B-1 Cost Estimate for Epoxy Injection

Per 10m of Crack Length

No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Epoxy resin for injection Kg 2.50 1,465.00 3,662.50
Epoxy putty Kg 3.00 658.00 1,974.00
Injection set No. 40.00 175.00 7,000.00

Sub-total 12,636.50
2 Labor Cost
Foreman 0.50 1,200.00 600.00
Technician 0.20 1,000.00 200.00
Skilled worker (Injection) 1.50 703.00 1,054.50
Common Labor (surface preparation) 1.00 542.00 542.00

Sub-total 2,396.50
3 Equipment/ Tool Cost
Miscellaneous tool (Labor cost x 20%) 479.30

Sub-total 479.30

4 Mobilization and Transportation Cost 2,326.85

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 17,839.15

6 Site Expense (5) x 8% 1,427.13

7 Overhead and Profit (5+6) x 7% 1,348.64

8 Total Cost (5+6+7) 20,614.92

9 VAT (8) x 12% 2,473.79

10 Grand Total 23,088.71

11 Unit Price 2,308.87

Note: Scaffolding shall be estimated separately and including into the Grand Total.

B-2 Cost Estimate for Caulking

Per 10m of Crack Length

11
 No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Epoxy grout for Caulking Kg 20.00 1,360.00 27,200.00
Caulking sealant Lit. 1.50 700.00 1,050.00
Injection pipe set No. 40.00 127.00 5,080.00

Note: Quantity is average rate for crack width 5mm, depth 300mm

Sub-total 33,330.00
2 Labor Cost
Foreman M/D 1.00 1,200.00 1,200.00
Technician M/D 0.50 1,000.00 500.00
Skilled worker (Surface preparation) M/D 1.00 703.00 703.00
Skilled Labor (Caulking) M/D 1.00 703.00 703.00
Common Labor (surface preparation) M/D 1.50 542.00 813.00
Common Labor (Caulking) M/D 1.00 542.00 542.00
0.00
Sub-total 4,461.00
3 Equipment/ Tool Cost
Saw Cutter No.day 0.50 290.00 145.00
Generator 2KVA No.day 0.50 104.00 52.00
Injection pump No.day 0.50 150.00 75.00
Miscellaneous Tool (Labor Cost x 20% 892.20

Sub-total 1,164.20

4 Mobilization and Transportation Cost 5,843.28

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 44,798.48

6 Site Expense (5) x 8% 3,583.88

7 Overhead and Profit (5+6) x 7% 3,386.77

8 Total Cost (5+6+7) 51,769.13

9 VAT (8) x 12% 6,212.30

10 Grand Total 57,981.43

Note: Scaffolding shall be estimated separately and including into the Grand Total.

11 Unit Price 5,798.14

B-3 Cost Estimate for Patching (Type-A)

Per 1.0m2 of Patching Area
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)

12
 1 Material Cost
Cement Mortar, Loss 20% M3 0.06 3,600.00 216.00
Primer to Concrete surface (0.2kg/m2) kg 0.80 440.00 352.00

Sub-total 568.00
2 Labor Cost
Foreman M/D 0.20 1,200.00 240.00
Skilled labor (Surface preparation) M/D 0.50 703.00 351.50
Skilled worker (Patching) M/D 0.20 703.00 140.60
Common Labor (surface Preparation) M/D 0.50 542.00 271.00
Common Labor (Patching) M/D 0.20 542.00 108.40
0.00
0.00
Sub-total 1,111.50
3 Equipment/ Tool Cost
Miscellaneous tools (Labor Cost x 80%) 889.20

Sub-total 889.20

4 Mobilization and Transportation Cost 385.31

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 2,954.01

6 Site Expense (5) x 8% 236.32

7 Overhead and Profit (5+6) x 7% 223.32

8 Total Cost (5+6+7) 3,413.65

9 VAT (8) x 12% 409.64

10 Grand Total 3,823.29

Note: Scaffolding shall be estimated separately and including into the Grand Total.

B-4 Cost Estimate for Patching (Type-B)

Per 1.0m2 of Patching Area
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Polymer cement mortar, Loss 20% M3 0.12 190.00 22.80

13
 Primer to Concrete surface (0.2kg/m2) kg 1.50 440.00 660.00
Zinc Rich Primer to Rebar kg 0.90 530.00 477.00

Sub-total 1,159.80
2 Labor Cost
Foreman M/D 0.50 1,200.00 600.00
Skilled labor (Surface preparation) M/D 0.50 703.00 351.50
Skilled worker (Patching) M/D 1.00 703.00 703.00
Common Labor (surface Preparation) M/D 0.50 542.00 271.00
Common Labor (Patching) M/D 0.50 542.00 271.00
0.00
0.00
Sub-total 2,196.50
3 Equipment/ Tool Cost
Miscellaneous tools (Labor Cost x 80%) 1,757.20

Sub-total 1,757.20

4 Mobilization and Transportation Cost 767.03

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 5,880.53

6 Site Expense (5) x 8% 470.44

7 Overhead and Profit (5+6) x 7% 444.57

8 Total Cost (5+6+7) 6,795.54

9 VAT (8) x 12% 815.46

10 Grand Total 7,611.00

Note: Scaffolding shall be estimated separately and including into the Grand Total.

B-4 Cost Estimate for Recasting Concrete

Per 1.0m3 of concrete
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Concrete Class A M3 1.05 7900.00 8,295.00
Rebar (Adding 50kg/m3) kg 50.00 45.00 2,250.00
Formwork (Mail Box Type) M2 10.00 580.00 5,800.00

14
 Primer to Concrete surface (0.2kg/m2) kg 0.10 440.00 44.00
Zinc Rich Primer to Rebar (100kg/lit.) Lit 0.50 530.00 265.00

Note: Figure in red are assumed so should be estimated in actual.

Sub-total 16,654.00
2 Labor Cost
Foreman M/D 1.00 1200.00 1,200.00
Skilled Labor (Breaking Concrete) M/D 0.80 703.00 562.40
Skilled Labor (Rebar arrangement) M/D 0.40 703.00 281.20
Skilled Labor (Formwork) M/D 1.00 703.00 703.00
Skilled Labor (Concrete) M/D 0.30 703.00 210.90
Common Labor (Breaking Concrete) M/D 0.80 542.00 433.60
Common Labor (Rebar arrangement) M/D 0.40 542.00 216.80
Common Labor (Formwork) M/D 1.00 542.00 542.00
Common Labor (Concrete) M/D 0.60 542.00 325.20
Sub-total 4,475.10
3 Equipment/ Tool Cost
Concrete Breaker No.day 0.80 3,877.00 3,101.60
Saw Cutter No.day 0.80 290.00 232.00
Vibrator No.day 0.80 101.00 80.80
Generator 2KVA No.day 0.80 104.00 83.20
Air Compressor No.day 0.80 125.00 100.00
Miscellaneous Tools (Lalor Cost x 30%) 1,342.53

Sub-total 4,940.13

4 Mobilization and Transportation Cost 3,910.38

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 29,979.61

6 Site Expense (5) x 8% 2,398.37

7 Overhead and Profit (5+6) x 7% 2,266.46

8 Total Cost (5+6+7) 34,644.44

9 VAT (8) x 12% 4,157.33

10 Grand Total 38,801.77

Note: Scaffolding shall be estimated separately and including into the Grand Total.
11 Unit Price 38,801.77

B-5 Cost Estimate for Recasting Grout (Non-shrink mortar)

Per 1.0m3 of mortar
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Non-shrink mortar M3 1.05 16500.00 17,325.00
Rebar (Adding 50kg/m3) kg 50.00 45.00 2,250.00
Formwork (Mail Box Type) M2 10.00 580.00 5,800.00
Primer to Concrete surface (0.2kg/m2) kg 0.10 440.00 44.00
Zinc Rich Primer to Rebar (100kg/lit.) Lit 0.50 530.00 265.00

15
 Note: Figure in red are assumed so should be estimated in actual.

Sub-total 25,684.00
2 Labor Cost
Foreman M/D 1.00 1200.00 1,200.00
Skilled Labor (Breaking Concrete) M/D 0.80 703.00 562.40
Skilled Labor (Rebar arrangement) M/D 0.40 703.00 281.20
Skilled Labor (Formwork) M/D 1.00 703.00 703.00
Skilled Labor (Concrete) M/D 0.80 703.00 562.40
Common Labor (Breaking Concrete) M/D 0.80 542.00 433.60
Common Labor (Rebar arrangement) M/D 0.40 542.00 216.80
Common Labor (Formwork) M/D 1.00 542.00 542.00
Common Labor (Concrete) M/D 0.80 542.00 433.60
Sub-total 4,935.00
3 Equipment/ Tool Cost
Concrete Breaker No.day 0.80 3,877.00 3,101.60
Saw Cutter No.day 0.80 290.00 232.00
Grout Mixer No.day 0.50 101.00 50.50
Generator 2KVA No.day 0.80 104.00 83.20
Air Compressor No.day 0.80 125.00 100.00
Miscellaneous Tools (Labor Cost x 30%) 1,480.50

Sub-total 5,047.80

4 Mobilization and Transportation Cost 5,350.02

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 41,016.82

6 Site Expense (5) x 8% 3,281.35

7 Overhead and Profit (5+6) x 7% 3,100.87

8 Total Cost (5+6+7) 47,399.04

9 VAT (8) x 12% 5,687.88

10 Grand Total 53,086.92

B-6 Cost Estimate for Carbon Fiber Sheet (2 layers)

Per 10m2 of CFP Length Applied
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Carbon Fiber sheet (10% loss included) M 22.00 6750.00 148,500.00
Epoxy resin Adhesive (0.8kg/m) kg 8.00 1565.00 12,520.00
Primer kg 2.00 440.00 880.00
Epoxy Putty kg 5.00 658.00 3,290.00
Gasoline Lit. 16.80 50.00 840.00

16
 Sub-total 166,030.00
2 Labor Cost
Foreman M/D 0.50 1200.00 600.00
Technician M/D 0.50 1000.00 500.00
Skilled worker (Surface preparation) M/D 4.00 703.00 2,812.00
Skilled worker (CFP Setting) M/D 6.00 703.00 4,218.00
Common Labor (surface Preparation) M/D 2.00 542.00 1,084.00
Common Labor (CFP Setting) M/D 3.00 542.00 1,626.00
0.00
Sub-total 10,840.00
3 Equipment/ Tool Cost
Generator, 2KVA Noday 1.00 104.00 104.00
Compressor, 0.4KW Noday 1.00 125.00 125.00
Disc sander 150 Noday 3.00 210.00 630.00
Miscellaneous tools & Consumable(10% of above) 1,084.00

Sub-total 1,943.00

4 Mobilization and Transportation Cost 26,821.95

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 205,634.95

6 Site Expense (5) x 8% 16,450.80

7 Overhead and Profit (5+6) x 7% 15,546.00

8 Total Cost (5+6+7) 237,631.75

9 VAT (8) x 12% 28,515.81

10 Grand Total 266,147.56

11 Unit Price 26,614.76

Note: Scaffolding shall be estimated separately and including into the Grand Total.

B-7 Cost Estimate for Carbon Fiber Plate Bonding

Per 100m of CFP Length Applied
No. Description Unit Quantity Unit Price (Php) Amount (Php)
1 Material Cost
Carbon Fiber Plate (10% loss included) M 110.00 1800.00 198,000.00
Epoxy resin Adhesive (0.5kg/m) kg 50.00 1565.00 78,250.00
Thinner Lit. 3.00 100.00 300.00
Gasoline Lit. 8.40 50.00 420.00

17
 Sub-total 276,970.00
2 Labor Cost
Foreman M/D 3.00 0.00 0.00
Technician M/D 1.50 0.00 0.00
Skilled Labor (Surface preparation) M/D 2.00 0.00 0.00
Skilled Labor (Steel Plate Setting ) M/D 3.00 0.00 0.00
Skilled Labor (Epoxy Injection) M/D 3.00 0.00 0.00
Common Labor (Surface Preparation) M/D 2.00 0.00 0.00
Common Labor (Steel Setting) M/D 2.00 0.00 0.00
Common Labor (Epoxy Injection) M/D 1.00 0.00 0.00

Sub-total 0.00
3 Equipment/ Tool Cost
Welder 300A Noday 1.00 0.00 0.00
Generator 15KVA Noday 2.00 0.00 0.00
Disc sander 150 Noday 3.00 0.00 0.00
Miscellaneous tools

Sub-total 0.00

4 Mobilization and Transportation Cost 41,545.50

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 318,515.50

6 Site Expense (5) x 8% 25,481.24

7 Overhead and Profit (5+6) x 7% 24,079.77

8 Total Cost (5+6+7) 368,076.51

9 VAT (8) x 12% 44,169.18

10 Grand Total 412,245.69

11 Unit Price 4,122.46

Note: Scaffolding shall be estimated separately and including into the Grand Total.

B-8 Cost Estimate for Steel Plate Bonding (Pressure Attaching Type)
Per 10m2 of Area applied by SPB
No. Description Unit Quantity Unit Price (Php.) Amount (Php.)
1 Material Cost
Fabrication of Steel Plate, SS400, t=4.0mm * kg 330.00 170.00 56,100.00
Anchor Bolt, M20x200mm No. 40.00 250.00 10,000.00
Primer (0.1kg/m2), Loss 10% kg 1.10 440.00 484.00
Epoxy resin Adhesive (1.0kg/m2) Loss 5% kg 21.00 1,565.00 32,865.00
Wood M3 0.90 3,500.00 3,150.00
Note: Unit price of *Marked Steel plate includes fabrication cost.

Sub-total 102,599.00

18
 2 Labor Cost
Foreman M/D 3.00 1,200.00 3,600.00
Technician M/D 1.50 1,000.00 1,500.00
Skilled Labor (Surface preparation) M/D 2.00 703.00 1,406.00
Skilled Labor (Steel Fabrication ) M/D 3.00 703.00 2,109.00
Skilled Labor (Epoxy Attaching) M/D 3.00 703.00 2,109.00
Common Labor (Surface Preparation) M/D 2.00 542.00 1,084.00
Common Labor (Steel Fabrication) M/D 2.00 542.00 1,084.00
Common Labor (Epoxy Attaching) M/D 1.00 542.00 542.00
0.00
Sub-total 13,434.00
3 Equipment/ Tool Cost
Welder 300A Noday 1.00 74.00 74.00
Generator 15KVA Noday 2.00 113.00 226.00
Disc sander 150 Noday 3.00 210.00 630.00
Miscellaneous tools (Labor cost x 10%) 1,343.40

Sub-total 2,273.40

4 Mobilization and Transportation Cost 17,745.96

(1+2+3) x 15%

5 Direct Cost (1+2+3+4) 136,052.36

6 Site Expense (5) x 8% 10,884.19

7 Overhead and Profit (5+6) x 7% 10,285.56

8 Total Cost (5+6+7) 157,222.11

9 VAT (8) x 12% 18,866.65

10 Grand Total 176,088.76

Note: Scaffolding shall be estimated separately and including into the Grand Total.
11 Unit Price 17,608.88

19