Senior Citizen Bangued

Standard Form Number: SF-INFR-01
Revised on: July 28, 2004

APPROVED BUDGET FOR THE CONTRACT
CONSTRUCTION OF SENIOR CITIZEN'S BLDG.
BANGUED, ABRA
Project Name and Location
Stations:
Length:
MARK-UPS
TOTAL MARK-UP
ESTIMATED IN PERCENT
DESCRIPTION QUANTITY UNIT
DIRECT COST
ITEM NO. OCM[1] PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (9) (10)
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 1.00 l.s. 4,323.48 15.00% 10.00% 25.00% P 1,080.87
B.7 Occupational Safety and Health Program 4.00 month 13,927.60 10.00% 10.00% P 1,392.76
PART A EARTHWORK
803 (1) a Structure Excavation 75.00 cu.m. 41,026.12 15.00% 10.00% 25.00% P 10,256.53
803 (4) Gravel Fill 33.73 cu.m. 26,195.09 15.00% 10.00% 25.00% P 6,548.77
804 (1) a Embankment 75.00 cu.m. 5,080.08 15.00% 10.00% 25.00% P 1,270.02
PART B PLAIN AND REINFORCED CONCRETE WORK
900(1)c2 Reinforced Concrete (Footing, WF and Slab on Fill) 46.80 cu.m. 169,489.96 15.00% 10.00% 25.00% P 42,372.49
900(1)c4 Reinforced Concrete (Column) 10.40 cu.m. 41,885.07 15.00% 10.00% 25.00% P 10,471.27
900 ( 1 )c6 Reinforced Concrete (RB-1 & RB-2) 10.02 cu.m. 23,007.59 15.00% 10.00% 25.00% P 5,751.90
902(1) Reinforcing Steel(Deformed) 9818.80 kgs. 234,578.65 15.00% 10.00% 25.00% P 58,644.66
1044(1) Forms and Falseworks 1.00 l.s. 135,381.88 15.00% 10.00% 25.00% P 33,845.47
PART C FINISHING
1043(2) a CHB Non Load Bearing Wall - 100mm 67.00 sq.m. 25,154.49 15.00% 10.00% 25.00% P 6,288.62
1043(2) b CHB Non Load Bearing Wall - 125mm 222.00 sq.m. 102,435.60 15.00% 10.00% 25.00% P 25,608.90
1027(1) Cement Plaster Finish 550.00 sq.m. 179,509.55 15.00% 10.00% 25.00% P 44,877.39
1047(3) Structural Steel, furnished, and fabricated - Purlins 849.50 kgs. 53,816.33 15.00% 10.00% 25.00% P 13,454.08
1047(2) Structural Steel, furnished, fabricated, and erected - Truss 1727.50 kgs. 109,145.55 15.00% 10.00% 25.00% P 27,286.39
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 266.00 sq.m. 60,155.21 15.00% 10.00% 25.00% P 15,038.80
1008 (1) Aluminum Glass Windows/Doors 37.20 sq.m. 120,368.21 15.00% 10.00% 25.00% P 30,092.05
1010(2)b Doors (Wood Panel) 7.56 sq.m. 40,056.13 15.00% 10.00% 25.00% P 10,014.03
1013(1) Metal Roofing - Prepainted Long Span 291.20 sq.m 171,273.87 15.00% 10.00% 25.00% P 42,818.47
1018(1) Tiles and Trims (Toilet) 34.30 sq.m. 37,897.52 15.00% 10.00% 25.00% P 9,474.38
1018(2) Tiles - Vitrified Floor Tile (main flr.) 190.00 sq.m. 181,955.41 15.00% 10.00% 25.00% P 45,488.85
1032(1)a1 Painting Works - Masonry and Fiber Cement Painting 550.00 sq.m. 97,750.13 15.00% 10.00% 25.00% P 24,437.53
1035(1) Furring Channel-Double Furring System 266.00 ln.m. 60,889.08 15.00% 10.00% 25.00% P 15,222.27
1001 (1) a Pipe - 50mm diameter PVC 20.00 ln.m. 3,806.05 15.00% 10.00% 25.00% P 951.51
1001 (1) a3 Pipe - 100mm diameter PVC 8.00 ln.m. 4,522.02 15.00% 10.00% 25.00% P 1,130.50
1001 (1) a2 Pipe - 75mm diameter PVC 42.00 ln.m. 11,304.12 15.00% 10.00% 25.00% P 2,826.03
1002 (5) a1 Polyprophylene Random Copolymer (PPR-C) Pipes - 1/2" 50.00 pcs. 11,480.26 15.00% 10.00% 25.00% P 2,870.06
1002(9) diam. Closet
Water PN10 2.00 set 13,091.32 15.00% 10.00% 25.00% P 3,272.83
1002(5)f1 Lavatory, Wall Hung. Complete 2.00 sets 7,774.74 15.00% 10.00% 25.00% P 1,943.68
1002(12) Tissue Holder 2.00 pcs. 703.75 15.00% 10.00% 25.00% P 175.94
1002(13) Stainless Kitchen Sink 1.00 pc. 5,630.04 15.00% 10.00% 25.00% P 1,407.51
1201 (4)d Valves and Fittings 1.00 pcs. 523.75 15.00% 10.00% 25.00% P 130.94
1201(4)e Floor Drain 2.00 pcs. 763.75 15.00% 10.00% 25.00% P 190.94
PART D ELECTRICAL
1100(7)f1 Polyvinyl Chloride Pipes (PVC)-20mm 300.00 meters 17,303.56 15.00% 10.00% 25.00% P 4,325.89
1100(14) Octagonal Junction Box metal 32.00 pcs. 3,176.42 15.00% 10.00% 25.00% P 0.30
1100(15) Utility Boxes metal 28.00 pcs. 2,678.74 15.00% 10.00% 25.00% P 669.68
1101(1)a2 Electrical Wire - 3.5mm TWG/THHN 4.00 roll 17,572.43 15.00% 10.00% 25.00% P 4,393.11
1101(1)a3 Electrical Wire - 5.5mm TWG/THHN 1.00 roll 5,800.60 15.00% 10.00% 25.00% P 1,450.15
1101(1)a4 Electrical Wire - 10.0mm TWG/THHN 20.00 meter 1,506.44 15.00% 10.00% 25.00% P 376.61
1101(3) Tumbler Switch 6.00 set 1,894.35 15.00% 10.00% 25.00% P 473.59
1101(6) Duplex Convenience Receptacles 23.00 set 8,407.66 15.00% 10.00% 25.00% P 2,101.92
1102(1)b Panelboard Circuit Breaker Type - LPA Flush Mounted, 1.00 set 14,645.97 15.00% 10.00% 25.00% P 3,661.49
1103(1)a1 Compact NEMA 1 Enclosure
Flourescent Lamp (CFL) 9.00 sets 6,058.15 15.00% 10.00% 25.00% P 1,514.54
1200(4)A7 Package Type Airconditioning Unit (PACU)-Ceiling Mounted 4.00 sets 166,768.40 0.00% P -
Inverter
PREPARED/SUBMITTED BY:
JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES

ENGINEER II ENGINEER II ENGINEER II ENGINEER II
ROVED BUDGET FOR THE CONTRACT
TION OF SENIOR CITIZEN'S BLDG.
BANGUED, ABRA
Project Name and Location
Contract Duration: 120 CD
TOTAL
TOTAL COST UNIT COST
VAT[3] INDIRECT COST
(11) (12) (13) (14)

OTHER GENERAL REQUIREMENTS
P 270.22 P 1,351.09 P 5,674.57 P 5,674.57
P 766.02 P 2,158.78 P 16,086.38 P 4,021.59
EARTHWORK
P 2,564.13 P 12,820.66 P 53,846.78 P 717.96
P 1,637.19 P 8,185.96 P 34,381.05 P 1,019.30
P 317.51 P 1,587.53 P 6,667.61 P 88.90
PLAIN AND REINFORCED CONCRETE WORK
P 10,593.12 P 52,965.61 P 222,455.57 P 4,753.32
P 2,617.82 P 13,089.09 P 54,974.16 P 5,285.98
P 1,437.97 P 7,189.87 P 30,197.46 P 3,013.72
P 14,661.17 P 73,305.83 P 307,884.48 P 31.36
P 8,461.37 P 42,306.84 P 177,688.72 P 177,688.72
FINISHING
P 1,572.16 P 7,860.78 P 33,015.26 P 492.77
P 6,402.23 P 32,011.13 P 134,446.73 P 605.62
P 11,219.35 P 56,096.74 P 235,606.29 P 428.38
P 3,363.52 P 16,817.60 P 70,633.94 P 83.15
P 6,821.60 P 34,107.99 P 143,253.54 P 82.93
P 3,759.70 P 18,798.50 P 78,953.72 P 296.82
P 7,523.01 P 37,615.07 P 157,983.28 P 4,246.86
P 2,503.51 P 12,517.54 P 52,573.67 P 6,954.19
P 10,704.62 P 53,523.08 P 224,796.95 P 771.97
P 2,368.59 P 11,842.97 P 49,740.49 P 1,450.16
P 11,372.21 P 56,861.07 P 238,816.48 P 1,256.93
P 6,109.38 P 30,546.92 P 128,297.05 P 233.27
P 3,805.57 P 19,027.84 P 79,916.92 P 300.44
P 237.88 P 1,189.39 P 4,995.44 P 249.77
P 282.63 P 1,413.13 P 5,935.15 P 741.89
P 706.51 P 3,532.54 P 14,836.65 P 353.25
P 717.52 P 3,587.58 P 15,067.84 P 301.36
P 818.21 P 4,091.04 P 17,182.36 P 8,591.18
P 485.92 P 2,429.60 P 10,204.34 P 5,102.17
P 43.98 P 219.92 P 923.68 P 461.84
P 351.88 P 1,759.39 P 7,389.42 P 7,389.42
P 32.73 P 163.67 P 687.43 P 687.43
P 47.73 P 238.67 P 1,002.43 P 501.21
ELECTRICAL
P 1,081.47 P 5,407.36 P 22,710.93 P 75.70
P 992.33 P 992.63 P 4,169.05 P 130.28
P 167.42 P 837.10 P 3,515.84 P 125.57
P 1,098.28 P 5,491.39 P 23,063.82 P 5,765.95

P 362.54 P 1,812.69 P 7,613.29 P 7,613.29
P 94.15 P 470.76 P 1,977.20 P 98.86
P 118.40 P 591.98 P 2,486.34 P 414.39
P 525.48 P 2,627.40 P 11,035.06 P 479.79
P 915.37 P 4,576.86 P 19,222.83 P 19,222.83
P 378.63 P 1,893.17 P 7,951.32 P 883.48
P 8,338.42 P 8,338.42 P 175,106.82 P 43,776.70
P 2,894,968.31
APPROVED:
ERNESTO B. BELMES LORETO B. DACOROON

ENGINEER II CARETAKER
1.00 -
2.00 5,674.57 - 5,674.57
3.00 16,086.38 - 16,086.38

4.00 - - -
5.00 53,846.78 -
6.00 34,381.05 -
7.00 6,667.61 -
8.00 - -
9.00 222,455.57 -
10.00 54,974.16 -
11.00 30,197.46 - 30,197.46
12.00 307,884.48 - 307,884.48
13.00 177,688.72 - 177,688.72
16.00 - -
35.00 33,015.26 -
36.00 134,446.73 -
17.00 235,606.29 - 235,606.29
18.00 70,633.94 - 70,633.94
19.00 143,253.54 -
20.00 78,953.72 -
21.00 157,983.28 -
22.00 52,573.67 -
23.00 224,796.95 -
24.00 49,740.49 -
25.00 238,816.48 - 238,816.48
26.00 128,297.05 - 128,297.05
27.00 79,916.92 - 79,916.92
28.00 4,995.44 - 4,995.44
29.00 5,935.15 -
30.00 14,836.65 -
31.00 15,067.84 -
32.00 17,182.36 -
33.00 10,204.34 - 10,204.34
34.00 923.68 -
37.00 7,389.42 -
38.00 687.43 -
39.00 1,002.43 -
51.00 - -
41.00 22,710.93 - 22,710.93
42.00 4,169.05 -
43.00 3,515.84 -
44.00 23,063.82 -
45.00 7,613.29 -
46.00 1,977.20 - 1,977.20
47.00 2,486.34 - 2,486.34
48.00 11,035.06 - 11,035.06
49.00 19,222.83 - 19,222.83
50.00 7,951.32 -
52.00 175,106.82 -
2,894,968.31
Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
Cordillera Administrative Region
OFFICE OF THE DISTRICT ENGINEER
Bangued, Abra
PROGRAM OF WORK
Region : C.A.R. Roadbed Width :na

District : ABRA DEO Pavement Width :na
Name of Project : Bridge Width :na
CONSTRUCTION OF SENIOR CITIZEN'S BLDG.
Type of Structure :Multi-Purpose Building
Road Section ID : Type of Superstructure :Reinforced Concr
Section : Type of SubStructure :Reinforced Concrete
Location : BANGUED, ABRA No. of Span : ____na____ No. of Piers :
Appropriation : P3,000,000.00
Source of Fund : BEFF-(BATCH 13) Dimension :
Classification ### No. of Storeys : 2
Station Limits : No. of Classrooms :
Net Length :
Thickness : No. of Days to Complete 120
Width
Starting Date : Upon release of funds
ITEMS OF WORK EQUIPMENT
ITEM
TO BE DONE % DESCRIPTION
B.5 Project Billboard / Signboard 0.196%
B.7 Occupational Safety and Health Program 0.556% Plate Compactor
PART A EARTHWORK Backhoe
803 (1) a Structure Excavation 1.860% Dumptruck
803 (4) Gravel Fill 1.188% Elec. Drill
804 (1) a Embankment 0.230% One Bagger Mixer
PART B PLAIN AND REINFORCED CONCRETE WORK Welding Machine
900(1)c2 Reinforced Concrete (Footing, WF and Slab on Fill) 7.684% Jackhammer
900(1)c4 Reinforced Concrete (Column) 1.899%
900 ( 1 )c6 Reinforced Concrete (RB-1 & RB-2) 1.043%
902(1) Reinforcing Steel(Deformed) 10.635%
PART C FINISHING
1047(3) Structural Steel, furnished, and fabricated - Purlins 2.440%
1047(2) Structural Steel, furnished, fabricated, and erected - Truss 4.948%
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 2.727%
1008 (1) Aluminum Glass Windows/Doors 5.457%
1010(2)b Doors (Wood Panel) 1.816%
1013(1) Metal Roofing - Prepainted Long Span 7.765%
1018(1) Tiles and Trims (Toilet) 1.718%
1018(2) Tiles - Vitrified Floor Tile (main flr.) 8.249%
1027(1) Cement Plaster Finish 8.138%
1032(1)a1 Painting Works - Masonry and Fiber Cement Painting 4.432%
1035(1) Furring Channel-Double Furring System 2.761%
1043(2) a CHB Non Load Bearing Wall - 100mm 1.140%
1043(2) b CHB Non Load Bearing Wall - 125mm 4.644%
1044(1) Forms and Falseworks 6.138%
1001 (1) a Pipe - 50mm diameter PVC 0.173%
1001 (1) a3 Pipe - 100mm diameter PVC 0.205%
1001 (1) a2 Pipe - 75mm diameter PVC 0.512%
1002 (5) a1 Polyprophylene Random Copolymer (PPR-C) Pipes - 1/2" diam. PN10 0.520%
1002(9) Water Closet 0.594%
1002(5)f1 Lavatory, Wall Hung. Complete 0.352%
1002(12) Tissue Holder 0.032%
1002(13) Stainless Kitchen Sink 0.255%
1201 (4)d Valves and Fittings 0.024%
1201(4)e Floor Drain 0.035%
PART D ELECTRICAL
1100(7)f1 Polyvinyl Chloride Pipes (PVC)-20mm 0.784%
1100(14) Octagonal Junction Box metal 0.144%
1100(15) Utility Boxes metal 0.121%
1101(1)a2 Electrical Wire - 3.5mm TWG/THHN 0.797%
1101(3) Tumbler Switch 0.086%
1101(6) Duplex Convenience Receptacles 0.381%
1102(1)b Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1 Enclosure 0.664%
1103(1)a1 Compact Flourescent Lamp (CFL) 0.275%
1200(4)A7 Package Type Airconditioning Unit (PACU)-Ceiling Mounted Inverter 6.049%
100.000%
ESTIMATED COST OF PROPOSED WORK
ITEM DESCRIPTION
UNIT QUANTITY UNIT COST
PART II OTHER GENERAL REQUIREMENTS - - -
B.5 Project Billboard / Signboard l.s. 1.00 5,674.57
B.7 Occupational Safety and Health Program month 4.00 4,021.59
PART A EARTHWORK - - -
803 (1) a Structure Excavation cu.m. 75.00 717.96
803 (4) Gravel Fill cu.m. 33.73 1,019.30
804 (1) a Embankment cu.m. 75.00 88.90
PART B PLAIN AND REINFORCED CONCRETE WORK - - -
900(1)c2 Reinforced Concrete (Footing, WF and Slab on Fill) cu.m. 46.80 4,753.32
900(1)c4 Reinforced Concrete (Column) cu.m. 10.40 5,285.98
900 ( 1 )c6 Reinforced Concrete (RB-1 & RB-2) cu.m. 10.02 3,013.72
902(1) Reinforcing Steel(Deformed) kgs. 9,818.80 31.36
PART C FINISHING - - -
1047(3) Structural Steel, furnished, and fabricated - Purlins kgs. 849.50 83.15
1047(2) Structural Steel, furnished, fabricated, and erected - Truss kgs. 1,727.50 82.93
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) sq.m. 266.00 296.82
1008 (1) Aluminum Glass Windows/Doors sq.m. 37.20 4,246.86
1010(2)b Doors (Wood Panel) sq.m. 7.56 6,954.19
1013(1) Metal Roofing - Prepainted Long Span sq.m 291.20 771.97
1018(1) Tiles and Trims (Toilet) sq.m. 34.30 1,450.16
1018(2) Tiles - Vitrified Floor Tile (main flr.) sq.m. 190.00 1,256.93
1027(1) Cement Plaster Finish sq.m. 550.00 428.38
1032(1)a1 Painting Works - Masonry and Fiber Cement Painting sq.m. 550.00 233.27
1035(1) Furring Channel-Double Furring System ln.m. 266.00 300.44
1043(2) a CHB Non Load Bearing Wall - 100mm sq.m. 67.00 492.77
1043(2) b CHB Non Load Bearing Wall - 125mm sq.m. 222.00 605.62
1044(1) Forms and Falseworks l.s. 1.00 177,688.72
1001 (1) a Pipe - 50mm diameter PVC ln.m. 20.00 249.77
1001 (1) a3 Pipe - 100mm diameter PVC ln.m. 8.00 741.89
1001 (1) a2 Pipe - 75mm diameter PVC ln.m. 42.00 353.25
Polyprophylene Random Copolymer (PPR-C) Pipes - 1/2" diam.
1002 (5) a1 pcs. 50.00 301.36
PN10
1002(9) Water Closet set 2.00 8,591.18
1002(5)f1 Lavatory, Wall Hung. Complete sets 2.00 5,102.17
1002(12) Tissue Holder pcs. 2.00 461.84
1002(13) Stainless Kitchen Sink pc. 1.00 7,389.42
1201 (4)d Valves and Fittings pcs. 1.00 687.43
1201(4)e Floor Drain pcs. 2.00 501.21
PART D ELECTRICAL - - -
1100(7)f1Polyvinyl Chloride Pipes (PVC)-20mm meters 300.00 75.70
1100(14)Octagonal Junction Box metal pcs. 32.00 130.28
1100(15)Utility Boxes metal pcs. 28.00 125.57
1101(1)a2Electrical Wire - 3.5mm TWG/THHN roll 4.00 5,765.95
1101(1)a3Electrical Wire - 5.5mm TWG/THHN roll 1.00 7,613.29
1101(1)a4Electrical Wire - 10.0mm TWG/THHN meter 20.00 98.86
1101(3)Tumbler Switch set 6.00 414.39
1101(6)Duplex Convenience Receptacles set 23.00 479.79
Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1
1102(1)b set 1.00 19,222.83
Enclosure
1103(1)a1 Compact Flourescent Lamp (CFL) sets 9.00 883.48
Package Type Airconditioning Unit (PACU)-Ceiling Mounted
1200(4)A7 sets 4.00 43,776.70
Inverter
BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

1. LABOR P 447,622.47 14.921 A. TOTAL PROJECT COST
2. MATERIALS 1,695,612.54 56.520 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 97,480.12 3.249 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, PROFITS, TAX, VAT): 654,253.18 21.808 C. SURVEY PREPARATION
5. SOIL TESTING: D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 105,000.00 3.500 SOIL TESTING
6. CONST. CONTINGENCIES 31.69 0.001 E. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WAY
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELOPMENT
TOTAL P 3,000,000.00 100.00 K. APPROPRIATION
Prepared By: C Submitted By:
JUAN ANTONIO E. FLORENTINO CHONA LUISA A. RAMOS

ARCHITECT II CHIEF, Planning & Design Section
Checked By: Approved:
EMMANUEL T. COLLADO LORETO B. DACOROON

ENGINEER II ASSISTANT DISTRICT ENGINEER
(CARETAKER)
Republic of the Philippines
NT OF PUBLIC WORKS AND HIGHWAYS
dillera Administrative Region
CE OF THE DISTRICT ENGINEER
Bangued, Abra
ROGRAM OF WORK
m.
Multi-Purpose Building
,Steel
Reinforced Concrete
na
c.d.
NEEDED
1
1
1
2
1
1
2
ESTIMATED COST OF PROPOSED WORK
TOTAL COST
-
5,674.57
16,086.38
-
53,846.78
34,381.05
6,667.61
-
222,455.57
54,974.16
30,197.46
307,884.48
-
70,633.94
143,253.54
78,953.72
157,983.28
52,573.67
224,796.95
49,740.49
238,816.48
235,606.29
128,297.05
79,916.92
33,015.26
134,446.73
177,688.72
4,995.44
5,935.15
14,836.65
15,067.84
17,182.36
10,204.34
923.68
7,389.42
687.43
1,002.43
-
22,710.93
4,169.05
3,515.84
23,063.82
7,613.29
1,977.20
2,486.34
11,035.06
19,222.83
7,951.32
175,106.82
P 2,894,968.31
105,000.00
-
31.69
J. YOUTH & INFRA DEVELOPMENT

P 3,000,000.00
CHONA LUISA A. RAMOS

CHIEF, Planning & Design Section
LORETO B. DACOROON
ASSISTANT DISTRICT ENGINEER
(CARETAKER)
SUMMARY OF ESTIMATES
ITEM LABOR MATERIALS EQ. RENTALS

B.5 Project Billboard / Signboard 737.71 3,512.00 73.77
B.7 Occupational Safety and Health Program 3,332.00 10,262.40 333.20
PART A EARTHWORK
803 (1) a Structure Excavation 37,296.47 - 3,729.65
803 (4) Gravel Fill 5,108.90 20,575.30 510.89
804 (1) a Embankment 3,947.35 - 1,132.73
PART B PLAIN AND REINFORCED CONCRETE WORK
900(1)c2 Reinforced Concrete (Footing, WF and Slab on Fill) 7,922.69 147,152.00 14,415.27
900(1)c4 Reinforced Concrete (Column) 7,295.52 32,656.00 1,933.55
900 ( 1 )c6 Reinforced Concrete (RB-1 & RB-2) 8,337.74 11,084.07 3,585.77
902(1) Reinforcing Steel(Deformed) 33,762.62 182,938.40 17,877.63
1044(1) Forms and Falseworks 30,856.44 101,439.80 3,085.64
PART C FINISHING
1043(2) a CHB Non Load Bearing Wall - 100mm 7,570.58 16,826.85 757.06
1043(2) b CHB Non Load Bearing Wall - 125mm 30,856.44 68,493.52 3,085.64
1027(1) Cement Plaster Finish 114,417.78 53,650.00 11,441.78
1047(3) Structural Steel, furnished, and fabricated - Purlins 5,730.48 43,675.00 4,410.85
1047(2) Structural Steel, furnished, fabricated, and erected - Tr 9,012.59 86,470.00 13,662.96
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 7,504.74 51,900.00 750.47
1008 (1) Aluminum Glass Windows/Doors 11,243.83 108,000.00 1,124.38
1010(2)b Doors (Wood Panel) 2,051.03 37,800.00 205.10
1013(1) Metal Roofing - Prepainted Long Span 27,758.79 140,739.20 2,775.88
1018(1) Tiles and Trims (Toilet) 7,947.74 29,155.00 794.77
1018(2) Tiles - Vitrified Floor Tile (main flr.) 18,595.83 161,500.00 1,859.58
1032(1)a1 Painting Works - Masonry and Fiber Cement Painting 20,627.39 71,760.00 5,362.74
1035(1) Furring Channel-Double Furring System 8,753.71 51,260.00 875.37
1001 (1) a Pipe - 50mm diameter PVC 769.14 2,960.00 76.91
1001 (1) a3 Pipe - 100mm diameter PVC 256.38 4,240.00 25.64
1001 (1) a2 Pipe - 75mm diameter PVC 1,794.65 9,330.00 179.47
1002 (5) a1 Polyprophylene Random Copolymer (PPR-C) Pipes - 1/ 2,641.14 8,575.00 264.11
1002(9) Water Closet 992.11 12,000.00 99.21
1002(5)f1 Lavatory, Wall Hung. Complete 704.31 7,000.00 70.43
1002(12) Tissue Holder 185.23 500.00 18.52
1002(13) Stainless Kitchen Sink 1,481.85 4,000.00 148.19
1201 (4)d Valves and Fittings 185.23 320.00 18.52
1201(4)e Floor Drain 185.23 560.00 18.52
PART D ELECTRICAL
1100(7)f1 Polyvinyl Chloride Pipes (PVC)-20mm 7,094.15 9,500.00 709.41
1100(14) Octagonal Junction Box metal 880.38 2,208.00 88.04
1100(15) Utility Boxes metal 704.31 1,904.00 70.43
1101(1)a2 Electrical Wire - 3.5mm TWG/THHN 2,884.03 14,400.00 288.40
1101(1)a3 Electrical Wire - 5.5mm TWG/THHN 132.37 5,655.00 13.24
1101(1)a4 Electrical Wire - 10.0mm TWG/THHN 92.21 1,405.00 9.22
1101(3) Tumbler Switch 922.14 880.00 92.21
1101(6) Duplex Convenience Receptacles 3,319.70 4,756.00 331.97
1102(1)b Panelboard Circuit Breaker Type - LPA Flush Mounted 3,269.06 11,050.00 326.91
1103(1)a1 Compact Flourescent Lamp (CFL) 2,307.41 3,520.00 230.74
1200(4)A7 Package Type Airconditioning Unit (PACU)-Ceiling Moun 6,153.09 160,000.00 615.31
TOTAL P 447,622.47 P 1,695,612.54 P 97,480.12
Total Project Cost =

(3 .5% ) Engineering Overhead Cost =
APPROPRIATION =
Contingencies=
MARK UP VAT TOTAL COST QUANTITY UNIT DURATION UNIT COST
1,080.87 270.22 5,674.57 1.00 l.s. 8.00 5,674.57

1,392.76 766.02 16,086.38 4.00 month 960.00 4,021.59
10,256.53 2,564.13 53,846.78 75.00 cu.m. 75.00 717.96

6,548.77 1,637.19 34,381.05 33.73 cu.m. 14.00 1,019.30
1,270.02 317.51 6,667.61 75.00 cu.m. 12.00 88.90
42,372.49 10,593.12 222,455.57 46.80 cu.m. 19.00 4,753.32

10,471.27 2,617.82 54,974.16 10.40 cu.m. 14.00 5,285.98
5,751.90 1,437.97 30,197.46 10.02 cu.m. 16.00 3,013.72
58,644.66 14,661.17 307,884.48 9,818.80 kgs. 54.00 31.36
33,845.47 8,461.37 177,688.72 1.00 l.s. 70.00 177,688.72
6,288.62 1,572.16 33,015.26 67.00 sq.m. 21.00 492.77

25,608.90 6,402.23 134,446.73 222.00 sq.m. 70.00 605.62
44,877.39 11,219.35 235,606.29 550.00 sq.m. 183.00 428.38
13,454.08 3,363.52 70,633.94 849.50 kgs. 13.00 83.15
27,286.39 6,821.60 143,253.54 1,727.50 kgs. 25.00 82.93
15,038.80 3,759.70 78,953.72 266.00 sq.m. 20.00 296.82
30,092.05 7,523.01 157,983.28 37.20 sq.m. 52.00 4,246.86
10,014.03 2,503.51 52,573.67 7.56 sq.m. 8.00 6,954.19
42,818.47 10,704.62 224,796.95 291.20 sq.m 77.00 771.97
9,474.38 2,368.59 49,740.49 34.30 sq.m. 31.00 1,450.16
45,488.85 11,372.21 238,816.48 190.00 sq.m. 42.00 1,256.93
24,437.53 6,109.38 128,297.05 550.00 sq.m. 44.00 233.27
15,222.27 3,805.57 79,916.92 266.00 ln.m. 26.00 300.44
951.51 237.88 4,995.44 20.00 ln.m. 3.00 249.77
1,130.50 282.63 5,935.15 8.00 ln.m. 1.00 741.89
2,826.03 706.51 14,836.65 42.00 ln.m. 7.00 353.25
2,870.06 717.52 15,067.84 50.00 pcs. 15.00 301.36
3,272.83 818.21 17,182.36 2.00 set 8.00 8,591.18
1,943.68 485.92 10,204.34 2.00 sets 4.00 5,102.17
175.94 43.98 923.68 2.00 pcs. 1.00 461.84
1,407.51 351.88 7,389.42 1.00 pc. 8.00 7,389.42
130.94 32.73 687.43 1.00 pcs. 1.00 687.43
190.94 47.73 1,002.43 2.00 pcs. 1.00 501.21
0
4,325.89 1,081.47 22,710.93 300.00 meters 23.00 75.70
0.30 992.33 4,169.05 32.00 pcs. 5.00 130.28
669.68 167.42 3,515.84 28.00 pcs. 4.00 125.57
4,393.11 1,098.28 23,063.82 4.00 roll 8.00 5,765.95
1,450.15 362.54 7,613.29 1.00 roll 1.00 7,613.29
376.61 94.15 1,977.20 20.00 meter 1.00 98.86
473.59 118.40 2,486.34 6.00 set 5.00 414.39
2,101.92 525.48 11,035.06 23.00 set 18.00 479.79
3,661.49 915.37 19,222.83 1.00 set 16.00 19,222.83
1,514.54 378.63 7,951.32 9.00 sets 9.00 883.48
- 8,338.42 175,106.82 4.00 sets 24.00 43,776.70
P 515,603.74 P 138,649.44 P 2,894,968.31
P 2,894,968.31
105,000.00
P 3,000,000.00
31.69
5,674.57 -
16,086.38 -
0 0
53,846.78 -
34,381.05 -
6,667.61 -
0 0
222,455.57 -
54,974.16 -
30,197.46 -
307,884.48 -
177,688.72 -
0 0
33,015.26 -
134,446.73 -
235,606.29 -
70,633.94 -
143,253.54 -
78,953.72 -
157,983.28 -
52,573.67 -
224,796.95 -
49,740.49 -
238,816.48 -
128,297.05 -
79,916.92 -
4,995.44 -
5,935.15 -
14,836.65 -
15,067.84 -
17,182.36 -
10,204.34 -
923.68 -
7,389.42 -
687.43 -
1,002.43 -
0 0
22,710.93 -
4,169.05 -
3,515.84 -
23,063.82 -
7,613.29 -
1,977.20 -
2,486.34 -
11,035.06 -
19,222.83 -
7,951.32 -
175,106.82 -
2,894,968.31
OK PRE!
3,000,000.00
-
ITEM 1100(7)f1 : Polyvinyl Chloride Pipes (PVC)-20mm
Unit of Measurement= meters Quantity= 300.00
Output= 40.5 ln.m./hr. Duration= 22.22
Say 23.00
Designation No. of Person No. of Hours Hourly Rate
1. Labor:
Foreman 1 23 71.95
Skilled 3 23 52.06
Unskilled 2 23 40.15
Sub-Total for 1
Name and Capacity No. of Units No. of Hours Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost 1 23
Sub-Total for 2
Name and Specification Unit Quantity Unit Cost
2. Materials:
20mm diameter PVC Pipe meters 300 31.67
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1100(14) : Octagonal Junction Box metal

Unit of Measurement= pcs. Quantity= 32.00
Output= 7 pcs./hr. Duration= 4.57
Say 5.00
1. Labor:
Foreman 1 5 71.95
Skilled 2 5 52.06
Sub-Total for 1
2. Equipment:
Minor Tools
Sub-Total for 2
2. Materials:
4x4 Octagonal Junction Box pcs. 32 33.00
PVC Adapter pcs. 128 9.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1100(15) : Utility Boxes metal
Output= 7 pcs./hr. Duration= 4.00
Say 4.00
1. Labor:
Foreman 1 4 71.95
Skilled 2 4 52.06
Sub-Total for 1
2. Equipment:
Minor Tools
Sub-Total for 2
2. Materials:
2x4 Utility Box pcs. 28 32.00

PVC Adapter pcs. 112 9.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(1)a2 : Electrical Wire - 3.5mm TWG/THHN

Unit of Measurement= roll Quantity= 4.00
Output= 75 lm./hr. Duration= 8.00
Say 8.00
1. Labor:
Foreman 1 8 71.95
Skilled 4 8 52.06
Unskilled 2 8 40.15
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost 1 100
Sub-Total for 2
2. Materials:
3.5mm THHN Wire rolls 4 3,600.00
Electrical Tape pcs 4 35.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Unit of Measurement= roll Quantity= 1.00
Output= 18.75 lm./hr. Duration= 0.05
Say 1.00
1. Labor:
Skilled 1 1 52.06
Unskilled 1 2 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
5.5mm THHN Wire rolls 1.00 5,550.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST

Unit of Measurement= meter Quantity= 20.00
Output= 18.75 lm./hr. Duration= 1.07
Say 1.00
1. Labor:
Skilled 1 1 52.06
Unskilled 1 1 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
8.0mm THHN Wire meters 20.00 65.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(3) : Tumbler Switch

Unit of Measurement= set Quantity= 6.00
Output= 1.25 set/hr. Duration= 4.80
Say 5.00
1. Labor:
Skilled 2 5 52.06
Unskilled 2 5 40.15
Sub-Total for 1
2. Equipment:
Minor Tools 10% of Labor Cost 1
Sub-Total for 2
2. Materials:
Tumbler Switch Two-Gang set 1.00 130.00
Tumbler Switch One-Gang set 5.00 150.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1101(6) : Duplex Convenience Receptacles

Say 18.00
1. Labor:
Skilled 2 18 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Duplex Convenience Outlet set 18.00 167.00
ACU outlet set 5.00 350.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1102(1)b : Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1 Enclosure
Output= Duration= 16.00
Say
1. Labor:
Foreman 1 16 71.95
Skilled 1 16 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
60AMP Bolt-on Type Main Circuit Breaker (Koten) set 1.00 550.00
15AMP Bolt-on Type Branch Circuit Breaker (Koten) set 3.00 450.00
Panel Board Cabinet (Flush Type) set 1.00 6,000.00
14-Knock Out Holes , 12-Branches and 1-Main,
grounding terninal, neutral bus bar
32mm.0 Entrance cap set 1.00 100.00
32mm.0 RSC elbow set 3.00 95.00
32mm.0 RSC coupling set 3.00 50.00
32mm.0 Rigid steel conduit set 2.00 500.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1103(1)a1 : Compact Flourescent Lamp (CFL)
Unit of Measurement= sets Quantity= 9.00
Say 9.00
1. Labor:
Foreman 1 9 71.95
Skilled 2 9 52.06
Unskilled 2 9 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
2-40 Watts Compact Flourescent Lamp (CFL) sets 24.00 110.00

2-20 Watts Compact Flourescent Lamp (CFL) sets 8.00 110.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1200(4)A7 : Package Type Airconditioning Unit (PACU)-Ceiling Mounted Inverter
Output= set/hr. Duration= 24.00
Say 24.00
1. Labor:
Foreman 1 24 71.95
Skilled 2 24 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Air Conditioner Inverter Type 2.0hp 220V (Ceiling

mounted, split) sets 4.00 40,000.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT 5%
ITEM COST
TOTAL UNIT COST
hours
hours
Amount
1,654.88
3,592.31
1,846.96
P 7,094.15
Amount
709.41
P 709.41
Amount
9,500.00
P 9,500.00
P 17,303.56
P 4,325.89
P 1,081.47
P 22,710.93
P 75.70
hours
hours
Amount
359.76
520.63
P 880.38
Amount
88.04
P 88.04
Amount
1,056.00
1,152.00
P 2,208.00
P 3,176.42
P 794.10
P 198.53
P 4,169.05
P 130.28
hours
hours
Amount
287.81
416.50
P 704.31
Amount
70.43
P 70.43
Amount
896.00
1,008.00
P 1,904.00
P 2,678.74
P 669.68
P 167.42
P 3,515.84
P 125.57
hours
hours
Amount
575.61
1,666.00
642.42
P 2,884.03
Amount
288.40
P 288.40
Amount
14,400.00
140.00
P 14,400.00
P 17,572.43
P 4,393.11
P 1,098.28
P 23,063.82
P 5,765.95
hours
hours
Amount
52.06
80.30
P 132.37
Amount
13.24
P 13.24
Amount
5,550.00
105.00
P 5,655.00
P 5,800.60
P 1,450.15
P 362.54
P 7,613.29
P 7,613.29
hours
hours
Amount
52.06
40.15
P 92.21
Amount
9.22
P 9.22
Amount
1,300.00
105.00
P 1,405.00
P 1,506.44
P 376.61
P 94.15
P 1,977.20
P 98.86
hours
hours
Amount
520.63
401.51
P 922.14
Amount
92.21
P 92.21
Amount
130.00
750.00
P 880.00
P 1,894.35
P 473.59
P 118.40
P 2,486.34
P 414.39
hours
hours
Amount
1,874.25
1,445.45
P 3,319.70
Amount
331.97
P 331.97
Amount
3,006.00
1,750.00
P 4,756.00
P 8,407.66
P 2,101.92
P 525.48
P 11,035.06
P 479.79
hours
hours
Amount
1,151.22
833.00
1,284.84
P 3,269.06
Amount
326.91
P 326.91
Amount
550.00
1,350.00
900.00
2,250.00
6,000.00
100.00
285.00
150.00
1,000.00
P 11,050.00
P 14,645.97
P 3,661.49
P 915.37
P 19,222.83
P 19,222.83
hours
hours
Amount
647.56
937.13
722.72
P 2,307.41
Amount
230.74
P 230.74
Amount
2,640.00
880.00
P 3,520.00
P 6,058.15
P 1,514.54
P 378.63
P 7,951.32
P 883.48
hours
hours
Amount
1,726.83
2,499.00
1,927.26
P 6,153.09
Amount
615.31
P 615.31
Amount
160,000.00
P 160,000.00
P 166,768.40
P -
P 8,338.42
P 175,106.82
P 43,776.70
Name of Project: CONSTRUCTION OF SENIOR CITIZEN'S BLDG.
Location: BANGUED, ABRA
DETAILED UNIT PRICE ANALYSIS
ITEM B.5 : Project Billboard / Signboard
Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 8.00 hours
Say 8.00 hours
Designation No. of Person No. of Hours Hourly Rate Amount
1. Labor:
Skilled 1 8 52.06 416.50
Unskilled 1 8 40.15 321.21
Sub-Total for 1 P 737.71
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2. Equipment:
Minor Tools 10% of Labor Cost 1 73.77
Name and Specification Unit Quantity Unit Cost Amount
2. Materials:
A. For DPWH Standard Billboard:
Computer generated tarpaulin signs sq.ft. 32 50.00 1,600.00
Lumber bd.ft. 36 42.00 1,512.00
Common Nails Assorted kg. 1 80.00 80.00
1/4" Ordinary Plywood pcs. 1 320.00 320.00
Sub-Total for 3 P 3,512.00
Direct Cost P 4,323.48
OCM/CP 25% P 1,080.87
VAT 5% P 270.22
ITEM COST P 5,674.57
TOTAL UNIT COST P 5,674.57
ITEM B.7 : Occupational Safety and Health Program

Unit of Measurement= month Quantity= 4.00
Output= Duration= 960.00 man-days
1. Labor:
Safety Officer (Part Time) 1 64 52.06 3,332.00
2. Equipment:
2. Materials:
A. Personal Protective Equipment (PPE)
Safety Shoes man-days 960 7.67 7,363.20
Safety Helmet man-days 960 0.25 240.00
Safety Gloves man-days 960 2.77 2,659.20
OCM/CP 10% P 1,392.76
VAT 5% P 766.02
Page 40
Page 41
ITEM 803 (1) a : Structure Excavation
Unit of Measurement= cu.m. Quantity= 75.00
Output= 1 cu.m./hr. Duration= 75.00 hours
Say 75.00 hours
1. Labor:
Foreman 1 75 71.95 5,396.34
Skilled 2 75 52.06 7,809.38
Laborer 8 75 40.15 24,090.75
2. Equipment:
Minor Tools 10% of Labor Cost 1.00 3,729.65

3. Materials:
Sub-Total for 3 P -

OCM/CP 25% P 10,256.53
VAT 5% P 2,564.13
TOTAL UNIT COST P 717.96
ITEM 803 (4) : Gravel Fill

Output= 2.365 cu.m./hr. Duration= 14.26 hours
Say 14.00 hours
1. Labor:
Foreman 1 14 71.95 1,007.32
Skilled 1 14 52.06 728.88
Unskilled 6 14 40.15 3,372.71
2. Equipment:
3. Materials:
3/4 Gravel cu.m. 33.73 610.00 20,575.30
OCM/CP 25% P 6,548.77
VAT 5% P 1,637.19
Page 42
Page 43
ITEM 804 (1) a : Embankment
Say 12.00 hours
1. Labor:
Foreman 1 6 71.95 431.71
Skilled 2 6 52.06 624.75
Unskilled 6 12 40.15 2,890.89
2. Equipment:
Plate Compactor 1 6 123.00 738.00
2. Materials:
Additional Common Borrow cu.m. 200.00 -
Sub-Total for 3 P -

OCM/CP 25% P 1,270.02
VAT 5% P 317.51
ITEM 900(1)c2 : Reinforced Concrete (Footing, WF and Slab on Fill)

Say 19.00 hours
1. Labor:
Foreman 1 19 71.95 1,367.07
Skilled 2 19 52.06 1,978.38
Unskilled 6 19 40.15 4,577.24
2. Equipment:
One Bager Mixer 1 19 172.00 3,268.00
Concrete Vibrator 1 19 545.00 10,355.00
Page 44
Page 45
2. Materials:
40 Kgs. Portland Cement bags 422.00 250.00 105,500.00
Washed Sand cu.m. 23.40 560.00 13,104.00
Washed Gravel cu.m. 46.80 610.00 28,548.00

OCM/CP 25% P 42,372.49
VAT 5% P 10,593.12
ITEM 900(1)c4 : Reinforced Concrete (Column)

Say 14.00 hours
1. Labor:
Foreman 1 14 71.95 1,007.32
Skilled 4 14 52.06 2,915.50
Unskilled 6 14 40.15 3,372.71
2. Equipment:
One Bager Mixer 1 7 172.00 1,204.00
2. Materials:
Washed Sand cu.m. 5.20 560.00 2,912.00
Washed Gravel cu.m. 10.40 610.00 6,344.00

OCM/CP 25% P 10,471.27
VAT 5% P 2,617.82
ITEM 900 ( 1 )c6 : Reinforced Concrete (RB-1 & RB-2)

Say 16.00 hours
1. Labor:
Foreman 1 16 71.95 1,151.22
Skilled 4 16 52.06 3,332.00
Unskilled 6 16 40.15 3,854.52
Page 46
Page 47

One Bager Mixer 1 16 172.00 2,752.00
2. Materials:
a. Second Floor Beam cu.m. 15.36

Washed Sand cu.m. 7.64 52.06 397.61
Washed Gravel cu.m. 15.27 40.15 613.29

OCM/CP 25% P 5,751.90
VAT 5% P 1,437.97
ITEM 1003(1) a1 : Ceiling (4.5mm Fiber Cement Board)

Unit of Measurement= sq.m. Quantity= 266.00
Output= 5.1 Duration= 20.00 hours
Say 20.00 hours
1. Labor:
Foreman 1 16 71.95 1,151.22
Skilled 3 16 52.06 2,499.00
Unskilled 6 16 40.15 3,854.52
2. Equipment:
Minor Tools 10% of Labor Cost 1 20 750.47 750.47
2. Materials:
4.5mm thick Fiber Cement Board pcs. 102 400.00 40,800.00
1'x2' PPGI Air vent pcs. 12 500.00 6,000.00
1" Metal Black Screw pcs. 5,100 1.00 5,100.00

OCM/CP 25% P 15,038.80
VAT 5% P 3,759.70
Page 48
Page 49
ITEM 1008 (1) : Aluminum Glass Windows/Doors
Output= 0.72 sq.m./hr. Duration= 51.67 hours
Say 52.00 hours
1. Labor:
Foreman 1 52 71.95 3,741.47
Skilled 2 52 52.06 5,414.50
Unskilled 1 52 40.15 2,087.87
2. Equipment:
Minor Tools 10% of Labor Cost 1 52 1,124.38 1,124.38
2. Materials:
Aluminum framed Sliding Doors & Window
(Powder Coated) with 6mm thk bronze glass and sq.m. 27.60 2,800.00 77,280.00
Insect Screen
Aluminum framed Swing Doors & Window

(Powder Coated) with 6mm thk bronze glass and sq.m. 9.60 3,200.00 30,720.00
8 Insect Screen

OCM/CP 25% P 30,092.05
VAT 5% P 7,523.01
ITEM 1010(2)b : Doors (Wood Panel)

Output= 0.4726 sq.m./man.hr. Duration= 8.00 hours
Say 8.00 hours
1. Labor:
Foreman 1 8 71.95 575.61
Skilled 2 8 52.06 833.00
Unskilled 2 8 40.15 642.42
2. Equipment:
Minor Tools 10% of Labor Cost 205.10
Page 50
Page 51
2. Materials:
D1- 0.90x2.10 m.Mahogany Panel door on 50x150mm.thk

8 Mahogany jamb w/ complete accessories sq.m. 7.56 5,000.00 37,800.00
note: complete set (with 75x200m door jamb, hinges,barrel bolt,

dead bolt,door knob and paint finished) see detail

OCM/CP 25% P 10,014.03
VAT 5% P 2,503.51
ITEM 1013(1) : Metal Roofing - Prepainted Long Span

Unit of Measurement= sq.m Quantity= 291.20
Gutter/Flashing/Ridgeroll= 21.25 ln.m./hr. Say 77.00 hours
1. Labor:
Foreman 1 77 71.95 5,540.25
Skilled 4 77 52.06 16,035.25
Unskilled 2 77 40.15 6,183.29
2. Equipment:
2. Materials:
Gauge 26 Pre-painted Rib-type PPGI Sheet(Long Span) ln.m. 299.00 370.00 110,630.00
Gauge 24 Pre-painted Ridge Roll ln.m. 22.60 168.00 3,796.80
Gauge 24 Pre-painted End Flassing(2.44m) ln.m. 26.80 168.00 4,502.40
Gauge 24 Pre-painted Gutter (2.44m) ln.m. 45.00 168.00 7,560.00
2"Self Drilling Screw (Tekscrew) pcs. 3,500.00 2.50 8,750.00
5/32" Blind rivets boxes 4.00 800.00 3,200.00
Touch-up paint lit. 2.00 150.00 300.00
Roof Sealant lit. 5 400.00 2,000.00

OCM/CP 25% P 42,818.47
VAT 5% P 10,704.62
Page 52
Page 53
ITEM 1018(1) : Tiles and Trims (Toilet)
Say 31.00 hours
1. Labor:
Foreman 1 31 71.95 2,230.49
Skilled 2 31 52.06 3,227.88
Unskilled 2 31 40.15 2,489.38
2. Equipment:
Minor Tools-10% of Labor Cost 1 31 794.77 794.77
2. Materials:
300x300mm Tiles sq.m. 34.30 850.00 29,155.00
note: with tile trim, adhesive and tile grout and cement
base

OCM/CP 25% P 9,474.38
VAT 5% P 2,368.59
ITEM 1018(2) : Tiles - Vitrified Floor Tile (main flr.)

Say 42.00 hours
1. Labor:
Foreman 1 42 71.95 3,021.95
Skilled 4 42 52.06 8,792.78
Unskilled 4 42 40.15 6,781.10
2. Equipment:
2. Materials:
600x600mm Vitrified Tiles sq.m. 190.00 850.00 161,500.00
note: with tile trim, adhesive and tile grout and cement
base

OCM/CP 25% P 45,488.85
VAT 5% P 11,372.21
Page 54
Page 55
ITEM 1027(1) : Cement Plaster Finish
Output= 3 sq.m./hr. Duration= 183.33 hours
Say 183.00 hours
1. Labor:
Foreman 1 183 71.95 13,167.08
Skilled 6 183 52.06 57,164.63
Unskilled 6 183 40.15 44,086.07
2. Equipment:
Minor Tools
10% of Labor Cost 1 183 11,441.78 11,441.78
2. Materials:
40 kg. Cement bags 181.00 250.00 45,250.00

Fine sand cu.m. 15.00 560.00 8,400.00
note:(16mm thick plaster average)

OCM/CP 25% P 44,877.39
VAT 5% P 11,219.35
ITEM 1032(1)a1 : Painting Works - Masonry and Fiber Cement Painting

Say 44.00 hours
1. Labor:
Foreman 1 22 71.95 1,582.93
Skilled 6 44 52.06 13,744.50
Unskilled 3 44 40.15 5,299.97
2. Equipment:
Steel Scaffoldings w/ Flatform 12 22.00 12.50 3,300.00
Minor Tools 10% of Labor Cost 1 2,062.74
Page 56
Page 57
2. Materials:
Concrete Surface: Sq.m. 550.0
Concrete Neutralizer Gal. 24.00 420.00 10,080.00
Patching compoud Gal. 18.00 320.00 5,760.00
Flat Latex Primer Gal. 24.00 500.00 12,000.00
Semi-Gloss Latex Gal. 21.00 520.00 10,920.00
Latex Tinting colors pint 6.00 100.00 600.00
Ceiling Surface: Sq.m. 266.00
Glazing Putty Gal. 11.00 420.00 4,620.00
Flat Wall Enamel Gal. 11.00 580.00 6,380.00
Enamel Quick Dry Gal. 14.00 580.00 8,120.00
Paint Thinner pint 4.00 300.00 1,200.00
Tinting Color pint 4.00 100.00 400.00
9" Roller brush Pcs. 10.00 55.00 550.00
Pan Pcs. 6.00 95.00 570.00
Pallet knives Pcs. 6.00 50.00 300.00
4" Paint brush Pcs. 6.00 85.00 510.00
#80 3M Sand paper Ft. 150.00 65.00 9,750.00
OCM/CP 25% P 24,437.53
VAT 5% P 6,109.38
ITEM 1035(1) : Furring Channel-Double Furring System

Unit of Measurement= ln.m. Quantity= 266.00
Output= 10.5 Duration= 25.33 hours
Say 26.00 hours
1. Labor:
Foreman 1 26 71.95 1,870.73
Skilled 2 26 52.06 2,707.25
Unskilled 4 26 40.15 4,175.73
2. Equipment:
Minor Tools
10% of Labor Cost 1 26 875.37
Page 58
Page 59
2. Materials:
L20x20 Wall Angle (2.44m) pcs. 92 80.00 7,360.00
Double Metal Furring (5.0m) pcs. 112 170.00 19,040.00
Carrying Channel (5.0m) pcs. 51 165.00 8,415.00
1" self tapping screw pcs. 5,451 1.00 5,451.00
1/8"x1" Tox with screw pcs. 332 2.00 664.00
1/8x1/2" Blind Rivets box 4 600.00 2,400.00
W-Clip pcs. 462 15.00 6,930.00
Consumables (drill bit,screw bit,riveter,c-clamp etc.) lot 1 1,000.00 1,000.00
OCM/CP 25% P 15,222.27
VAT 5% P 3,805.57
ITEM 1043(2) a : CHB Non Load Bearing Wall - 100mm

Say 21.00 hours
1. Labor:
Foreman 1 21 71.95 1,510.98
Skilled 4 21 52.06 4,373.25
Unskilled 2 21 40.15 1,686.35
2. Equipment:
Minor Tools
10% of Labor Cost 1 21 757.06
2. Materials:
100mm thick CHB Non-load Bearing pcs. 879 10.00 8,793.75

40 kg. Cement bags 26 250.00 6,599.50
Fine Sand (Class C) cu.m. 3 560.00 1,433.60

OCM/CP 25% P 6,288.62
VAT 5% P 1,572.16
Page 60
ITEM 1043(2) b : CHB Non Load Bearing Wall - 125mm
Say 70.00 hours
1. Labor:
Foreman 1 70 71.95 5,036.59
Skilled 4 70 52.06 14,577.50
Unskilled 4 70 40.15 11,242.35
2. Equipment:
Minor Tools
10% of Labor Cost 1 70 3,085.64
2. Materials:
125mm thick CHB Non-load Bearing pcs. 2,914 12.00 34,965.00
40 kg. Cement bags 120 250.00 29,938.78
Fine Sand cu.m. 6 560.00 3,589.74

OCM/CP 25% P 25,608.90
VAT 5% P 6,402.23
ITEM 1044(1) : Forms and Falseworks
Unit of Measurement= l.s. Quantity= 1
Output= Duration= 70.00 hours
Say 70.00 hours
1. Labor:
Foreman 1 70 71.95 5,036.59
Skilled 4 70 52.06 14,577.50
Unskilled 4 70 40.15 11,242.35
2. Equipment:
Minor Tools
10% of Labor Cost 1 70 3,085.64
2. Materials:
A. Formworks
1/2" Ordinary Plywood (4x8ft) - Two(2) Uses pcs. 28 620.00 17,360.00
Good Lumber (multiple uses) bd.ft. 1,862 42.00 78,199.80
Assorted Naills kgs 74 80.00 5,880.00
Page 61

OCM/CP 25% P 33,845.47
VAT 5% P 8,461.37
Page 62
ITEM 902(1) : Reinforcing Steel(Deformed)
Unit of Measurement= kgs. Quantity= 9,818.80
Output= 179.5125 kgs./hr. Duration= 54.70 hours
Say 54.00 hours
1. Labor:
Foreman 1 54 71.95 3,885.37
Skilled 6 54 52.06 16,868.25
Unskilled 6 54 40.15 13,009.01
Sub-Total for 1-Grade 40 P 33,762.62
2. Equipment:
Bar Cutter 1 14 219.75 2,966.63
Bar Bender 1 41 351.50 14,235.75
Cargo Truck 1 1,102.00 -
2. Materials:
910 pcs-10mm diam. Reinforcing Steel bars kgs. 3,367.00 36.00 121,212.00
280 pcs-16mm diam. Reinforcing Steel bars kgs. 1,492.40 36.00 53,726.40
GI Wire #16 kgs. 100.00 80.00 8,000.00
Total kgs. 4,859.40

OCM/CP 25% P 58,644.66
VAT 5% P 14,661.17
ITEM 1047(3) : Structural Steel, furnished, and fabricated - Purlins

Unit of Measurement= kgs. Quantity= 849.50
Output= 61.92 kgs./hr. Duration= 13.72 hours
Say 13.00 hours
1. Labor:
Foreman 1 13 71.95 935.37
Skilled 4 13 52.06 2,707.25
Unskilled 4 13 40.15 2,087.87
2. Equipment:
Welding Machine 1 61.95 61.95 3,837.80
Cut-off Machine 1 4.00 30.00 120.00
Page 63
2. Materials:
90 pcs.1.0mm, 2x3" C-purlins kgs. 648.00 50.00 32,400.00
13 pcs. 1.0mm, 2x10" C-purlins kgs. 201.50 50.00 10,075.00
Red Lead Primer gal. 3 400.00 1,200.00
Welding Rod kgs. 43.00 110.00 4,730.00

OCM/CP 25% P 13,454.08
VAT 5% P 3,363.52
ITEM 1047(2) : Structural Steel, furnished, fabricated, and erected - Truss

Unit of Measurement= kgs. Quantity= 1,727.50
Output= 68 kgs./hr. Duration= 25.40 hours
Say 25.00 hours
1. Labor:
Foreman 1 25 71.95 1,798.78
Skilled 4 25 52.06 5,206.25
Unskilled 2 25 40.15 2,007.56
2. Equipment:
Welding Machine 1 206 61.95 12,761.70
2. Materials:
80 pcs 3/16"x2x2 Angle Bar kgs. 1,240.00 40.00 49,600.00
25 pcs 3/16"x2x2 Angle Bar kgs. 287.50 40.00 11,500.00
10 mm.thk, Base plate kgs. 200.00 40.00 8,000.00
Welding Rod kgs. 87.00 110.00 9,570.00
Red Lead Primer gal. 8 400.00 3,200.00
Assorted Sizes Paint Brush l.s. 1 1000.00 1,000.00
16mmx450 A307 Anchor Bolt pc. 36 100.00 3,600.00

OCM/CP 25% P 27,286.39
VAT 5% P 6,821.60
Page 64
ITEM 1001 (1) a : Pipe - 50mm diameter PVC
Say 3.00
1. Labor:
Foreman 1 3 71.95
Skilled 2 3 52.06
Unskilled 2 3 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
50mm PVC Pipe Series 600 ln.m. 20.00 100.00
63mm 90deg. PVC elbow pcs. 6.00 45.00
63mm Sanitary Tee pcs. 5.00 60.00
63mm P-Trap pcs. 2.00 120.00
Solvent Cement cc 100.00 1.50
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (1) a3 : Pipe - 100mm diameter PVC

Say 1.00
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Unskilled 2 1 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
Page 65
2. Materials:
100mm PVC -90 deg. Elbow Series 600 pcs 2.00 95.00
100mm PVC -Santary Tee Series 600 pcs 4.00 195.00
100mmx50mm PVC -Tee Adapter Series 600 pcs 6.00 165.00
100mm Cleanout with Plug Series 600 pcs 4.00 95.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (1) a2 : Pipe - 75mm diameter PVC

Say 7.00
1. Labor:
Foreman 1 7 71.95
Skilled 2 7 52.06
Unskilled 2 7 40.15
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
75mm PVC 90 deg. elbow Series 600 pcs 30.00 70.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Page 66
ITEM 1002 (5) a1 : Polyprophylene Random Copolymer (PPR-C) Pipes - 1/2" diam. PN10
Output= 3.40 pc./hr. Duration= 14.80
Say 15.00
1. Labor:
Foreman 1 15.00 71.95
Skilled 2 15.00 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
PPR Pipes - 1/2"diam.x4.00m PN10 pcs. 50.00 100.00
1/2"0 Coupling pcs. 50.00 25.00
1/2"0 Elbow pcs. 20.00 30.00
1/2"0 Tee pcs. 8.00 35.00
1/2"0 male / female adaptor pcs. 7.00 165.00
1/2"0 Union paatente pcs. 1.00 80.00
1/2"x3" Nipple pcs. 7.00 30.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002(9) : Water Closet
Say
1. Labor:
Foreman 1 8 71.95
Skilled 1 8 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Water Closet 1.6gpf Including Fittings with
accessories (Elongated) American Std. or sets 2.00 6,000.00
Equivalent
Sub-Total for 3
Direct Cost
OCM/CP 25%
Page 67
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002(5)f1 : Lavatory, Wall Hung. Complete

Say 4.00
1. Labor:
Foreman 1 4 71.95
Skilled 2 4 52.06
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Lavatory Including Fittings and Accessories
(American Std. or Equivalent) sets 2.00 3,500.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002(12) : Tissue Holder

Say 1.00
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Ceramic Tissue Holder pcs. 2.00 250.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
Page 68
TOTAL UNIT COST
ITEM 1002(13) : Stainless Kitchen Sink

Unit of Measurement= pc. Quantity= 1.00
Say 8.00
1. Labor:
Foreman 1 8 71.95
Skilled 2 8 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
Stainless counter sink with Lever Type Faucet and pcs. 1.00 4,000.00
Stainless Drain
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1201 (4)d : Valves and Fittings

Say 1.00
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
1/2" Gate Valve pcs. 1.00 320.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
Page 69
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1201(4)e : Floor Drain

Say 1.00
1. Labor:
Foreman 1 1 71.95
Skilled 2 1 56.64
Sub-Total for 1
2. Equipment:
Sub-Total for 2
2. Materials:
4x4" Stainless Steel Floor Drain pcs. 2.00 280.00
Sub-Total for 3
Direct Cost
OCM/CP 25%
VAT 5%
ITEM COST
TOTAL UNIT COST
Page 70
hours
hours
Amount
215.85
312.38
240.91
P 769.14
Amount
76.91
P 76.91
Amount
2,000.00
270.00
300.00
240.00
150.00
P 2,960.00
P 3,806.05
P 951.51
P 237.88
P 4,995.44
P 249.77
hours
hours
Amount
71.95
104.13
80.30
P 256.38
Amount
25.64
P 25.64
Page 71
Amount
1,600.00
190.00
780.00
990.00
380.00
300.00
P 4,240.00
P 4,522.02
P 1,130.50
P 282.63
P 5,935.15
P 741.89
hours
hours
Amount
503.66
728.88
562.12
P 1,794.65
Amount
179.47
P 179.47
Amount
6,930.00
2,100.00
300.00
P 9,330.00
P 11,304.12
P 2,826.03
P 706.51
P 14,836.65
P 353.25
Page 72
hours
hours
Amount
1,079.27
1,561.88
P 2,641.14
Amount
264.11
P 264.11
Amount
5,000.00
1,250.00
600.00
280.00
1,155.00
80.00
210.00
P 8,575.00
P 11,480.26
P 2,870.06
P 717.52
P 15,067.84
P 301.36
hours
hours
Amount
575.61
416.50
P 992.11
Amount
99.21
P 99.21
Amount
12,000.00
P 12,000.00
P 13,091.32
P 3,272.83
Page 73
P 818.21
P 17,182.36
P 8,591.18
hours
hours
Amount
287.81
416.50
P 704.31
Amount
70.43
P 70.43
Amount
7,000.00
P 7,000.00
P 7,774.74
P 1,943.68
P 485.92
P 10,204.34
P 5,102.17
hours
hours
Amount
71.95
113.28
P 185.23
Amount
18.52
P 18.52
Amount
500.00
P 500.00
P 703.75
P 175.94
P 43.98
P 923.68
Page 74
P 461.84
hours
hours
Amount
575.61
906.24
P 1,481.85
Amount
148.19
P 148.19
Amount
4,000.00
P 4,000.00
P 5,630.04
P 1,407.51
P 351.88
P 7,389.42
P 7,389.42
hours
hours
Amount
71.95
113.28
P 185.23
Amount
18.52
P 18.52
Amount
320.00
P 320.00
P 523.75
P 130.94
Page 75
P 32.73
P 687.43
P 687.43
hours
hours
Amount
71.95
113.28
P 185.23
Amount
18.52
P 18.52
Amount
560.00
P 560.00
P 763.75
P 190.94
P 47.73
P 1,002.43
P 501.21
Page 76
I. HAULING COST OF FINE/COARSE AGGREGATES
HAULING DISTANCE = 5 KMS.
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.

LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.
SLACK TIME = 6 MINS.
12 MINS.
LOADED TRIP = 5 KMS. X 60 MINS/HR = 20 MINS

15 KPH
UNLOADED TRIP = 5 KMS. X 60 MINS/HR = 15 MINS

20 KPH
TOTAL TIME = 47 MINS
NO OF HRS./TRIP = 47 = 0.78 HOURS

60 MINS./HR.
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day
TOTAL COST PER TRIP = P 6,456.00 X 0.78 = P 839.28

6 HRS.
SAY P 839.00
HAULING COST PER CU.M. = P 839.00 = P 209.75 /CU.M.

4 SAY P 210.00 /CU.M.
FOR FINE AGGREGATES:

Pick-up price= P 350.00 /cu.m. (processed material)
Hauling cost= P 210.00
P 560.00
say 560.00
FOR COARSE AGGREGATES:

P 610.00
say 610.00
FOR Gravel pea:

P 610.00
say 610.00
II. PRODUCTION COST OF BOULDERS
PICKING & STOCK PILING FROM RIVER BED

LABOR CAPACITY= 2 CU.M./DAY
EMPLOYING 7 LABORERS= 14 CU.M./DAY
LABOR RATE ( P 194.70 X 7)= P 1,362.90 / DAY
PRODUCTION COST OF BOULDERS
PRODUCTION COST = P 1,362.90
14
= P 97.35 /CU.M.
II. HAULING COST OF BOULDERS

HAULING DISTANCE = 17 KMS.
USING 1 PAYLOADER
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.
LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.

SLACK TIME = 2 MINS.
8 MINS.
LOADED TRIP = 17 KMS. X 60 MINS/H = 68 MINS

15 KPH
LOADED TRIP = 17 KMS. X 60 MINS/H = 51 MINS

20 KPH
TOTAL TIME = 127 MINS
NO OF HRS./TRIP = 127 = 2.12 HOURS

60 MINS./HR.
COST OF 1 DUMPTRUCK = P 5,672.00 X 2.12 = ###

8 HRS.
COST OF 1 PAYLOADER = P 6,648.00 X 5 = P 69.25

8 (60 MINS./HR)
TOTAL = ###
UNIT COST = P 1,572.33 + P 97.35 = P 490.43 /CU.M.

4 SAY P 490.00 /CU.M.
Quantity of conc.to be formed: #REF! Cu.m.

PAINTING ( 2-Coats )
Wall Area: 0 Sq.m.
Ceiling Area: 80 Sq.m.
Total Area: 80 Sq.m.
Duration: 1 C.D.
A. MATERIALS
Description of Material/sQuantity Unit
Boysen Flat La 0 Gal.
Boysen Quick 5 Gal.
Paint Thinner 10 Gal.
Concrete Neutr 0 Gal.
Sand paper 28 Pcs.
Concrete Putty 0 Lit.
Wood Paste fil 3 Lit.
Transhipment 0.5 Trip
Material cost
VAT
Mark-up
B. LABOR
Manpower NO. Rate/Day
Construction 1 P 277.30
Painter 3 P 209.90
Laborer 3 P 194.70
Labor Cost
VAT
Mark-up
Total Item Cost

Unit Cost
Total Adjusted Cost
PAINTING #REF! #REF!
PAINTING 1 80.00
II. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day
Manpower:
6-Laborers @ P 25.00/man hr. P 150.00 /hour
P 1,200.00 /day
Loading Time: 20.00 minutes

Unloading Time: 20.00 minutes
Slack Time: 6.00 minutes
Total 46.00 minutes
Travel Velocity:
Loaded: 15.00 Kph
Unloaded: 20.00 Kph
Distance: 0.00 Km.
Loaded: 0.00 km. X 60.00 Min./hour
15.00 Kph
= 0.00 minutes
Unloaded: 0.00 km. X 60.00 Min./hour

20.00 Kph
= 0.00 minutes
Total= 46.00 minutes

0.77 hours
Hauling Cost of Building Materials:

Equipment Rental:
6-Laborers @ P 25.00/man hr. P 150.00 /hour x 0.77 = P 115.00
1-Dumptruck (5.00 cu.m.) P 807.00 /hour x 0.77 = P 618.70
Total = P 733.70 per trip
Capacity of 1-unit Dumptruck= 4 cu.m.
6.0 Tons= 6000 Kgs.
5 Cu.yard= 1687.5 Bd.ft
4"CHB 500 Pcs./trip
Hauling Cost of 40 kg.Portland cement:

6000 kgs./ 40 kgs.per bag = 150 bags/trip
= P 733.70 per trip

150 bags/trip
P 4.89 Pick-up at Site
4.89 /bag P 250.00 P 254.89
Hauling Cost per kilograms:

= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 P 36.00 P 36.12
Hauling Cost per Bd.Ft.:

= P 733.70 per trip
1687.5 Bd.ft
P 0.43 /Bd.Ft. Pick-up at Site
0.43 P 36.00 P 36.43
Hauling Cost per CHB.:

= P 733.70 per trip
500 Pcs./trip 4" Chb
P 1.47 /Pcs. Pick-up at Site
1.47 P 9.00 P 10.47
5" Chb
Pick-up at Site
P 11.00 P 12.47
Hauling Cost of Structural Steel:

= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 43.8 P 44.00
GITW # 16
= P 733.70 per trip
6000 Kgs.
0.1222833333 /Bd.Ft. Pick-up at Site
0.12 60 P 60.12
Total Cost
#REF!
#REF!
#REF!
#REF!
#REF!
Total cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
MARK-UP
#REF!
#REF!
P -
P -
P -
P -
P -
#REF! #REF!
#REF!
#REF!
#REF!
TIMESPOT SCHEDULE
Name of Project : Err:509

Location : Nangalisan, Tuba, Benguet
Type of Materials : Cement
Source of Materials : Baguio City
Ave. Hauling Distance : 1 kms.
distance speed
Time of Travel w/o Load: 1 x 60 / 20 = 3 mins.
Time of Travel w/ Load : 1 x 60 / 15 = 4 mins.
Time of Loading : Manual = 60 mins.
Time of Unloading : Manual = 60 mins.
Slack Time : = 5 mins.
Cycle Time = 132 mins.
No. of Trips per day : 8*60/ 132 = 3.64 trips say = 4 trip / day
Vehicle Used / Capacity of Truck : Dumptruck / 200 bags
Volume Hauled per day : 4 trips x 200 bags = 800 bags
LABOR :
No. of Laborers : 5
Rate per day : P317.84
No. of Days : 1
P1,589.20
RENTAL :
Equipment Used : Dumptruck
Rate per day : P4,847.00
No. of days : 1
P4,847.00
For Cement
Total Cost : P 6,436.20
Unit Cost : 8.05
Cost at Source : P 250.00 /bag
Manual Hauling :
Actual Cost : 258.05 /bag
say P 258.00 /bag
TIMESPOT SCHEDULE

Type of Materials : Sand, Gravel
Ave. Hauling Distance 23 km.
distance speed
Time of Loading : Payloader = 10 mins.
Time of Unloading : Dumptruck = 2 mins.
No. of Trips per day : 8*60/ 178 = 2.70 trips say = 3.0 trip / day
Vehicle Used / Capacity of Truck : Dumptruck / 4.5 cu.m.
Volume Hauled per day : 3 trips x 4.5 cu.m. = 13.5 cu.m.
LABOR :
No. of Laborers :
Rate per day :
No. of Days :
RENTAL :
No. of days : 1
P4,847.00
FOR AGGREGATES: SAND

Total Cost : P4,847.00
Unit Cost : 359.04
Cost @ Source : 910.00
Actual Cost : 1,269.04
say 1,269.00 /cu.m.
GRAVEL
Unit Cost : 359.04
Cost @ Source : 885.00
Actual Cost : 1,244.04
say 1,244.00 /cu.m.
TIMESPOT SCHEDULE

Type of Materials : RSB, Structural Steel
Ave. Hauling Distance : 23 km.
distance speed
Time of Loading : Manual = 30 mins.
Time of Unloading : Manual = 30 mins.
No. of Trips per day : 8*60/ 226 = 2.12 trips say = 2 trip / day
Vehicle Used / Capacity of Truck : Dumptruck / 5,000 kgs.
Volume Hauled per day : 2 trips x 5,000 kgs. = 10000 kgs.
RSB
LABOR : CAPABILITY
No. of Laborers : 5
Rate per day : P317.84
No. of Days : 1
P1,589.20
RENTAL :
No. of days : 1
P4,847.00
RSB
Unit Cost : 0.64
Cost @ Source ### 38.00 /kg.
Actual Cost : 38.64
say 38.60 /kg.
Structural Steel
Unit Cost : 0.64
Cost @ Source ### 48.00 /kg.
Actual Cost : 48.64
say 48.60 /kg.
263
250
13
298
302
4
302
250
52
5.25 4
5.65 7.06
29.6625 28.24

Senior Citizen Bangued

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Senior Citizen Bangued

Transféré par

Droits d'auteur :

Formats disponibles

Standard Form Number: SF-INFR-01

Revised on: July 28, 2004

JONATHAN T. BOBITA CHOPIN P. BACARRA RONALDO O. SAPONGEN ERNESTO B. BELMES

Contract Duration: 120 CD

(11) (12) (13) (14)

P 1,098.28 P 5,491.39 P 23,063.82 P 5,765.95

ERNESTO B. BELMES LORETO B. DACOROON

3.00 16,086.38 - 16,086.38

18.00 70,633.94 - 70,633.94

Region : C.A.R. Roadbed Width :na

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

Prepared By: C Submitted By:

JUAN ANTONIO E. FLORENTINO CHONA LUISA A. RAMOS

EMMANUEL T. COLLADO LORETO B. DACOROON

J. YOUTH & INFRA DEVELOPMENT

CHONA LUISA A. RAMOS

ITEM LABOR MATERIALS EQ. RENTALS

Total Project Cost =

1,080.87 270.22 5,674.57 1.00 l.s. 8.00 5,674.57

10,256.53 2,564.13 53,846.78 75.00 cu.m. 75.00 717.96

42,372.49 10,593.12 222,455.57 46.80 cu.m. 19.00 4,753.32

6,288.62 1,572.16 33,015.26 67.00 sq.m. 21.00 492.77

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

ITEM 1100(14) : Octagonal Junction Box metal

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

2x4 Utility Box pcs. 28 32.00

ITEM 1101(1)a2 : Electrical Wire - 3.5mm TWG/THHN

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

ITEM 1101(1)a4 : Electrical Wire - 10.0mm TWG/THHN

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

ITEM 1101(3) : Tumbler Switch

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

ITEM 1101(6) : Duplex Convenience Receptacles

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Name and Specification Unit Quantity Unit Cost

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Minor Tools 10% of Labor Cost 1

Name and Specification Unit Quantity Unit Cost

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Minor Tools 10% of Labor Cost 1 100

Name and Specification Unit Quantity Unit Cost

2-40 Watts Compact Flourescent Lamp (CFL) sets 24.00 110.00

Designation No. of Person No. of Hours Hourly Rate

Name and Capacity No. of Units No. of Hours Hourly Rate

Minor Tools 10% of Labor Cost 1 100