 2x3x12 pcs P 150.00 -
coco lumber 2x2x12 pcs P 100.00 -

P 154,800.00

P 190,710.00

JOEMEL P 62,000.00 week 1 P 100,000.00 38,000.00

FRANCIS P 22,000.00 week 2 P 100,000.00 78,000.00
JOVY P 100,000.00 100,000.00

216,000.00