AXEIA DEVELOPMENT CORPORATION

Project : GREEN MEADOWS RESIDENCES (PHASE 1&2)

Location : Brgy. Calansayan, San Jose, Batangas City
Subject : (BOQ) BILL OF QUANTITIES - Land Development

AMOUNT
SCOPE OF WORK QTY UNIT UNIT COST TOTAL
EQUIPMENT MATERIAL LABOR

A. DIRECT COST:
1. SURVEY WORKS 87,480.00 sqm 1.50 ₱ 131,220.00

2. CLEARING AND GRUBBING

A. Clearing 87,480.00 sq.m. 10.00 ₱ 874,800.00

3. EARTHWORKS
A. Excavation/Cut 26,976.00 cu.m. 30.00 ₱ 809,280.00

B. Engineering Fill 33,763.00 cu.m. 45.00 ₱ 1,519,335.00

4. ROADWORKS
A. Excavation/Cut 17,036.00 cu.m 30.00 ₱ 511,080.00

B. Engineering Fill 12,815.00 cu.m 45.00 ₱ 576,675.00

C. Coarse Preparation 21,343.00 sq.m. 20.00 20.00 ₱ 426,860.00

E. Coarse Materials (Road and Alleys)

Base coarse Materials 1,878.52 cu.m. 1,040.00 1,040.00 ₱ 1,953,660.80

F. Road and Alleys Concreting 17,922.00 sq.m.

Ready Mix Concrete (3000 psi, G1, S4) 2,688.70 cu.m. 5,100.00 5,100.00 ₱ 13,712,370.00
C-Purlins, 2" x 6" x 1.5mm x 6m 120.00 pc 1,050.00 1,050.00 ₱ 126,000.00
DSB, 12mm x 6m (Grade 40) (including stakes) 2,190.58 pc 240.00 240.00 ₱ 525,738.38
Ordinary Plywood, 3/8” pc 1,260.00 1,260.00 ₱ -
GI Wire, #16 117.11 kg 100.00 100.00 ₱ 11,711.47
Asphalt Sealants 142.40 bag 1,500.00 1,500.00 ₱ 213,601.18
Labor – Concreting of pavement 17,922.00 sq.m. 90.00 90.00 ₱ 1,612,980.00

G. Curbs and Gutters 6,833.00 lm

Portland cement 5,808.99 bag 230.00 230.00 ₱ 1,336,068.73
Gravel, G1 614.97 cu.m 1,200.00 1,200.00 ₱ 737,964.00
White Sand 307.49 cu.m 1,200.00 1,200.00 ₱ 368,982.00
Labor 6,833.00 l.m. 150.00 150.00 ₱ 1,024,950.00

H. Concrete Sidewalks 3,726.00 sqm

Portland cement 2,235.60 bag 230.00 230.00 ₱ 514,188.00
White Sand 167.67 cu.m 1,200.00 1,200.00 ₱ 201,204.00
Gravel, G1 335.34 cu.m 1,200.00 1,200.00 ₱ 402,408.00
Base coarse Materials 186.80 cu.m 1,040.00 1,040.00 ₱ 194,272.00
Labor 3,726.00 sq.m. 90.00 90.00 ₱ 335,340.00

5. SLOPE PROTECTION
A. SP-1: Gravity Type Retaining Wall, Dimension: 2.00m(L) x 2.00m(H) 7.00 nos
Lean Concrete Works: 1.16 cum 5,200.00 5,100.00 100.00 ₱ 6,006.00
Portland Cement, Type 1P 10.40 bag 240.00 230.00 10.00 ₱ 2,494.80
White Sand 0.58 cum 1,450.00 1,300.00 150.00 ₱ 837.38
Gravel G-1 1.16 cum 1,550.00 1,400.00 150.00 ₱ 1,790.25
Excavation & Riprap Works Use Class A Mixture: 21.56 cum 280.00 280.00 ₱ 6,036.80
Boulder, Class C 21.56 cum 2,250.00 1,450.00 800.00 ₱ 48,510.00
Portland Cement, Type 1P 55.47 bag 240.00 230.00 10.00 ₱ 13,313.78
White Sand 3.08 cum 1,350.00 1,200.00 150.00 ₱ 4,160.56
3"Ø x 3m PVC Pipe 3.73 pcs 565.00 540.00 25.00 ₱ 2,109.33
Gravel G-1 (For Gravel Pack) 0.38 cum 1,190.00 1,040.00 150.00 ₱ 449.82
Formworks Needed (Installation & Removal): 7.00 nos
Ordinary Plywood 1/2" thk. 3.50 pcs. 1,140.00 890.00 250.00 ₱ 3,990.00
2" x 2" x 10' rough lumber 17.50 pcs. 235.00 220.00 15.00 ₱ 4,112.50
2" x 3" x 10' rough lumber 17.50 pcs. 340.00 325.00 15.00 ₱ 5,950.00
CWN 1" 0.88 kilo 100.00 95.00 5.00 ₱ 87.50
CWN 3" 1.75 kilo 100.00 95.00 5.00 ₱ 175.00
CWN 2" 0.88 kilo 100.00 95.00 5.00 ₱ 87.50
#16 GI Tie Wire 0.88 kilo 105.00 100.00 5.00 ₱ 91.88
Plastering Works: 26.60 sqm 880.00 780.00 100.00 ₱ 23,408.00

B. SP-2: Gravity Type Retaining Walll, Dimension: 2.00m(L) x 3.00m(H) 5.00 nos
Lean Concrete Works: 1.24 cum 5,200.00 5,100.00 100.00 ₱ 6,435.00
Portland Cement, Type 1P 11.14 bag 240.00 230.00 10.00 ₱ 2,673.00
White Sand 0.62 cum 1,350.00 1,200.00 150.00 ₱ 835.31
Gravel G-1 1.24 cum 1,350.00 1,200.00 150.00 ₱ 1,670.63
Excavation & Riprap Works Use Class A Mixture: 34.65 cum 280.00 280.00 ₱ 9,702.00
Boulder, Class C 34.65 cum 2,250.00 1,450.00 800.00 ₱ 77,962.50
Portland Cement, Type 1P 89.15 bag 240.00 230.00 10.00 ₱ 21,397.15
White Sand 4.95 cum 1,350.00 1,200.00 150.00 ₱ 6,686.61
3"Ø x 3m PVC Pipe 7.50 pcs 565.00 540.00 25.00 ₱ 4,237.50
Gravel G-1 (For Gravel Pack) 0.54 cum 1,350.00 1,200.00 150.00 ₱ 729.00
Formworks Needed (Installation & Removal): 5.00 nos
Ordinary Plywood 1/2" thk. 7.50 pcs. 1,140.00 890.00 250.00 ₱ 8,550.00
2" x 2" x 10' rough lumber 37.50 pcs. 235.00 220.00 15.00 ₱ 8,812.50
2" x 3" x 10' rough lumber 37.50 pcs. 340.00 325.00 15.00 ₱ 12,750.00
CWN 1" 1.25 kilo 100.00 95.00 5.00 ₱ 125.00
CWN 3" 2.50 kilo 100.00 95.00 5.00 ₱ 250.00
CWN 2" 1.25 kilo 100.00 95.00 5.00 ₱ 125.00
#16 GI Tie Wire 1.25 kilo 105.00 100.00 5.00 ₱ 131.25
Plastering Works: 29.00 sqm 880.00 780.00 100.00 ₱ 25,520.00

C. SP-3: Gravity Type Retaining Walll, Dimension: 5.00m(L) x 3.00m(H) 1.00 nos
Page 1 of 20
 Lean Concrete Works: 0.76 cum 5,200.00 5,100.00 100.00 ₱ 3,932.50
Portland Cement, Type 1P 6.81 bag 240.00 230.00 10.00 ₱ 1,633.50
White Sand 0.38 cum 1,350.00 1,200.00 150.00 ₱ 510.47
Gravel G-1 0.76 cum 1,350.00 1,200.00 150.00 ₱ 1,020.94
Excavation & Riprap Works Use Class A Mixture: 18.43 cum 280.00 280.00 ₱ 5,159.00
Boulder, Class C 18.43 cum 2,250.00 1,450.00 800.00 ₱ 41,456.25
Portland Cement, Type 1P 47.41 bag 240.00 230.00 10.00 ₱ 11,377.85
White Sand 2.63 cum 1,350.00 1,200.00 150.00 ₱ 3,555.58
3"Ø x 3m PVC Pipe 4.50 pcs 565.00 540.00 25.00 ₱ 2,542.50
Gravel G-1 (For Gravel Pack) 0.32 cum 1,350.00 1,200.00 150.00 ₱ 437.40
Formworks Needed (Installation & Removal): 1.00 nos
Ordinary Plywood 1/2" thk. 2.50 pcs. 1,140.00 890.00 250.00 ₱ 2,850.00
2" x 2" x 10' rough lumber 12.50 pcs. 235.00 220.00 15.00 ₱ 2,937.50
2" x 3" x 10' rough lumber 12.50 pcs. 340.00 325.00 15.00 ₱ 4,250.00
CWN 1" 0.38 kilo 100.00 95.00 5.00 ₱ 37.50
CWN 3" 0.75 kilo 100.00 95.00 5.00 ₱ 75.00
CWN 2" 0.25 kilo 100.00 95.00 5.00 ₱ 25.00
#16 GI Tie Wire 0.25 kilo 105.00 100.00 5.00 ₱ 26.25
Plastering Works: 15.50 sqm 880.00 780.00 100.00 ₱ 13,640.00

D. CW-1: CHB Wall 6" w/o Buttress Wall (Max. H = 1.00m) 438.00 lm
Concreting:
Cement 1,159.56 bags 230.00 230.00 ₱ 266,698.48
Gravel 3/4" 71.50 cu.m. 1,600.00 1,600.00 ₱ 114,399.90
Sand 136.42 cu.m. 1,200.00 1,200.00 ₱ 163,702.39
Gravel G-1 15.69 cu.m. 1,200.00 1,200.00 ₱ 18,828.39
Formworks:
Ordinary Plywood 1/2" thk. 48.19 pcs. 890.00 890.00 ₱ 42,886.60
2" x 2" x 10' rough lumber 346.95 pcs. 220.00 220.00 ₱ 76,328.51
2" x 3" x 10' rough lumber 208.17 pcs. 325.00 325.00 ₱ 67,654.82
CWN 1" 8.67 kilo 90.00 90.00 ₱ 780.63
CWN 3" 34.69 kilo 90.00 90.00 ₱ 3,122.53
CWN 4" 52.04 kilo 90.00 90.00 ₱ 4,683.80
#16 GI Tie Wire 15.61 kilo 100.00 100.00 ₱ 1,561.27
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 1,650.17 pcs 160.00 160.00 ₱ 264,027.26
12 mm dia. X 6 m. Deformed Bar (Grade 40) 1,194.08 pcs 240.00 240.00 ₱ 286,578.87
16 mm dia. X 6 m. Deformed Bar (Grade 40) 289.12 pcs. 345.00 345.00 ₱ 99,747.49
CHB 6" 5,963.17 pcs 20.00 20.00 ₱ 119,263.30
Cement 483.02 bags 230.00 230.00 ₱ 111,093.76
Sand 40.25 cu.m. 1,200.00 1,200.00 ₱ 48,301.64
#16 GI Tie Wire 437.14 kilo 100.00 100.00 ₱ 43,713.98
4" dia PVC orange x 3 m. 144.56 pcs. 485.00 485.00 ₱ 70,112.36
Gravel G-1 39.03 cu.m. 1,200.00 1,200.00 ₱ 46,837.95
Labor 438.00 lm. 1,500.00 1,500.00 ₱ 657,000.00

E. CW-2: CHB 6" w/ Buttress Wall (Max. H = 2.00m) 266.00 lm

Concreting:
Cement 834.89 bags 230.00 230.00 ₱ 192,024.01
Gravel 3/4" 56.15 cu.m. 1,600.00 1,600.00 ₱ 89,844.32
Sand 98.22 cu.m. 1,200.00 1,200.00 ₱ 117,866.40
Gravel G-1 9.65 cu.m. 1,200.00 1,200.00 ₱ 11,577.60
Formworks:
Ordinary Plywood 1/2" thk. 29.56 pcs. 890.00 890.00 ₱ 26,304.44
2" x 2" x 10' rough lumber 212.80 pcs. 220.00 220.00 ₱ 46,816.00
2" x 3" x 10' rough lumber 127.68 pcs. 325.00 325.00 ₱ 41,496.00
CWN 1" 5.32 kilo 90.00 90.00 ₱ 478.80
CWN 3" 21.28 kilo 90.00 90.00 ₱ 1,915.20
CWN 4" 31.92 kilo 90.00 90.00 ₱ 2,872.80
#16 GI Tie Wire 9.58 kilo 100.00 100.00 ₱ 957.60
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 1,154.00 pcs 160.00 160.00 ₱ 184,639.47
12 mm dia. X 6 m. Deformed Bar (Grade 40) 918.59 pcs 240.00 240.00 ₱ 220,460.80
16 mm dia. X 6 m. Deformed Bar (Grade 40) 221.00 pcs. 345.00 345.00 ₱ 76,245.00
CHB 6" 6,051.50 pcs 20.00 20.00 ₱ 121,030.00
Cement 490.17 bags 230.00 230.00 ₱ 112,739.45
Sand 40.85 cu.m. 1,200.00 1,200.00 ₱ 49,017.15
#16 GI Tie Wire 332.50 kilo 100.00 100.00 ₱ 33,250.00
4" dia PVC orange x 3 m. 88.67 pcs. 485.00 485.00 ₱ 43,003.33
Gravel G-1 23.94 cu.m. 1,200.00 1,200.00 ₱ 28,728.00
Labor 266.00 lm. 1,500.00 1,500.00 ₱ 399,000.00

F. CW-3: CHB 6" w/ Buttress Wall (Max. H = 3.00m) 115.00 lm

Concreting:
Cement 579.99 bags 230.00 230.00 ₱ 133,397.47
Gravel 3/4" 35.76 cu.m. 1,600.00 1,600.00 ₱ 57,220.64
Sand 68.23 cu.m. 1,200.00 1,200.00 ₱ 81,880.80
Gravel G-1 7.85 cu.m. 1,200.00 1,200.00 ₱ 9,417.60
Formworks:
Ordinary Plywood 1/2" thk. 23.89 pcs. 890.00 890.00 ₱ 21,261.11
2" x 2" x 10' rough lumber 172.00 pcs. 220.00 220.00 ₱ 37,840.00
2" x 3" x 10' rough lumber 103.20 pcs. 325.00 325.00 ₱ 33,540.00
CWN 1" 4.30 kilo 90.00 90.00 ₱ 387.00
CWN 3" 17.20 kilo 90.00 90.00 ₱ 1,548.00
CWN 4" 25.80 kilo 90.00 90.00 ₱ 2,322.00
#16 GI Tie Wire 7.74 kilo 100.00 100.00 ₱ 774.00
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 818.08 pcs 160.00 160.00 ₱ 130,892.00
12 mm dia. X 6 m. Deformed Bar (Grade 40) 591.97 pcs 240.00 240.00 ₱ 142,072.00
16 mm dia. X 6 m. Deformed Bar (Grade 40) 143.33 pcs. 345.00 345.00 ₱ 49,450.00
CHB 6" 2,956.25 pcs 20.00 20.00 ₱ 59,125.00
Cement 239.46 bags 230.00 230.00 ₱ 55,074.94
Sand 19.95 cu.m. 1,200.00 1,200.00 ₱ 23,945.63
#16 GI Tie Wire 216.71 kilo 100.00 100.00 ₱ 21,671.28

Page 2 of 20
 4" dia PVC orange x 3 m. 71.67 pcs. 485.00 485.00 ₱ 34,758.33
Gravel G-1 19.35 cu.m. 1,200.00 1,200.00 ₱ 23,220.00
Labor 115.00 lm. 1,500.00 1,500.00 ₱ 172,500.00

6. RETAINING WALL FOR SPLIT ELEVATION

A. RW-1: Retaining Wall (0.80m - 1.00m) 15.00 lm
Materials:
Concreting/Masonry Works:
Portland Cement 26.00 bag 230.00 230.00 ₱ 5,980.00
White Sand, Washed 2.00 cum 1,200.00 1,200.00 ₱ 2,400.00
Gravel 3/4 2.00 cum 1,200.00 1,200.00 ₱ 2,400.00
4" Ordinary CHB 150.00 pcs 14.00 14.00 ₱ 2,100.00
Reinforcements:
12mm dia. X 6 m. Deformed Bar (Grade 40) 15.00 pcs 240.00 240.00 ₱ 3,600.00
10mm dia. X 6 m. Deformed Bar (Grade 40) 25.00 pcs 160.00 160.00 ₱ 4,000.00
8mm dia. X 6m Deformed Bar (Grade 40) 4.00 pcs 120.00 120.00 ₱ 480.00
GI Tie Wire #16 3.00 kgs 100.00 100.00 ₱ 300.00
Formworks:
Ordinary Plywood 1/2" 2.00 pcs 890.00 890.00 ₱ 1,780.00
Rough Lumber 2"x2"x10' 9.00 pcs 220.00 220.00 ₱ 1,980.00
Rough Lumber 2"x3"x10' 5.00 pcs 325.00 325.00 ₱ 1,625.00
CWN 3" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 1.00 kgs 90.00 90.00 ₱ 90.00
Labor: 15.00 lm 1,250.00 1,250.00 ₱ 18,750.00

B. RW-2: Retaining Wall (0.60m - 0.79m) 77.00 lm

Materials:
Concreting/Masonry Works:
Portland Cement 116.46 bag 230.00 230.00 ₱ 26,786.38
White Sand, Washed 9.63 cum 1,200.00 1,200.00 ₱ 11,550.00
Gravel 3/4 7.70 cum 1,200.00 1,200.00 ₱ 9,240.00
4" Ordinary CHB 1,001.00 pcs 14.00 14.00 ₱ 14,014.00
Reinforcements:
12mm dia. X 6 m. Deformed Bar (Grade 40) 51.98 pcs 160.00 160.00 ₱ 8,316.00
10mm dia. X 6 m. Deformed Bar (Grade 40) 102.99 pcs 240.00 240.00 ₱ 24,717.00
8mm dia. X 6m Deformed Bar (Grade 40) 21.18 pcs 120.00 120.00 ₱ 2,541.00
GI Tie Wire #16 11.55 kgs 100.00 100.00 ₱ 1,155.00
Formworks:
Ordinary Plywood 1/2" 8.66 pcs 890.00 890.00 ₱ 7,709.63
Rough Lumber 2"x2"x10' 43.31 pcs 220.00 220.00 ₱ 9,528.75
Rough Lumber 2"x3"x10' 25.99 pcs 325.00 325.00 ₱ 8,445.94
CWN 3" 2.89 kgs 90.00 90.00 ₱ 259.88
CWN 2" 1.93 kgs 90.00 90.00 ₱ 173.25
CWN 1" 0.96 kgs 90.00 90.00 ₱ 86.63
Labor: 77.00 lm 1,100.00 1,100.00 ₱ 84,700.00

7. SEWERLINE
a.) Manhole (300mmØ = 12inØ): 156.00 nos
Materials:
Portland Cement 780.00 bag 230.00 230.00 ₱ 179,400.00
Gravel G-1 25.35 cum 1,200.00 1,200.00 ₱ 30,420.00
Sand 62.14 cum 1,200.00 1,200.00 ₱ 74,571.72
6" Ordinary CHB 6,864.00 pcs 20.00 20.00 ₱ 137,280.00
10mm x 6m DSB 1,716.00 pcs 160.00 160.00 ₱ 274,560.00
12mm x 6m DSB 218.40 pcs 240.00 240.00 ₱ 52,416.00
GI Tie Wire #16 5.00 kgs 100.00 100.00 ₱ 500.00
1/2" Pywood 16.00 pcs 890.00 890.00 ₱ 14,240.00
2"x4"x10' Rough Lumber 32.00 pcs 440.00 440.00 ₱ 14,080.00
2"x4"x8' Rough Lumber 32.00 pcs 350.00 350.00 ₱ 11,200.00
CWN 2" 4.00 kgs 90.00 90.00 ₱ 360.00
CWN 1" 2.00 kgs 90.00 90.00 ₱ 180.00
Labor:
Manual Excavation (For Trimming) 55.90 cum 260.00 260.00 ₱ 14,533.16
Concreting of Bottom Part of Manhole 15.21 cum 300.00 300.00 ₱ 4,563.00
CHB Laying 6" 619.50 sqm 250.00 250.00 ₱ 154,874.00
Concreting of Manhole Cover 156.00 nos 150.00 150.00 ₱ 23,400.00
Rebar Fabrication 1,252.71 kgs 5.00 5.00 ₱ 6,263.56
Rebar Installation 1,252.71 kgs 5.00 5.00 ₱ 6,263.56
Formworks Fabrication (For Manhole Cover) 157.56 sqm 180.00 180.00 ₱ 28,360.80
Formworks Installation (For Manhole Cover) 157.56 sqm 300.00 300.00 ₱ 47,268.00
Hauling, Backfilling & General Cleaning Works 156.00 nos 650.00 650.00 ₱ 101,400.00

b.) Manhole (375mmØ = 15inØ): 10.00 nos

Materials:
Portland Cement 60.00 bag 230.00 230.00 ₱ 13,800.00
Gravel G-1 1.95 cum 1,200.00 1,200.00 ₱ 2,340.00
Sand 4.82 cum 1,200.00 1,200.00 ₱ 5,782.86
6" Ordinary CHB 530.00 pcs 20.00 20.00 ₱ 10,600.00
10mm x 6m DSB 140.00 pcs 160.00 160.00 ₱ 22,400.00
12mm x 6m DSB 14.00 pcs 240.00 240.00 ₱ 3,360.00
GI Tie Wire #16 9.48 kgs 100.00 100.00 ₱ 948.19
1/2" Pywood 2.00 pcs 890.00 890.00 ₱ 1,780.00
2"x4"x10' Rough Lumber 4.00 pcs 440.00 440.00 ₱ 1,760.00
2"x4"x8' Rough Lumber 4.00 pcs 350.00 350.00 ₱ 1,400.00
CWN 2" 0.50 kgs 90.00 90.00 ₱ 45.00
CWN 1" 0.25 kgs 90.00 90.00 ₱ 22.50
Labor:
Manual Excavation (For Trimming) 5.09 cum 260.00 260.00 ₱ 1,323.27
Concreting of Bottom Part of Manhole 1.30 cum 300.00 300.00 ₱ 390.00
CHB Laying 6" 47.99 sqm 250.00 250.00 ₱ 11,997.77
Concreting of Manhole Cover 10.00 nos 150.00 150.00 ₱ 1,500.00
Rebar Fabrication 98.81 kgs 5.00 5.00 ₱ 494.06
Rebar Installation 98.81 kgs 5.00 5.00 ₱ 494.06
Formworks Fabrication (For Manhole Cover) 10.10 sqm 180.00 180.00 ₱ 1,818.00

Page 3 of 20
 Formworks Installation (For Manhole Cover) 10.10 sqm 300.00 300.00 ₱ 3,030.00
Hauling, Backfilling & General Cleaning Works 10.00 nos 650.00 650.00 ₱ 6,500.00

c.) Manhole (450mmØ = 18inØ): 1.00 nos

Materials:
Portland Cement 7.00 bag 230.00 230.00 ₱ 1,610.00
Gravel G-1 0.20 cum 1,200.00 1,200.00 ₱ 234.00
Sand 0.52 cum 1,200.00 1,200.00 ₱ 621.11
6" Ordinary CHB 58.00 pcs 20.00 20.00 ₱ 1,160.00
10mm x 6m DSB 15.00 pcs 160.00 160.00 ₱ 2,400.00
12mm x 6m DSB 1.40 pcs 240.00 240.00 ₱ 336.00
GI Tie Wire #16 1.01 kgs 100.00 100.00 ₱ 100.74
Note: Reuse Formworks.
Labor:
Manual Excavation (For Trimming) 0.56 cum 260.00 260.00 ₱ 145.51
Concreting of Bottom Part of Manhole 0.13 cum 300.00 300.00 ₱ 39.00
CHB Laying 6" 5.22 sqm 250.00 250.00 ₱ 1,305.48
Concreting of Manhole Cover 1.00 nos 150.00 150.00 ₱ 150.00
Rebar Fabrication 10.50 kgs 5.00 5.00 ₱ 52.49
Rebar Installation 10.50 kgs 5.00 5.00 ₱ 52.49
Formworks Installation (For Manhole Cover) 1.01 sqm 300.00 300.00 ₱ 303.00
Hauling, Backfilling & General Cleaning Works 1.00 nos 650.00 650.00 ₱ 650.00

d.) Manhole (600mmØ = 24inØ): 4.00 nos

Materials:
Portland Cement 28.00 bag 230.00 230.00 ₱ 6,440.00
Gravel G-1 0.83 cum 1,200.00 1,200.00 ₱ 998.40
Sand 2.33 cum 1,200.00 1,200.00 ₱ 2,794.91
6" Ordinary CHB 268.00 pcs 20.00 20.00 ₱ 5,360.00
10mm x 6m DSB 68.00 pcs 160.00 160.00 ₱ 10,880.00
12mm x 6m DSB 5.60 pcs 240.00 240.00 ₱ 1,344.00
GI Tie Wire #16 4.50 kgs 100.00 100.00 ₱ 450.32
Labor:
Manual Excavation (For Trimming) 2.74 cum 260.00 260.00 ₱ 711.63
Concreting of Bottom Part of Manhole 0.57 cum 300.00 300.00 ₱ 171.60
CHB Laying 6" 23.69 sqm 250.00 250.00 ₱ 5,923.51
Concreting of Manhole Cover 4.00 nos 150.00 150.00 ₱ 600.00
Rebar Fabrication 46.93 kgs 5.00 5.00 ₱ 234.64
Rebar Installation 46.93 kgs 5.00 5.00 ₱ 234.64
Formworks Installation (For Manhole Cover) - Reuse Formworks 4.04 sqm 300.00 300.00 ₱ 1,212.00
Hauling, Backfilling & General Cleaning Works 4.00 nos 650.00 650.00 ₱ 2,600.00

e.) Manhole (750mmØ = 30inØ): 4.00 nos

Materials:
Portland Cement 44.00 bag 230.00 230.00 ₱ 10,120.00
Gravel G-1 2.95 cum 1,200.00 1,200.00 ₱ 3,538.08
Sand 2.67 cum 1,200.00 1,200.00 ₱ 3,205.39
6" Ordinary CHB 164.00 pcs 20.00 20.00 ₱ 3,280.00
10mm x 6m DSB 96.00 pcs 160.00 160.00 ₱ 15,360.00
12mm x 6m DSB 11.20 pcs 240.00 240.00 ₱ 2,688.00
GI Tie Wire #16 6.64 kgs 100.00 100.00 ₱ 663.83
1/2" Pywood 2.00 pcs 890.00 890.00 ₱ 1,780.00
2"x4"x10' Rough Lumber 1.00 pcs 440.00 440.00 ₱ 440.00
2"x4"x8' Rough Lumber 1.00 pcs 350.00 350.00 ₱ 350.00
2"x5"x8' Rough Lumber 6.00 pcs 440.00 440.00 ₱ 2,640.00
2"x2"x8' Rough Lumber 13.00 pcs 180.00 180.00 ₱ 2,340.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 0.75 kgs 90.00 90.00 ₱ 67.50
Labor:
Manual Excavation (For Trimming) 4.18 cum 260.00 260.00 ₱ 1,085.99
Concreting of Bottom Part of Manhole & RC Wall 4" thk. 2.43 cum 300.00 300.00 ₱ 728.52
CHB Laying 6" 15.03 sqm 250.00 250.00 ₱ 3,757.43
Concreting of Manhole Cover (2pcs. Per manhole) 4.00 nos 150.00 150.00 ₱ 600.00
Rebar Fabrication 69.18 kgs 5.00 5.00 ₱ 345.89
Rebar Installation 69.18 kgs 5.00 5.00 ₱ 345.89
Formworks Fabrication (For Manhole Cover & RC Wall 4" thk.) 19.89 sqm 180.00 180.00 ₱ 3,580.20
Formworks Installation (For Manhole Cover & RC Wall 4" thk.) 39.78 sqm 300.00 300.00 ₱ 11,934.00
Hauling, Backfilling & General Cleaning Works 4.00 nos 650.00 650.00 ₱ 2,600.00

f.) Manhole (900mmØ = 36inØ): 9.00 nos

Materials:
Portland Cement 108.00 bag 230.00 230.00 ₱ 24,840.00
Gravel G-1 7.01 cum 1,200.00 1,200.00 ₱ 8,409.96
Sand 6.22 cum 1,200.00 1,200.00 ₱ 7,461.58
6" Ordinary CHB 369.00 pcs 20.00 20.00 ₱ 7,380.00
10mm x 6m DSB 225.00 pcs 160.00 160.00 ₱ 36,000.00
12mm x 6m DSB 25.20 pcs 240.00 240.00 ₱ 6,048.00
GI Tie Wire #16 15.47 kgs 95.00 95.00 ₱ 1,469.56
1/2" Pywood 6.00 pcs 890.00 890.00 ₱ 5,340.00
2"x4"x10' Rough Lumber 1.00 pcs 440.00 440.00 ₱ 440.00
2"x4"x8' Rough Lumber 1.00 pcs 350.00 350.00 ₱ 350.00
2"x5"x8' Rough Lumber 6.00 pcs 440.00 440.00 ₱ 2,640.00
2"x2"x8' Rough Lumber 19.00 pcs 180.00 180.00 ₱ 3,420.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 0.75 kgs 90.00 90.00 ₱ 67.50
Labor:
Manual Excavation (For Trimming) 10.24 cum 260.00 260.00 ₱ 2,662.51
Concreting of Bottom Part of Manhole & RC Wall 4" thk. 5.84 cum 300.00 300.00 ₱ 1,751.49
CHB Laying 6" 34.06 sqm 250.00 250.00 ₱ 8,515.47
Concreting of Manhole Cover (2pcs. Per manhole) 9.00 nos 150.00 150.00 ₱ 1,350.00
Rebar Fabrication 161.20 kgs 5.00 5.00 ₱ 806.01
Rebar Installation 161.20 kgs 5.00 5.00 ₱ 806.01
Formworks Fabrication (For Manhole Cover & RC Wall 4" thk.) 19.89 sqm 180.00 180.00 ₱ 3,580.20
Formworks Installation (For Manhole Cover & RC Wall 4" thk.) 96.71 sqm 300.00 300.00 ₱ 29,011.50
Hauling, Backfilling & General Cleaning Works 9.00 nos 650.00 650.00 ₱ 5,850.00

g.) Reinforced Concrete Piping: 2,986.00 lm

Page 4 of 20
 Materials:
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 300mmØ x
2,422.00 pcs 430.00 430.00 ₱ 1,041,460.00
1.00M)
Labor 2,422.00 pcs 70.00 70.00 ₱ 169,540.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 375mmØ x
1.00M) 232.00 pcs 630.00 630.00 ₱ 146,160.00

Labor 232.00 pcs 80.00 80.00 ₱ 18,560.00

Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 450mmØ x
24.00 pcs 800.00 800.00 ₱ 19,200.00
1.00M)
Labor 24.00 pcs 100.00 100.00 ₱ 2,400.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 600mmØ x
1.00M) 43.00 pcs 1,200.00 1,200.00 ₱ 51,600.00

Labor 43.00 pcs 120.00 120.00 ₱ 5,160.00

Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 750mmØ x
50.00 pcs 1,800.00 1,800.00 ₱ 90,000.00
1.00M)
Labor 50.00 pcs 150.00 150.00 ₱ 7,500.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 900mmØ x
1.00M) 215.00 pcs 2,500.00 2,500.00 ₱ 537,500.00

Labor 215.00 pcs 180.00 180.00 ₱ 38,700.00

Pipe Collaring:
Portland Cement 180.00 bag 230.00 230.00 ₱ 41,400.00
White Sand 17.00 cum 1,200.00 1,200.00 ₱ 20,400.00

Labor:
RCP Lowering & Installation including pipe collaring w/ equipment
assistance 332.00 pcs 750.00 300.00 450.00 ₱ 249,000.00

h.) Steel Grating: 27.00 lm

Manual Excavation:
for Trench 10.66 cum 300.00 300.00 ₱ 3,197.37

Hauling, Spreading & Compaction of 2" Gravel Bedding: 13.50 sqm

Gravel G-1, Crushed, Washed 0.68 cum 1,350.00 1,200.00 150.00 ₱ 911.25

Concreting & Rebars of Bottom Slab: 1.01 cum

Portland Cement Typed 1P 9.24 bags 240.00 230.00 10.00 ₱ 2,216.84
White Sand, Washed 0.51 cum 1,350.00 1,200.00 150.00 ₱ 683.44
Gravel G-1, Crushed, Washed 1.01 cum 1,350.00 1,200.00 150.00 ₱ 1,366.88
DSB, 10mmØ x 6m 17.76 pcs 170.00 160.00 10.00 ₱ 3,019.74
GI Wire #16 2.69 kgs 105.00 100.00 5.00 ₱ 282.60

CHB Laying 4":

4" Ordinary CHB 390.79 pcs 14.00 14.00 ₱ 5,471.05
Portland Cement Typed 1P 19.89 bags 240.00 230.00 10.00 ₱ 4,774.74
White Sand, Washed 2.64 cum 1,350.00 1,200.00 150.00 ₱ 3,562.12
DSB, 10mm x 6m, Grade 275/40 19.89 pcs 170.00 160.00 10.00 ₱ 3,382.11
GI Wire #16 1.18 kgs 105.00 100.00 5.00 ₱ 123.67
Labor: CHB Laying 4" 31.26 sqm 45.00 45.00 ₱ 1,406.84

Concreting & Rebars of Top Portion of CHB: 0.54 cum

Portland Cement Typed 1P 4.97 bags 240.00 230.00 10.00 ₱ 1,193.68
White Sand, Washed 0.27 cum 1,350.00 1,200.00 150.00 ₱ 364.50
Gravel G-1, Crushed, Washed 0.54 cum 1,350.00 1,200.00 150.00 ₱ 729.00
DSB, 10mm x 6m, Grade 275/40 9.24 pcs 170.00 160.00 10.00 ₱ 1,570.26
GI Wire #16 1.40 kgs 105.00 100.00 5.00 ₱ 146.95

Steel Grating Works: 481.74 lm

Angle Bar 1" x 1" x 3/16" thk. X 6m 11.37 pcs 470.00 370.00 100.00 ₱ 5,343.16
Flat Bar 1" x 1/4" thk. X 6m 68.92 pcs 500.00 400.00 100.00 ₱ 34,460.53
12mm x 6m Plain Round Bar 4.97 pcs 255.00 240.00 15.00 ₱ 1,268.29
Welding Rod 3/32in (60-13) 2.13 kgs 130.00 120.00 10.00 ₱ 277.11

Application of Rust Prevention: 481.74 lm

Epoxy Primer (1coat) 0.71 gal 850.00 800.00 50.00 ₱ 603.95
Epoxy Enamel (2coats) 1.42 gal 1,250.00 1,200.00 50.00 ₱ 1,776.32

8. BRIDGE CONSTRUCTION
Bedding & Lean Concrete Works:
Boulder, Class C 114.00 cum 2,250.00 1,450.00 800.00 ₱ 256,500.00
Portland Cement, Type 1P 103.00 bag 230.00 230.00 ₱ 23,690.00
White Sand 24.00 cum 1,200.00 1,200.00 ₱ 28,800.00
Gravel G-1 12.00 cum 1,200.00 1,200.00 ₱ 14,400.00
Labor : Bedding Compaction 228.00 sqm 150.00 150.00 ₱ 34,200.00
Lean Concrete 12.00 cum 5,800.00 5,500.00 300.00 ₱ 69,600.00
Grouted Riprap Works including Excavation, Class A Mixture (Wingwall, Riprap,
Railing Guards & Shear Key Apron):
Boulder, Class C 281.00 cum 1,450.00 1,450.00 ₱ 407,450.00
Portland Cement, Type 1P 2,529.00 bag 230.00 230.00 ₱ 581,670.00
White Sand 140.50 cum 1,300.00 1,300.00 ₱ 182,650.00
Labor : Riprap Works + Excavation Works 281.00 cum 1,100.00 300.00 800.00 ₱ 309,100.00
Reinforced Concrete Pipe, Class 1:
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 1500mmØ
26.00 pcs 11,500.00 11,500.00 ₱ 299,000.00
x 1.00M) =
Portland Cement, Type 1P (For Pipe Collaring) 9.00 bag 230.00 230.00 ₱ 2,070.00
White Sand (For Pipe Collaring) 1.00 cum 1,200.00 1,200.00 ₱ 1,200.00
Labor : RCP Lowering & Installation including pipe collaring w/ equipment
assistance 26.00 pcs 1,500.00 800.00 700.00 ₱ 39,000.00

Formworks Needed:
Ordinary Plywood 1/2" 100.00 pcs 890.00 890.00 ₱ 89,000.00
2" x 2" x 10' Rough Lumber 900.00 pcs 220.00 220.00 ₱ 198,000.00
2" x 3" x 10' Rough Lumber 600.00 pcs 325.00 325.00 ₱ 195,000.00
CWN 1" 5.00 kgs 90.00 90.00 ₱ 450.00
CWN 3" 10.00 kgs 90.00 90.00 ₱ 900.00
CWN 4" 15.00 kgs 90.00 90.00 ₱ 1,350.00

Page 5 of 20
 CWN 2" 20.00 kgs 90.00 90.00 ₱ 1,800.00
GI Wire #16 12.00 kgs 100.00 100.00 ₱ 1,200.00
Labor : Formworks Fabrication/Installation & Removal 554.40 sqm 380.00 380.00 ₱ 210,672.00
Backfilling of Earth Filling Materials including compaction 1,280.48 cum 305.00 195.00 110.00 ₱ 390,544.88

GB-3: Gabion Wall (Max. H=3.00m) 16.00 lm

Materials:
1.0m x 1.0m x 2.0m Zinc Coated Gabions, Mesh 10 48.00 pc 2,500.00 2,500.00 ₱ 120,000.00
Boulders (200mm Min. Stone Size) 115.20 cum 1,450.00 1,450.00 ₱ 167,040.00
Geotextile Filter Cloth, Ts = 15kN/m (1.9mm x 4m x 175m) 150.40 sqm 75.00 75.00 ₱ 11,280.00

Labor:
Gabion works, Excavation, and backfilling w equipment assistance 115.20 cum 1,410.00 300.00 1,110.00 ₱ 162,432.00

Roadworks:
Roadway: 102.00 sq.m.
Ready Mix Concrete (3000 psi, G1, S4) 15.30 cu.m. 5,100.00 5,100.00 ₱ 78,041.54
C-Purlins, 2" x 6" x 1.5mm x 6m 4.75 pc 1,050.00 1,050.00 ₱ 4,991.34
DSB, 12mm x 6m (Grade 40) (including stakes) 12.47 pc 230.00 230.00 ₱ 2,867.48
Ordinary Plywood, 3/8” 0.25 pc 1,260.00 1,260.00 ₱ 313.74
GI Wire, #16 0.67 kg 100.00 100.00 ₱ 66.65
Asphalt Sealants 0.81 bag 1,500.00 1,500.00 ₱ 1,215.67
Labor – Concreting of pavement 102.00 sq.m. 100.00 100.00 ₱ 10,200.00

Curbs and Gutters 40.00 lm

Portland cement 34.01 bag 230.00 230.00 ₱ 7,821.27
Gravel, G1 3.60 cu.m 1,200.00 1,200.00 ₱ 4,320.00
White Sand 1.80 cu.m 1,200.00 1,200.00 ₱ 2,160.00
Labor 40.00 l.m. 200.00 200.00 ₱ 8,000.00

Concrete Sidewalks 24.00 sqm

Portland cement 14.40 bag 230.00 230.00 ₱ 3,312.00
White Sand 1.08 cu.m 1,200.00 1,200.00 ₱ 1,296.00
Gravel, G1 2.16 cu.m 1,200.00 1,200.00 ₱ 2,592.00
Base coarse materials 1.20 cu.m 1,550.00 1,550.00 ₱ 1,864.96
Labor 24.00 sq.m. 200.00 200.00 ₱ 4,800.00

Cyclone Fence (Standard Height = 1.8m) 36.00 lm

Materials:
Portland Cement-Type 1P (40kgs/bag) 12.32 bag 230.00 230.00 ₱ 2,833.73
Gravel 3/4", Crushed, Washed 1.53 cum 1,600.00 1,600.00 ₱ 2,453.72
White Sand, Washed 1.30 cum 1,200.00 1,200.00 ₱ 1,559.57
Gravel G-1, Crushed, Washed 0.39 cum 1,200.00 1,200.00 ₱ 467.87
10mmØx 6m DSB Bar (Grade 33) 25.65 pcs 160.00 160.00 ₱ 4,104.78
12mmØx 6m DSB Bar (Grade 33) 12.03 pcs 240.00 240.00 ₱ 2,888.32
GI Wire #16 6.00 kgs 100.00 100.00 ₱ 600.43
2"Ø x 6m BI Pipe Sch.40 20.04 pcs 2,200.00 2,200.00 ₱ 44,088.95
Cyclone Wire 4" (Galvanized) x 1.8 36.00 m 180.00 180.00 ₱ 6,480.00
Welding Rod 3/32in (60-13) 8.01 kgs 120.00 120.00 ₱ 960.69
Epoxy Primer (Color Gray), 1coat only 0.10 tin 800.00 800.00 ₱ 80.00
Epoxy Enamel (Color Gray), 2coats 0.20 tin 1,200.00 1,200.00 ₱ 240.00
Paint Brush 2" 0.50 pcs 50.00 50.00 ₱ 25.00

Labor:
Manual Excavation 1.54 cum 260.00 260.00 ₱ 400.08
Column & Post Concreting 24.04 pcs 500.00 500.00 ₱ 12,021.66
Cutting, Welding & Steel Works 24.04 pcs 250.00 250.00 ₱ 6,010.83
Cyclone Fence Installation 36.00 lm 200.00 200.00 ₱ 7,200.00
Painting of Cyclone Fence 56.66 sqm 75.00 75.00 ₱ 4,249.72
Cleaning & Hauling Works 36.00 lm 650.00 650.00 ₱ 23,400.00

General Cleaning & Hauling Works 1.00 lot 15,000.00 15,000.00 ₱ 15,000.00

9. WATERLINE
A. Supply & Installation of Water Tank including structural supports all in
accordance with designer's specification. 85,000.00 gal 0.00 ** NOT INCLUDED ** ₱ -

B. Gate Valves:
Materials:
1.) C.I. Gate Valve Mechanical Type with complete accessories - flange
and operating nuts,bolts&washer (MJ/MJ) :
50mmØ 5.00 set 5,700.00 5,500.00 200.00 ₱ 28,500.00
100mmØ 1.00 set 10,800.00 10,500.00 300.00 ₱ 10,800.00
150mmØ 1.00 set 16,500.00 16,000.00 500.00 ₱ 16,500.00
200mmØ 4.00 set 28,500.00 28,000.00 500.00 ₱ 114,000.00

2.) PVC Valve Box (for 50mmØ, 100mmØ, 150mmØ & 200mmØ) :
uPVC Pipe Blue (Series 8, Class 150), 125mmØ x 6m 1.00 pcs 3,400.00 3,100.00 300.00 ₱ 3,400.00
uPVC Pipe Blue (Series 8, Class 150), 150mmØ x 6m 1.00 pcs 6,800.00 6,200.00 600.00 ₱ 6,800.00

3.) Hinged C.I. Frame and Cover Marked "W" & Year of Construction 11.00 set 2,100.00 1,900.00 200.00 ₱ 23,100.00

4.) Concrete Support Block & Pad:

Portland Cement 4.00 bag 255.00 245.00 10.00 ₱ 1,020.00
White Sand 0.21 cum 1,350.00 1,200.00 150.00 ₱ 282.74
Gravel G-1 0.42 cum 1,350.00 1,200.00 150.00 ₱ 565.48
12mmØx 6m DSB Bar (Grade 33) 1.30 pcs 255.00 240.00 15.00 ₱ 331.50
GI Tie Wire #16 0.11 kgs 105.00 100.00 5.00 ₱ 11.64

C. Pipe Laying – uPVC Pipes C-150 :

a.) 50mmØ x 6m 489.00 pcs 980.00 980.00 ₱ 479,220.00
Labor & Hydrotest 489.00 pcs 360.00 360.00 ₱ 176,040.00

b.) 100mmØ x 6m 36.00 pcs 2,950.00 2,950.00 ₱ 106,200.00

Page 6 of 20
 Labor & Hydrotest 36.00 pcs 480.00 480.00 ₱ 17,280.00

c.) 150mmØ x 6m 73.00 pcs 6,200.00 6,200.00 ₱ 452,600.00

Labor & Hydrotest 73.00 pcs 600.00 600.00 ₱ 43,800.00

d.) 200mmØ x 6m 93.00 pcs 12,200.00 12,200.00 ₱ 1,134,600.00

Labor & Hydrotest 93.00 pcs 720.00 720.00 ₱ 66,960.00

D. Fittings - CI Mechanical Type :

200mmØ x 90deg Elbow 4.00 pcs 9,500.00 9,500.00 ₱ 38,000.00
200mmØ x 45deg Elbow 2.00 pcs 9,500.00 9,500.00 ₱ 19,000.00
200mmØ x 22.50deg Elbow 2.00 pcs 9,500.00 9,500.00 ₱ 19,000.00
200mmØ x 11.25deg Elbow 1.00 pcs 9,500.00 9,500.00 ₱ 9,500.00
150mmØ x 90deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mmØ x 45deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mmØ x 22.50deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
100mmØ x 90deg Elbow 1.00 pcs 4,200.00 4,200.00 ₱ 4,200.00
50mmØ x 90deg Elbow 5.00 pcs 2,500.00 2,500.00 ₱ 12,500.00
50mmØ x 45deg Elbow 1.00 pcs 2,500.00 2,500.00 ₱ 2,500.00
50mmØ x 22.50deg Elbow 5.00 pcs 2,500.00 2,500.00 ₱ 12,500.00
50mmØ x 11.25deg Elbow 10.00 pcs 2,500.00 2,500.00 ₱ 25,000.00
200mm x 200mmØ Tee 18.00 pcs 11,500.00 11,500.00 ₱ 207,000.00
150mm x 150mmØ Tee 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mm x 50mmØ Tee 2.00 pcs 6,800.00 6,800.00 ₱ 13,600.00
100mm x 100mmØ Tee 1.00 pcs 4,200.00 4,200.00 ₱ 4,200.00
100mm x 50mmØ Tee 7.00 pcs 4,200.00 4,200.00 ₱ 29,400.00
50mm x 50mmØ Tee 14.00 pcs 2,200.00 2,200.00 ₱ 30,800.00
200mm x 150mmØ Reducer 2.00 pcs 8,500.00 8,500.00 ₱ 17,000.00
200mm x 100mmØ Reducer 17.00 pcs 8,500.00 8,500.00 ₱ 144,500.00
150mm x 50mmØ Reducer 1.00 pcs 4,500.00 4,500.00 ₱ 4,500.00
100mm x 50mmØ Reducer 17.00 pcs 3,800.00 3,800.00 ₱ 64,600.00
End Cap 50mmØ 38.00 pcs 950.00 950.00 ₱ 36,100.00
End Cap 150mmØ 2.00 pcs 2,500.00 2,500.00 ₱ 5,000.00
Labor (Installation of fittings) 154.00 pcs 500.00 500.00 ₱ 77,000.00

Concrete thrust block:

Portland Cement 29.00 bag 230.00 230.00 ₱ 6,670.00
White Sand 2.40 cum 1,200.00 1,200.00 ₱ 2,880.00
Gravel, G-1 4.70 cum 1,200.00 1,200.00 ₱ 5,640.00
Labor: Concreting 154.00 pcs 100.00 100.00 ₱ 15,400.00

E. Air Release Valve :

1/2"Ø G.I. Elbow (Schedule 40) 13.00 pcs 55.00 55.00 ₱ 715.00
1" x 1/2"Ø G.I. Elbow Reducer 13.00 pcs 120.00 120.00 ₱ 1,560.00
25mmØ Air Release Valve 13.00 pcs 25,500.00 25,500.00 ₱ 331,500.00
Support Strap 13.00 pcs 150.00 150.00 ₱ 1,950.00
1"Ø G.I. Support Bar 13.00 pcs 1,200.00 1,200.00 ₱ 15,600.00
1"Ø x 4" G.I. Nipple Sch. 40 13.00 pcs 50.00 50.00 ₱ 650.00
25mmØ Corporation Stop 13.00 pcs 950.00 950.00 ₱ 12,350.00
Saddle Clamp 2"Ø x 1"Ø 10.00 pcs 250.00 250.00 ₱ 2,500.00
Saddle Clamp 6"Ø x 1"Ø 2.00 pcs 650.00 650.00 ₱ 1,300.00
Saddle Clamp 8"Ø x 1"Ø 1.00 pcs 1,200.00 1,200.00 ₱ 1,200.00
Labor (Installation of Air Release Valve) 13.00 set 3,000.00 3,000.00 ₱ 39,000.00

Enclosure (Box Type Basin) :

Portland Cement 7.00 bag 230.00 230.00 ₱ 1,610.00
Gravel G-1 0.40 cum 1,200.00 1,200.00 ₱ 480.00
Sand 0.70 cum 1,200.00 1,200.00 ₱ 840.00
4" Ordinary CHB 156.00 pcs 14.00 14.00 ₱ 2,184.00
10mm x 6m DSB, Grade 33 7.00 pcs 180.00 180.00 ₱ 1,260.00
GI Tie Wire #16 0.50 kgs 100.00 100.00 ₱ 50.00
Plywood 1/2" thk. 1.00 pcs 890.00 890.00 ₱ 890.00
Labor: Concreting & CHB Laying 13.00 pcs 1,500.00 1,500.00 ₱ 19,500.00

F. Fire Hydrant (Supply of all necessary materials & Installation) :

Tee Reducer G.I., 200mmØ x 75mmØ 2.00 pcs 8,900.00 8,500.00 400.00 ₱ 17,800.00
Tee Reducer G.I., 150mmØ x 75mmØ 3.00 pcs 6,800.00 6,500.00 300.00 ₱ 20,400.00
Tee Reducer G.I., 100mmØ x 75mmØ 1.00 pcs 4,700.00 4,500.00 200.00 ₱ 4,700.00
Gate Valve 75mmØ Mechanical Type with complete accessories - flange
and operating nuts,bolts&washer (MJ/MJ) 6.00 pcs 9,800.00 9,800.00 ₱ 58,800.00

uPVC Pipe Blue (Series 8, Class 150), 125mmØ x 6m 0.20 pcs 3,100.00 3,100.00 ₱ 620.00
uPVC Pipe Blue (Series 8, Class 150), 150mmØ x 6m 0.30 pcs 6,200.00 6,200.00 ₱ 1,860.00
Hinged C.I. Frame and Cover Marked "W" & Year of Construction 6.00 pcs 1,900.00 1,900.00 ₱ 11,400.00
G.I. 90°Elbow, 75mmØ 6.00 pcs 800.00 800.00 ₱ 4,800.00
G.I. Pipe, 75mmØ x 6m (Schedule 40) 2.00 pcs 4,200.00 4,200.00 ₱ 8,400.00
Angle Fire Hydrant 75mmØ with cap, chain & ring 6.00 set 21,500.00 21,500.00 ₱ 129,000.00
Labor (Fire Hydrant Installation) 6.00 pcs 3,000.00 3,000.00 ₱ 18,000.00

Concrete pad & thrust block:

Portland Cement 4.00 bag 230.00 230.00 ₱ 920.00
White Sand 0.30 cum 1,200.00 1,200.00 ₱ 360.00
Gravel, G-1 0.60 cum 1,200.00 1,200.00 ₱ 720.00
Labor: Concreting 6.00 pcs 100.00 100.00 ₱ 600.00

G. Household Connections :
Single Connections:
50mmØ x 3/4"mmØ Cast Iron Saddle Clamp 39.00 pcs 400.00 250.00 150.00 ₱ 15,600.00
150mmØ x 3/4"mmØ Cast Iron Saddle Clamp 5.00 pcs 800.00 650.00 150.00 ₱ 4,000.00
200mmØ x 3/4"mmØ Cast Iron Saddle Clamp 2.00 pcs 1,350.00 1,200.00 150.00 ₱ 2,700.00
3/4"Ø Brass Coupling Adaptor 46.00 pcs 550.00 550.00 ₱ 25,300.00
20mmØ(3/4") Polyethylene Tubing 218.00 lm 35.00 35.00 ₱ 7,630.00
3/4"Ø Male Coupling Adaptor (Brass Type) 46.00 pcs 550.00 550.00 ₱ 25,300.00
3/4" x 1/2" G.I. Elbow Reducer/PE Elbow (Threaded) 46.00 pcs 75.00 75.00 ₱ 3,450.00
Nipple GI (Schedule 40, Commercial) 12.50mmØ x 450mm 0.00 pcs 120.00 120.00 ₱ -
1/2"Ø G.I. End Plug (Schedule 40) 46.00 pcs 35.00 35.00 ₱ 1,610.00
Teflon Tape 10.00 roll 20.00 20.00 ₱ 200.00
Labor: Waterline Installation & Testing 46.00 units 400.00 400.00 ₱ 18,400.00

Page 7 of 20
 Double Connections:
50mmØ x 3/4"mmØ Cast Iron Saddle Clamp 333.00 pcs 400.00 250.00 150.00 ₱ 133,200.00
100mmØ x 3/4"mmØ Cast Iron Saddle Clamp 2.00 pcs 700.00 550.00 150.00 ₱ 1,400.00
150mmØ x 3/4"mmØ Cast Iron Saddle Clamp 37.00 pcs 800.00 650.00 150.00 ₱ 29,600.00
200mmØ x 3/4"mmØ Cast Iron Saddle Clamp 25.00 pcs 1,350.00 1,200.00 150.00 ₱ 33,750.00
3/4"Ø Brass Coupling Adaptor 397.00 pcs 550.00 550.00 ₱ 218,350.00
3/4"Ø Polyethylene Tubing 2,306.00 lm 35.00 35.00 ₱ 80,710.00
3/4"Ø Male Coupling Adaptor (Brass Type) 397.00 pcs 550.00 550.00 ₱ 218,350.00
GI Tee Threaded 3/4"Ø x 3/4"Ø 397.00 pcs 90.00 90.00 ₱ 35,730.00
Nipple GI (Schedule 40, Commercial) 3/4"Ø x 300mm 794.00 pcs 70.00 70.00 ₱ 55,580.00
3/4" x 1/2" G.I. Elbow Reducer/PE Elbow 794.00 pcs 75.00 75.00 ₱ 59,550.00
Nipple GI (Schedule 40, Commercial) 1/2"Ø x 450mm 794.00 pcs 120.00 120.00 ₱ 95,280.00
1/2"Ø G.I. End Plug (Schedule 40) 794.00 pcs 35.00 35.00 ₱ 27,790.00
Teflon Tape 20.00 roll 20.00 20.00 ₱ 400.00
Labor: Waterline Installation & Testing 794.00 units 600.00 600.00 ₱ 476,400.00

Concrete Thrust Block:

Portland Cement 6.00 bag 230.00 230.00 ₱ 1,380.00
White Sand 0.50 cum 1,200.00 1,200.00 ₱ 600.00
Gravel, G-1 1.00 cum 1,200.00 1,200.00 ₱ 1,200.00
Labor: Concreting 443.00 pcs 100.00 100.00 ₱ 44,300.00

H. Blow-off Valve 2.00 set 26,500.00 25,000.00 1,500.00 ₱ 53,000.00

10. PERIMETER FENCE

A. 4" CHB FENCE (Standard Height = 1.8m) 1,645.00 lm
Concreting Works:
Portland Cement-Type 1P (40kgs/bag) 754.36 bag 230.00 230.00 ₱ 173,503.70
Gravel 3/4", Crushed, Washed 85.17 cum 1,600.00 1,600.00 ₱ 136,272.19
White Sand, Washed 68.14 cum 1,200.00 1,200.00 ₱ 81,763.31
Gravel G-1, Crushed, Washed 21.90 cum 1,200.00 1,200.00 ₱ 26,281.07

Formworks:
Ordinary Plywood 1/2" thk. 119.24 pcs 890.00 890.00 ₱ 106,121.97
2" x 2" x 10' Rough Lumber 547.00 pcs 220.00 220.00 ₱ 120,340.00
2" x 3" x 10' Rough Lumber 547.00 pcs 325.00 325.00 ₱ 177,775.00
CWN 1" 34.07 kgs 90.00 90.00 ₱ 3,066.12
CWN 3" 109.50 kgs 90.00 90.00 ₱ 9,855.40
CWN 4" 163.04 kgs 90.00 90.00 ₱ 14,673.59
GI Wire #16 51.10 kgs 100.00 100.00 ₱ 5,110.21

Steel Works / Masonry Works / Tool Jointing:

10mmØx 6m DSB Bar (Grade 33) 3,832.66 pcs 160.00 160.00 ₱ 613,224.85
12mmØx 6m DSB Bar (Grade 33) 1,095.04 pcs 240.00 240.00 ₱ 262,810.65
CHB 4" 49,350.00 pcs 14.00 14.00 ₱ 690,900.00
Portland Cement-Type 1P (40kgs/bag) 2,423.70 bag 230.00 230.00 ₱ 557,450.59
White Sand, Washed 961.21 cum 1,200.00 1,200.00 ₱ 1,153,446.75
Gravel G-1, Crushed, Washed 99.77 cum 1,200.00 1,200.00 ₱ 119,724.85
Gravel 3/4", Crushed, Washed 65.70 cum 1,600.00 1,600.00 ₱ 105,124.26
GI Wire #16 401.52 kgs 100.00 100.00 ₱ 40,151.63

Labor:
Manual Excavation 552.39 cum 260.00 260.00 ₱ 143,621.15
Formworks Fabrication 591.32 sqm 180.00 180.00 ₱ 106,438.31
Rebar Fabrication 19,990.64 kgs 5.00 5.00 ₱ 99,953.22
Rebar Installation 19,990.64 kgs 5.00 5.00 ₱ 99,953.22
Formworks Installation & Removal 591.32 sqm 300.00 300.00 ₱ 177,397.19
CHB Laying 3,710.98 sqm 300.00 300.00 ₱ 1,113,295.12
Concreting 90.04 cum 300.00 300.00 ₱ 27,011.09
Tool Jointing 3,710.98 sqm 10.00 10.00 ₱ 37,109.84
Cleaning & Hauling 1,645.00 lm 60.00 60.00 ₱ 98,700.00

B. CYCLONE FENCE (Standard Height = 1.8m) 450.00 lm

Materials:
Portland Cement-Type 1P (40kgs/bag) 154.01 bag 230.00 230.00 ₱ 35,421.66
Gravel 3/4", Crushed, Washed 19.17 cum 1,600.00 1,600.00 ₱ 30,671.48
White Sand, Washed 16.25 cum 1,200.00 1,200.00 ₱ 19,494.58
Gravel G-1, Crushed, Washed 4.87 cum 1,200.00 1,200.00 ₱ 5,848.38
10mmØx 6m DSB Bar (Grade 33) 320.69 pcs 160.00 160.00 ₱ 51,309.75
12mmØx 6m DSB Bar (Grade 33) 150.43 pcs 240.00 240.00 ₱ 36,103.97
GI Wire #16 75.05 kgs 100.00 100.00 ₱ 7,505.42
2"Ø x 6m BI Pipe Sch.40 250.51 pcs 2,200.00 2,200.00 ₱ 551,111.91
Cyclone Wire 4" (Galvanized) x 1.8 450.00 m 180.00 180.00 ₱ 81,000.00
Welding Rod 3/32in (60-13) 100.07 kgs 120.00 120.00 ₱ 12,008.66
Epoxy Primer (Color Gray), 1coat only 1.25 tin 800.00 800.00 ₱ 1,000.00
Epoxy Enamel (Color Gray), 2coats 2.50 tin 1,200.00 1,200.00 ₱ 3,000.00
Paint Brush 2" 6.25 pcs 50.00 50.00 ₱ 312.50

Labor:
Manual Excavation 19.23 cum 260.00 260.00 ₱ 5,001.01
Column & Post Concreting 300.54 pcs 500.00 500.00 ₱ 150,270.76
Cutting, Welding & Steel Works 300.54 pcs 250.00 250.00 ₱ 75,135.38
Cyclone Fence Installation 450.00 lm 200.00 200.00 ₱ 90,000.00
Painting of Cyclone Fence 708.29 sqm 75.00 75.00 ₱ 53,121.55
Cleaning & Hauling Works 450.00 lm 60.00 60.00 ₱ 27,000.00

TOTAL DIRECT COST = ₱ 55,751,013.30

Cost per Square Meter (87,480m²) = ₱637.30/m²
Item Summary:
Cost/Sqm (Net
No.: PARTICULARS QTY UOM UNIT COST SUB-TOTAL AMOUNT Area) %
A. DIRECT COST:
1. SURVEY WORKS 87,480.00 sqm 1.50 131,220.00 ₱ 131,220.00 ₱ 1.61 0.24%
2. CLEARING AND GRUBBING 87,480.00 sqm 10.00 874,800.00 ₱ 874,800.00 ₱ 10.72 1.57%
3. EARTHWORKS (Excavation & Engineering Fill) 1.00 lot 2,328,615.00 2,328,615.00 ₱ 2,328,615.00 ₱ 28.53 4.18%
4. ROADWORKS:
Page 8 of 20
 Road Excavation/Cutting 17,036.00 cum 30.00 511,080.00 ₱ 511,080.00 ₱ 6.26 0.92%
Road Engineering Fill 12,815.00 cum 45.00 576,675.00 ₱ 576,675.00 ₱ 7.06 1.03%
Coarse Materials & Preparation 21,343.00 sqm 111.54 2,380,520.80 ₱ 2,380,520.80 ₱ 29.16 4.27%
Road & Alleys 17,922.00 sqm 904.05 16,202,401.02 ₱ 16,202,401.02 ₱ 198.49 29.06%
Curbs & Gutter 6,833.00 lm 507.53 3,467,964.73 ₱ 3,467,964.73 ₱ 42.48 6.22%
Concrete Sidewalk 3,726.00 sqm 442.14 1,647,412.00 ₱ 1,647,412.00 ₱ 20.18 2.95%
5. SLOPE PROTECTION:
SP-1: Gravity Type Retaining Wall, Dimension: 2.00m(L) x 2.00m(H) 7.00 nos 17,658.73 123,611.09 ₱ 123,611.09 ₱ 1.51 0.22%
SP-2: Gravity Type Retaining Walll, Dimension: 2.00m(L) x 3.00m(H) 5.00 nos 37,718.49 188,592.45 ₱ 188,592.45 ₱ 2.31 0.34%
SP-3: Gravity Type Retaining Walll, Dimension: 5.00m(L) x 3.00m(H) 1.00 nos 95,467.23 95,467.23 ₱ 95,467.23 ₱ 1.17 0.17%
CHB Wall-1: 6" w/o Buttress Wall (Max. H = 1.00m) 438.00 lm 5,724.48 2,507,323.93 ₱ 2,507,323.93 ₱ 30.72 4.50%
CHB Wall-2: 6" w/ Buttress Wall (Max. H = 2.00m) 266.00 lm 6,767.92 1,800,266.37 ₱ 1,800,266.37 ₱ 22.05 3.23%
CHB Wall-3: 6" w/ Buttress Wal (Max. H = 3.00m) 115.00 lm 9,498.24 1,092,297.80 ₱ 1,092,297.80 ₱ 13.38 1.96%
6. RETAINING WALL FOR SPLIT ELEVATION:
RW-1: Retaining Wall (0.80m - 1.00m) 15.00 lm 3,044.33 45,665.00 ₱ 45,665.00 ₱ 0.56 0.08%
RW-2: Retaining Wall (0.60m - 0.79m) 77.00 lm 2,717.19 209,223.44 ₱ 209,223.44 ₱ 2.56 0.38%
7. SEWERLINE:
Manhole (300mmØ = 12inØ) 156.00 nos 7,539.32 1,176,133.80 ₱ 1,176,133.80 ₱ 14.41 2.11%
Manhole (375mmØ = 15inØ) 10.00 nos 9,178.57 91,785.70 ₱ 91,785.70 ₱ 1.12 0.16%
Manhole (450mmØ = 18inØ) 1.00 nos 9,159.82 9,159.82 ₱ 9,159.82 ₱ 0.11 0.02%
Manhole (600mmØ = 24inØ) 4.00 nos 9,988.91 39,955.65 ₱ 39,955.65 ₱ 0.49 0.07%
Manhole (750mmØ = 30inØ) 4.00 nos 17,885.18 71,540.72 ₱ 71,540.72 ₱ 0.88 0.13%
Manhole (900mmØ = 36inØ) 9.00 nos 17,587.76 158,289.80 ₱ 158,289.80 ₱ 1.94 0.28%
Reinforced Concrete Piping 2,986.00 lm 816.67 2,438,580.00 ₱ 2,438,580.00 ₱ 29.87 4.37%
Steel Grating 27.00 lm 2,893.79 78,132.39 ₱ 78,132.39 ₱ 0.96 0.14%
8. CONSTRUCTION OF BRIDGE:
All necessary works for grouted riprap, Class A Mixture (Wingwall, Riprap,
Railing Guards, RCP & Shear Key Apron) 14.00 lm 238,446.21 3,338,246.88 ₱ 3,338,246.88
₱ 40.90 5.99%
GB-3: Gabion Wall (Max. H = 3.00m) 16.00 lm 28,797.00 460,752.00 ₱ 460,752.00 ₱ 5.64 0.83%
Roadway 102.00 sqm 957.81 97,696.44 ₱ 97,696.44 ₱ 1.20 0.18%
Curbs & Gutter 40.00 lm 557.53 22,301.27 ₱ 22,301.27 ₱ 0.27 0.04%
Concrete Sidewalk 24.00 sqm 577.71 13,864.96 ₱ 13,864.96 ₱ 0.17 0.02%
Cyclone Fence (Standard Height = 1.8m) 36.00 lm 3,335.15 120,065.36 ₱ 120,065.36 ₱ 1.47 0.22%
General Cleaning & Hauling Works 1.00 lot 15,000.00 15,000.00 ₱ 15,000.00 ₱ 0.18 0.03%
9. WATERLINE:
Supply & Installation of Water Tank including structural supports all in
85,000.00 gal ** NOT INCLUDED **
accordance with designer's specification.
uPVC Piping C-150, including installation of fittings, line valves, hydrants,
4,134.00 lm 1,427.18 5,899,980.36 ₱ 5,899,980.36 ₱ 72.28 10.58%
air release valves & household connections.
10. PERIMETER FENCE:
4" CHB FENCE (Standard Height = 1.8m) 1,645.00 lm 3,830.44 6,301,075.28 ₱ 6,301,075.28 ₱ 77.19 11.30%
CYCLONE FENCE (Standard Height = 1.8m) 450.00 lm 2,745.15 1,235,317.01 ₱ 1,235,317.01 ₱ 15.13 2.22%
TOTAL ESTIMATED DIRECT COST = ₱ 55,751,013.30
Cost per Square Meter (Gross Area) = 87,480.00 ₱637.30/m²
Cost per Square Meter (Net Area) = 81,628.00 ₱682.99/m²

No.: PARTICULARS QTY UOM UNIT COST AMOUNT

B. INDIRECT COST (General Requirements/Preliminaries)
Mobilization & Demobilization 1.00 lot ₱200,000.00 ₱ 200,000.00
Tools/Machines Needed 1.00 lot ₱150,000.00 ₱ 150,000.00 ₱ 2,295,020.27 ₱2,295,020.27
Temporary Connections, Power & Water (Assumption 2yrs.) 1.00 lot ₱200,000.00 ₱ 200,000.00
Temporary Facilities (Barracks) 1.00 unit ₱180,000.00 ₱ 180,000.00
Temporary Facilities (Warehouse) 1.00 unit ₱100,000.00 ₱ 100,000.00
Site Management (Assumption 2yrs.) 1.00 lot ₱550,000.00 ₱ 550,000.00
Contractor's Tax-EWT, 2% 1.00 lot ₱1,115,020.27 ₱ 1,115,020.27
Contractor's Profit, 10% lot ₱5,575,101.33 ₱ -
Consumables, Materials & Labor Contingency, 3% lot ₱1,672,530.40 ₱ -
TOTAL ESTIMATED INDIRECT COST = ₱ 2,495,020.27

GRAND TOTAL ESTIMATED PROJECT COST (A + B) = ₱ 58,246,033.57

Cost per Sqm (Gross Area) = 87,480.00 ₱665.82/m²
Cost per Sqm (Net Area) = 81,628.00 ₱713.55/m²

Page 9 of 20
AXEIA DEVELOPMENT CORPORATION
Project : GREEN MEADOWS RESIDENCES (PHASE 1&2)
Location : Brgy. Calansayan, San Jose, Batangas City
Subject : (BOQ) BILL OF QUANTITIES - Land Development

AMOUNT
SCOPE OF WORK QTY UNIT UNIT COST TOTAL
EQUIPMENT MATERIAL LABOR

A. DIRECT COST:
1. SURVEY WORKS 87,480.00 sqm 1.50 ₱ 131,220.00

2. CLEARING AND GRUBBING

A. Clearing 87,480.00 sq.m. 10.00 ₱ 874,800.00

3. EARTHWORKS
A. Excavation/Cut 26,976.00 cu.m. 30.00 ₱ 809,280.00
###
B. Engineering Fill 33,763.00 cu.m. 45.00 ₱ 1,519,335.00

4. ROADWORKS
A. Excavation/Cut 17,036.00 cu.m 30.00 ₱ 511,080.00

B. Engineering Fill 12,815.00 cu.m 45.00 ₱ 576,675.00

C. Coarse Preparation 21,343.00 sq.m. 20.00 20.00 ₱ 426,860.00

E. Coarse Materials (Road and Alleys) ###

Base coarse Materials 1,878.52 cu.m. 1,040.00 1,040.00 ₱ 1,953,660.80

F. Road and Alleys Concreting 17,922.00 sq.m.

Ready Mix Concrete (3000 psi, G1, S4) 2,688.70 cu.m. 5,100.00 5,100.00 ₱ 13,712,370.00
C-Purlins, 2" x 6" x 1.5mm x 6m 120.00 pc 1,050.00 1,050.00 ₱ 126,000.00
DSB, 12mm x 6m (Grade 40) (including stakes) 2,190.58 pc 240.00 240.00 ₱ 525,738.38
Ordinary Plywood, 3/8” pc 1,260.00 1,260.00 ₱ -
GI Wire, #16 117.11 kg 100.00 100.00 ₱ 11,711.47
Asphalt Sealants 142.40 bag 1,500.00 1,500.00 ₱ 213,601.18
Labor – Concreting of pavement 17,922.00 sq.m. 90.00 90.00 ₱ 1,612,980.00

G. Curbs and Gutters 6,833.00 lm ###

Portland cement 5,808.99 bag 230.00 230.00 ₱ 1,336,068.73
Gravel, G1 614.97 cu.m 1,200.00 1,200.00 ₱ 737,964.00
White Sand 307.49 cu.m 1,200.00 1,200.00 ₱ 368,982.00
Labor 6,833.00 l.m. 150.00 150.00 ₱ 1,024,950.00

H. Concrete Sidewalks 3,726.00 sqm ###

Portland cement 2,235.60 bag 230.00 230.00 ₱ 514,188.00
White Sand 167.67 cu.m 1,200.00 1,200.00 ₱ 201,204.00
Gravel, G1 335.34 cu.m 1,200.00 1,200.00 ₱ 402,408.00
Base coarse Materials 186.80 cu.m 1,040.00 1,040.00 ₱ 194,272.00
Labor 3,726.00 sq.m. 90.00 90.00 ₱ 335,340.00

5. SLOPE PROTECTION
A. SP-1: Gravity Type Retaining Wall, Dimension: 2.00m(L) x 2.00m(H) 7.00 nos ###
Lean Concrete Works: 1.16 cum 5,200.00 5,100.00 100.00 ₱ 6,006.00
Portland Cement, Type 1P 10.40 bag 240.00 230.00 10.00 ₱ 2,494.80
White Sand 0.58 cum 1,450.00 1,300.00 150.00 ₱ 837.38
Gravel G-1 1.16 cum 1,550.00 1,400.00 150.00 ₱ 1,790.25
Excavation & Riprap Works Use Class A Mixture: 21.56 cum 280.00 280.00 ₱ 6,036.80
Boulder, Class C 21.56 cum 2,250.00 1,450.00 800.00 ₱ 48,510.00
Portland Cement, Type 1P 55.47 bag 240.00 230.00 10.00 ₱ 13,313.78
White Sand 3.08 cum 1,350.00 1,200.00 150.00 ₱ 4,160.56
3"Ø x 3m PVC Pipe 3.73 pcs 565.00 540.00 25.00 ₱ 2,109.33
Gravel G-1 (For Gravel Pack) 0.38 cum 1,190.00 1,040.00 150.00 ₱ 449.82
Formworks Needed (Installation & Removal): 7.00 nos
Ordinary Plywood 1/2" thk. 3.50 pcs. 1,140.00 890.00 250.00 ₱ 3,990.00
2" x 2" x 10' rough lumber 17.50 pcs. 235.00 220.00 15.00 ₱ 4,112.50
2" x 3" x 10' rough lumber 17.50 pcs. 340.00 325.00 15.00 ₱ 5,950.00
CWN 1" 0.88 kilo 100.00 95.00 5.00 ₱ 87.50
CWN 3" 1.75 kilo 100.00 95.00 5.00 ₱ 175.00
CWN 2" 0.88 kilo 100.00 95.00 5.00 ₱ 87.50
#16 GI Tie Wire 0.88 kilo 105.00 100.00 5.00 ₱ 91.88
Plastering Works: 26.60 sqm 880.00 780.00 100.00 ₱ 23,408.00

B. SP-2: Gravity Type Retaining Walll, Dimension: 2.00m(L) x 3.00m(H) 5.00 nos ###
Lean Concrete Works: 1.24 cum 5,200.00 5,100.00 100.00 ₱ 6,435.00
Portland Cement, Type 1P 11.14 bag 240.00 230.00 10.00 ₱ 2,673.00
White Sand 0.62 cum 1,350.00 1,200.00 150.00 ₱ 835.31
Gravel G-1 1.24 cum 1,350.00 1,200.00 150.00 ₱ 1,670.63
Excavation & Riprap Works Use Class A Mixture: 34.65 cum 280.00 280.00 ₱ 9,702.00
Boulder, Class C 34.65 cum 2,250.00 1,450.00 800.00 ₱ 77,962.50
Portland Cement, Type 1P 89.15 bag 240.00 230.00 10.00 ₱ 21,397.15
White Sand 4.95 cum 1,350.00 1,200.00 150.00 ₱ 6,686.61
3"Ø x 3m PVC Pipe 7.50 pcs 565.00 540.00 25.00 ₱ 4,237.50
Gravel G-1 (For Gravel Pack) 0.54 cum 1,350.00 1,200.00 150.00 ₱ 729.00
Formworks Needed (Installation & Removal): 5.00 nos
Ordinary Plywood 1/2" thk. 7.50 pcs. 1,140.00 890.00 250.00 ₱ 8,550.00
2" x 2" x 10' rough lumber 37.50 pcs. 235.00 220.00 15.00 ₱ 8,812.50
2" x 3" x 10' rough lumber 37.50 pcs. 340.00 325.00 15.00 ₱ 12,750.00
CWN 1" 1.25 kilo 100.00 95.00 5.00 ₱ 125.00
CWN 3" 2.50 kilo 100.00 95.00 5.00 ₱ 250.00
CWN 2" 1.25 kilo 100.00 95.00 5.00 ₱ 125.00
#16 GI Tie Wire 1.25 kilo 105.00 100.00 5.00 ₱ 131.25

Page 10 of 20
 Plastering Works: 29.00 sqm 880.00 780.00 100.00 ₱ 25,520.00

C. SP-3: Gravity Type Retaining Walll, Dimension: 5.00m(L) x 3.00m(H) 1.00 nos ###
Lean Concrete Works: 0.76 cum 5,200.00 5,100.00 100.00 ₱ 3,932.50
Portland Cement, Type 1P 6.81 bag 240.00 230.00 10.00 ₱ 1,633.50
White Sand 0.38 cum 1,350.00 1,200.00 150.00 ₱ 510.47
Gravel G-1 0.76 cum 1,350.00 1,200.00 150.00 ₱ 1,020.94
Excavation & Riprap Works Use Class A Mixture: 18.43 cum 280.00 280.00 ₱ 5,159.00
Boulder, Class C 18.43 cum 2,250.00 1,450.00 800.00 ₱ 41,456.25
Portland Cement, Type 1P 47.41 bag 240.00 230.00 10.00 ₱ 11,377.85
White Sand 2.63 cum 1,350.00 1,200.00 150.00 ₱ 3,555.58
3"Ø x 3m PVC Pipe 4.50 pcs 565.00 540.00 25.00 ₱ 2,542.50
Gravel G-1 (For Gravel Pack) 0.32 cum 1,350.00 1,200.00 150.00 ₱ 437.40
Formworks Needed (Installation & Removal): 1.00 nos
Ordinary Plywood 1/2" thk. 2.50 pcs. 1,140.00 890.00 250.00 ₱ 2,850.00
2" x 2" x 10' rough lumber 12.50 pcs. 235.00 220.00 15.00 ₱ 2,937.50
2" x 3" x 10' rough lumber 12.50 pcs. 340.00 325.00 15.00 ₱ 4,250.00
CWN 1" 0.38 kilo 100.00 95.00 5.00 ₱ 37.50
CWN 3" 0.75 kilo 100.00 95.00 5.00 ₱ 75.00
CWN 2" 0.25 kilo 100.00 95.00 5.00 ₱ 25.00
#16 GI Tie Wire 0.25 kilo 105.00 100.00 5.00 ₱ 26.25
Plastering Works: 15.50 sqm 880.00 780.00 100.00 ₱ 13,640.00

D. CW-1: CHB Wall 6" w/o Buttress Wall (Max. H = 1.00m) 438.00 lm
Concreting: ###
Cement 1,159.56 bags 230.00 230.00 ₱ 266,698.48
Gravel 3/4" 71.50 cu.m. 1,600.00 1,600.00 ₱ 114,399.90
Sand 136.42 cu.m. 1,200.00 1,200.00 ₱ 163,702.39
Gravel G-1 15.69 cu.m. 1,200.00 1,200.00 ₱ 18,828.39
Formworks:
Ordinary Plywood 1/2" thk. 48.19 pcs. 890.00 890.00 ₱ 42,886.60
2" x 2" x 10' rough lumber 346.95 pcs. 220.00 220.00 ₱ 76,328.51
2" x 3" x 10' rough lumber 208.17 pcs. 325.00 325.00 ₱ 67,654.82
CWN 1" 8.67 kilo 90.00 90.00 ₱ 780.63
CWN 3" 34.69 kilo 90.00 90.00 ₱ 3,122.53
CWN 4" 52.04 kilo 90.00 90.00 ₱ 4,683.80
#16 GI Tie Wire 15.61 kilo 100.00 100.00 ₱ 1,561.27
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 1,650.17 pcs 160.00 160.00 ₱ 264,027.26
12 mm dia. X 6 m. Deformed Bar (Grade 40) 1,194.08 pcs 240.00 240.00 ₱ 286,578.87
16 mm dia. X 6 m. Deformed Bar (Grade 40) 289.12 pcs. 345.00 345.00 ₱ 99,747.49
CHB 6" 5,963.17 pcs 20.00 20.00 ₱ 119,263.30
Cement 483.02 bags 230.00 230.00 ₱ 111,093.76
Sand 40.25 cu.m. 1,200.00 1,200.00 ₱ 48,301.64
#16 GI Tie Wire 437.14 kilo 100.00 100.00 ₱ 43,713.98
4" dia PVC orange x 3 m. 144.56 pcs. 485.00 485.00 ₱ 70,112.36
Gravel G-1 39.03 cu.m. 1,200.00 1,200.00 ₱ 46,837.95
Labor 438.00 lm. 1,500.00 1,500.00 ₱ 657,000.00

E. CW-2: CHB 6" w/ Buttress Wall (Max. H = 2.00m) 266.00 lm

Concreting: ###
Cement 834.89 bags 230.00 230.00 ₱ 192,024.01
Gravel 3/4" 56.15 cu.m. 1,600.00 1,600.00 ₱ 89,844.32
Sand 98.22 cu.m. 1,200.00 1,200.00 ₱ 117,866.40
Gravel G-1 9.65 cu.m. 1,200.00 1,200.00 ₱ 11,577.60
Formworks:
Ordinary Plywood 1/2" thk. 29.56 pcs. 890.00 890.00 ₱ 26,304.44
2" x 2" x 10' rough lumber 212.80 pcs. 220.00 220.00 ₱ 46,816.00
2" x 3" x 10' rough lumber 127.68 pcs. 325.00 325.00 ₱ 41,496.00
CWN 1" 5.32 kilo 90.00 90.00 ₱ 478.80
CWN 3" 21.28 kilo 90.00 90.00 ₱ 1,915.20
CWN 4" 31.92 kilo 90.00 90.00 ₱ 2,872.80
#16 GI Tie Wire 9.58 kilo 100.00 100.00 ₱ 957.60
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 1,154.00 pcs 160.00 160.00 ₱ 184,639.47
12 mm dia. X 6 m. Deformed Bar (Grade 40) 918.59 pcs 240.00 240.00 ₱ 220,460.80
16 mm dia. X 6 m. Deformed Bar (Grade 40) 221.00 pcs. 345.00 345.00 ₱ 76,245.00
CHB 6" 6,051.50 pcs 20.00 20.00 ₱ 121,030.00
Cement 490.17 bags 230.00 230.00 ₱ 112,739.45
Sand 40.85 cu.m. 1,200.00 1,200.00 ₱ 49,017.15
#16 GI Tie Wire 332.50 kilo 100.00 100.00 ₱ 33,250.00
4" dia PVC orange x 3 m. 88.67 pcs. 485.00 485.00 ₱ 43,003.33
Gravel G-1 23.94 cu.m. 1,200.00 1,200.00 ₱ 28,728.00
Labor 266.00 lm. 1,500.00 1,500.00 ₱ 399,000.00

F. CW-3: CHB 6" w/ Buttress Wall (Max. H = 3.00m) 115.00 lm

Concreting: ###
Cement 579.99 bags 230.00 230.00 ₱ 133,397.47
Gravel 3/4" 35.76 cu.m. 1,600.00 1,600.00 ₱ 57,220.64
Sand 68.23 cu.m. 1,200.00 1,200.00 ₱ 81,880.80
Gravel G-1 7.85 cu.m. 1,200.00 1,200.00 ₱ 9,417.60
Formworks:
Ordinary Plywood 1/2" thk. 23.89 pcs. 890.00 890.00 ₱ 21,261.11
2" x 2" x 10' rough lumber 172.00 pcs. 220.00 220.00 ₱ 37,840.00
2" x 3" x 10' rough lumber 103.20 pcs. 325.00 325.00 ₱ 33,540.00
CWN 1" 4.30 kilo 90.00 90.00 ₱ 387.00
CWN 3" 17.20 kilo 90.00 90.00 ₱ 1,548.00
CWN 4" 25.80 kilo 90.00 90.00 ₱ 2,322.00
#16 GI Tie Wire 7.74 kilo 100.00 100.00 ₱ 774.00
Steel Works/ Masonry Works/Tooljoint:
10 mm dia. X 6 m. Deformed Bar (Grade 40) 818.08 pcs 160.00 160.00 ₱ 130,892.00
12 mm dia. X 6 m. Deformed Bar (Grade 40) 591.97 pcs 240.00 240.00 ₱ 142,072.00
16 mm dia. X 6 m. Deformed Bar (Grade 40) 143.33 pcs. 345.00 345.00 ₱ 49,450.00
Page 11 of 20
 CHB 6" 2,956.25 pcs 20.00 20.00 ₱ 59,125.00
Cement 239.46 bags 230.00 230.00 ₱ 55,074.94
Sand 19.95 cu.m. 1,200.00 1,200.00 ₱ 23,945.63
#16 GI Tie Wire 216.71 kilo 100.00 100.00 ₱ 21,671.28
4" dia PVC orange x 3 m. 71.67 pcs. 485.00 485.00 ₱ 34,758.33
Gravel G-1 19.35 cu.m. 1,200.00 1,200.00 ₱ 23,220.00
Labor 115.00 lm. 1,500.00 1,500.00 ₱ 172,500.00

6. RETAINING WALL FOR SPLIT ELEVATION

A. RW-1: Retaining Wall (0.80m - 1.00m) 15.00 lm
Materials:
Concreting/Masonry Works: ###
Portland Cement 26.00 bag 230.00 230.00 ₱ 5,980.00
White Sand, Washed 2.00 cum 1,200.00 1,200.00 ₱ 2,400.00
Gravel 3/4 2.00 cum 1,200.00 1,200.00 ₱ 2,400.00
4" Ordinary CHB 150.00 pcs 14.00 14.00 ₱ 2,100.00
Reinforcements:
12mm dia. X 6 m. Deformed Bar (Grade 40) 15.00 pcs 240.00 240.00 ₱ 3,600.00
10mm dia. X 6 m. Deformed Bar (Grade 40) 25.00 pcs 160.00 160.00 ₱ 4,000.00
8mm dia. X 6m Deformed Bar (Grade 40) 4.00 pcs 120.00 120.00 ₱ 480.00
GI Tie Wire #16 3.00 kgs 100.00 100.00 ₱ 300.00
Formworks:
Ordinary Plywood 1/2" 2.00 pcs 890.00 890.00 ₱ 1,780.00
Rough Lumber 2"x2"x10' 9.00 pcs 220.00 220.00 ₱ 1,980.00
Rough Lumber 2"x3"x10' 5.00 pcs 325.00 325.00 ₱ 1,625.00
CWN 3" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 1.00 kgs 90.00 90.00 ₱ 90.00
Labor: 15.00 lm 1,250.00 1,250.00 ₱ 18,750.00

B. RW-2: Retaining Wall (0.60m - 0.79m) 77.00 lm

Materials:
Concreting/Masonry Works: ###
Portland Cement 116.46 bag 230.00 230.00 ₱ 26,786.38
White Sand, Washed 9.63 cum 1,200.00 1,200.00 ₱ 11,550.00
Gravel 3/4 7.70 cum 1,200.00 1,200.00 ₱ 9,240.00
4" Ordinary CHB 1,001.00 pcs 14.00 14.00 ₱ 14,014.00
Reinforcements:
12mm dia. X 6 m. Deformed Bar (Grade 40) 51.98 pcs 160.00 160.00 ₱ 8,316.00
10mm dia. X 6 m. Deformed Bar (Grade 40) 102.99 pcs 240.00 240.00 ₱ 24,717.00
8mm dia. X 6m Deformed Bar (Grade 40) 21.18 pcs 120.00 120.00 ₱ 2,541.00
GI Tie Wire #16 11.55 kgs 100.00 100.00 ₱ 1,155.00
Formworks:
Ordinary Plywood 1/2" 8.66 pcs 890.00 890.00 ₱ 7,709.63
Rough Lumber 2"x2"x10' 43.31 pcs 220.00 220.00 ₱ 9,528.75
Rough Lumber 2"x3"x10' 25.99 pcs 325.00 325.00 ₱ 8,445.94
CWN 3" 2.89 kgs 90.00 90.00 ₱ 259.88
CWN 2" 1.93 kgs 90.00 90.00 ₱ 173.25
CWN 1" 0.96 kgs 90.00 90.00 ₱ 86.63
Labor: 77.00 lm 1,100.00 1,100.00 ₱ 84,700.00

7. SEWERLINE
a.) Manhole (300mmØ = 12inØ): 156.00 nos
Materials: ###
Portland Cement 780.00 bag 230.00 230.00 ₱ 179,400.00
Gravel G-1 25.35 cum 1,200.00 1,200.00 ₱ 30,420.00
Sand 62.14 cum 1,200.00 1,200.00 ₱ 74,571.72
6" Ordinary CHB 6,864.00 pcs 20.00 20.00 ₱ 137,280.00
10mm x 6m DSB 1,716.00 pcs 160.00 160.00 ₱ 274,560.00
12mm x 6m DSB 218.40 pcs 240.00 240.00 ₱ 52,416.00
GI Tie Wire #16 5.00 kgs 100.00 100.00 ₱ 500.00
1/2" Pywood 16.00 pcs 890.00 890.00 ₱ 14,240.00
2"x4"x10' Rough Lumber 32.00 pcs 440.00 440.00 ₱ 14,080.00
2"x4"x8' Rough Lumber 32.00 pcs 350.00 350.00 ₱ 11,200.00
CWN 2" 4.00 kgs 90.00 90.00 ₱ 360.00
CWN 1" 2.00 kgs 90.00 90.00 ₱ 180.00
Labor:
Manual Excavation (For Trimming) 55.90 cum 260.00 260.00 ₱ 14,533.16
Concreting of Bottom Part of Manhole 15.21 cum 300.00 300.00 ₱ 4,563.00
CHB Laying 6" 619.50 sqm 250.00 250.00 ₱ 154,874.00
Concreting of Manhole Cover 156.00 nos 150.00 150.00 ₱ 23,400.00
Rebar Fabrication 1,252.71 kgs 5.00 5.00 ₱ 6,263.56
Rebar Installation 1,252.71 kgs 5.00 5.00 ₱ 6,263.56
Formworks Fabrication (For Manhole Cover) 157.56 sqm 180.00 180.00 ₱ 28,360.80
Formworks Installation (For Manhole Cover) 157.56 sqm 300.00 300.00 ₱ 47,268.00
Hauling, Backfilling & General Cleaning Works 156.00 nos 650.00 650.00 ₱ 101,400.00

b.) Manhole (375mmØ = 15inØ): 10.00 nos

Materials: ###
Portland Cement 60.00 bag 230.00 230.00 ₱ 13,800.00
Gravel G-1 1.95 cum 1,200.00 1,200.00 ₱ 2,340.00
Sand 4.82 cum 1,200.00 1,200.00 ₱ 5,782.86
6" Ordinary CHB 530.00 pcs 20.00 20.00 ₱ 10,600.00
10mm x 6m DSB 140.00 pcs 160.00 160.00 ₱ 22,400.00
12mm x 6m DSB 14.00 pcs 240.00 240.00 ₱ 3,360.00
GI Tie Wire #16 9.48 kgs 100.00 100.00 ₱ 948.19
1/2" Pywood 2.00 pcs 890.00 890.00 ₱ 1,780.00
2"x4"x10' Rough Lumber 4.00 pcs 440.00 440.00 ₱ 1,760.00
2"x4"x8' Rough Lumber 4.00 pcs 350.00 350.00 ₱ 1,400.00
CWN 2" 0.50 kgs 90.00 90.00 ₱ 45.00
CWN 1" 0.25 kgs 90.00 90.00 ₱ 22.50
Labor:
Manual Excavation (For Trimming) 5.09 cum 260.00 260.00 ₱ 1,323.27

Page 12 of 20
 Concreting of Bottom Part of Manhole 1.30 cum 300.00 300.00 ₱ 390.00
CHB Laying 6" 47.99 sqm 250.00 250.00 ₱ 11,997.77
Concreting of Manhole Cover 10.00 nos 150.00 150.00 ₱ 1,500.00
Rebar Fabrication 98.81 kgs 5.00 5.00 ₱ 494.06
Rebar Installation 98.81 kgs 5.00 5.00 ₱ 494.06
Formworks Fabrication (For Manhole Cover) 10.10 sqm 180.00 180.00 ₱ 1,818.00
Formworks Installation (For Manhole Cover) 10.10 sqm 300.00 300.00 ₱ 3,030.00
Hauling, Backfilling & General Cleaning Works 10.00 nos 650.00 650.00 ₱ 6,500.00

c.) Manhole (450mmØ = 18inØ): 1.00 nos

Materials: ###
Portland Cement 7.00 bag 230.00 230.00 ₱ 1,610.00
Gravel G-1 0.20 cum 1,200.00 1,200.00 ₱ 234.00
Sand 0.52 cum 1,200.00 1,200.00 ₱ 621.11
6" Ordinary CHB 58.00 pcs 20.00 20.00 ₱ 1,160.00
10mm x 6m DSB 15.00 pcs 160.00 160.00 ₱ 2,400.00
12mm x 6m DSB 1.40 pcs 240.00 240.00 ₱ 336.00
GI Tie Wire #16 1.01 kgs 100.00 100.00 ₱ 100.74
Note: Reuse Formworks.
Labor:
Manual Excavation (For Trimming) 0.56 cum 260.00 260.00 ₱ 145.51
Concreting of Bottom Part of Manhole 0.13 cum 300.00 300.00 ₱ 39.00
CHB Laying 6" 5.22 sqm 250.00 250.00 ₱ 1,305.48
Concreting of Manhole Cover 1.00 nos 150.00 150.00 ₱ 150.00
Rebar Fabrication 10.50 kgs 5.00 5.00 ₱ 52.49
Rebar Installation 10.50 kgs 5.00 5.00 ₱ 52.49
Formworks Installation (For Manhole Cover) 1.01 sqm 300.00 300.00 ₱ 303.00
Hauling, Backfilling & General Cleaning Works 1.00 nos 650.00 650.00 ₱ 650.00

d.) Manhole (600mmØ = 24inØ): 4.00 nos

Materials: ###
Portland Cement 28.00 bag 230.00 230.00 ₱ 6,440.00
Gravel G-1 0.83 cum 1,200.00 1,200.00 ₱ 998.40
Sand 2.33 cum 1,200.00 1,200.00 ₱ 2,794.91
6" Ordinary CHB 268.00 pcs 20.00 20.00 ₱ 5,360.00
10mm x 6m DSB 68.00 pcs 160.00 160.00 ₱ 10,880.00
12mm x 6m DSB 5.60 pcs 240.00 240.00 ₱ 1,344.00
GI Tie Wire #16 4.50 kgs 100.00 100.00 ₱ 450.32
Labor:
Manual Excavation (For Trimming) 2.74 cum 260.00 260.00 ₱ 711.63
Concreting of Bottom Part of Manhole 0.57 cum 300.00 300.00 ₱ 171.60
CHB Laying 6" 23.69 sqm 250.00 250.00 ₱ 5,923.51
Concreting of Manhole Cover 4.00 nos 150.00 150.00 ₱ 600.00
Rebar Fabrication 46.93 kgs 5.00 5.00 ₱ 234.64
Rebar Installation 46.93 kgs 5.00 5.00 ₱ 234.64
Formworks Installation (For Manhole Cover) - Reuse Formworks 4.04 sqm 300.00 300.00 ₱ 1,212.00
Hauling, Backfilling & General Cleaning Works 4.00 nos 650.00 650.00 ₱ 2,600.00

e.) Manhole (750mmØ = 30inØ): 4.00 nos

Materials: ###
Portland Cement 44.00 bag 230.00 230.00 ₱ 10,120.00
Gravel G-1 2.95 cum 1,200.00 1,200.00 ₱ 3,538.08
Sand 2.67 cum 1,200.00 1,200.00 ₱ 3,205.39
6" Ordinary CHB 164.00 pcs 20.00 20.00 ₱ 3,280.00
10mm x 6m DSB 96.00 pcs 160.00 160.00 ₱ 15,360.00
12mm x 6m DSB 11.20 pcs 240.00 240.00 ₱ 2,688.00
GI Tie Wire #16 6.64 kgs 100.00 100.00 ₱ 663.83
1/2" Pywood 2.00 pcs 890.00 890.00 ₱ 1,780.00
2"x4"x10' Rough Lumber 1.00 pcs 440.00 440.00 ₱ 440.00
2"x4"x8' Rough Lumber 1.00 pcs 350.00 350.00 ₱ 350.00
2"x5"x8' Rough Lumber 6.00 pcs 440.00 440.00 ₱ 2,640.00
2"x2"x8' Rough Lumber 13.00 pcs 180.00 180.00 ₱ 2,340.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 0.75 kgs 90.00 90.00 ₱ 67.50
Labor:
Manual Excavation (For Trimming) 4.18 cum 260.00 260.00 ₱ 1,085.99
Concreting of Bottom Part of Manhole & RC Wall 4" thk. 2.43 cum 300.00 300.00 ₱ 728.52
CHB Laying 6" 15.03 sqm 250.00 250.00 ₱ 3,757.43
Concreting of Manhole Cover (2pcs. Per manhole) 4.00 nos 150.00 150.00 ₱ 600.00
Rebar Fabrication 69.18 kgs 5.00 5.00 ₱ 345.89
Rebar Installation 69.18 kgs 5.00 5.00 ₱ 345.89
Formworks Fabrication (For Manhole Cover & RC Wall 4" thk.) 19.89 sqm 180.00 180.00 ₱ 3,580.20
Formworks Installation (For Manhole Cover & RC Wall 4" thk.) 39.78 sqm 300.00 300.00 ₱ 11,934.00
Hauling, Backfilling & General Cleaning Works 4.00 nos 650.00 650.00 ₱ 2,600.00

f.) Manhole (900mmØ = 36inØ): 9.00 nos

Materials: ###
Portland Cement 108.00 bag 230.00 230.00 ₱ 24,840.00
Gravel G-1 7.01 cum 1,200.00 1,200.00 ₱ 8,409.96
Sand 6.22 cum 1,200.00 1,200.00 ₱ 7,461.58
6" Ordinary CHB 369.00 pcs 20.00 20.00 ₱ 7,380.00
10mm x 6m DSB 225.00 pcs 160.00 160.00 ₱ 36,000.00
12mm x 6m DSB 25.20 pcs 240.00 240.00 ₱ 6,048.00
GI Tie Wire #16 15.47 kgs 95.00 95.00 ₱ 1,469.56
1/2" Pywood 6.00 pcs 890.00 890.00 ₱ 5,340.00
2"x4"x10' Rough Lumber 1.00 pcs 440.00 440.00 ₱ 440.00
2"x4"x8' Rough Lumber 1.00 pcs 350.00 350.00 ₱ 350.00
2"x5"x8' Rough Lumber 6.00 pcs 440.00 440.00 ₱ 2,640.00
2"x2"x8' Rough Lumber 19.00 pcs 180.00 180.00 ₱ 3,420.00
CWN 2" 1.00 kgs 90.00 90.00 ₱ 90.00
CWN 1" 0.75 kgs 90.00 90.00 ₱ 67.50
Labor:
Manual Excavation (For Trimming) 10.24 cum 260.00 260.00 ₱ 2,662.51
Concreting of Bottom Part of Manhole & RC Wall 4" thk. 5.84 cum 300.00 300.00 ₱ 1,751.49
CHB Laying 6" 34.06 sqm 250.00 250.00 ₱ 8,515.47

Page 13 of 20
 Concreting of Manhole Cover (2pcs. Per manhole) 9.00 nos 150.00 150.00 ₱ 1,350.00
Rebar Fabrication 161.20 kgs 5.00 5.00 ₱ 806.01
Rebar Installation 161.20 kgs 5.00 5.00 ₱ 806.01
Formworks Fabrication (For Manhole Cover & RC Wall 4" thk.) 19.89 sqm 180.00 180.00 ₱ 3,580.20
Formworks Installation (For Manhole Cover & RC Wall 4" thk.) 96.71 sqm 300.00 300.00 ₱ 29,011.50
Hauling, Backfilling & General Cleaning Works 9.00 nos 650.00 650.00 ₱ 5,850.00

g.) Reinforced Concrete Piping: 2,986.00 lm

Materials: ###
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 300mmØ x
2,422.00 pcs 430.00 430.00 ₱ 1,041,460.00
1.00M)
Labor 2,422.00 pcs 70.00 70.00 ₱ 169,540.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 375mmØ x 232.00 pcs 630.00 630.00 ₱ 146,160.00
1.00M)
Labor 232.00 pcs 80.00 80.00 ₱ 18,560.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 450mmØ x
24.00 pcs 800.00 800.00 ₱ 19,200.00
1.00M)
Labor 24.00 pcs 100.00 100.00 ₱ 2,400.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 600mmØ x 43.00 pcs 1,200.00 1,200.00 ₱ 51,600.00
1.00M)
Labor 43.00 pcs 120.00 120.00 ₱ 5,160.00
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 750mmØ x
1.00M) 50.00 pcs 1,800.00 1,800.00 ₱ 90,000.00

Labor 50.00 pcs 150.00 150.00 ₱ 7,500.00

Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 900mmØ x 215.00 pcs 2,500.00 2,500.00 ₱ 537,500.00
1.00M)
Labor 215.00 pcs 180.00 180.00 ₱ 38,700.00

Pipe Collaring:
Portland Cement 180.00 bag 230.00 230.00 ₱ 41,400.00
White Sand 17.00 cum 1,200.00 1,200.00 ₱ 20,400.00

Labor:
RCP Lowering & Installation including pipe collaring w/ equipment 332.00 pcs 750.00 300.00 450.00 ₱ 249,000.00
assistance

h.) Steel Grating: 27.00 lm

Manual Excavation: ###
for Trench 10.66 cum 300.00 300.00 ₱ 3,197.37

Hauling, Spreading & Compaction of 2" Gravel Bedding: 13.50 sqm

Gravel G-1, Crushed, Washed 0.68 cum 1,350.00 1,200.00 150.00 ₱ 911.25

Concreting & Rebars of Bottom Slab: 1.01 cum

Portland Cement Typed 1P 9.24 bags 240.00 230.00 10.00 ₱ 2,216.84
White Sand, Washed 0.51 cum 1,350.00 1,200.00 150.00 ₱ 683.44
Gravel G-1, Crushed, Washed 1.01 cum 1,350.00 1,200.00 150.00 ₱ 1,366.88
DSB, 10mmØ x 6m 17.76 pcs 170.00 160.00 10.00 ₱ 3,019.74
GI Wire #16 2.69 kgs 105.00 100.00 5.00 ₱ 282.60

CHB Laying 4":

4" Ordinary CHB 390.79 pcs 14.00 14.00 ₱ 5,471.05
Portland Cement Typed 1P 19.89 bags 240.00 230.00 10.00 ₱ 4,774.74
White Sand, Washed 2.64 cum 1,350.00 1,200.00 150.00 ₱ 3,562.12
DSB, 10mm x 6m, Grade 275/40 19.89 pcs 170.00 160.00 10.00 ₱ 3,382.11
GI Wire #16 1.18 kgs 105.00 100.00 5.00 ₱ 123.67
Labor: CHB Laying 4" 31.26 sqm 45.00 45.00 ₱ 1,406.84

Concreting & Rebars of Top Portion of CHB: 0.54 cum

Portland Cement Typed 1P 4.97 bags 240.00 230.00 10.00 ₱ 1,193.68
White Sand, Washed 0.27 cum 1,350.00 1,200.00 150.00 ₱ 364.50
Gravel G-1, Crushed, Washed 0.54 cum 1,350.00 1,200.00 150.00 ₱ 729.00
DSB, 10mm x 6m, Grade 275/40 9.24 pcs 170.00 160.00 10.00 ₱ 1,570.26
GI Wire #16 1.40 kgs 105.00 100.00 5.00 ₱ 146.95

Steel Grating Works: 481.74 lm

Angle Bar 1" x 1" x 3/16" thk. X 6m 11.37 pcs 470.00 370.00 100.00 ₱ 5,343.16
Flat Bar 1" x 1/4" thk. X 6m 68.92 pcs 500.00 400.00 100.00 ₱ 34,460.53
12mm x 6m Plain Round Bar 4.97 pcs 255.00 240.00 15.00 ₱ 1,268.29
Welding Rod 3/32in (60-13) 2.13 kgs 130.00 120.00 10.00 ₱ 277.11

Application of Rust Prevention: 481.74 lm

Epoxy Primer (1coat) 0.71 gal 850.00 800.00 50.00 ₱ 603.95
Epoxy Enamel (2coats) 1.42 gal 1,250.00 1,200.00 50.00 ₱ 1,776.32

8. BRIDGE CONSTRUCTION
Bedding & Lean Concrete Works: ###
Boulder, Class C 114.00 cum 2,250.00 1,450.00 800.00 ₱ 256,500.00
Portland Cement, Type 1P 103.00 bag 230.00 230.00 ₱ 23,690.00
White Sand 24.00 cum 1,200.00 1,200.00 ₱ 28,800.00
Gravel G-1 12.00 cum 1,200.00 1,200.00 ₱ 14,400.00
Labor : Bedding Compaction 228.00 sqm 150.00 150.00 ₱ 34,200.00
Lean Concrete 12.00 cum 5,800.00 5,500.00 300.00 ₱ 69,600.00
Grouted Riprap Works including Excavation, Class A Mixture (Wingwall, Riprap,
Railing Guards & Shear Key Apron):
Boulder, Class C 281.00 cum 1,450.00 1,450.00 ₱ 407,450.00
Portland Cement, Type 1P 2,529.00 bag 230.00 230.00 ₱ 581,670.00
White Sand 140.50 cum 1,300.00 1,300.00 ₱ 182,650.00
Labor : Riprap Works + Excavation Works 281.00 cum 1,100.00 300.00 800.00 ₱ 309,100.00
Reinforced Concrete Pipe, Class 1:
Reinforced Concrete Pipe (RCP, Class 1, with Tongue & Groove, 1500mmØ
26.00 pcs 11,500.00 11,500.00 ₱ 299,000.00
x 1.00M) =
Portland Cement, Type 1P (For Pipe Collaring) 9.00 bag 230.00 230.00 ₱ 2,070.00

Page 14 of 20
 White Sand (For Pipe Collaring) 1.00 cum 1,200.00 1,200.00 ₱ 1,200.00
Labor : RCP Lowering & Installation including pipe collaring w/ equipment
26.00 pcs 1,500.00 800.00 700.00 ₱ 39,000.00
assistance
Formworks Needed:
Ordinary Plywood 1/2" 100.00 pcs 890.00 890.00 ₱ 89,000.00
2" x 2" x 10' Rough Lumber 900.00 pcs 220.00 220.00 ₱ 198,000.00
2" x 3" x 10' Rough Lumber 600.00 pcs 325.00 325.00 ₱ 195,000.00
CWN 1" 5.00 kgs 90.00 90.00 ₱ 450.00
CWN 3" 10.00 kgs 90.00 90.00 ₱ 900.00
CWN 4" 15.00 kgs 90.00 90.00 ₱ 1,350.00
CWN 2" 20.00 kgs 90.00 90.00 ₱ 1,800.00
GI Wire #16 12.00 kgs 100.00 100.00 ₱ 1,200.00
Labor : Formworks Fabrication/Installation & Removal 554.40 sqm 380.00 380.00 ₱ 210,672.00
Backfilling of Earth Filling Materials including compaction 1,280.48 cum 305.00 195.00 110.00 ₱ 390,544.88

GB-3: Gabion Wall (Max. H=3.00m) 16.00 lm

Materials: ###
1.0m x 1.0m x 2.0m Zinc Coated Gabions, Mesh 10 48.00 pc 2,500.00 2,500.00 ₱ 120,000.00
Boulders (200mm Min. Stone Size) 115.20 cum 1,450.00 1,450.00 ₱ 167,040.00
Geotextile Filter Cloth, Ts = 15kN/m (1.9mm x 4m x 175m) 150.40 sqm 75.00 75.00 ₱ 11,280.00

Labor:
Gabion works, Excavation, and backfilling w equipment assistance 115.20 cum 1,410.00 300.00 1,110.00 ₱ 162,432.00

Roadworks:
Roadway: 102.00 sq.m. ###
Ready Mix Concrete (3000 psi, G1, S4) 15.30 cu.m. 5,100.00 5,100.00 ₱ 78,041.54
C-Purlins, 2" x 6" x 1.5mm x 6m 4.75 pc 1,050.00 1,050.00 ₱ 4,991.34
DSB, 12mm x 6m (Grade 40) (including stakes) 12.47 pc 230.00 230.00 ₱ 2,867.48
Ordinary Plywood, 3/8” 0.25 pc 1,260.00 1,260.00 ₱ 313.74
GI Wire, #16 0.67 kg 100.00 100.00 ₱ 66.65
Asphalt Sealants 0.81 bag 1,500.00 1,500.00 ₱ 1,215.67
Labor – Concreting of pavement 102.00 sq.m. 100.00 100.00 ₱ 10,200.00

Curbs and Gutters 40.00 lm ###

Portland cement 34.01 bag 230.00 230.00 ₱ 7,821.27
Gravel, G1 3.60 cu.m 1,200.00 1,200.00 ₱ 4,320.00
White Sand 1.80 cu.m 1,200.00 1,200.00 ₱ 2,160.00
Labor 40.00 l.m. 200.00 200.00 ₱ 8,000.00

Concrete Sidewalks 24.00 sqm ###

Portland cement 14.40 bag 230.00 230.00 ₱ 3,312.00
White Sand 1.08 cu.m 1,200.00 1,200.00 ₱ 1,296.00
Gravel, G1 2.16 cu.m 1,200.00 1,200.00 ₱ 2,592.00
Base coarse materials 1.20 cu.m 1,550.00 1,550.00 ₱ 1,864.96
Labor 24.00 sq.m. 200.00 200.00 ₱ 4,800.00

Cyclone Fence (Standard Height = 1.8m) 36.00 lm

Materials: ###
Portland Cement-Type 1P (40kgs/bag) 12.32 bag 230.00 230.00 ₱ 2,833.73
Gravel 3/4", Crushed, Washed 1.53 cum 1,600.00 1,600.00 ₱ 2,453.72
White Sand, Washed 1.30 cum 1,200.00 1,200.00 ₱ 1,559.57
Gravel G-1, Crushed, Washed 0.39 cum 1,200.00 1,200.00 ₱ 467.87
10mmØx 6m DSB Bar (Grade 33) 25.65 pcs 160.00 160.00 ₱ 4,104.78
12mmØx 6m DSB Bar (Grade 33) 12.03 pcs 240.00 240.00 ₱ 2,888.32
GI Wire #16 6.00 kgs 100.00 100.00 ₱ 600.43
2"Ø x 6m BI Pipe Sch.40 20.04 pcs 2,200.00 2,200.00 ₱ 44,088.95
Cyclone Wire 4" (Galvanized) x 1.8 36.00 m 180.00 180.00 ₱ 6,480.00
Welding Rod 3/32in (60-13) 8.01 kgs 120.00 120.00 ₱ 960.69
Epoxy Primer (Color Gray), 1coat only 0.10 tin 800.00 800.00 ₱ 80.00
Epoxy Enamel (Color Gray), 2coats 0.20 tin 1,200.00 1,200.00 ₱ 240.00
Paint Brush 2" 0.50 pcs 50.00 50.00 ₱ 25.00

Labor:
Manual Excavation 1.54 cum 260.00 260.00 ₱ 400.08
Column & Post Concreting 24.04 pcs 500.00 500.00 ₱ 12,021.66
Cutting, Welding & Steel Works 24.04 pcs 250.00 250.00 ₱ 6,010.83
Cyclone Fence Installation 36.00 lm 200.00 200.00 ₱ 7,200.00
Painting of Cyclone Fence 56.66 sqm 75.00 75.00 ₱ 4,249.72
Cleaning & Hauling Works 36.00 lm 650.00 650.00 ₱ 23,400.00

General Cleaning & Hauling Works 1.00 lot 15,000.00 15,000.00 ₱ 15,000.00

9. WATERLINE

B. Gate Valves:
Materials:
1.) C.I. Gate Valve Mechanical Type with complete accessories - flange
and operating nuts,bolts&washer (MJ/MJ) : ###
50mmØ 5.00 set 5,700.00 5,500.00 200.00 ₱ 28,500.00
100mmØ 1.00 set 10,800.00 10,500.00 300.00 ₱ 10,800.00
150mmØ 1.00 set 16,500.00 16,000.00 500.00 ₱ 16,500.00
200mmØ 4.00 set 28,500.00 28,000.00 500.00 ₱ 114,000.00

2.) PVC Valve Box (for 50mmØ, 100mmØ, 150mmØ & 200mmØ) :
uPVC Pipe Blue (Series 8, Class 150), 125mmØ x 6m 1.00 pcs 3,400.00 3,100.00 300.00 ₱ 3,400.00
uPVC Pipe Blue (Series 8, Class 150), 150mmØ x 6m 1.00 pcs 6,800.00 6,200.00 600.00 ₱ 6,800.00

3.) Hinged C.I. Frame and Cover Marked "W" & Year of Construction 11.00 set 2,100.00 1,900.00 200.00 ₱ 23,100.00

4.) Concrete Support Block & Pad:

Portland Cement 4.00 bag 255.00 245.00 10.00 ₱ 1,020.00

Page 15 of 20
 White Sand 0.21 cum 1,350.00 1,200.00 150.00 ₱ 282.74
Gravel G-1 0.42 cum 1,350.00 1,200.00 150.00 ₱ 565.48
12mmØx 6m DSB Bar (Grade 33) 1.30 pcs 255.00 240.00 15.00 ₱ 331.50
GI Tie Wire #16 0.11 kgs 105.00 100.00 5.00 ₱ 11.64

C. Pipe Laying – uPVC Pipes C-150 :

a.) 50mmØ x 6m 489.00 pcs 980.00 980.00 ₱ 479,220.00
Labor & Hydrotest 489.00 pcs 360.00 360.00 ₱ 176,040.00

b.) 100mmØ x 6m 36.00 pcs 2,950.00 2,950.00 ₱ 106,200.00

Labor & Hydrotest 36.00 pcs 480.00 480.00 ₱ 17,280.00

c.) 150mmØ x 6m 73.00 pcs 6,200.00 6,200.00 ₱ 452,600.00

Labor & Hydrotest 73.00 pcs 600.00 600.00 ₱ 43,800.00

d.) 200mmØ x 6m 93.00 pcs 12,200.00 12,200.00 ₱ 1,134,600.00

Labor & Hydrotest 93.00 pcs 720.00 720.00 ₱ 66,960.00

D. Fittings - CI Mechanical Type :

200mmØ x 90deg Elbow 4.00 pcs 9,500.00 9,500.00 ₱ 38,000.00
200mmØ x 45deg Elbow 2.00 pcs 9,500.00 9,500.00 ₱ 19,000.00
200mmØ x 22.50deg Elbow 2.00 pcs 9,500.00 9,500.00 ₱ 19,000.00
200mmØ x 11.25deg Elbow 1.00 pcs 9,500.00 9,500.00 ₱ 9,500.00
150mmØ x 90deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mmØ x 45deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mmØ x 22.50deg Elbow 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
100mmØ x 90deg Elbow 1.00 pcs 4,200.00 4,200.00 ₱ 4,200.00
50mmØ x 90deg Elbow 5.00 pcs 2,500.00 2,500.00 ₱ 12,500.00
50mmØ x 45deg Elbow 1.00 pcs 2,500.00 2,500.00 ₱ 2,500.00
50mmØ x 22.50deg Elbow 5.00 pcs 2,500.00 2,500.00 ₱ 12,500.00
50mmØ x 11.25deg Elbow 10.00 pcs 2,500.00 2,500.00 ₱ 25,000.00
200mm x 200mmØ Tee 18.00 pcs 11,500.00 11,500.00 ₱ 207,000.00
150mm x 150mmØ Tee 1.00 pcs 6,800.00 6,800.00 ₱ 6,800.00
150mm x 50mmØ Tee 2.00 pcs 6,800.00 6,800.00 ₱ 13,600.00
100mm x 100mmØ Tee 1.00 pcs 4,200.00 4,200.00 ₱ 4,200.00
100mm x 50mmØ Tee 7.00 pcs 4,200.00 4,200.00 ₱ 29,400.00
50mm x 50mmØ Tee 14.00 pcs 2,200.00 2,200.00 ₱ 30,800.00
200mm x 150mmØ Reducer 2.00 pcs 8,500.00 8,500.00 ₱ 17,000.00
200mm x 100mmØ Reducer 17.00 pcs 8,500.00 8,500.00 ₱ 144,500.00
150mm x 50mmØ Reducer 1.00 pcs 4,500.00 4,500.00 ₱ 4,500.00
100mm x 50mmØ Reducer 17.00 pcs 3,800.00 3,800.00 ₱ 64,600.00
End Cap 50mmØ 38.00 pcs 950.00 950.00 ₱ 36,100.00
End Cap 150mmØ 2.00 pcs 2,500.00 2,500.00 ₱ 5,000.00
Labor (Installation of fittings) 154.00 pcs 500.00 500.00 ₱ 77,000.00

Concrete thrust block:

Portland Cement 29.00 bag 230.00 230.00 ₱ 6,670.00
White Sand 2.40 cum 1,200.00 1,200.00 ₱ 2,880.00
Gravel, G-1 4.70 cum 1,200.00 1,200.00 ₱ 5,640.00
Labor: Concreting 154.00 pcs 100.00 100.00 ₱ 15,400.00

E. Air Release Valve :

1/2"Ø G.I. Elbow (Schedule 40) 13.00 pcs 55.00 55.00 ₱ 715.00
1" x 1/2"Ø G.I. Elbow Reducer 13.00 pcs 120.00 120.00 ₱ 1,560.00
25mmØ Air Release Valve 13.00 pcs 25,500.00 25,500.00 ₱ 331,500.00
Support Strap 13.00 pcs 150.00 150.00 ₱ 1,950.00
1"Ø G.I. Support Bar 13.00 pcs 1,200.00 1,200.00 ₱ 15,600.00
1"Ø x 4" G.I. Nipple Sch. 40 13.00 pcs 50.00 50.00 ₱ 650.00
25mmØ Corporation Stop 13.00 pcs 950.00 950.00 ₱ 12,350.00
Saddle Clamp 2"Ø x 1"Ø 10.00 pcs 250.00 250.00 ₱ 2,500.00
Saddle Clamp 6"Ø x 1"Ø 2.00 pcs 650.00 650.00 ₱ 1,300.00
Saddle Clamp 8"Ø x 1"Ø 1.00 pcs 1,200.00 1,200.00 ₱ 1,200.00
Labor (Installation of Air Release Valve) 13.00 set 3,000.00 3,000.00 ₱ 39,000.00

Enclosure (Box Type Basin) :

Portland Cement 7.00 bag 230.00 230.00 ₱ 1,610.00
Gravel G-1 0.40 cum 1,200.00 1,200.00 ₱ 480.00
Sand 0.70 cum 1,200.00 1,200.00 ₱ 840.00
4" Ordinary CHB 156.00 pcs 14.00 14.00 ₱ 2,184.00
10mm x 6m DSB, Grade 33 7.00 pcs 180.00 180.00 ₱ 1,260.00
GI Tie Wire #16 0.50 kgs 100.00 100.00 ₱ 50.00
Plywood 1/2" thk. 1.00 pcs 890.00 890.00 ₱ 890.00
Labor: Concreting & CHB Laying 13.00 pcs 1,500.00 1,500.00 ₱ 19,500.00

F. Fire Hydrant (Supply of all necessary materials & Installation) :

Tee Reducer G.I., 200mmØ x 75mmØ 2.00 pcs 8,900.00 8,500.00 400.00 ₱ 17,800.00
Tee Reducer G.I., 150mmØ x 75mmØ 3.00 pcs 6,800.00 6,500.00 300.00 ₱ 20,400.00
Tee Reducer G.I., 100mmØ x 75mmØ 1.00 pcs 4,700.00 4,500.00 200.00 ₱ 4,700.00
Gate Valve 75mmØ Mechanical Type with complete accessories - flange
and operating nuts,bolts&washer (MJ/MJ) 6.00 pcs 9,800.00 9,800.00 ₱ 58,800.00

uPVC Pipe Blue (Series 8, Class 150), 125mmØ x 6m 0.20 pcs 3,100.00 3,100.00 ₱ 620.00
uPVC Pipe Blue (Series 8, Class 150), 150mmØ x 6m 0.30 pcs 6,200.00 6,200.00 ₱ 1,860.00
Hinged C.I. Frame and Cover Marked "W" & Year of Construction 6.00 pcs 1,900.00 1,900.00 ₱ 11,400.00
G.I. 90°Elbow, 75mmØ 6.00 pcs 800.00 800.00 ₱ 4,800.00
G.I. Pipe, 75mmØ x 6m (Schedule 40) 2.00 pcs 4,200.00 4,200.00 ₱ 8,400.00
Angle Fire Hydrant 75mmØ with cap, chain & ring 6.00 set 21,500.00 21,500.00 ₱ 129,000.00
Labor (Fire Hydrant Installation) 6.00 pcs 3,000.00 3,000.00 ₱ 18,000.00

Concrete pad & thrust block:

Portland Cement 4.00 bag 230.00 230.00 ₱ 920.00
White Sand 0.30 cum 1,200.00 1,200.00 ₱ 360.00
Gravel, G-1 0.60 cum 1,200.00 1,200.00 ₱ 720.00
Labor: Concreting 6.00 pcs 100.00 100.00 ₱ 600.00

G. Household Connections :

Page 16 of 20
 Single Connections:
50mmØ x 3/4"mmØ Cast Iron Saddle Clamp 39.00 pcs 400.00 250.00 150.00 ₱ 15,600.00
150mmØ x 3/4"mmØ Cast Iron Saddle Clamp 5.00 pcs 800.00 650.00 150.00 ₱ 4,000.00
200mmØ x 3/4"mmØ Cast Iron Saddle Clamp 2.00 pcs 1,350.00 1,200.00 150.00 ₱ 2,700.00
3/4"Ø Brass Coupling Adaptor 46.00 pcs 550.00 550.00 ₱ 25,300.00
20mmØ(3/4") Polyethylene Tubing 218.00 lm 35.00 35.00 ₱ 7,630.00
3/4"Ø Male Coupling Adaptor (Brass Type) 46.00 pcs 550.00 550.00 ₱ 25,300.00
3/4" x 1/2" G.I. Elbow Reducer/PE Elbow (Threaded) 46.00 pcs 75.00 75.00 ₱ 3,450.00
Nipple GI (Schedule 40, Commercial) 12.50mmØ x 450mm 0.00 pcs 120.00 120.00 ₱ -
1/2"Ø G.I. End Plug (Schedule 40) 46.00 pcs 35.00 35.00 ₱ 1,610.00
Teflon Tape 10.00 roll 20.00 20.00 ₱ 200.00
Labor: Waterline Installation & Testing 46.00 units 400.00 400.00 ₱ 18,400.00

Double Connections:
50mmØ x 3/4"mmØ Cast Iron Saddle Clamp 333.00 pcs 400.00 250.00 150.00 ₱ 133,200.00
100mmØ x 3/4"mmØ Cast Iron Saddle Clamp 2.00 pcs 700.00 550.00 150.00 ₱ 1,400.00
150mmØ x 3/4"mmØ Cast Iron Saddle Clamp 37.00 pcs 800.00 650.00 150.00 ₱ 29,600.00
200mmØ x 3/4"mmØ Cast Iron Saddle Clamp 25.00 pcs 1,350.00 1,200.00 150.00 ₱ 33,750.00
3/4"Ø Brass Coupling Adaptor 397.00 pcs 550.00 550.00 ₱ 218,350.00
3/4"Ø Polyethylene Tubing 2,306.00 lm 35.00 35.00 ₱ 80,710.00
3/4"Ø Male Coupling Adaptor (Brass Type) 397.00 pcs 550.00 550.00 ₱ 218,350.00
GI Tee Threaded 3/4"Ø x 3/4"Ø 397.00 pcs 90.00 90.00 ₱ 35,730.00
Nipple GI (Schedule 40, Commercial) 3/4"Ø x 300mm 794.00 pcs 70.00 70.00 ₱ 55,580.00
3/4" x 1/2" G.I. Elbow Reducer/PE Elbow 794.00 pcs 75.00 75.00 ₱ 59,550.00
Nipple GI (Schedule 40, Commercial) 1/2"Ø x 450mm 794.00 pcs 120.00 120.00 ₱ 95,280.00
1/2"Ø G.I. End Plug (Schedule 40) 794.00 pcs 35.00 35.00 ₱ 27,790.00
Teflon Tape 20.00 roll 20.00 20.00 ₱ 400.00
Labor: Waterline Installation & Testing 794.00 units 600.00 600.00 ₱ 476,400.00

Concrete Thrust Block:

Portland Cement 6.00 bag 230.00 230.00 ₱ 1,380.00
White Sand 0.50 cum 1,200.00 1,200.00 ₱ 600.00
Gravel, G-1 1.00 cum 1,200.00 1,200.00 ₱ 1,200.00
Labor: Concreting 443.00 pcs 100.00 100.00 ₱ 44,300.00

H. Blow-off Valve 2.00 set 26,500.00 25,000.00 1,500.00 ₱ 53,000.00

10. PERIMETER FENCE

A. 4" CHB FENCE (Standard Height = 1.8m) 1,645.00 lm
Concreting Works: ###
Portland Cement-Type 1P (40kgs/bag) 754.36 bag 230.00 230.00 ₱ 173,503.70
Gravel 3/4", Crushed, Washed 85.17 cum 1,600.00 1,600.00 ₱ 136,272.19
White Sand, Washed 68.14 cum 1,200.00 1,200.00 ₱ 81,763.31
Gravel G-1, Crushed, Washed 21.90 cum 1,200.00 1,200.00 ₱ 26,281.07

Formworks:
Ordinary Plywood 1/2" thk. 119.24 pcs 890.00 890.00 ₱ 106,121.97
2" x 2" x 10' Rough Lumber 547.00 pcs 220.00 220.00 ₱ 120,340.00
2" x 3" x 10' Rough Lumber 547.00 pcs 325.00 325.00 ₱ 177,775.00
CWN 1" 34.07 kgs 90.00 90.00 ₱ 3,066.12
CWN 3" 109.50 kgs 90.00 90.00 ₱ 9,855.40
CWN 4" 163.04 kgs 90.00 90.00 ₱ 14,673.59
GI Wire #16 51.10 kgs 100.00 100.00 ₱ 5,110.21

Steel Works / Masonry Works / Tool Jointing:

10mmØx 6m DSB Bar (Grade 33) 3,832.66 pcs 160.00 160.00 ₱ 613,224.85
12mmØx 6m DSB Bar (Grade 33) 1,095.04 pcs 240.00 240.00 ₱ 262,810.65
CHB 4" 49,350.00 pcs 14.00 14.00 ₱ 690,900.00
Portland Cement-Type 1P (40kgs/bag) 2,423.70 bag 230.00 230.00 ₱ 557,450.59
White Sand, Washed 961.21 cum 1,200.00 1,200.00 ₱ 1,153,446.75
Gravel G-1, Crushed, Washed 99.77 cum 1,200.00 1,200.00 ₱ 119,724.85
Gravel 3/4", Crushed, Washed 65.70 cum 1,600.00 1,600.00 ₱ 105,124.26
GI Wire #16 401.52 kgs 100.00 100.00 ₱ 40,151.63

Labor:
Manual Excavation 552.39 cum 260.00 260.00 ₱ 143,621.15
Formworks Fabrication 591.32 sqm 180.00 180.00 ₱ 106,438.31
Rebar Fabrication 19,990.64 kgs 5.00 5.00 ₱ 99,953.22
Rebar Installation 19,990.64 kgs 5.00 5.00 ₱ 99,953.22
Formworks Installation & Removal 591.32 sqm 300.00 300.00 ₱ 177,397.19
CHB Laying 3,710.98 sqm 300.00 300.00 ₱ 1,113,295.12
Concreting 90.04 cum 300.00 300.00 ₱ 27,011.09
Tool Jointing 3,710.98 sqm 10.00 10.00 ₱ 37,109.84
Cleaning & Hauling 1,645.00 lm 60.00 60.00 ₱ 98,700.00

B. CYCLONE FENCE (Standard Height = 1.8m) 450.00 lm

Materials: ###
Portland Cement-Type 1P (40kgs/bag) 154.01 bag 230.00 230.00 ₱ 35,421.66
Gravel 3/4", Crushed, Washed 19.17 cum 1,600.00 1,600.00 ₱ 30,671.48
White Sand, Washed 16.25 cum 1,200.00 1,200.00 ₱ 19,494.58
Gravel G-1, Crushed, Washed 4.87 cum 1,200.00 1,200.00 ₱ 5,848.38
10mmØx 6m DSB Bar (Grade 33) 320.69 pcs 160.00 160.00 ₱ 51,309.75
12mmØx 6m DSB Bar (Grade 33) 150.43 pcs 240.00 240.00 ₱ 36,103.97
GI Wire #16 75.05 kgs 100.00 100.00 ₱ 7,505.42
2"Ø x 6m BI Pipe Sch.40 250.51 pcs 2,200.00 2,200.00 ₱ 551,111.91
Cyclone Wire 4" (Galvanized) x 1.8 450.00 m 180.00 180.00 ₱ 81,000.00
Welding Rod 3/32in (60-13) 100.07 kgs 120.00 120.00 ₱ 12,008.66
Epoxy Primer (Color Gray), 1coat only 1.25 tin 800.00 800.00 ₱ 1,000.00
Epoxy Enamel (Color Gray), 2coats 2.50 tin 1,200.00 1,200.00 ₱ 3,000.00
Paint Brush 2" 6.25 pcs 50.00 50.00 ₱ 312.50

Labor:
Manual Excavation 19.23 cum 260.00 260.00 ₱ 5,001.01
Column & Post Concreting 300.54 pcs 500.00 500.00 ₱ 150,270.76
Cutting, Welding & Steel Works 300.54 pcs 250.00 250.00 ₱ 75,135.38

Page 17 of 20
 Cyclone Fence Installation 450.00 lm 200.00 200.00 ₱ 90,000.00
Painting of Cyclone Fence 708.29 sqm 75.00 75.00 ₱ 53,121.55
Cleaning & Hauling Works 450.00 lm 60.00 60.00 ₱ 27,000.00

B. INDIRECT COST:
Mobilization & Demobilization 1.00 lot 200,000.00 200,000.00 ₱ 200,000.00
Tools/Machines Needed 1.00 lot 150,000.00 150,000.00 ₱ 150,000.00
Temporary Connections, Power & Water (Assumption 2yrs.) 1.00 lot 200,000.00 200,000.00 ₱ 200,000.00
Temporary Facilities (Barracks) 1.00 unit 180,000.00 180,000.00 ₱ 180,000.00
Temporary Facilities (Warehouse) 1.00 unit 100,000.00 100,000.00 ₱ 100,000.00
Site Management (Assumption 2yrs.) 1.00 lot 550,000.00 550,000.00 ₱ 550,000.00
Contractor's Tax-EWT, 2% 1.00 lot 1,115,020.27 1,115,020.27 ₱ 1,115,020.27

TOTAL DIRECT COST = ₱ 58,246,033.57

Page 18 of 20
AXEIA DEVELOPMENT CORPORATION

Project : GREEN MEADOWS RESIDENCES (PHASE 1&2)

Location : Brgy. Calansayan, San Jose, Batangas City
Subject : Work Schedule

No.: PARTICULARS QTY UOM UNIT COST AMOUNT WT % 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH 5TH MONTH 6TH MONTH
A. DIRECT COST: W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2
1. SURVEY WORKS 87,480.00 sqm 1.50 ₱ 131,220.00 0.23% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
2. CLEARING AND GRUBBING 87,480.00 sqm 10.00 ₱ 874,800.00 1.50% 0.38% 0.38% 0.38% 0.38%
3. EARTHWORKS (Excavation & Engineering Fill) 1.00 lot 2,328,615.00 ₱ 2,328,615.00 4.00% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
4. ROADWORKS:
Road Excavation/Cutting 17,036.00 cum 30.00 ₱ 511,080.00 0.88% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%
Road Engineering Fill 12,815.00 cum 45.00 ₱ 576,675.00 0.99% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
Coarse Materials & Preparation 21,343.00 sqm 111.54 ₱ 2,380,520.80 4.09% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17%
Road & Alleys 17,922.00 sqm 904.05 ₱ 16,202,401.02 27.82% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16%
Curbs & Gutter 6,833.00 lm 507.53 ₱ 3,467,964.73 5.95% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23%
Concrete Sidewalk 3,726.00 sqm 442.14 ₱ 1,647,412.00 2.83% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%
5. SLOPE PROTECTION:
SP-1: Gravity Type Retaining Wall, Dimension: 2.00m(L) x 2.00m(H) 7.00 nos 17,658.73 ₱ 123,611.09 0.21% 0.11% 0.11%
SP-2: Gravity Type Retaining Walll, Dimension: 2.00m(L) x 3.00m(H) 5.00 nos 37,718.49 ₱ 188,592.45 0.32% 0.16% 0.16%
SP-3: Gravity Type Retaining Walll, Dimension: 5.00m(L) x 3.00m(H) 1.00 nos 95,467.23 ₱ 95,467.23 0.16% 0.16%
CHB Wall-1: 6" w/o Buttress Wall (Max. H = 1.00m) 438.00 lm 5,724.48 ₱ 2,507,323.93 4.30% 0.72% 0.72% 0.72% 0.72% 0.72% 0.72%
CHB Wall-2: 6" w/ Buttress Wall (Max. H = 2.00m) 266.00 lm 6,767.92 ₱ 1,800,266.37 3.09% 0.52% 0.52% 0.52% 0.52% 0.52% 0.52%
CHB Wall-3: 6" w/ Buttress Wal (Max. H = 3.00m) 115.00 lm 9,498.24 ₱ 1,092,297.80 1.88% 0.31% 0.31% 0.31% 0.31% 0.31% 0.31%
6. RETAINING WALL FOR SPLIT ELEVATION:
RW-1: Retaining Wall (0.80m - 1.00m) 15.00 lm 3,044.33 ₱ 45,665.00 0.08% 0.03% 0.03% 0.03%
RW-2: Retaining Wall (0.60m - 0.79m) 77.00 lm 2,717.19 ₱ 209,223.44 0.36% 0.09% 0.09% 0.09% 0.09%
7. SEWERLINE:
Manholes (300mmØ to 900mmØ) 184.00 nos 71,339.55 ₱ 1,546,865.48 2.66% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13%
Reinforced Concrete Piping 2,986.00 lm 816.67 ₱ 2,438,580.00 4.19% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21%
Steel Grating 27.00 lm 2,893.79 ₱ 78,132.39 0.13% 0.07% 0.07%
8. CONSTRUCTION OF BRIDGE:

All necessary works for grouted riprap, Class A Mixture (Wingwall,

Riprap, Railing Guards, RCP & Shear Key Apron), Gabion Wall,
Roadway,
Curbs & Gutter, Concrete Sidewalk, Cyclone Fence, General 1.00 lot 287,671.40 ₱ 4,067,926.90 6.98% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16%
Cleaning
& Hauling Works

9. WATERLINE:

uPVC Piping C-150, including installation of fittings, line valves, 4,134.00 lm 1,427.18 ₱ 5,899,980.36 10.13% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30%
hydrants, air release valves & household connections.

10. PERIMETER FENCE:

4" CHB FENCE (Standard Height = 1.8m) 1,645.00 lm 3,830.44 ₱ 6,301,075.28 10.82% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49%
CYCLONE FENCE (Standard Height = 1.8m) 450.00 lm 2,745.15 ₱ 1,235,317.01 2.12% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18%
A. INDIRECT COST
Mobilization & Demobilization 1.00 lot 200,000.00 ₱ 200,000.00 0.34% 0.04% 0.04% 0.04% 0.04%

Tools/Machines Needed, Temporary Connections, Power & Water,

Temporary Facilities (Barracks & Warehouse), Site Management,
1.00 lot 2,295,020.27 ₱ 2,295,020.27 3.94% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08%
and
Contractor's Tax-EWT, 2%

₱ 58,246,033.56 100.00%
WEEKLY ACCOMPLISHMENTS 0.51% 0.51% 0.51% 0.51% 1.86% 1.86% 2.58% 2.91% 3.56% 3.92% 3.20% 3.20% 4.51% 4.51% 3.90% 3.36% 3.06% 3.06% 3.06% 3.06% 3.13% 3.13%
MONTHLY ACCOMPLISHMENTS 2.02% 9.21% 13.88% 16.27% 12.25% 12.39%

Prepared By: Noted By:

ENGR. CESAR ANDES OLIVER TUMAROY MAGAT

Project's Operations Manager President/Proprietor
Jasbuilt Construction Jasbuilt Construction
6TH MONTH 7TH MONTH 8TH MONTH 9TH MONTH 10TH MONTH 11TH MONTH 12TH MONTH
W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%

0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17%
1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16%
0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23%
0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%

0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13%

0.21% 0.21% 0.21% 0.21% 0.21% 0.21%

0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30%

0.49% 0.49% 0.49% 0.49% 0.49% 0.49%

0.18% 0.18%

0.04% 0.04% 0.04% 0.04%

0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08%

3.06% 3.06% 2.89% 2.89% 2.89% 2.89% 2.19% 2.19% 2.05% 2.05% 2.05% 2.05% 2.05% 2.05% 0.72% 0.72% 0.72% 0.72% 0.49% 0.49% 0.39% 0.39% 0.42% 0.42% 0.13% 0.13%
12.39% 11.54% 8.47% 8.21% 2.89% 1.76% 1.10%