Project Name: CONSTRUCTION OF PERIMETER FENCE for LOT 1211-A-1 & LOT 1211-A-2

Location: Brgy. Liwanag, Odiongan, Romblon

Owner: Mr. & Mrs. Anselmo Conrado R. Menez

PROGRAM OF WORKS (POW)

SUMMARY COST ESTIMATES FOR MATERIALS, LABOR AND OTHER CONSTRUCTION EXPENSES

UNIT
NO. ITEM DESCRIPTION UNIT QUANTITY AMOUNT
COST
C. CIVIL WORKS
1 100(1) Clearing & Grubbing l.s. 1.00 20,657.91 20,657.91
2 100(2) Site Layout & Construction Bunkhouse l.s. 1.00 83,880.08 83,880.08
3 103(1)a Structure Excavation (Common Soil) cu.m. 51.84 1,004.45 52,070.68
4 104(1)a Embankment from Structure Excavation cu.m. 36.00 274.08 9,866.88
5 104(1)b Embankment from Borrow cu.m. 2,640.00 228.08 602,131.20
6 106(1)a Gravel Fill cu.m. 5.69 1,328.04 7,560.26
7 900(1)a RC Footing (Slope Protection) cu.m. 9.00 20,262.14 182,359.26
8 900(1)a.1 RC Tie Beam (Slope Protection) cu.m. 5.39 47,030.90 253,289.61
9 900(1)a2 RC Middle Beam (Slope Protection) cu.m. 5.39 57,413.76 309,207.54
10 900(1)a3 RC Grade Beam (Slope Protection) cu.m. 5.39 56,601.90 304,835.19
11 900(1)a.4 RC Column (Slope Protection) cu.m. 11.34 40,110.33 454,851.14
Masonry Walls, (150mm THK) (Slope
12 1046(3) sq.m. 365.40 1,271.62
Protection) 464,649.94
Cement Plaster Finish, (Slope
13 1047(1) sq.m. 261.00 299.19
Protection) 78,088.59
14 900(1)a.5 RC Column (Fence) cu.m. 5.06 45,598.69 230,843.36
15 1046(3).1 Masonry Walls, (100mm THK) (Fence) sq.m. 156.60 1,189.76 186,316.41
16 1047(2) Cement Plaster Finish, (Fence) sq.m. 313.20 269.12 84,288.38
Total: 3,324,896.43

A. ESTIMATED COST OF LABOR 976,832.36

B. ESTIMATE COST OF MATERIALS 1,485,963.76
C. ESTIMATE COST OF EQUIPMENT 428,428.28
D. ESTIMATED EXPENSES FOR Overhead, Contingencies & Miscellaneous (OCM) Expenses 144,561.22

ESTIMATED TOTAL DIRECT COST

The above items comprise the estiamted expenses for materials and labor applied directly in the
constuction of the building. If the work would be undertaken by a contractor the indirect costs shown below
should be taken into account in projecting the total funding required for the completion of the project.

E. CONTRACTORS PROFIT (Including Overhead) 289,122.44

F. CONTRACTOR'S TAX

ESTIMATED TOTAL DIRECT COST

ESTIMATED TOTAL INDIRECT COST

GRAND-TOTAL: say 3,300,000.00

Note: Materials cost are estimated based on the plan. Any changes that may occur during construction may
affect the cost. Construction materials are of standard designs. The owner can change the specifications
based on his desires and may cause mark up of cost and labor. Labor cost may vary from the estimated
amount depending on the skills of the laborer and may increase or decrease accordingly if any alterations are
made.

Prepared by: Approved:

MICHAEL JORGE A. BERNALES ANSELMO CONRADO R. MENEZ

REGISTERED CIVIL ENGINEER OWNER
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(1) Clearing & Grubbing

Unit of Measurement : 1 l.s.
Output per hour :

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

a. Construction Foreman 1 24.00 87.50 2,100.00

b. Unskilled Labor 4 24.00 56.25 5,400.00

Sub - Total for A 7,500.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

c. Chain Saw 1 24.00 420.35 10,088.40

Minor Tools (5% of Labor Cost) 375.00

Sub - Total for B 10,463.40

C. Total (A + B) 17,963.40
D. Output per hour = 0. ha.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
Permit and Clearances 1 l.s. 2,500.00 2,500.00

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 17,963.40
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 898.17
I. Contractor's Profit (CP) 10% of G 1,796.34
J. Total Estimated Cost (G + H + I) 20,657.91
K. Total Unit Cost 20,657.91
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2) Site Layout & Construction Bunkhouse

Unit of Measurement : 1.00 l.s.
Output per hour : 1.00

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

a. Construction Foreman 1 48.00 87.50 4,200.00

b. Skilled Labor 2 48.00 75.00 7,200.00
c. Unskilled Labor 2 48.00 56.25 5,400.00

Sub - Total for A 16,800.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

Minor Tools (10% Labor Cost) 1,680.00

Sub - Total for B 1,680.00

C. Total (A + B) 18,480.00
D. Output per hour = 01. ha.
E. Direct Unit Cost (C ÷ D) 18,480.00
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 2x3x12' Coco Lumber bd.ft. 900.00 30.00 27,000.00

b. 2x3x10' Coco Lumber bd.ft. 500.00 30.00 15,000.00
c. 4" CWN box 0.50 1,375.00 687.50
d. 3" CWN box 0.50 1,375.00 687.50
e. Nylon String No.70 clip 5.00 45.00 225.00
f. Corrugated Roofing Sheet (12') pcs 10.00 600.00 6,000.00
g. Corrugated Roofing Sheet (8') pcs 8.00 540.00 4,320.00
Miscellaneous (1% of Materials Cost) 539.20

Sub - Total for F 54,459.20

G. Direct Unit Cost (E + F) 72,939.20
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 3,646.96
I. Contractor's Profit (CP) 10% of G 7,293.92
J. Total Estimated Cost (G + H + I) 83,880.08
K. Total Unit Cost 83,880.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 106(1)a Gravel Fill

Unit of Measurement : 5.69 cu.m.
Output per hour : 0.52 cu.m.

Quantity Computation:

Volume = Depth x Length x Width x Sets

Volume = 0.1 x 1.00 x 1.00 x 30.00
Volume = 3.00 cu.m.
Volume = Depth x Base x Length
Volume = 0.1 x 0.30 x 89.76
Volume = 2.6928 cu.m.
Eff.
= 5.69 cu.m.
Volume

Excavation Manual = 0.52 x 2.00 laborers

U/H: 0.52 cu.m. / hr. = 1.04

Number of Hours = 5.6928 cu.m. / 1.04

= 5.47

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

a. Construction Foreman 1 5.47 87.50 478.96

b. Unskilled Labor 2 5.47 53.75 588.44

Sub - Total for A 1,067.40

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

Minor Tools (10% of Labor Cost) 106.74

Sub - Total for B 106.74

C. Total (A + B) 1,174.14
D. Output per hour = .5200 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Gravel Bedding m³ 6.00 900.00 5,400.00
(w/ 5% Shrinkage Factor)
 Sub - Total for F 5,400.00
G. Direct Unit Cost (C) 6,574.14
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 328.71
I. Contractor's Profit (CP) 10% of G 657.41
J. Total Estimated Cost (G + H + I) 7,560.26
K. Total Unit Cost 1,328.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)b Embankment from Borrow

Unit of Measurement : 2640.00 cu.m.
Output per hour : 0.45 cu.m.

Quantity Computation:

Volume = Depth x Area

Volume = 3 x 880.00
Volume = 2640.00 cu.m.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

Sub - Total for A 0.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

Dumptruck, 6.00 cu.m. 1 44.00 1,800.00 79,200.00

Backhoe, 0.60 cu.m. 1 44.00 2,600.00 114,400.00

Sub - Total for B 193,600.00

C. Total (A + B) 193,600.00
D. Output per hour = .4500 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Embankment Materials (with cu.m. 3300.00 100.00 330,000.00

25% Shrinkage Factor)

Sub - Total for F 330,000.00

G. Direct Unit Cost (C) 523,600.00
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 26,180.00
I. Contractor's Profit (CP) 10% of G 52,360.00
J. Total Estimated Cost (G + H + I) 602,140.00
K. Total Unit Cost 228.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)a Embankment from Structure Excavation

Unit of Measurement : 36.00 cu.m.
Output per hour : 0.45 cu.m.

Quantity Computation:

Volume = Depth x Length x Width x Sets

Volume = 1.5 x 1.00 x 1.00 x 30.00
Volume = 45.00 cu.m.
Volume = Depth x Length x Width x Sets
Volume = 0.3 x 1.00 x 1.00 x 30.00
Volume = 9.00 cu.m.
Eff.
= 36.00 cu.m.
Volume

Excavation Manual = 0.45 x 2.00 laborers

U/H: 0.45 cu.m. / hr. = 0.90

Number of Hours = 36 cu.m. / 0.90

= 40.00

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

a. Construction Foreman 1 40.00 87.50 3,500.00

b. Unskilled Labor 2 40.00 53.75 4,300.00

Sub - Total for A 7,800.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

Minor Tools (10% of Labor Cost) 780.00

Sub - Total for B 780.00

C. Total (A + B) 8,580.00
D. Output per hour = .4500 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (C) 8,580.00
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 429.00
I. Contractor's Profit (CP) 10% of G 858.00
J. Total Estimated Cost (G + H + I) 9,867.00
K. Total Unit Cost 274.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(1)a Structure Excavation (Common Soil)

Unit of Measurement : 51.84 cu.m.
Output per hour : 0.160 cu.m.

Quantity Computation:

Volume = Depth x Length x Width x Sets

Volume = 1.2 x 1.20 x 1.20 x 30.00
Volume = 51.84 cu.m.

Excavation Manual = 0.16 x 2.00 laborers

U/H: 0.16 cu.m. / hr. = 0.32

Number of Hours = 51.84 cu.m. / 0.32

= 162.00

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor

a. Construction Foreman 1 162.00 87.50 14,175.00

b. Unskilled Labor 2 162.00 53.75 17,415.00

Sub - Total for A 31,590.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

Minor Tools (10% of Labor Cost) 3,159.00

Water Pump, Gasoline 1 162 65.00 10,530.00

Sub - Total for B 13,689.00

C. Total (A + B) 45,279.00
D. Output per hour = .1600 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (C) 45,279.00
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 2,263.95
I. Contractor's Profit (CP) 10% of G 4,527.90
J. Total Estimated Cost (G + H + I) 52,070.85
K. Total Unit Cost 1,004.45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a R.C. for Footing (Slope Protection)

Unit of Measurement : 9.00 cu.m.
Output per hour : cu.m.

Quantity Computation:

Volume = Depth x Base x Length x Sets

Volume = 0.3 x 1.00 x 1.00 x 30.00
Volume = 9.00 cu.m.

No. Bags (Cement) = 9.00 x 9.10 = 82

No. of Volume (Sand) = 9.00 x 0.50 = 5
No. of Volume (Sand) = 9.00 x 1.00 = 9

Mixing of Concrete = 3.91 x 9.00 cu.m.

U/H: 3.91 m.hr. / cu.m. = 35.19 mn. / hr.

Placing of Concrete = 2.78 x 9.00 =

U/H: 2.78 m.hr. / cu.m. = 25.02 mn. / hr.

L, Perimeter Fence = 1.20 m

No. Horiz. Bar = 5.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Sets = 2.00 sets
No. of Footings = 30.00 pcs
Splicng Required = m
Total L of Splicing = m
Add. Bars for Splicing = pcs
Quantity Bar Diameter
No. of Rebars = 60.00 16
= 2,841.60 kgs
Tying Wire No. 16 = 5.00 x 5.00 x 30.00
= 750.00 x 0.3 / 53
= 5.00 kgs

Fabrication = 20.00 / 2,841.60 kgs

U/H: 20 kg / hr. = 142.08 kg. / hr.
Placing = 50.00 / 2,841.60 kgs
U/H: 50 kg / hr. = 56.83 kg. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 60.21 87.50 5,268.38
b. Skilled Labor 2 60.21 75.00 9,031.50
c. Unskilled Labor 2 60.21 53.75 6,472.58

Rebar Works
 a. Construction Foreman 1 198.91 87.50 17,404.82
b. Skilled Labor 2 198.91 75.00 29,836.83
c. Unskilled Labor 2 198.91 53.75 21,383.06

Sub - Total for A 89,397.16

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 60.21 172.00 10,356.12

Sub - Total for B 10,356.12

C. Total (A + B) 99,753.28
D. Output per hour =.000 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 82.00 240.00 19,680.00

b. Sand (Washed) cu.m. 5.00 900.00 4,500.00
c. Gravel (Washed) cu.m. 9.00 900.00 8,100.00
d. 16mm dia. X 6.00m Gr. 33 pcs 60.00 375.00 22,500.00
f. No. 16mm Tie Wire G.I. kg 5.00 90.00 450.00
k. 14" Cut Off Disk pc 2.00 920.00 1,840.00
k. Container Bucket pc 5.00 350.00 1,750.00

Sub - Total for F 58,820.00

G. Direct Unit Cost (C + F) 158,573.28
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 7,928.66
I. Contractor's Profit (CP) 10% of G 15,857.33
J. Total Estimated Cost (G + H + I) 182,359.27
K. Total Unit Cost 20,262.14
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a.1 R.C. for Tie Beam (Slope Protection)

Unit of Measurement : 5.39 cu.m.
Output per hour : 0.16 cu.m.

Quantity Computation:

Volume = Depth x Base x Length

Volume = 0.3 x 0.20 x 89.76
Volume = 5.3856 cu.m.

No. Bags (Cement) = 5.39 x 9.10 = 50

No. of Volume (Sand) = 5.39 x 0.50 = 3
No. of Volume (Sand) = 5.39 x 1.00 = 6

Mixing of Concrete = 3.91 x 5.39 cu.m.

U/H: 3.91 m.hr. / cu.m. = 21.06 mn. / hr.

Placing of Concrete = 2.78 x 5.39 =

U/H: 2.78 m.hr. / cu.m. = 14.97 mn. / hr.

L, Perimeter Fence = 89.76 m

No. Horiz. Bar = 5.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Bays = 15.00 bays
No. of Splicing = 14.00 pcs
Splicng Required = 0.64 m
Total L of Splicing = 8.96 m
Add. Bars for Splicing = 2.00 pcs
Quantity Bar Diameter
No. of Rebars = 80.00 12
= 426.24 kgs
Stirrups
Cut Length = 0.77 m
Quantity = 27.00 pcs
Sets = 29.00 pcs
No. of PCs = 783.00 pcs
Total Length = 602.91 m
No. of Rebars = 101.00 pcs
Quantity Bar Diameter
No. of Rebars = 101.00 10
= 373.70 kgs
Tying Wire No. 16 = 5.00 x 27.00 x 29.00
= 3,915.00 x 0.3 / 53
= 23.00 kgs

Fabrication = 5.00 x 2 personnel

U/H: 5.00 kg / hr. = 10.00 kg. / hr.
Number of Hours = 373.70 cu.m. / 10.00
= 37.37 hr.
Placing = 18.00 x 2 personnel
U/H: 18 kg / hr. = 36.00 kg. / hr.
Number of Hours = 799.94 cu.m. / 36.00
= 22.22 hr. x 30%
= 28.89 hr.
Beam Formworks
Perimeter = 2 (d) + b + 0.10
m + 0.42 m
= 0.90 meters
Area = Perimeter xxLength ofLength
Beam of Beam
Area = 0.90 x 3.00
Area = 2.70 sq.m.
Total Area = Area x No. of Beams
Total Area = 78.30 sq.m.
No. of Plywood = 78.30 / 2.88
No. of Plywood = 28.00 x 28.00 = 784.00
Beam Scaffolding (Vert) = 93.00 x 4.00 = 372.00
Beam Scaffolding (Hori) = 93.00 x 4.70 = 437.10

Fabrication of Formworks = 0.285 x 78.30 =

U/H: 0.285 m.hr. /sq.m. = 22.32 mn. / hr.

Installation of Formworks = 1.6 x 78.30 =

U/H: 1.60 m.hr. / sq.m. = 125.28 mn. / hr.

Stripping of Formworks = 0.22 x 78.30 =

U/H: 0.22 m.hr. / sq.m. = 17.23 mn. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 36.03 87.50 3,152.60
b. Skilled Labor 2 36.03 75.00 5,404.45
c. Unskilled Labor 2 36.03 53.75 3,873.19

Rebar Works
a. Construction Foreman 1 66.26 87.50 5,797.47
b. Skilled Labor 2 66.26 75.00 9,938.52
c. Unskilled Labor 2 66.26 53.75 7,122.60

Form Works
a. Construction Foreman 1 164.82 87.50 14,421.88
b. Skilled Labor 2 164.82 75.00 24,723.23
c. Unskilled Labor 2 164.82 53.75 17,718.31
Sub - Total for A 92,152.24
No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 36.03 172.00 6,197.10

 Sub - Total for B 6,197.10
C. Total (A + B) 98,349.35
D. Output per hour =.1580 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 50.00 240.00 12,000.00

b. Sand (Washed) cu.m. 3.00 900.00 2,700.00
c. Gravel (Washed) cu.m. 6.00 900.00 5,400.00
d. 16mm dia. X 6.00m Gr. 33 pcs 80.00 390.00 31,200.00
e. 10mm dia. X 6.00m Gr. 33 pcs 101.00 150.00 15,150.00
f. No. 16mm Tie Wire G.I. kg 23.00 90.00 2,070.00
g. 2"x3"x10 Coco Lumber bd.ft. 784.00 30.00 23,520.00
h. 1/2" Phenolic Board pcs 28.00 770.00 21,560.00
i. 1 1/2" CWN box 0.50 1,375.00 687.50
j. 3" CWN box 1.00 1,575.00 1,575.00
g. Wooden Post pcs 120.00 35.00 4,200.00
k. 14" Cut Off Disk pc 2.00 920.00 1,840.00

Sub - Total for F 121,902.50

G. Direct Unit Cost (C + F) 220,251.85
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 11,012.59
I. Contractor's Profit (CP) 10% of G 22,025.18
J. Total Estimated Cost (G + H + I) 253,289.62
K. Total Unit Cost 47,030.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a2 R.C. for Middle Beam (Slope Protection)

Unit of Measurement : 5.39 cu.m.
Output per hour : 0.16 cu.m.

Quantity Computation:

Volume = Depth x Base x Length

Volume = 0.3 x 0.20 x 89.76
Volume = 5.3856 cu.m.

No. Bags (Cement) = 5.39 x 9.10 = 50

No. of Volume (Sand) = 5.39 x 0.50 = 3
No. of Volume (Sand) = 5.39 x 1.00 = 6

Mixing of Concrete = 3.91 x 5.39 cu.m.

U/H: 3.91 m.hr. / cu.m. = 21.06 mn. / hr.

Placing of Concrete = 2.78 x 5.39 =

U/H: 2.78 m.hr. / cu.m. = 14.97 mn. / hr.

L, Perimeter Fence = 89.76 m

No. Horiz. Bar = 5.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Bays = 15.00 bays
No. of Splicing = 14.00 pcs
Splicng Required = 0.64 m
Total L of Splicing = 8.96 m
Add. Bars for Splicing = 2.00 pcs
Quantity Bar Diameter
No. of Rebars = 80.00 12
= 426.24 kgs
Stirrups
Cut Length = 0.77 m
Quantity = 27.00 pcs
Sets = 29.00 pcs
No. of PCs = 783.00 pcs
Total Length = 602.91 m
No. of Rebars = 101.00 pcs
Quantity Bar Diameter
No. of Rebars = 101.00 10
= 373.70 kgs
Tying Wire No. 16 = 5.00 x 27.00 x 29.00
= 3,915.00 x 0.3 / 53
= 23.00 kgs

Fabrication = 5.00 x 2 personnel

U/H: 5.00 kg / hr. = 10.00 kg. / hr.
Number of Hours = 373.70 cu.m. / 10.00
= 37.37 hr.
Placing = 18.00 x 2 personnel
U/H: 18 kg / hr. = 36.00 kg. / hr.
Number of Hours = 799.94 cu.m. / 36.00
= 22.22 hr. x 30%
= 28.89 hr.
Beam Formworks
Perimeter = 2 (d) + b + 0.10
m + 0.42 m
= 0.90 meters
Area = Perimeter xxLength ofLength
Beam of Beam
Area = 0.90 x 3.00
Area = 2.70 sq.m.
Total Area = Area x No. of Beams
Total Area = 78.30 sq.m.
No. of Plywood = 78.30 / 2.88
No. of Plywood = 28.00 x 28.00 = 784.00
Beam Scaffolding (Vert) = 93.00 x 4.00 = 372.00
Beam Scaffolding (Hori) = 93.00 x 4.70 = 437.10

Fabrication of Formworks = 0.285 x 78.30 =

U/H: 0.285 m.hr. /sq.m. = 22.32 mn. / hr.

Installation of Formworks = 2.72 x 78.30 =

U/H: 2.72 m.hr. / sq.m. = 212.98 mn. / hr.

Stripping of Formworks = 0.9 x 78.30 =

U/H: 0.90 m.hr. / sq.m. = 70.47 mn. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 36.03 87.50 3,152.60
b. Skilled Labor 2 36.03 75.00 5,404.45
c. Unskilled Labor 2 36.03 53.75 3,873.19

Rebar Works
a. Construction Foreman 1 66.26 87.50 5,797.47
b. Skilled Labor 2 66.26 75.00 9,938.52
c. Unskilled Labor 2 66.26 53.75 7,122.60

Form Works
a. Construction Foreman 1 305.76 87.50 26,754.13
b. Skilled Labor 2 305.76 75.00 45,864.23
c. Unskilled Labor 2 305.76 53.75 32,869.36
Sub - Total for A 140,776.54
No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 36.03 172.00 6,197.10

 Sub - Total for B 6,197.10
C. Total (A + B) 146,973.65
D. Output per hour =.1580 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 50.00 240.00 12,000.00

b. Sand (Washed) cu.m. 3.00 900.00 2,700.00
c. Gravel (Washed) cu.m. 6.00 900.00 5,400.00
d. 16mm dia. X 6.00m Gr. 33 pcs 80.00 390.00 31,200.00
e. 10mm dia. X 6.00m Gr. 33 pcs 101.00 150.00 15,150.00
f. No. 16mm Tie Wire G.I. kg 23.00 90.00 2,070.00
g. 2"x3"x10 Coco Lumber bd.ft. 784.00 30.00 23,520.00
h. 1/2" Phenolic Board pcs 28.00 770.00 21,560.00
i. 1 1/2" CWN box 0.50 1,375.00 687.50
j. 3" CWN box 1.00 1,575.00 1,575.00
g. Wooden Post pcs 120.00 35.00 4,200.00
k. 14" Cut Off Disk pc 2.00 920.00 1,840.00

Sub - Total for F 121,902.50

G. Direct Unit Cost (C + F) 268,876.15
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 13,443.81
I. Contractor's Profit (CP) 10% of G 26,887.61
J. Total Estimated Cost (G + H + I) 309,207.57
K. Total Unit Cost 57,413.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a3 R.C. for Grade Beam (Slope Protection)

Unit of Measurement : 5.39 cu.m.
Output per hour : 0.16 cu.m.

Quantity Computation:

Volume = Depth x Base x Length

Volume = 0.3 x 0.20 x 89.76
Volume = 5.3856 cu.m.

No. Bags (Cement) = 5.39 x 9.10 = 50

No. of Volume (Sand) = 5.39 x 0.50 = 3
No. of Volume (Sand) = 5.39 x 1.00 = 6

Mixing of Concrete = 3.91 x 5.39 cu.m.

U/H: 3.91 m.hr. / cu.m. = 21.06 mn. / hr.

Placing of Concrete = 2.78 x 5.39 =

U/H: 2.78 m.hr. / cu.m. = 14.97 mn. / hr.

L, Perimeter Fence = 89.76 m

No. Horiz. Bar = 4.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Bays = 15.00 bays
No. of Splicing = 14.00 pcs
Splicng Required = 0.64 m
Total L of Splicing = 8.96 m
Add. Bars for Splicing = 2.00 pcs
Quantity Bar Diameter
No. of Rebars = 64.00 12
= 340.99 kgs
Stirrups
Cut Length = 0.77 m
Quantity = 27.00 pcs
Sets = 29.00 pcs
No. of PCs = 783.00 pcs
Total Length = 602.91 m
No. of Rebars = 101.00 pcs
Quantity Bar Diameter
No. of Rebars = 101.00 10
= 373.70 kgs
Tying Wire No. 16 = 5.00 x 27.00 x 29.00
= 3,915.00 x 0.3 / 53
= 23.00 kgs

Fabrication = 5.00 x 2 personnel

U/H: 5.00 kg / hr. = 10.00 kg. / hr.
Number of Hours = 373.70 cu.m. / 10.00
= 37.37 hr.
Placing = 18.00 x 2 personnel
U/H: 18 kg / hr. = 36.00 kg. / hr.
Number of Hours = 714.69 cu.m. / 36.00
= 19.85 hr. x 30%
= 25.81 hr.
Beam Formworks
Perimeter = 2 (d) + b + 0.10
m + 0.42 m
= 0.90 meters
Area = Perimeter xxLength ofLength
Beam of Beam
Area = 0.90 x 3.00
Area = 2.70 sq.m.
Total Area = Area x No. of Beams
Total Area = 78.30 sq.m.
No. of Plywood = 78.30 / 2.88
No. of Plywood = 28.00 x 28.00 = 784.00
Beam Scaffolding (Vert) = 93.00 x 4.00 = 372.00
Beam Scaffolding (Hori) = 93.00 x 4.70 = 437.10

Fabrication of Formworks = 0.285 x 78.30 =

U/H: 0.285 m.hr. /sq.m. = 22.32 mn. / hr.

Installation of Formworks = 2.72 x 78.30 =

U/H: 2.72 m.hr. / sq.m. = 212.98 mn. / hr.

Stripping of Formworks = 0.9 x 78.30 =

U/H: 0.90 m.hr. / sq.m. = 70.47 mn. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 36.03 87.50 3,152.60
b. Skilled Labor 2 36.03 75.00 5,404.45
c. Unskilled Labor 2 36.03 53.75 3,873.19

Rebar Works
a. Construction Foreman 1 63.18 87.50 5,528.11
b. Skilled Labor 2 63.18 75.00 9,476.76
c. Unskilled Labor 2 63.18 53.75 6,791.68

Form Works
a. Construction Foreman 1 305.76 87.50 26,754.13
b. Skilled Labor 2 305.76 75.00 45,864.23
c. Unskilled Labor 2 305.76 53.75 32,869.36
Sub - Total for A 139,714.49
No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 36.03 172.00 6,197.10

 Sub - Total for B 6,197.10
C. Total (A + B) 145,911.60
D. Output per hour =.1580 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 50.00 240.00 12,000.00

b. Sand (Washed) cu.m. 3.00 900.00 2,700.00
c. Gravel (Washed) cu.m. 6.00 900.00 5,400.00
d. 16mm dia. X 6.00m Gr. 33 pcs 64.00 390.00 24,960.00
e. 10mm dia. X 6.00m Gr. 33 pcs 101.00 150.00 15,150.00
f. No. 16mm Tie Wire G.I. kg 23.00 90.00 2,070.00
g. 2"x3"x10 Coco Lumber bd.ft. 784.00 30.00 23,520.00
h. 1/2" Phenolic Board pcs 28.00 770.00 21,560.00
i. 1 1/2" CWN box 0.50 1,375.00 687.50
j. 3" CWN box 1.00 1,575.00 1,575.00
g. Wooden Post pcs 220.00 35.00 7,700.00
k. 14" Cut Off Disk pc 2.00 920.00 1,840.00

Sub - Total for F 119,162.50

G. Direct Unit Cost (C + F) 265,074.10
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 13,253.70
I. Contractor's Profit (CP) 10% of G 26,507.41
J. Total Estimated Cost (G + H + I) 304,835.21
K. Total Unit Cost 56,601.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Masonry Walls (150mm THK.) (Slope

Item No./Description : 1046(3) Protection)
Unit of Measurement : 365.40 sq.m.
Output per hour : 0.88 sq.m.

Quantity Computation:
Masonry Wall

Area = Height x Width

Area = 4.2 x 3.00
Area = 12.6 x 29.00 sets
Total
= 365.40 sq.m.
Area
No. CHB (150mm THK.) = 365.40 x 12.50 = 4614
Cement Mortar = 365.40 x 0.80 = 294
Sand Mortar = 365.40 x 0.06 = 21

Reinforcing Steel
For Horizontal Rebars = 365.40 x 2.13 = 778.30
For Vertical Rebars = 365.40 x 2.15 = 785.61
1563.91
= 1,563.91 / 6.00
= 261.00 pcs
Tying Wire No. 16 = 365.40 x 0.05
= 19.00 kgs
CHB Laying = 0.914 / 365.40 sq.m.
U/H: 0.914 sq.m. / hr. = 399.78 sq.m. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 399.78 87.50 34,980.85
b. Skilled Labor 1 399.78 75.00 29,983.59
c. Unskilled Labor 1 399.78 56.25 22,487.69

Sub - Total for A 87,452.13

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 399.78 172.00 68,762.36

H Frame Scaffolding 2 399.78 15.00 11,993.44

Sub - Total for B 80,755.80

C. Total (A + B) 168,207.93
D. Output per hour =.8750 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
 Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 294.00 230.00 67,620.00

b. Sand (Washed) cu.m. 21.00 900.00 18,900.00
c. 150mm THK CHB pcs 4614.00 23.00 106,122.00
d. 10mm dia. X 6.00m Gr. 33 pcs 261.00 150.00 39,150.00
f. No. 16mm Tie Wire G.I. kg 19.00 90.00 1,710.00
Miscellaneous (1% of Materials Cost) 2,335.02

Sub - Total for F 235,837.02

G. Direct Unit Cost (C + F) 404,044.95
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 20,202.25
I. Contractor's Profit (CP) 10% of G 40,404.50
J. Total Estimated Cost (G + H + I) 464,651.69
K. Total Unit Cost 1,271.62
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(1) Cement Plaster Finish (Slope Protection)

Unit of Measurement : 261.00 sq.m.
Output per hour : 0.88 sq.m.

Quantity Computation:
Masonry Wall

Area = Height x Width

Area = 3 x 3.00
Area = 9 x 29.00 sets
Total
= 261.00 sq.m.
Area
Cement Mortar = 261.00 x 0.20 = 53
Sand Mortar = 261.00 x 0.02 = 6

CHB Laying = 0.374 x 261.00 sq.m.

U/H: 0.374 mn.hr./sq.m. = 97.61 sq.m. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 97.61 87.50 8,541.23
b. Skilled Labor 2 97.61 75.00 14,642.10
c. Unskilled Labor 1 97.61 56.25 5,490.79

Sub - Total for A 28,674.11

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 97.61 172.00 16,789.61

H Frame Scaffolding 2 97.61 15.00 2,928.42

Sub - Total for B 19,718.03

C. Total (A + B) 48,392.14
D. Output per hour =.8750 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 53.00 230.00 12,190.00

b. Sand (Washed) cu.m. 6.00 1,100.00 6,600.00
c. Wire Mesh ln.m. 6.00 120.00 720.00

Sub - Total for F 19,510.00

G. Direct Unit Cost (C + F) 67,902.14
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 3,395.11
I. Contractor's Profit (CP) 10% of G 6,790.21
J. Total Estimated Cost (G + H + I) 78,087.46
K. Total Unit Cost 299.19
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a.4 R.C. Column (Slope Protection)

Unit of Measurement : 11.34 cu.m.
Output per hour : 1.60 cu.m.

Quantity Computation:
Cap Beam

Volume = Height x Width x Base

Volume = 4.2 x 0.30 x 0.30
Volume = 0.378 x 30.00 sets
Total
= 11.34 cu.m.
Volume
No. Bags (Cement) = 11.34 x 9.10 = 104
No. of Volume (Sand) = 11.34 x 0.50 = 6
No. of Volume (Sand) = 11.34 x 1.00 = 12

Mixing of Concrete = 3.91 x 11.34 cu.m.

U/H: 3.91 m.hr. / cu.m. = 44.34 mn. / hr.

Placing of Concrete = 2.78 x 11.34 cu.m.

U/H: 2.78 m.hr. / cu.m. = 31.53 mn. / hr.

Effec. Column Rebar H = 4.50 m

No. Vert. Bar = 6.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Bays =
No. of Splicing = pcs
Splicng Required = 0.48 m
Total L of Splicing = 0.00 m
Add. Bars for Splicing = 0.00 pcs
Quantity Bar Diameter
No. of Rebars = 180.00 12
= 959.04 kgs
Stirrups
Cut Length = 0.97 m
Quantity = 42.00 pcs
Sets = 30.00 pcs
No. of PCs = 1,260.00 pcs
Total Length = 1,222.20 m
No. of Rebars = 204.00 pcs
Quantity Bar Diameter
No. of Rebars = 204.00 10
= 754.80 kgs
Tying Wire No. 16 = 6.00 x 42.00 x 30.00
= 7,560.00 x 0.3 / 53
= 43.00 kgs

Fabrication = 5.00 x 2 personnel

U/H: 5.00 kg / hr. = 10.00 kg. / hr.
Number of Hours = 754.80 kgs / 10.00
= 75.48 hr.
Placing = 18.00 x 2 personnel
U/H: 18 kg / hr. = 36.00 kg. / hr.
Number of Hours = 1,713.84 kgs / 36.00
= 47.61 hr. x 30%
= 61.89 hr.
Column Formworks
Perimeter = 2 (a +b) + 0.2
= 1.40 meters
Area = Perimeter xxLength ofHeight
Beam of Column
Area = 1.40 x 4.20
Area = 5.88 sq.m.
Total Area = Area x Height of Column
Total Area = 176.40 sq.m.
No. of Plywood = 176.40 / 2.88
No. of Plywood = 62.00 x 30.50 = 1891.00
Beam Scaffolding (Vert) = 73.60 x 7.00 = 515.20
Beam Scaffolding (Hori) = 73.60 x 30.67 = 2257.31

Fabrication of Formworks = 0.285 x 176.40 =

U/H: 0.285 m.hr. /sq.m. = 50.27 mn. / hr.

Installation of Formworks = 1.6 x 176.40 =

U/H: 1.60 m.hr. / sq.m. = 282.24 mn. / hr.

Stripping of Formworks = 0.75 x 176.40 =

U/H: 0.75 m.hr. / sq.m. = 132.30 mn. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 75.86 87.50 6,638.15
b. Skilled Labor 2 75.86 75.00 11,379.69
c. Unskilled Labor 2 75.86 53.75 8,155.44

Rebar Works
a. Construction Foreman 1 137.37 87.50 12,019.77
b. Skilled Labor 2 137.37 75.00 20,605.32
c. Unskilled Labor 2 137.37 53.75 14,767.15

Form Works
a. Construction Foreman 1 464.81 87.50 40,671.23
b. Skilled Labor 1 464.81 75.00 34,861.05
c. Unskilled Labor 1 464.81 53.75 24,983.75
Sub - Total for A 174,081.55
No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment
 a. One Bagger Mixer 1 75.86 172.00 13,048.71

Sub - Total for B 13,048.71

C. Total (A + B) 187,130.26
D. Output per hour =1.6000 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 104.00 240.00 24,960.00

b. Sand (Washed) cu.m. 6.00 900.00 5,400.00
c. Gravel (Washed) cu.m. 12.00 900.00 10,800.00
d. 12mm dia. X 6.00m Gr. 33 pcs 180.00 215.00 38,700.00
e. 10mm dia. X 6.00m Gr. 33 pcs 204.00 150.00 30,600.00
f. No. 16mm Tie Wire G.I. kg 43.00 90.00 3,870.00
g. 2"x3"x10 Coco Lumber bd.ft. 1891.00 30.00 56,730.00
h. 1/2" Phenolic Board pcs 31.00 770.00 23,870.00
i. 1 1/2" CWN box 0.50 1,375.00 687.50
j. 3" CWN box 1.00 1,575.00 1,575.00
g. Wooden Post pcs 320.00 35.00 11,200.00

Sub - Total for F 208,392.50

G. Direct Unit Cost (C + F) 395,522.76
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 19,776.14
I. Contractor's Profit (CP) 10% of G 39,552.28
J. Total Estimated Cost (G + H + I) 454,851.18
K. Total Unit Cost 40,110.33
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1047(1).1 Cement Plaster Finish (Fence)

Unit of Measurement : 313.20 sq.m.
Output per hour : 0.88 sq.m.

Quantity Computation:
Masonry Wall

Area = Height x Width

Area = 1.8 x 3.00
Area = 5.4 x 29.00 sets
Total
= 156.60 sq.m. x 2 face
Area
Cement Mortar = 313.20 x 0.20 = 63
Sand Mortar = 313.20 x 0.02 = 8

CHB Laying = 0.374 x 313.20 sq.m.

U/H: 0.374 mn.hr./sq.m. = 117.14 sq.m. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 117.14 87.50 10,249.47
b. Skilled Labor 1 117.14 75.00 8,785.26
c. Unskilled Labor 1 117.14 56.25 6,588.95

Sub - Total for A 25,623.68

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 117.14 172.00 20,147.53

H Frame Scaffolding 2 117.14 15.00 3,514.10

Sub - Total for B 23,661.63

C. Total (A + B) 49,285.31
D. Output per hour =.8750 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 63.00 230.00 14,490.00

b. Sand (Washed) cu.m. 8.00 1,100.00 8,800.00
c. Wire Mesh ln.m. 6.00 120.00 720.00

Sub - Total for F 24,010.00

G. Direct Unit Cost (C + F) 73,295.31
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 3,664.77
I. Contractor's Profit (CP) 10% of G 7,329.53
J. Total Estimated Cost (G + H + I) 84,289.60
K. Total Unit Cost 269.12
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 1046(3).1 Masonry Walls (100mm THK.) (Fence)

Unit of Measurement : 156.60 sq.m.
Output per hour : 0.88 sq.m.

Quantity Computation:
Masonry Wall

Area = Height x Width

Area = 1.8 x 3.00
Area = 5.4 x 29.00 sets
Total
= 156.60 sq.m.
Area
No. CHB (100mm THK.) = 156.60 x 12.50 = 1978
Cement Mortar = 156.60 x 0.70 = 111
Sand Mortar = 156.60 x 0.05 = 8

Reinforcing Steel
For Horizontal Rebars = 156.60 x 2.13 = 333.56
For Vertical Rebars = 156.60 x 2.15 = 336.69
670.25
= 670.25 / 6.00
= 112.00 pcs
Tying Wire No. 16 = 156.60 x 0.05
= 8.00 kgs
CHB Laying = 0.875 / 156.60 sq.m.
U/H: 0.875 sq.m. / hr. = 178.97 sq.m. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 178.97 87.50 15,660.00
b. Skilled Labor 1 178.97 75.00 13,422.86
c. Unskilled Labor 1 178.97 56.25 10,067.14

Sub - Total for A 39,150.00

No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment

a. One Bagger Mixer 1 178.97 172.00 30,783.09

H Frame Scaffolding 2 178.97 15.00 5,369.14

Sub - Total for B 36,152.23

C. Total (A + B) 75,302.23
D. Output per hour =.8750 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 111.00 230.00 25,530.00

b. Sand (Washed) cu.m. 8.00 900.00 7,200.00
c. 100mm THK CHB pcs 1978.00 18.00 35,604.00
d. 10mm dia. X 6.00m Gr. 33 pcs 112.00 150.00 16,800.00
f. No. 16mm Tie Wire G.I. kg 8.00 90.00 720.00
Miscellaneous (1% of Materials Cost) 858.54

Sub - Total for F 86,712.54

G. Direct Unit Cost (C + F) 162,014.77
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 8,100.74
I. Contractor's Profit (CP) 10% of G 16,201.48
J. Total Estimated Cost (G + H + I) 186,316.98
K. Total Unit Cost 1,189.76
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 900(1)a.4 R.C. for Column Fence

Unit of Measurement : 5.06 cu.m.
Output per hour : 1.60 cu.m.

Quantity Computation:
Cap Beam

Volume = Height x Width x Base

Volume = 2.7 x 0.25 x 0.25
Volume = 0.16875 x 30.00 sets
Total
= 5.06 cu.m.
Volume
No. Bags (Cement) = 5.06 x 9.10 = 47
No. of Volume (Sand) = 5.06 x 0.50 = 3
No. of Volume (Sand) = 5.06 x 1.00 = 6

Mixing of Concrete = 3.91 x 5.06 cu.m.

U/H: 3.91 m.hr. / cu.m. = 19.79 mn. / hr.

Placing of Concrete = 2.78 x 5.06 cu.m.

U/H: 2.78 m.hr. / cu.m. = 14.07 mn. / hr.

Effec. Column Rebar H = 2.70 m

No. Vert. Bar = 4.00 pcs (direct counting)
Commercial Length = 6.00 m
No. of Bays =
No. of Splicing = pcs
Splicng Required = 0.48 m
Total L of Splicing = 0.00 m
Add. Bars for Splicing = 0.00 pcs
Quantity Bar Diameter
No. of Rebars = 60.00 12
= 319.68 kgs
Stirrups
Cut Length = 0.77 m
Quantity = 22.00 pcs
Sets = 30.00 pcs
No. of PCs = 660.00 pcs
Total Length = 508.20 m
No. of Rebars = 85.00 pcs
Quantity Bar Diameter
No. of Rebars = 85.00 10
= 314.50 kgs
Tying Wire No. 16 = 4.00 x 22.00 x 30.00
= 2,640.00 x 0.3 / 53
= 15.00 kgs

Fabrication = 5.00 x 2 personnel

U/H: 5.00 kg / hr. = 10.00 kg. / hr.
Number of Hours = 314.50 kgs / 10.00
= 31.45 hr.
Placing = 18.00 x 2 personnel
U/H: 18 kg / hr. = 36.00 kg. / hr.
Number of Hours = 634.18 kgs / 36.00
= 17.62 hr. x 30%
= 22.90 hr.
Column Formworks
Perimeter = 2 (a +b) + 0.2
= 1.40 meters
Area = Perimeter xxLength ofHeight
Beam of Column
Area = 1.40 x 2.70
Area = 3.78 sq.m.
Total Area = Area x Height of Column
Total Area = 113.40 sq.m.
No. of Plywood = 113.40 / 2.88
No. of Plywood = 40.00 x 30.50 = 1220.00
Beam Scaffolding (Vert) = 73.60 x 7.00 = 515.20
Beam Scaffolding (Hori) = 73.60 x 30.67 = 2257.31

Fabrication of Formworks = 0.285 x 113.40 =

U/H: 0.285 m.hr. /sq.m. = 32.32 mn. / hr.

Installation of Formworks = 1.6 x 113.40 =

U/H: 1.60 m.hr. / sq.m. = 181.44 mn. / hr.

Stripping of Formworks = 0.75 x 113.40 =

U/H: 0.75 m.hr. / sq.m. = 85.05 mn. / hr.

No. of No. of Hourly

Designation Amount
Person Hours Rate
A. Labor
Concrete Works
a. Construction Foreman 1 33.87 87.50 2,963.46
b. Skilled Labor 2 33.87 75.00 5,080.22
c. Unskilled Labor 2 33.87 53.75 3,640.82

Rebar Works
a. Construction Foreman 1 54.35 87.50 4,755.71
b. Skilled Labor 2 54.35 75.00 8,152.65
c. Unskilled Labor 2 54.35 53.75 5,842.73

Form Works
a. Construction Foreman 1 298.81 87.50 26,145.79
b. Skilled Labor 1 298.81 75.00 22,410.68
c. Unskilled Labor 1 298.81 53.75 16,060.98
Sub - Total for A 95,053.04
No of No. of Hourly
Name and Capacity Amount
Units Hours Rate
B. Equipment
 a. One Bagger Mixer 1 33.87 172.00 5,825.32

Sub - Total for B 5,825.32

C. Total (A + B) 100,878.36
D. Output per hour =1.6000 cu.m.
E. Direct Unit Cost (C ÷ D)
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 47.00 240.00 11,280.00

b. Sand (Washed) cu.m. 3.00 900.00 2,700.00
c. Gravel (Washed) cu.m. 6.00 900.00 5,400.00
d. 12mm dia. X 6.00m Gr. 33 pcs 60.00 215.00 12,900.00
e. 10mm dia. X 6.00m Gr. 33 pcs 85.00 150.00 12,750.00
f. No. 16mm Tie Wire G.I. kg 15.00 90.00 1,350.00
g. 2"x3"x10 Coco Lumber bd.ft. 1220.00 30.00 36,600.00
h. 1/2" Phenolic Board pcs 20.00 770.00 15,400.00
i. 1 1/2" CWN box 0.50 1,375.00 687.50
j. 3" CWN box 0.50 1,575.00 787.50

Sub - Total for F 99,855.00

G. Direct Unit Cost (C + F) 200,733.36
H. Overhead, Contingencies & Miscellaneous (OCM) 5% of G 10,036.67
I. Contractor's Profit (CP) 10% of G 20,073.34
J. Total Estimated Cost (G + H + I) 230,843.37
K. Total Unit Cost 45,598.69