Date 23-Nov-18 Length: 12 meters

Project Gahub Bridge Width: 450mm

Location Tickness: 450mm
Subject BOM Quantity: 1 pc.

PRECAST CONCRETE SQUARE PILES

SPECIFICATIONS: 450mmX450mmX12,000mm,
ITEM NO. UNIT Quantity Unit Price
Dowel, Flat-end,10-HTS PS/PC
MATERIAL DESCRIPTION
A. Concrete cu.m 2.430
1.0 Cement Excel bags 30.375 209.00
2.0 Washed Sand cu.m 1.361 670.00
3.0 Crushed Gravel 3/4 cu.m 1.652 670.00
4.0 Water Reducing Agent TOJ (Concrete Admixture) liters 10.935 87.50
5.0 Used Oil liters 1.627 15.00

Reinforcement kgs. 87.738

6.0 25mmØ 6m Def. Bars G60 length 1.333 901.84
7.0 10mmØ 6m Def. Bars G33 length 9.000 144.38
8.0 25mmØ 6m Def. Bars G60 length 1.000 902.00
9.0 #16 GI Tie Wire kgs. 4.012 54.00

HTS and Coil 116.978

11.0 PC Strand 12.7mmØ HTS G-270 kgs. 94.800 50.00
12.0 6mmØ coil ties (B.I. wires) kgs. 22.178 30.55

B EQUIPMENT
1.0 Bar Bending machine hrs. 0.444 418.53
2.0 Bar Cutter Machine hrs. 0.444 368.30
3.0 Crane hrs. 0.333 2041.00
4.0 Air Compressor hrs. 0.083 422.00
5.0 Concrete Vibrator hrs. 0.114 78.13
 6.0 Batching Plant hrs. 0.114 2486.40
7.0 Cutting Outfit hrs. 0.418 64.00
8.0 Coiling Machine hrs. 0.170 418.53
9.0 Pre-stressing Jack hrs. 0.750 322.00
10.0 Grinding Machine hrs. 0.049 35.00
11.0 Payloader hrs. 0.114 1255.00
12.0 Transit Mixer hrs. 0.114 1486.00
13.0 Wielding Machine hrs.

C. Labor/Sub-Contractor
1.0 Concrete cu.m 2.430 60.00
2.0 Fabrication and Installation of Rebars kgs. 87.738 3.50
3.0 Coil kgs. 22.178 1.00
4.0 HTS kgs. 94.800 1.00

Admin
5.0 1-Supervisor hrs. 0.114 62.50
6.0 1-Quality Control hrs. 0.114 62.50
7.0 1-QC Aid hrs. 0.114 39.88
8.0 1-Electrician hrs. 0.114 43.75
9.0 4-Riggers hrs. 1.332 39.88
10.0 2-Fabrication Machine Operator hrs. 0.392 43.75

Consumables
11.0 Acetylene/LPG Cyl. 0.007 900.00
12.0 Industrial Oxygen Cyl. 0.036 370.00
13.0 Latex Paint gal. 0.035 475.00
14.0 Welding Rod 6011 1/8" kgs.

Total Production Cost/Piece

Direct Labor Php. 562.44

Indirect Php. 373.73
Variable overhead Php. 239.09
Fixed overhead
 Cage Bar: 25mm Ø
Tip: 4pcsX1.0m = 4.0 m
Butt: 4pcsX1.0m = 4.0 m
12.7mmØ HTS: 10
Lateral Ties: 10.00 mmØ
Length: 1.50 m
Tip: 16 pcs.
Butt: 16 pcs.
Spiral Ties: 6.00mmØ
Dowel Bars: 25.00mmØ
Length: 1.50 m
No.: 4 pcs

PILES
REMARKS
AMOUNT (Php)

6348.38
911.74
1107.11
956.81
24.41

1202.15
1299.42
902.00
216.65

4740.00
677.54

185.99
163.67
679.65
35.03
8.90
 283.37
26.76
71.01
241.46
1.72
143.03
169.35

145.80
307.08
22.18
94.80

7.12
7.12
4.55
4.99
53.12
17.13

6.30
13.32
16.63

21096.26
Project: GAHUB BRIDGE PROJECT
Section: 450mmx450mm
Length (m): 12
Concrete Volume (cu.m): 2.43

Re
COIL HTS
Stirrups (tip)
No. of turns Price Pcs. Length (m) Price 10mmØ x 1.5m
Pcs.
106.00 1/kg 10 12 1/kg 16

Total: 22.178 94.8 14.808

 Reinforcing Steel Bars Concrete
Stirrups (Butt) Main Bars 25mmØ Main Bars25mmØ DOWEL Pouring
(Tip) X 1.0m (Butt) X 1.0m BARS 25mmØX1.5m Price
10mmØX1.5m Price/cu.m.
Pcs. Pcs. Pcs. Pcs
16 4 4 4
3.5/kg 60/cu.m

14.808 15.440 15.440 23.148 292.754 145.8

Adjusted Price =
 Concrete
Price/Pile Price/Lin.m.

555.532 46.294

Adjusted Price =
 CP GAHUB BRIDGE 450mmx450mmx12,000mm Dowel Flat End 10hts Pre-stressed Pre-cast Concret
C. Indirect labor - per piece cost

A. Square Pile
1. Operators

2. Admin
1
1
1
4

D. Variable overhead
A. Pile
1. Electricity
mm Dowel Flat End 10hts Pre-stressed Pre-cast Concrete Square Piles

c/o Ryan Ardeño

Computation or formula Unit Cost driver
1. Operators
Crane 0.333 Standard
Bar Bending 0.444 hrs variable length of def bars
Bar cutting 0.444 hrs variable length of def bars
Air compressor 0.083 Standard
Vibrator (electrician only) 0.114 hrs variable volume
Batching plant 0.114 hrs variable volume
Transit Mixer (driver only) 0.114 hrs variable volume
Cutting outfit (rigger only) 0.418 hrs variable numbers of HTS
Prestressing jack 0.75 hrs variable length of pile
Coiling machine 0.17
Pay Loader 0.114 hrs variable volume
Welding Machine Standard
Grinding Machine 0.114

Supervisor 0.114 hrs variable length of pile

QC Engineer 0.114 hrs variable length of pile
QC aid 0.114 hrs variable length of pile
Rigger 1.332 hrs variabl quantity

1. Electricity
A. Batching plant Computation of formula Watts Cost driver
1. Control unit = hrs x kWh rate / 1000watts
2. Lighting = hrs x kWh rate / 1000watts
3. Aircon = hrs x kWh rate / 1000watts
B. Bar Bending = hrs x kWh rate / 1000watts
C. Bar cutting = hrs x kWh rate / 1000watts
D. Air compressor = hrs x kWh rate / 1000watts
E. Vibrator = hrs x kWh rate / 1000watts
F. Prestressing jack = hrs x kWh rate / 1000watts
G. Coiling Machine = hrs x kWh rate / 1000watts
H. Compression machine = hrs x kWh rate / 1000watts
Standard Cost

PHP 56.25 PHP 18.73

PHP 39.88 PHP 17.70
PHP 39.88 PHP 17.70
PHP 39.88 PHP 3.31
PHP 43.75 PHP 4.99
PHP 56.25 PHP 6.41
PHP 56.25 PHP 6.41
PHP 39.88 PHP 16.67
PHP 43.75 PHP 32.81
PHP 39.88 PHP 6.78
PHP 56.25 PHP 6.41
PHP 43.75 PHP -
PHP 39.88 PHP 4.55

PHP 62.50 PHP 7.13

PHP 62.50 PHP 7.13
PHP 39.88 PHP 4.55
PHP 39.88 PHP 212.45
PHP 373.73

Standard Cost
137350 0.114 15,657.900
1350 0.114 153.900
500 0.114 57.000
3700 0.444 1,642.800
3700 0.444 1,642.800
3000 0.083 249.000
1500 0.114 171.000
3000 0.75 2,250.000
4000 0.17 680.000
750 0.5 375.000
22,879.400 22.88 10.45 PHP 239.09
Date Length: 14 meters
Project Width: 450mm
Location Tickness: 450mm
Subject Quantity: 1 pc.

PRECAST CONCRETE SQUARE PILES

SPECIFICATIONS: 450mmX450mmX14,000mmUNIT Quantity MATERIAL STATUS
ITEM NO.
Pocket Hole, 8-HTS PS/PC Delivery
MATERIAL DESCRIPTION
A. Concrete cu.m 2.835
1.0 Cement Excel bags 35.438
2.0 Washed Sand cu.m 1.587
3.0 Crushed Gravel 3/4 cu.m 1.928
4.0 Water Reducing Agent TOJ (Concrete Admixtur liters 12.758
5.0 Used Oil liters 1.891

Reinforcement kgs. 44.2

6.0 25mmØ 6m Def. Bars G60 length 0.8
7.0 10mmØ 6m Def. Bars G33 length 6.933
8.0 25mmØ 6m Def. Bars G60 length 1
9.0 #16 GI Tie Wire kgs. 3.086
10.0 40mmØ Duct Tube pcs. 4

HTS and Coil 113.169

11.0 PC Strand 12.7mmØ HTS G-270 kgs. 88.48
12.0 6mmØ coil ties (B.I. wires) kgs. 24.689

B EQUIPMENT
1 Bar Bending machine hrs.
2 Bar Cutter Machine hrs. 0.426
3 Crane hrs. 0.333
4 Air Compressor hrs. 0.062
 5 Concrete Vibrator hrs. 0.127
6 Batching Plant hrs. 0.127
7 Cutting Outfit hrs. 0.334
8 Coiling Machine hrs. 0.221
9 Pre-stressing Jack hrs. 0.6
10 Grinding Machine hrs. 0.041
11 Payloader hrs. 0.127
12 Transit Mixer hrs. 0.127
13 Wielding Machine hrs.

C. Labor/Sub-Contractor
1 Concrete cu.m 2.835
2 Fabrication and Installation of Rebars kgs. 44.2
3 Coil kgs. 24.689
4 HTS kgs. 88.48

Admin
5 1-Supervisor hrs.
6 1-Quality Control hrs.
7 1-QC Aid hrs.
8 1-Electrician hrs.
9 4-Riggers hrs.
10 2-Fabrication Machine Operator hrs.

Consumables
11 Acetylene/LPG Cyl.
12 Industrial Oxygen Cyl.
13 Latex Paint gal.
14 Welding Rod 6011 1/8" kgs.
 Cage Bar: 25mm Ø
Tip: 4pcsX0.6m = 2.40 m
Butt: 4pcsX0.6m = 2.40 m
HTS: 8-12.7mmØ
Lateral Ties: 10.00 mmØ
Length: 1.50 m
Tip: 13 pcs.
Butt: 13 pcs.
Spiral Ties: 6.00mmØ
Dowel Bars: 25.00mmØ
Length: 1.50 m
No.: 4 pcs

SQUARE PILES
MATERIAL STATUS (%) Percentage REMARKS
Pending
MUTIPLIER
1 cu.m = 12.5 bags Cement BAg
Washed sand is 0.56 of volume washed sand
Crushed Sand = 0.68 of volume 3/4 gravel
water reducing agent TOJ (concrete Admixture) 4.5 Liters / volume
used oil is 0.098 liters of the surface area Delivery Cost
RSB is 20 kg/ ton
#16 GI tie wire = (total weight of steel/1000)x 20 equipment
stressing jack
crane 90T P&H
Crane Terex 75T
Transit Mixer
concrete vibrator
Payloader
 228
850
1020

8000

250/hr
5800/hr
5800/hr
900/hr
550/hr
1200/hr
 Common Unit Price of Items

Description Unit Price

2T Motor Oil liter 150
3/4 gravel cu.m 1020
BI Wires 15 rolls 32.36
Brake Fluid liter 238.1
broom sick pcs 15
brown envelope (long) pcs 1.5
brown envelope (short) pcs 1.1
Cable Tie pack 133.93
Cement BAg kgs 228
Columnar book pc 20
Concrete Nails kgs 66.96
concrete vibrator hr 550
crane 90T P&H hr 5800/hr
Crane Terex 75T hr 5800/hr
Cut-Off-Wheel 14" kgs 26.78
Cutting Disc 7" Atlas pcs 102.68
Cutting Nozzle #12 pcs 303.57
CWN 2.5" kgs 39.28
CWN 3" kgs 39.28
CWN 4" kgs 26.78
Deformed Bars 10mmX6X96 roll 114.7
Deformed Bars 16mmX6X16 pcs 289.11
Deformed Bars 1ommX6X40 pcs 114.7
Deformed Bars 20mmX6m pcs 8.4
Deformed Bars 25mmX6X20 pcs 705.92
Delivery Cost Roll 1,600
Electrical Tape roll 31.25
Electrode Holder 300Amps pcs 227.68
Epson Ink bottle 218.75
equipment cyl 702.68
Expanded Envelope pcs 8.4
Gasoline (Unleaded) liter 80.35
GI Tie Wire roll 1600
H.T PC Strand 3750kg/roll pcs 35.72
H.T Strand (3,620kg/roll) kgs 55.00
Latex Thalo Blue liter 89.29
LPG cyl 702.68
Oil 40 liter 80.35
Oil 68 liter 80.35
Oxygen cyl 650
Paint Brush 4" pcs 35.72
Payloader hr 1200
Pile Splicing set 1,089.29
Pile Splicing Epoxy set 1,571.43
plastic fastener pc 23.66
Pneumatic Coupling pcs 45
Pneumatic Tee Reducer pc 80
Radiator coolant pcs 600
Range Power Receptacle 50A pcs 433.04
Royal Cord 3.5 meters 82.1
Soap Stone pcs 3.12
stressing jack hr 250/hr
TOJ drums 228
Transit Mixer hr 900/hr
Univeral Angle Cap 50A pc 515
Universal Outlet pcs 99
Used Oil liter 23
Used Pressure Switch 4.4kW pcs 600
used tire interior pc 60
washed sand cu.m 850
Welding Gloves pc 348.21
Welding Rod 1/8 kgs 94.64
Welding Rod 6011 kgs 94.64
 Purchase Order
Techno Stress System Vendor No:
Techno Stress Systems Corporation
Tablon
9000, Cagayan de Oro TIN: 004351639

Pls deliver to:

Line No. Ref. Doc. Material No. Material Description Quantity Unit
Supply, Delivery and Driving of PS/PC
Concrete Square Piles

Mobilization and Demobilization LOT

Surety, Performance, Cari, Warranty Lot
Pile Driving Perit Lot
Temporary facilities Lot
Temporary Power and Water Supply lot
Sit management Lot
Saferty, Security, and Housekeeping lot
As-Buit Plans and Shop Drawings lot
Haulings and Disposal of Cut-Piles lot
Survey and Layout lot
Material teting Lot

Supply and Delivery of PS/PC Conc. Sq. Pile

400mmX400mm Sq. PilesX15m Lin.meter
400mmX400mm S. PilesX12m Lin.meter
Driving of PS/PC Conc. Piles Lin.meter
Splicing Epoxy Cost (refer to # of Piles) pc
Pile Dynamic Analysis 12 Pc
Pile Integrity est 12 pc
PO Date:
Delivery Data
Cancellation Date
Order Type
Category
Requisitioner
Terms of Payment
Additional Terms

Unit Price Total Price

4,000,000
457,250
200,000
150,000
50,000
20,000
80,000
50,000
150,000
200,000
80,000

3,900
3900
550
6,000
120,000
40,000
 ITEM MATERIALS DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT
A 1. CONCRETE
Cement
Sand
Gravel
Admixtures
Used Oil

2. Grout
SIKA Grout Entro Plus Z 0.80kg