MAchine Shed

DETAIL ABC DIFFERENCE
### ### 0.01

Err:509 Err:509 Err:509
### ### 0.01
### ### -
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509
Err:509 Err:509 Err:509

10,000,000.00
Err:509
DETAILED UNIT PRICE ANALYSIS
Project : Construction of Machinery Shed
Quirino State University, Cabarroguis Campus, Cabarroguis, Quirino
Item No. : 506 (1) Quantity : 680.59

Description : Stone Masonry Unit : cu.m.
oduction Output : 6.2400 cu.m. /hr.

rd. Output/gang : 18.7200 cu.m. /hr.
No. of Hours : 36.50 hrs.
No. of Days : 4.75 days
No. of Gang : 3.00 gang
A. Name and Capacity of Equipment (Operated) No. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
One Bagger Mixer 1.00 36.50 ₱ 190.00 ₱ 6,935.00
Water Truck 1.00 36.50 1,065.00 38,872.50
Backhoe (Wheel Type 0.28 cu.m.) 1.00 36.50 840.00 30,660.00
A. SUB-TOTAL, EQUIPMENT ₱ 76,467.50
B. Designation of Personnel No. of Men No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Construction Foreman 1.00 36.50 ₱ 67.72 ₱ 2,471.78
Skilled Laborer 3.00 36.50 56.64 6,202.08
Laborer 6.00 36.50 37.94 8,308.86
B. SUB-TOTAL, LABOR ₱ 16,982.72
C. Name and Description Qty. Unit Unit Cost Total Cost (Pesos)
Portland Cement 5.50 3,743.25 bags ₱ 240.00 ₱ 898,378.80
Sand 0.30 204.18 cu.m. 579.52 118,324.66
Gravel Fill 0.02 13.61 cu.m. 603.64 8,216.63
Weep Holes 0.30 204.18 ln.m. 100.00 20,417.70
Filter Cloth 0.02 10.21 sq.m. 160.00 1,633.42
Boulders 1.05 714.62 cu.m. 793.71 567,200.64
C. SUB-TOTAL, MATERIAL ₱ 1,614,171.84
SUMMARY :
A. Equipment ₱ 76,467.50
B. Labor ₱ 16,982.72
C. Materials ₱ 1,614,171.84
D. TOTAL DIRECT COST ₱ 1,707,622.06
DIRECT UNIT COST ₱ 2,509.03
E. OCM 9.00 ₱ 153,685.99
F. Profit 8.00 ₱ 136,609.76
G. VAT 5% of (D+E+F) ₱ 99,895.89
H. Total Cost (D+E+F+G) ₱ 2,097,813.71
I. Unit Cost H/Quantity ₱ 3,082.35
ITEM NO. DESCRIPTION QUANTITY UNIT
A. EARTHWORKS
803 (1) a Structure Excavation (Common Soil)
Wall Footing (WF) Volume: 0.4 x x 0.65 x 24.7 = 6.42 cu.m.

SC Volume: 0.3 x 0.4 x 0.7 x 4 = 0.336 cu.m.
Septic Tank Volume: 3.2 x 1.2 x 1.3 = 4.992 cu.m.
done Total Volume = 11.75 cu.m.
804 (1) a Embankment (From Borrow)

Volume: 2.9 x 2.9 x 0.9 = 14.15 cu.m.
Room 01 Volume: 2.9 x 2.9 x 0.9 = 7.57 cu.m.
Room 02 Volume: 2.9 x 2.9 x 0.9 = 7.57 cu.m.
Stairs Volume: 0.9 x 1.5 x 0.9 x 2 = 2.43 cu.m.
0.8 x 0.8 x 0.9 x 2 = 1.15 cu.m.
done Total Volume 14.000 cu.m.
804 (4) Gravel Fill

Wall Footing (WF) Volume: 0.4 x 0.1 X 0.65 x 24.7 = 0.64 cu.m.
SC Volume: 0.4 x 0.15 X 0.1 x 4 = 0.024 cu.m.
Volume (CR & walkway) 0.1 x 1.2 X 6.7 = 0.80 cu.m.
0.1 x 4.2 X 3.7 = 1.55 cu.m.

Volume (Septic Tank) 0.1 x 3.2 X 1.2 = 0.38 cu.m.
done Total Volume = 3.41 cu.m.
B. CONCRETE WORKS
900 Reinforced Concrete
done (a) Wall Footing Volume: 0.4 x 0.20 x 24.7 = 1.976 cu.m.
done (b) Slab on Fill(stage) Volume: 5.5 x 9.9 x 0.1 = 5.445 cu.m.
(b) Slab on Fill(rm01) Volume: 2.9 x 2.9 x 0.1 = 0.841 cu.m.
(b) Slab on Fill(rm02) Volume: 2.9 x 2.9 x 0.1 = 0.841 cu.m.
done (c) Beam Volume: 0.25 x 0.30 x 30.85 = 2.314 cu.m.
done (d) Column Volume: 0.25 x 0.30 x 5 = 0.38 cu.m. x 9.00 =
done (d) SC Volume: 0.15 x 0.40 x 3.4 = 0.204 cu.m. x 4.00 =
0.4 x 0.50 x 0.25 = 0.05 cu.m. x 9.00 =
done (d) Footing Volume: 1 x 1.00 x 0.25 = 0.25 cu.m. x 9.00 =
done (e ) Footing Tie Beam Volume: 0.2 x 0.30 x 39.45 = 2.37 cu.m.
done (e ) Corbel Volume: 0.25 x 0.30 x 0.3 = 0.02 x 2 =
done (e ) Stairs Volume: 1 x 1.70 x 0.15 = 0.26 x 4 =
0.2 x 0.15 x 2 = x 1 x
0.1 x 0.30 x 1 = 0.03 x 4 =
(e ) Stairs Volume: 0.1 x 1.00 x 1.5 = 0.15 x 2 =
total slab Volume: 5.99 cu.m.

total column&sc Volume: 4.236 cu.m.
total beam&corbel Volume: 2.36 cu.m.
C. REINFORCING STEEL WORKS

902 Reinforcing Steel
done (a) Wall Footing Spacing: 0.3m ; 10mm dia.

Estimating Transvers Bars
Total Length of Footing Number of
=
Spacing of Bars x Transverse Bars Available from Full-Length Bar F/L Bars Required
49.4
= 6.86 pcs say
7.2
3-10mm dia. Continuous Bar

Estimating Longitudinal Bars
Total Length of Footing x No. of Longitudinal Bars Number of
=
Selected Length of Full-Length Bars F/L Bars Required
148.2
= 24.7 pcs say
6
33 x 3.7 122.10 kgs.
done (b) Slab on Fill Spacing: 0.3m ; 10mm dia.

Long Span = 30 @ 50 = 1500 m
Short Span = 15 @ 100 = 1500 m
3000 m = 500 pcs say
500 x 3.70017 1,850.08 kgs.
done (c) Beam Main Bars: 6-20mm dia.

Length = 184.45 @ 4 = 737.80 m = 122.96667 pcs say
123 x 14.8 1,820.40 kgs.

Cut Bars: 16mm dia. = 293.65 kgs.
2,114.05
Stirrups: 10mm dia. = 769.63 kgs.

2,883.68 kgs.
done (d) Column Main Bars: 8-16mm dia. # of Columns

Length = 4.7 @ 8 = 37.60 m x 32 = 1203.2
= 1,203.20 / 6
say 201.00 x 9.47243 1,903.96 kgs.
Ties: 10mm dia.
= 514.32 kgs.
2,418.28 kgs.
done (e) Column Footing Spacing: 6-16mm dia. Equally spaced both ways
Estimating Transvers Bars

Total Number of Footing Bars Number of
=
Footing Bars Available from F/L Bar F/L Bars Required
384
= 76.8 pcs say
5
77 x 9.47243 729.38 kgs.
done (f) Footing Tie Beam Main Bars: 6-16mm dia.

Length = 163.35 @ 6 = 980.10 m = 163.35 pcs say
164 x 9.47243 1,553.48 kgs.
Web Bars Continuous 12mm dia. = 293.05 kgs. 163.3
1,846.53 54.43333
55
Stirrups: 10mm dia. = 703.03 kgs.
2,549.56 kgs.
D. FORMS AND FALSEWORKS

903 (1) Forms and Falseworks
Form Lumber 2" x 2"
(c) Beam Volume: 0.25 x 0.30 x 30.85 = 2.31 cu.m.
(d) Column Volume: 0.25 x 0.30 x 5 = 0.38 cu.m. x 9.00 =
(c) Tie Beam Volume: 0.2 x 0.30 x 30.85 = 1.85 cu.m.
7.54
Total Volume = all l.s.
h
Form Lumber 2" x 2" 1.20 x 5 x 32 = 192.00 sq.m. Size of
Column
192.00 / 2.88 = 67.00 pcs. of plywood Wood
67 x 29.67 = 1,987.89 bd.ft. Frame
2" x 2"
2" x 3"
1.20 x 30.85 = 37.02 sq.m.
Beam
37 / 2.88 = 13 pcs. of plywood
13.00 x 11.70 = 122 bd.ft.
1.20 x 39.45 = 47.34 sq.m.
Tie Beam
47 / 2.88 = 17 pcs. of plywood
17.00 x 29.67 = 504 bd.ft.
done Total 2,613.96 bd.ft. 97.00 pcs. of plywood
Staking 2" x 2" Length 18 + 5.5 x 2 = 29.40 = 30 m

30 x 6.10 = 183.00 bd.ft.
Column
Scaffoldings 2" x 3" 5.00 x 32 = 160 m
Length
Vert. 160 x 7.00 = 1,120.00 bd.ft. Lumber Column
Hor. 160 x 31.67 = 5,067 bd.ft. Board Ft. per M. H
Size
8,987 bd.ft. Vert.
Brace 160 x 17.50 = 2,800 bd.ft. 2" x 2" 4.70
2" x 3" 7.00
Beam
31 = 31 2" x 4" 9.35
Length
Vert. 31 x 6.00 = 185 bd.ft.
Hor. 31 x 7.00 = 216 bd.ft.
401 bd.ft.
Tie Beam
39 = 39
Length
Vert. 39 x 6.00 = 237 bd.ft.

Hor. 39 x 7.00 = 276 bd.ft.
513 bd.ft.
done Total 3,714 bd.ft.
E. TERMITE CONTROL WORK

1000 (1) Soil Poisoning
Area with additional Area: 27.5 x 14.5 = 398.75 sq.m.
1.5 outside
558.00 x 4 ÷ 50 = 44.64 liters
F. PLUMBING WORKS/SANITARY WORKS

1001 (8) Sewer Line Works
100mm Ø × 3.00 m. uPVC Pipe 32.00 pcs.
100mm dia 1/8 Bend PVC Elbow 5.00 pcs.
100mm dia 1/4 Bend PVC 6.00 pcs.
100mm x 100mm Ø uPVC Sanitary Tee 15.00 pcs.
100mm Ø uPVC Clean out with Plug & Seal Ring 5.00 pcs.
100mm Ø uPVC Coupling 5.00 pcs.
100mm dia. x 75mm dia. PVC Reducer-Sanitary Tee 8.00 pcs.
100mm Ø uPVC P-trap w/ plug 6.00 pcs.
75mm Ø × 3.00 m. uPVC Pipe 26.00 pcs.
75mm x 75mm Ø uPVC Tee 6.00 pcs.
75mm dia 1/4 Bend PVC Elbow 2.00 pcs.
75mm x 75mm Ø uPVC Cross Tee 1.00 pc.
Solvent Cement 10.00 cans
PVC Pipe Cement 3.00 cans
100mm x 3.2mm x 3m PVC Pipe 15.00 pcs.
100mm Bend 87 deg 20.00 pcs.
1006 (1) Catch Basin
Excavation Volume 0.6 x 0.6 x 0.55 = 0.198 x 14 = 2.772 cu.m.
CHB qtty area of pipe with qtty

CB1 Area 0.4 x 0.6 x 4 = 0.96 - 0.01900664 = 0.9409934 x 1
CB2 Area 0.4 x 0.6 x 4 = 0.96 - 0.01900664 = 0.9409934 x 8
CB3 Area 0.4 x 0.6 x 4 = 0.96 - 0.02850995 = 0.93149 x 4
CB4 Area 0.4 x 0.6 x 4 = 0.96 - 0.00950332 = 0.9504967 x 1
13.15 x 12.5 = 164.32 say 170
RSB
Length 0.5 x 6 = 3
0.5 x 3 x 4 = 6
0.5 x 8 = 4
13 x 1.1 = 14.3
CB1 14.3 x 1 = 14.3
CB2 14.3 x 8 = 114.4
CB3 14.3 x 4 = 57.2
CB4 14.3 x 1 = 14.3
200.2 x 0.6167 = 123.462266508 kgs.
Concrete Bottom Volume 0.6 x 0.6 x 0.1 = 0.036 x 14 = 0.504 cu.m

Top Volume 0.5 x 0.5 x 0.1 = 0.025 x 14 = 0.35 cu.m
Total 0.854 cu.m
faces
Plastering
Volume 0.4 x 0.4 x 0.02 = 0.0032 x 4 = 0.0128 x 14
inside
Pipe 110mm dia. uPVC

Length 89 + 12 = 101 / 3 = 33.6666666667 say 34
200mm dia. uPVC

Length 5 = 5 / 3 = 1.6666666667 say 2
G. CARPENTRY AND JOINERY WORKS

1003 (1) a1 Ceiling (4.5mm thick, Metal Frame) sq.m.
1003 (5) a2 Fascia Board (Lumber) m
1003 (7) a1 Moulding (Cornice,Wood) 181 m

H. FABRICATED MATERIALS AND HARDWARE
1004 (2) a Finishing Hardware (Lockset) set
Name Description Quantity w x h Area height width

Clear Glass on
D1 1 = 1.8 x 2.1 = 3.78 2 2
Analok Frame
Clear Glass on
D2 1 1.6 x 2.1 = 3.36 12 3
Analok Frame =
D3 Panel Type Door 9 = 0.9 x 2.1 = 17.01 8 2
D4 uPVC Door 3 = 0.8 x 2.1 = 5.04 12 3
Total 14 29.19 34 10
1004 (2) g Finishing Hardware (Hinges) set

12 x 4 = 48
1007 (1) b Aluminum Glass Door (Swing Type) sq.m.

Clear Glass on
D1 1 = 1.8 x 2.1 = 3.78
Analok Frame
Clear Glass on
D2 1 = 1.6 x 2.1 = 3.36
Analok Frame
7.14 sq.m.
1008
Aluminum
(1) a Glass Windows (Sliding Type) sq.m.
Name Description Quantity w x h Area
W1 Analok Sliding Type 3 = 3 x 1.2 = 10.8 Summary
Sliding
W2 Analok Sliding Type 3 2.5 x 1.2 = 41.4 sq.m.
= 9 Type
Awning
W3 Analok Sliding Type 9 2 x 1.2 = 3.05 sq.m.
= 21.6 Type
W4 Analok Awning Type 2 = 0.8 x 0.5 = 0.8
W5 Analok Awning Type 1 = 2 x 0.5 = 1
W6 Analok Awning Type 1 = 2.5 x 0.5 = 1.25
Total 19 44.45
1008
Aluminum
(1) c Glass Windows (Awning Type)
1010 (1) Frames set

Doors 14
Windows 19
Total 33
1010 (2) a Doors (Flush) sq.m.

D2 Flush Type Door 6 = 0.9 x 2.1 = 11.34
1010 (2) b Doors (Wood Panel) sq.m.

D3 Panel Type Door 9 = 0.9 x 2.1 = 17.01
I. ROOFING WORKS
L: 6.71
width 18.40
min.width of panel 1.01
Area: 123.464 say
123.46 sq.m
Area: 58.8
Area: 182.26 sq.m
J. FINISHING WORKS
1027 (1) Cement Plaster Finish sq.m.

Wall 286.22 x 2 = 572.44
Beam 10.2
Column 3.36 sq.m
Total 586.00
additional 10%
586.00 x 1.1 = 644.60 sq.m
waste Factor
K. PAINTING WORKS
1032 (1) a1 Painting Works (Masonry, Concrete) sq.m.
Total 644.60
Flat Latex
Paint
1st Coating 22 gals
2nd Coating 19 gals
Total 41 gals
Gloss Latex
Paint
1st Coating 19 gals
2nd Coating 26 gals
Total 45 gals
1032 (1) a2 Painting Works (Wood) sq.m.
1032 (1) a3 Painting Works (Steel) sq.m.
L. MASONRY WORKS
1046 (2) a Masonry Works (100mm thick CHB)
Area:
CHB
= - sq.m.
done = - sq.m.
= - sq.m.
Total Area = 127.22 sq.m.
127.22 sq.m. x 12.5 =
Reinforcing Steel Bars
By Area Method
Vertical Reinforcement Spacing: 0.60m ; 10mm dia.
Lv = 127.22 sq.m. × 2.13 = 270.98
Horizontal Reinforcement Spacing: 0.60m ; 10mm dia.

Lh = 127.22 sq.m. × 2.15 = 273.52 m/m²
544.50 m
Total 91.00 x 3.70 = 336.70 kgs 10.10 346.80 kgs
1046 (2) b Masonry Works (150mm thick CHB)
CHB
= - sq.m.
= - sq.m.
= - sq.m.
Total Area = 272.00 sq.m.
272.00 sq.m. x 12.5 =
Reinforcing Steel Bars
By Area Method
Vertical Reinforcement Spacing: 0.60m ; 10mm dia.
Lv = 272.00 sq.m. × 2.13 = 579.36
Horizontal Reinforcement Spacing: 0.60m ; 10mm dia.

Lh = 272.00 sq.m. × 2.15 = 584.80 m/m²
1,164.16 m
Total 195.00 x 3.70 = 721.50 kgs 21.65 743.15 kgs
M. METAL STRUCTURES
Total Waste
Canal Lining
Length Factor
No. of Longitudinal ÷
7 x 72.5 = 507.5 x 1.1 = 558.25 6
RSB
Spacing 0.30 m
No. of Transverse ÷
72.5 0.3 = 241.66666667 plus 1 pc. 301 x 2 = 602 m
RSB
volume of concrete 13.78

3.42 cu.m.
0.816 cu.m.
0.45 cu.m.
2.25 cu.m.
0.05 cu.m.
1.02 cu.m.
20.00 =
0.12 cu.m.
0.30 cu.m.
7 pcs
25 pcs
32
500 pcs
123 pcs
m
= 200.53
77 pcs
164 pcs
@ 2
pcs. say
x 5.32824167
3.375 cu.m.
Thickness of Plywood Form

Column
6mm (1/4")1 2mm (1/2")
29.67 25.06
44.50 30.50
Column
Board Ft. per M. Ht.
Hor. Brace
21.00 11.70
31.67 17.50
42.25 23.35
0.94
7.53
3.73
0.95
13.15
= 0.1792
pcs
pcs
1590.25 say
adopted
adopted
3400.00 say
adopted
adopted
= 93.0416667
602 ÷
101 x
1.20 cu.m.
CABUA-AN
pcs
= 326.6
55
= 293.053292
hickness of Plywood Form

Beam
6mm (1/4") 12mm (1/2")
11.70 4.00
37.60 28.00
Beam
Board Ft. per M. Ht. Board
Ft. per
Vert. Hor. Sq.M.
4.00 4.70 6.10
6.00 7.00 9.10
8.00 9.35 12.10

cu.m.
1590 pcs
47.7
1,638.00 pcs
3400 pcs
102
3,502.00 pcs
pcs. say 94
6 = 100.3333 say 101 pcs
3.70016783 = 373.717 kgs.

Item No. : 801 (1) Quantity : 1.00

Description : Removal of Structures and Obstruction Unit : l.s to be demolished:
5.00 col. = 0.2
rd. Output/gang : l.s /hr.
oduction Output : l.s /hr.
No. of Hours : hrs.
No. of Days : days
No. of Gang : gang
A. Name and Capacity of Equipment (OperateNo. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
A. SUB-TOTAL, EQUIPMENT ₱ -
Laborer 2.00 16.00 P 45.25 P 1,448.00 32.00
C. SUB-TOTAL, MATERIAL ₱ -
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,448.00
C. Materials ₱ -
D. TOTAL DIRECT COST ₱ 1,448.00
E. OCM 12% of D ₱ 130.32
F. Profit 8% of D ₱ 115.84
G. VAT 5% of (D+E+F) ₱ 84.71
H. Total Cost (D+E+F+G) ₱ 1,778.87
to be demolished:
x 0.2 x 4 = 0.16
Item No. : 803 (1) a Quantity : 81.35

Description : Structure Excavation (Common Soil) Unit : cu.m.
(Septic Tank & CR)
Laborer 4.00 81.50 45.25 14,751.50
Factor
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 14,751.50
C. Materials ₱ -
DIRECT UNIT COST ₱ 181.33
E. OCM 12% of D ₱ 1,770.18
F. Profit 8% of D ₱ 1,180.12
G. VAT 5% of (D+E+F) ₱ 885.09
I. Unit Cost H/Quantity ₱ 228.48
Item No. : 804 (1) b Quantity : 144.96

Description : Embankment (From Borrow) Unit : cu.m.

A. Name and Capacity of Equipment (OperaNo. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Foreman 4.00 46.50 ₱ 81.30 ₱ 15,121.80
Laborer 4.00 46.50 ₱ 45.25 ₱ 8,416.50
Selected Borrow
(w/ 15% shrinkage factor 1.15 166.70 cu.m. 213.00 35,507.95
C. SUB-TOTAL, MATERIAL ₱ 35,507.95
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 23,538.30
C. Materials ₱ 35,507.95
E. OCM 12% of D ₱ 7,085.55
F. Profit 8% of D ₱ 4,723.70
G. VAT 5% of (D+E+F) ₱ 3,542.78

Description : Gravel Fill Unit : cu.m.

Laborer 4.00 13.50 ₱ 45.25 ₱ 2,443.50
Factor
Coarse Aggregates 1.150 36.23 cu.m. ₱ 603.64 ₱ 21,866.86
Note : Gravel Fill is 100mm thick
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 2,443.50
E. OCM 12% of D ₱ 2,917.24
F. Profit 8% of D ₱ 1,944.83
G. VAT 5% of (D+E+F) ₱ 1,458.62
Item No. : 900 (1) c1 Quantity : 3.35

Description : Structural Concrete Unit : cu.m.
rd. Output/gang : 0.2565 cu.m /hr.

oduction Output : 0.5130 cu.m /hr.
One Bagger Mixer 1.00 6.75 ₱ 172.00 ₱ 1,161.00
A. SUB-TOTAL, EQUIPMENT ₱
Construction Foreman 1.00 6.75 ₱ 81.30 ₱ 548.78

Mason 4.00 6.75 58.76 1,586.52
Laborer 4.00 6.75 45.25 1,221.75
B. SUB-TOTAL, LABOR ₱
Factor
Stairs
Portland Cement 9.500 32.00 bags ₱ 260.00 ₱ 8,320.00
Fine Aggregates 0.450 2.00 cu.m. 579.52 1,159.04
Crushed Aggregates 0.900 4.00 cu.m. 820.40 3,281.60
C. SUB-TOTAL, MATERIAL ₱
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
D. TOTAL DIRECT COST ₱ -
DIRECT UNIT COST ₱ -
E. OCM 12% of D ₱ -
F. Profit 8% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
H. Total Cost (D+E+F+G) ₱ -
I. Unit Cost H/Quantity ₱ -

Description : Structural Concrete (Footings and Slab on Fill) Unit : cu.m.
Slab on Fill Footing

rd. Output/gang : 0.2565 cu.m /hr. 0.2050 cu.m /hr.
oduction Output : 0.5130 cu.m /hr. 0.4100 cu.m /hr. Footing = 14.19
No. of Hours : 92.75 hrs. 34.75 hrs. Slab on Fill = 47.48
No. of Days : 11.75 days 4.50 days 61.67
No. of Gang : 2.00 gang 2.00 gang
tal No. of Hours : 127.50 hrs. Total No. of Days : 16.25 days
One Bagger Mixer 1.00 127.50 ₱ 172.00 ₱ 21,930.00
Concrete Vibrator 1.00 127.50 ₱ 56.00 ₱ 7,140.00
Slab on Fill
Mason 4.00 92.75 58.76 21,799.96
Laborer 4.00 92.75 45.25 16,787.75
Footing
Construction Foreman 1.00 34.75 81.30 2,825.18
Mason 4.00 34.75 58.76 8,167.64
Laborer 4.00 34.75 45.25 6,289.75
Factor
Footing
Slab on Fill
SUMMARY :
B. Labor ₱ 63,410.85
E. OCM 12% of D ₱ 36,872.38
F. Profit 8% of D ₱ 24,581.58
G. VAT 5% of (D+E+F) ₱ 18,436.19
H. Total Cost (D+E+F+G) ₱ 387,159.96

Description : Structural Concrete (Tie Beam) Unit : cu.m.

One Bagger Mixer 1.00 9.25 ₱ 172.00 ₱ 1,591.00
One Bagger Mixer 1.00 9.25 ₱ 56.00 ₱ 518.00
Mason 4.00 9.25 58.76 2,174.12
Laborer 4.00 9.25 45.25 1,674.25
Factor
SUMMARY :
B. Labor ₱ 4,224.38
E. OCM 12% of D ₱ 2,192.83
F. Profit 8% of D ₱ 1,461.89
G. VAT 5% of (D+E+F) ₱ 1,096.42

Description : Structural Concrete (Suspended Slab) Unit : cu.m.

One Bagger Mixer 1.00 111.25 ₱ 172.00 ₱ 19,135.00
A. SUB-TOTAL, EQUIPMENT ₱
Mason 4.00 111.25 58.76 26,148.20
Laborer 4.00 111.25 45.25 20,136.25
Factor
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ -
C. Materials ₱ -
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -

Description : Structural Concrete (Columns) Unit : cu.m.

One Bagger Mixer 1.00 60.75 ₱ 172.00 ₱ 10,449.00
Mason 4.00 60.75 58.76 14,278.68
Laborer 4.00 60.75 45.25 10,995.75
Factor
SUMMARY :
B. Labor ₱ 30,213.41
E. OCM 12% of D ₱ 10,407.11
F. Profit 8% of D ₱ 6,938.07
G. VAT 5% of (D+E+F) ₱ 5,203.56
H. Total Cost (D+E+F+G) ₱ 109,274.67

Description : Structural Concrete (Beams/Girders) Unit : cu.m.

One Bagger Mixer 1.00 48.50 ₱ 172.00 ₱ 8,342.00
Mason 4.00 48.50 58.76 11,399.44
Laborer 4.00 48.50 45.25 8,778.50
Factor
SUMMARY :
B. Labor ₱ 24,120.99
E. OCM 12% of D ₱ 8,030.90
F. Profit 8% of D ₱ 5,353.94
G. VAT 5% of (D+E+F) ₱ 4,015.45
Item No. : 902 (1)a1 Quantity : 6,001.34

Description : Reinforcing Steel (Deformed, Grade 40) Unit : kgs.
Slab on Fill Beams

rd. Output/gang : 9.9300 kgs. /hr. 14.0400 kgs. /hr. Footing Tie Beam = 688.98
oduction Output : 29.790 kgs. /hr. 28.080 kgs. /hr. Wall Footing &Column Footing = 653.61
No. of Hours : 47.50 hrs. 26.25 hrs. Slab on Fill = 1,413.40
No. of Days : 6.00 days 3.50 days Septic Tank = 162.80
No. of Gang : 3.00 gang 2.00 gang Beam = 736.92
Column = 2,345.63
Wall Footing 6,001.34
rd. Output/gang : 14.0400 kgs /hr.
oduction Output : 28.080 kgs /hr.
Septic Tank Footing Tie Beam

rd. Output/gang : 9.9300 kgs /hr. 14.0400 kgs /hr.
oduction Output : 19.860 kgs /hr. 28.080 kgs /hr.
No. of Hours : 8.25 hrs. 24.75 hrs.
No. of Days : 1.25 days 3.25 days
No. of Gang : 2.00 gang 2.00 gang
Column
rd. Output/gang : 21.0700 kgs. /hr.
oduction Output : 42.1400 kgs. /hr.
tal No. of Hours : 186.00 hrs. Total No. of Days : 24.00 days
Bar Cutter 2.00 186.00 ₱ 158.25 ₱ 58,869.00
Steelman 6.00 186.00 58.76 65,576.16
Laborer 3.00 186.00 45.25 25,249.50
Footing Tie Beam

Deformed RSB ( 20mm, 16mm, 12mm 688.98 kgs. ₱ 40.00 ₱ 27,559.20
Tie Wire (2% of RSB) 14.00 kgs. 65.00 910.00
Page 60 of 188
Wall Footing &Column Footing
Deformed RSB ( 20mm, 16mm, 12mm & 10mm ) 653.61 kgs. 40.00 26,144.40
Slab on Fill
Deformed RSB ( 10mm ), Grade 40 462.00 kgs. 40.00 18,480.00
Septic Tank
Deformed RSB ( 10mm ), Grade 40 162.80 kgs. 40.00 6,512.00
Beam
Deformed RSB ( 16mm & 10mm ), Gr 2,556.00 kgs. ₱ 40.00 ₱ 102,240.00
Column
Deformed RSB ( 20mm, 16mm & 10m 2,445.90 kgs. ₱ 40.00 ₱ 97,836.00
Tie Wire (2% of RSB) 47.00 kgs. 65.00 3,055.00
SUMMARY :
B. Labor ₱ 105,947.46
E. OCM 12% of D ₱ 54,041.77
F. Profit 8% of D ₱ 36,027.84
G. VAT 5% of (D+E+F) ₱ 27,020.88
H. Total Cost (D+E+F+G) ₱ 567,438.56
Page 61 of 188

Description : Formworks and Falseworks Unit : l.s.
rd. Output/gang : l.s. /hr.

oduction Output : l.s. /hr.
No. of Hours : hrs.
No. of Days : days
No. of Gang : gang
Carpenter 5.00 88.75 58.76 26,074.75
Laborer 8.00 88.75 45.25 32,127.50
Factor
2" x 3" Good Lumber (Scaffolding) 2,549.32 bd.ft. ₱ 40.00 ₱ 101,972.80
2" x 2" Form Lumber (Forms and Staking) 980.13 bd.ft. 40.00 39,205.20
Assorted C.W. Nails 17.00 kgs. 75.00 1,275.00
1/4" × 4' × 8' Ordinary Plywood 30.00 pcs. 350.00 10,500.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 65,417.63
E. OCM 12% of D ₱ 26,204.48
F. Profit 8% of D ₱ 17,469.65
G. VAT 5% of (D+E+F) ₱ 13,102.24
H. Total Cost (D+E+F+G) ₱ 275,146.99
Item No. : 1000(1) Quantity : 20.00

Description : Soil Poisoning Unit : liters
rd. Output/gang : 1.3500 liters /hr.

oduction Output : 2.7000 liters /hr.
Laborer 4.00 7.50 45.25 1,357.50
Factor
Soil Poisoning 12.00 liters ₱ 250.00 ₱ 3,000.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,357.50
E. OCM 12% of D ₱ 522.90
F. Profit 8% of D ₱ 348.60
G. VAT 5% of (D+E+F) ₱ 261.45

Description : Sewer Line Works Unit : l.s

No. of Days : 4.00 day
Plumber 1.00 32.00 ₱ 58.76 ₱ 1,880.32
Laborer 1.00 32.00 45.25 1,448.00
100mm dia. X 3.00 m. PVC Pipe (orange) 15.00 pc/s ₱ 600.00 ₱ 9,000.00
50mm dia. X 3.00 m. PVC Pipe (orange) 7.00 pc/s 275.00 1,925.00
100mm dia. Wye 5.00 pc/s 130.00 650.00
100mm dia. Clean Out w/ plug 2.00 pc/s 80.00 160.00
100mm dia. X 50mm dia. Wye 3.00 pc/s 130.00 390.00
100mm dia. Elbow 4.00 pc/s 90.00 360.00
50mm dia. Elbow 15.00 pc/s 45.00 675.00
50mm dia. Tee 5.00 pc/s 45.00 225.00
50mm dia. P-trap 3.00 pc/s 60.00 180.00
50mm dia. Clean out w/ plug 2.00 pc/s 45.00 90.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 3,328.32
E. OCM 12% of D ₱ 2,038.00
F. Profit 8% of D ₱ 1,358.67
G. VAT 5% of (D+E+F) ₱ 1,019.00

Description : Storm Drainage and Downspout Unit : l.s

Plumber 1.00 32.00 ₱ 58.76 ₱ 1,880.32
Laborer 1.00 32.00 45.25 1,448.00
100mm dia. X 3.00 m. PVC Pipe (orange) 20.00 pcs ₱ 485.00 ₱ 9,700.00
100mm dia Elbow, 90 degree PVC 40.00 pcs 130.00 5,200.00
Flat Bar Metal Clamp 50mm x 1.2m 100.00 pcs 50.00 5,000.00
4mm dia Metal Screw with Tox 200.00 pcs 5.00 1,000.00
Masonry Drill Bit 4.00 pcs 120.00 480.00
Steel Drill Bit 4.00 pcs 150.00 600.00
Solvent Cement 2.00 pcs 460.00 920.00
50mm dia x 3.00 m PVC 2.00 pcs 275.00 550.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 3,328.32
E. OCM 12% of D ₱ 3,213.40
F. Profit 8% of D ₱ 2,142.27
G. VAT 5% of (D+E+F) ₱ 1,606.70
Item No. : 1001(1)a5 Quantity : 18.00

Description : Pipe 50mm dia. PVC, Series 1000 Unit : m
rd. Output/gang : 0.5000 m /hr.

oduction Output : 0.5000 m /hr.
Plumber 1.00 36.00 ₱ 58.76 ₱ 2,115.36
Laborer 1.00 36.00 45.25 1,629.00
50mm dia. X 3.00 m. PVC Pipe (orange) 8.00 pcs ₱ 291.00 ₱ 2,328.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) a3 Quantity : 8.00

Description : Fittings 100mm dia. PVC(Elbow, 1/8 Bend,45 deg.) Unit : each
rd. Output/gang : 0.5000 each /hr.

oduction Output : 0.5000 each /hr.
Plumber 1.00 16.00 ₱ 58.76 ₱ 940.16
Laborer 1.00 16.00 45.25 724.00
100mm dia. PVC 1/8 Bend (orange) 9.00 pc ₱ 60.00 ₱ 540.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) b1 Quantity : 1.00


Plumber 1.00 2.00 ₱ 58.76 ₱ 117.52
Laborer 1.00 2.00 45.25 90.50
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -


Plumber 1.00 8.00 ₱ 58.76 ₱ 470.08
Laborer 1.00 8.00 45.25 362.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -

Description : Fittings 100mm dia. PVC(Clean Out with Plug) Unit : each

Plumber 1.00 10.00 ₱ 58.76 ₱ 587.60
Laborer 1.00 10.00 45.25 452.50
100mm dia. PVC Clean Out with Plug & Seal 4.00 pc ₱ 55.00 ₱ 220.00
(orange)
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) e1 Quantity : 2.00

Description : Fittings 50mm dia. PVC(P-Trap) Unit : each

Plumber 1.00 4.00 ₱ 58.76 ₱ 235.04
Laborer 1.00 4.00 45.25 181.00
50mm dia. PVC P-Trap w/ Plug and Sealing R 12.00 pc ₱ 107.00 ₱ 1,284.00
(orange)
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) f1 Quantity : 2.00

Description : Fittings 50mm dia. PVC(Sanitary Tee) Unit : each

Plumber 1.00 4.00 ₱ 58.76 ₱ 235.04
Laborer 1.00 4.00 45.25 181.00
50mm dia. PVC Tee (orange) 4.00 pc ₱ 37.00 ₱ 148.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) f3 Quantity : 1.00


Plumber 1.00 2.00 ₱ 58.76 ₱ 117.52
Laborer 1.00 2.00 45.25 90.50
100mm dia. PVC 1/8 Bend (orange) 18.00 pc ₱ 60.00 ₱ 1,080.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) g1 Quantity : 8.00

Description : Fittings 50mm dia. PVC(Sanitary Wye) Unit : each

Plumber 1.00 16.00 ₱ 58.76 ₱ 940.16
Laborer 1.00 16.00 45.25 724.00
50mm dia. PVC Wye (orange) 9.00 pc ₱ 81.00 ₱ 729.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) l2 Quantity : 5.00

Description : Fittings 100mm dia. PVC(Sanitary Wye) Unit : each

Plumber 1.00 10.00 ₱ 58.76 ₱ 587.60
Laborer 1.00 10.00 45.25 452.50
100mm x 50mm dia. PVC Wye (orange) 5.00 pc ₱ 100.00 ₱ 500.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1001 (2) k2 Quantity : 5.00

Description : Fittings 100mm x 50mm dia PVC(Reducer-Sanitary Tee) Unit : each

Plumber 1.00 10.00 ₱ 58.76 ₱ 587.60
Laborer 1.00 10.00 45.25 452.50
100mm x 50mm dia. PVC Tee (orange) 2.00 pc ₱ 100.00 ₱ 200.00
SUMMARY :
A. Equipment ₱
B. Labor ₱
C. Materials ₱
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -

Description : Catch Basin - Concrete Unit : cu.m.

Mason 1.00 1.00 ₱ ₱ -
Laborer 1.00 1.00 -
B. SUB-TOTAL, LABOR ₱ -
a. Portland Cement 9.000 3.00 bags ₱ -

b. Fine Aggregates 0.4246 1.00 cu.m. -
c. Crushed Gravel 0.8999 1.00 cu.m. -
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ -
C. Materials ₱ -
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -

Description : Catch Basin - CHB Unit : each

Excavation
Laborer 4.00 8.00 45.25 1,448.00
Masonry Works
Mason 1.00 40.00 58.76 2,350.40
Laborer 2.00 40.00 45.25 3,620.00
Cement Plaster Finish
Mason 1.00 40.00 58.76 2,350.40
Laborer 2.00 40.00 45.25 3,620.00
Concrete Works
Mason 1.00 40.00 58.76 2,350.40
Carpenter 1.00 40.00 58.76 2,350.40
Laborer 1.00 40.00 45.25 1,810.00
Pipe
Plumber 1.00 40.00 58.76 2,350.40
Laborer 2.00 40.00 45.25 3,620.00
Excavation
none
Masonry Works
a. 100mmx200mmx400 CHB 360.00 pcs ₱ 12.00 ₱ 4,320.00
b. Portland Cement (Class B) 33.26 bags 260.00 8,647.60
c. Fine Aggregates 0.67 cu.m. 579.52 388.28
d. 10mmDx6m RSB; 11.00 kls 40.00 440.00
e. Tie Wire (2% of RSB) 0.89 kls 75.00 66.75
Cement Plaster Finish
a. Portland Cement (Class A, 1:2 ratio) 21.00 bags 260.00 5,460.00
b. Fine Aggregates 2.50 cu.m. 579.52 1,448.80
Concrete Works
a. Portland Cement 12.00 bags 260.00 3,120.00
b. Fine Aggregates 0.55 cu.m 579.52 318.74
c. Crushed Aggregates 1.10 cu.m 820.40 902.44
Pipe
100 mm dia uPVC 81.00 pcs 600.00 48,600.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 25,870.00
E. OCM 12% of D ₱ 11,949.91
F. Profit 8% of D ₱ 7,966.61
G. VAT 5% of (D+E+F) ₱ 5,974.96
H. Total Cost (D+E+F+G) ₱ 125,474.08

Description : Plumbing Fixtures Unit : l.s

oduction Output : - l.s /hr.
No. of Hours : - hrs.
No. of Days : - day
Plumber 2.00 40.00 ₱ 58.76 ₱ 4,700.80
Laborer 1.00 40.00 45.25 1,810.00
Water Closet including fittings and 3.00 sets ₱ 6,500.00 ₱ 19,500.00
accessories (Round Front)
Lavatory with complete accessories 1.00 sets 5,500.00 5,500.00
Floor Drain 8.00 pcs 280.00 2,240.00
Stainless Faucet 12.00 pcs 400.00 4,800.00
Vulcaseal 2.00 ltr 250.00 500.00
PVC Solvent 3.00 ltr 35.00 105.00
Teflon Tape 15.00 pcs 850.00 12,750.00
Stainless Kitchen Sink 5.00 sets 5,000.00 25,000.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 6,510.80
E. OCM 12% of D ₱ 9,228.70
F. Profit 8% of D ₱ 6,152.46
G. VAT 5% of (D+E+F) ₱ 4,614.35
Item No. : 1002 (28) Quantity : 1.00

Description : Cold Water Line Unit : l.s
rd. Output/gang :
oduction Output :
No. of Hours :
No. of Days :
No. of Gang :
Plumber 1.00 30.00 ₱ 58.76 ₱ 1,762.80
Laborer 1.00 30.00 45.25 1,357.50
20mm dia Gate Valve 5.00 pcs. ₱ 150.00 ₱ 750.00
32mm dia Fusion Device 1.00 pcs. 2,500.00 2,500.00
32mm x 20mm dia Tee Reducer 4.00 pcs. 260.00 1,040.00
20mm dia Equal Tee 6.00 pcs. 260.00 1,560.00
20mm dia Elbow 90 degrees 7.00 pcs. 180.00 1,260.00
20mm dia Female Elbow 10.00 pcs. 250.00 2,500.00
32mm dia x 4.00m PPR Pipe 25.00 pcs. 580.00 14,500.00
20mm dia x 4.00m PPR Pipe 8.00 pcs. 350.00 2,800.00
32mm dia End Cap 1.00 pcs. 25.00 25.00
PPR Cutter 1.00 pcs. 850.00 850.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 3,120.30
E. OCM 12% of D ₱ 3,708.64
F. Profit 8% of D ₱ 2,472.42
G. VAT 5% of (D+E+F) ₱ 1,854.32
Item No. : 1003 (1)a1 Quantity : 468.51

Description : Ceiling (Metal Frame) Unit : sq.m.
rd. Output/gang : 2.5500 sq.m. /hr.

oduction Output : 5.1000 sq.m. /hr.
No. of Hrs. : 92.00 hrs.
A. Name and Capacity of Equipment (OperatedNo. of UnitsNo. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
B. Designation of Personnel No. of MenNo. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Foreman 1.00 92.00 81.30 7,479.60
Carpenter 6.00 92.00 ₱ 58.76 ₱ 32,435.52
Laborer 4.00 92.00 45.25 16,652.00
Metal Furring (12mm x 38mm x0.80mm) 250.00 pcs ₱ 125.00 ₱ 31,250.00
Primary Channel (12mm x38mm x 0.80mm) 125.00 pcs 110.00 13,750.00
Wall Angle (25mm x 25mm x0.40mm) 150.00 pcs 55.00 8,250.00
Rod Joiner Clip 1,050.00 pcs 15.00 15,750.00
W-Clip 1,200.00 pcs 5.00 6,000.00
# 10 GI Wire 210.00 kls 60.00 12,600.00
Rivets 80.00 boxes 250.00 20,000.00
Fiber Cement Ceiling Board 125.00 pcs 350.00 43,750.00
Screw # 6 14,000.00 screw 0.50 7,000.00
Insulator 276.08 sq.m. 130.00 35,890.40
0.4mm x 6" width @ 1.00m length - spandrel
682.00 lin.m 50.00 34,100.00
eaves cover with air vent design
459.00 50.00 22,950.00
eaves cover with air vent design lin.m
288.00 lin.m 50.00 14,400.00
eaves cover with air vent design
0.5mm thick x 8' end mouldings 199.20 lin.m 50.00 9,960.00
0.5mm thick x 8' center mouldings 12.00 lin.m 50.00 600.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 56,567.12
E. OCM 12% of D ₱ 39,938.10
F. Profit 8% of D ₱ 26,625.40
G. VAT 5% of (D+E+F) ₱ 19,969.05
H. Total Cost (D+E+F+G) ₱ 419,350.08
Item No. : 1006 (6) Quantity : 17.00

Description : Steel Doors and Frames Unit : l.s

oduction Output : - l.s /hr.
Carpenter 2.00 80.00 ₱ 58.76 ₱ 9,401.60
Laborer 2.00 80.00 45.25 7,240.00
Factor
-
2" x 6" Steel Door Jambs 5.00 pcs ₱ 1,500.00 ₱ 7,500.00
Roll up Door 58.89 sq.m ₱ 550.00 ₱ 32,389.50
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 16,641.60
E. OCM 12% of D ₱ 6,783.73
F. Profit 8% of D ₱ 4,522.49
G. VAT 5% of (D+E+F) ₱ 3,391.87

Description : Finishing Hardware (Lockset) Unit : sets
oduction Output : 0.5313 sets /hr.

rd. Output/gang : 1.0626 sets /hr.
Carpenter 2.00 21.75 ₱ 58.76 ₱ 2,556.06
Door Lockset 23.00 sets ₱ 1,550.00 ₱ 35,650.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 2,556.06
E. OCM 12% of D ₱ 4,584.73
F. Profit 8% of D ₱ 3,056.48
G. VAT 5% of (D+E+F) ₱ 2,292.36
Item No. : 1004 (2) g Quantity : 110.00

Description : Finishing Hardware (Hinges) Unit : sets
a. Door Lock Set

Carpenter 2.00 14.75 ₱ 58.76 P 1,733.42
Laborer 2.00 14.75 45.25 1,334.88
4" x 4" Hinges 68.00 pcs. ₱ 50.00 P 3,400.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 3,068.30
E. OCM 12% of D ₱ 776.20
F. Profit 8% of D ₱ 517.46
G. VAT 5% of (D+E+F) ₱ 388.10
Item No. : 1005 (6) Quantity : 38.88

Description : Steel Window Unit : sq.m
oduction Output : 0.560 sq.m /hr.

rd. Output/gang : 1.120 sq.m /hr.
Installer 4.00 34.75 ₱ 58.76 ₱ 8,167.64
Laborer 1.00 34.75 45.25 1,572.44
Steel Matting Window
W-1, (3-2.40 x 3.60m) 25.92 sq.m. P 2,500.00 P 64,800.00
W-2, (1-1.20 x 3.60m) 4.32 sq.m. 2,500.00 10,800.00
W-3, (2-1.20 x 2.40m) 5.76 sq.m. 2,500.00 14,400.00
W-4, (1 - 1.20m x 2.40m) 2.88 sq.m. 2,500.00 7,200.00
Steel Casement Window
W-5, (1 - 1.20m x 1.20m) 1.44 sq.m. 2,500.00 3,600.00
W-6, (1 - 0.50m x 1.00m) 1.50 sq.m. 2,500.00 3,750.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 9,740.08
E. OCM 12% of D ₱ 13,714.81
F. Profit 8% of D ₱ 9,143.21
G. VAT 5% of (D+E+F) ₱ 6,857.40
H. Total Cost (D+E+F+G) ₱ 144,005.50

Description : Doors (Wood Panel) Unit : sq.m.

Carpenter 2.00 112.00 ₱ 58.76 ₱ 13,162.24
D3 - (1.00m × 2.10m.) Panel Type Door 2.00 sets ₱ 6,500.00 ₱ 13,000.00
D4 - (0.90m × 2.10m.) Panel Type Door 3.00 sets 5,500.00 16,500.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 13,162.24
E. OCM 12% of D ₱ 5,119.47
F. Profit 8% of D ₱ 3,412.98
G. VAT 5% of (D+E+F) ₱ 2,559.73

Description : Prepainted Metal Sheets Unit : sq.m.

Tinsmith 4.00 79.75 ₱ 58.76 ₱ 18,744.44
Laborer 4.00 79.75 45.25 14,434.75
Long-Span Roofing,corrugated, 518.42 sq.m. ₱ 350.00 ₱ 181,447.00

Texscrew 5,000.00 pcs. 2.50 12,500.00
Blind Rivets 2.00 boxes 350.00 700.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 33,179.19
E. OCM 12% of D ₱ 27,339.14
F. Profit 8% of D ₱ 18,226.10
G. VAT 5% of (D+E+F) ₱ 13,669.57
H. Total Cost (D+E+F+G) ₱ 287,061.00

Description : Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) Unit : ln.m.
oduction Output : 5.3125 ln.m. /hr.

rd. Output/gang : 5.3125 ln.m. /hr.
Tinsmith 2.00 9.25 ₱ 58.76 ₱ 1,087.06
Laborer 2.00 9.25 45.25 837.13
Prepinted G. I Ridge Roll 22.00 pcs ₱ 450.00 ₱ 9,900.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,924.19
E. OCM 12% of D ₱ 1,418.90
F. Profit 8% of D ₱ 945.93
G. VAT 5% of (D+E+F) ₱ 709.45

Description : Fabricated Metal Roofing Accessory (Flashings) Unit : ln.m.

Tinsmith 2.00 6.50 ₱ 58.76 ₱ 763.88
Laborer 2.00 6.50 45.25 588.25
Prepainted Flashing 14.00 pcs ₱ 450.00 ₱ 6,300.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,352.13
E. OCM 12% of D ₱ 918.26
F. Profit 8% of D ₱ 612.17
G. VAT 5% of (D+E+F) ₱ 459.13
Item No. : 1013 (2) c Quantity : 105.60

Description : Fabricated Metal Roofing Accessory (Gutters) Unit : ln.m.

Tinsmith 2.00 20.00 ₱ 58.76 ₱
Laborer 2.00 20.00 45.25
0.40mm x 2.4m S-type gutter - prepainted 44.00 pcs ₱ 450.00 ₱
0.40mm x 2.4m @ 24" width Valley gutter -
5.00 pcs 450.00
pre painted
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ -
C. Materials ₱ -
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Item No. : 1018(1) Quantity : 281.60

Description : Glazed Tiles and Trims Unit : sq.m

Tile Setter 4.00 84.00 ₱ 58.76 ₱ 19,743.36
Laborer 2.00 84.00 45.25 7,602.00
Ceramic Glazed Tiles (0.30m × 0.30m) 3,129.00 pcs. P 45.00 P 140,805.00
Portland Cement 68.00 bags 260.00 17,680.00
Tile Adhesive, 25kg 120.00 bags 310.00 37,200.00
Sand 10.00 cu.m. 600.00 6,000.00
Tile Grout 84.00 bags 180.00 15,120.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 27,345.36
E. OCM 12% of D ₱ 29,298.04
F. Profit 8% of D ₱ 19,532.03
G. VAT 5% of (D+E+F) ₱ 14,649.02
H. Total Cost (D+E+F+G) ₱ 307,629.45

Description : Unglazed Tiles Unit : sq.m.

Mason 8.00 2.75 ₱ 58.76 ₱ 1,292.72
Laborer 8.00 2.75 45.25 995.50
Ceramic Unglazed Tiles (0.30 x 0.30) 96.00 pcs. ₱ 70.00 ₱ 6,720.00
Portland Cement 2.00 bags 260.00 520.00
Tile Adhesive, 25kg 4.00 bags 350.00 1,400.00
Sand 1.00 cu.m. 579.52 579.52
Tile Grout 3.00 bags 180.00 540.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 2,288.22
E. OCM 12% of D ₱ 1,445.73
F. Profit 8% of D ₱ 963.82
G. VAT 5% of (D+E+F) ₱ 722.86
Item No. : 1027 (1) Quantity : 1,089.90

Description : Cement Plaster Finish Unit : sq.m.

A. Name and Capacity of Equipment (OperatNo. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Mason 8.00 57.50 ₱ 58.76 ₱ 27,029.60
Laborer 8.00 57.50 45.25 20,815.00
Factor
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 47,844.60
E. OCM 12% of D ₱ 19,602.43
F. Profit 8% of D ₱ 13,068.28
G. VAT 5% of (D+E+F) ₱ 9,801.21
H. Total Cost (D+E+F+G) ₱ 205,825.49
Item No. : 1032 (1) a Quantity : 1,089.00

Description : Painting Works (Masonry/Concrete) Unit : sq.m.
Masonry
Painter 6.00 58.00 ₱ 58.76 ₱ 20,448.48
Laborer 3.00 58.00 45.25 7,873.50
Concrete Neutralizer 51.00 gals. ₱ 550.00 ₱ 28,050.00
Flat Latex Paint (white) 80.00 gals. 550.00 44,000.00
Gloss Latex Paint (white) 80.00 gals. 500.00 40,000.00
Tinting Color 24.00 qrt. 55.00 1,320.00
Masonry Putty 50.00 gals. 400.00 20,000.00
Paint Thinner 12.00 glas 200.00 2,400.00
#120 Sand Paper 41.00 pcs. 30.00 1,230.00
3M Sand Paper 41.00 pcs. 120.00 4,920.00
Paint Roller w/ Tray 5.00 sets 250.00 1,250.00
Paint Brush 4" 5.00 pcs. 75.00 375.00
Paint Brush 2" 12.00 pcs. 60.00 720.00
Paleta 4" 12.00 pairs 65.00 780.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 28,321.98
E. OCM 12% of D ₱ 20,804.04
F. Profit 8% of D ₱ 13,869.36
G. VAT 5% of (D+E+F) ₱ 10,402.02
H. Total Cost (D+E+F+G) ₱ 218,442.39

Description : Painting Works (Wood) Unit : sq.m.
Masonry
Painter 2.00 63.75 ₱ 58.76 ₱ 7,491.90
Laborer 1.00 63.75 45.25 2,884.69
Enamel, Flatwall 40.00 gals. ₱ 550.00 ₱ 22,000.00
Enamel, Semi Gloss 35.00 gals. 600.00 21,000.00
Tinting Color 7.00 qrt. 55.00 385.00
Lacquer Thinner 4.00 gals. 415.00 1,660.00
Paint Thinner 7.00 gals. 200.00 1,400.00
Glazing Putty 37.00 gals. 600.00 22,200.00
Sand Paper 61.00 ln.m. 50.00 3,050.00
Paint Brush 2" 1.00 pcs. 60.00 60.00
Paleta 4" 40.00 pcs. 65.00 2,600.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 10,376.59
E. OCM 12% of D ₱ 10,167.79
F. Profit 8% of D ₱ 6,778.53
G. VAT 5% of (D+E+F) ₱ 5,083.90
H. Total Cost (D+E+F+G) ₱ 106,761.80

Description : Painting Works (Steel) Unit : sq.m.

Painter 4.00 2.75 ₱ 58.76 ₱ 646.36
Laborer 2.00 2.75 45.25 248.88
B. SUB-TOTAL, LABOR ₱ 895.24
Red Lead Primer 10.00 gals. ₱ 675.00 ₱ 6,750.00
QDE Choco Brown 10.00 gals. 675.00 6,750.00
Paint Brush 3" 2.00 pcs 60.00 120.00
Paint Brush 1" 2.00 pcs 50.00 100.00
Paint Thinner 3.00 gals. 275.00 825.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 895.24
E. OCM 12% of D ₱ 1,389.62
F. Profit 8% of D ₱ 1,235.22
G. VAT 5% of (D+E+F) ₱ 903.25

Description : Aluminum Cladding Unit : sq.m

Foreman 1.00 3.25 ₱ 81.30 ₱
Carpenter 4.00 3.25 ₱ 58.76 ₱
Laborer 6.00 3.25 ₱ 45.25 ₱
ACP Cladding on Frames 13.28 sq.m. ₱ 3,500.00 ₱
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ -
C. Materials ₱ -
E. OCM 12% of D ₱ -
G. VAT 5% of (D+E+F) ₱ -
Construction of Machinery Shed
ESTIMATED COST OF PROPOSED WORK
D
ITEM DESCRIPTION % QTTY. UNIT
TOTAL
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard1 0.07 1.00 each 2,5
B.7 Occupational Safety & Health Program2 1.37 7.00 month 53,4
B.9 Mobilization/Demobilization2 0.98 1.00 lump sum 38,1
TOTAL OF PART II 2.41 94,14
PART III CIVIL, MECHANICAL, ELECTRICAL & SANITARY/PLUMBING WORKS
DIVISION I - GENERAL
PART A EARTHWORKS
803 (1) a Structure Excavation (Common Soil) 0.38 81.35 cu.m. 14,7
804 (1) b Embankment (From Borrow) 1.51 144.96 cu.m. 59,0
804 (4) Gravel Fill 0.62 31.50 cu.m. 24,3
PART B PLAIN & REINFORCED CONCRETE WORKS
900 (1) c2 Structural Concrete (Footings and Slab on Fill) 7.87 61.67 cu.m. 307,2
900 (1) c3 Structural Concrete (Tie Beam) 0.47 3.34 cu.m. 18,2
900 (1) c5 Structural Concrete (Columns) 2.22 12.14 cu.m. 86,7
900 (1) c6 Structural Concrete (Beams/Girders) 1.71 9.69 cu.m. 66,9
902 (1)a1 Reinforcing Steel (Deformed, Grade 40) 11.54 6,001.34 kgs. 450,3
903 (1) Formworks and Falseworks 5.59 1.00 l.s. 218,3
DIVISION II - BUILDINGS
PART C FINISHING
1000(1) Soil Poisoning 0.11 20.00 liters 4,3
31.92 1,250,37
Prepared by:
CRISTOBAL B. LASLAS
Civil Engineer
Recommending Approval:
DENNIS S. OPIANO
OIC - Director, Physical Plant
Site Development
Page 127 of 188


D
TOTAL
1001(8) Sewer Line Works 0.44 1.00 l.s 16,9
1001(9) Storm Drainage and Downspout 1.00 l.s 26,7
1001 (6) b Catch Basin - CHB 2.55 12.00 each 99,5
1002 (8) Plumbing Fixtures 1.97 1.00 l.s 76,9
1002 (28) Cold Water Line 0.79 1.00 l.s 30,9
1003 (1)a1 Ceiling (Metal Frame) 8.52 468.51 sq.m. 332,8
1006 (6) Steel Doors and Frames 1.45 17.00 l.s 56,5
1004 (2) a Finishing Hardware (Lockset) 0.98 23.00 sets 38,2
1004 (2) g Finishing Hardware (Hinges) 0.17 110.00 sets 6,4
1005 (6) Steel Window 2.93 38.88 sq.m 114,2
1010 (2) b Doors (Wood Panel) 1.09 26.46 sq.m. 42,6
1013 (2) a Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) 0.30 48.40 ln.m. 11,8
1013 (2) b Fabricated Metal Roofing Accessory (Flashings) 0.20 33.60 ln.m. 7,6
1014 (1) b2 Prepainted Metal Sheets 5.84 518.42 sq.m. 227,8
1018(1) Glazed Tiles and Trims 6.25 281.60 sq.m 244,1
1018 (2) Unglazed Tiles 0.31 8.58 sq.m. 12,0
1027 (1) Cement Plaster Finish 4.18 1,089.90 sq.m. 163,3
32.22 1,508,98
Prepared by:
CRISTOBAL B. LASLAS
Civil Engineer
DENNIS S. OPIANO
Site Development
Page 128 of 188


D
TOTAL
1032 (1) a Painting Works (Masonry/Concrete) 4.44 1,089.00 sq.m. 173,3
1032 (1) b Painting Works (Wood) 2.17 366.30 sq.m. 84,7
1043(1) PVC Doors and Frames 0.36 2.52 sq.m 13,8
1046 (2) a1 CHB Non Load Bearing (including Reinforcing Steel, 100mm) 3.24 164.31 sq.m. 126,3
1046 (2) a2 CHB Non Load Bearing (including Reinforcing Steel, 125mm) 4.18 308.00 sq.m. 163,2
1047 (2) b Structural Steel (Trusses) 0.70 216.67 kgs. 27,3
1047 (2) c Structural Steel (Purlins) 3.56 1,457.40 kgs. 139,0
1047 (3) a Metal Structure Accessories (Bolts) 0.16 120.00 pcs. 6,1
1047 (3) b Metal Structure Accessories (Sagrods) 0.20 34.00 pcs. 7,8
1047 (5) b Metal Structure Accessories (Steel Plates) 0.54 226.08 kgs. 20,9
N. ELECTRICAL WORKS
1100 (30) Conduits, Boxes & Fittings 0.78 1.00 l.s. 30,4
1101 (42) Wires and Wiring Devices 4.94 1.00 l.s. 193,0
1102 (1) b1 Panelboard with Main & Branch Breakers 0.23 1.00 sets 9,0
1103 (6) a1 LED Tube Lighting Fixture 1.42 42.00 sets 55,2
26.91 1,050,64
SUB-TOTAL 3,810,00
100.00 TOTAL 3,904,15
Prepared by:
CRISTOBAL B. LASLAS
Civil Engineer
DENNIS S. OPIANO
Site Development
Page 129 of 188

ion of Machinery Shed
barroguis Campus, Cabarroguis, Quirino
OST OF PROPOSED WORK
DIRECT COST ADJUSTED UNIT

COST
TOTAL UNIT COST
2,575.49 2,575.49 3,245.12

53,466.98 7,638.14 8,020.05
38,100.08 38,100.08 40,005.08
94,142.54 .
14,751.50 181.33 228.48

59,046.25 407.33 513.23
24,310.36 771.76 972.41
307,269.81 4,982.48 6,277.93

18,273.62 5,471.14 6,893.64
86,725.93 7,143.82 9,001.21
66,924.19 6,906.52 8,702.22
450,348.06 75.04 94.55
218,370.63 218,370.63 275,146.99
4,357.50 217.88 274.52

1,250,377.84
Checked & Reviewed by:
JEREMIAS A. PASCUAL
Chief, Planning & Design Section
DPWH Representative
Approved:
SAMUEL O. BENIGNO, Ph.D.

University President
Page 130 of 188


COST
TOTAL UNIT COST
16,983.32 16,983.32 21,398.99
26,778.32 26,778.32 33,740.69
99,582.60 8,298.55 10,456.17
76,905.80 76,905.80 96,901.31
30,905.30 30,905.30 38,940.68
332,817.52 710.37 895.07
56,531.10 3,325.36 4,189.95
38,206.06 1,661.13 2,093.03
6,468.30 58.80 74.09
114,290.08 2,939.56 3,703.85
42,662.24 1,612.33 2,031.54
11,824.19 244.30 307.82
7,652.13 227.74 286.95
227,826.19 439.46 553.72
244,150.36 867.01 1,092.43
12,047.74 1,404.17 1,769.25
163,353.56 149.88 188.85
1,508,984.80
JEREMIAS A. PASCUAL
DPWH Representative
Approved:

University Prsident
Page 131 of 188


COST
TOTAL UNIT COST
173,366.98 159.20 200.59
84,731.59 231.32 291.46
13,876.36 5,506.49 6,938.18
126,305.36 768.70 968.56
163,272.65 530.11 667.93
27,369.09 126.32 159.16
139,044.55 95.41 120.21
6,153.24 51.28 64.61
7,818.50 229.96 289.74
20,912.16 92.50 116.55
30,430.00 30,430.00 38,341.80

193,005.00 193,005.00 243,186.30
9,075.20 9,075.20 11,434.75
55,284.21 1,316.29 1,658.53
1,050,644.88
3,810,007.52
3,904,150.06
Checked and Reviewed by:
JEREMIAS A. PASCUAL
DPWH Representative
Approved:

Page 132 of 188

Republic of the Philippines
QUIRINO STATE UNIVERSITY
Diffun, Quirino
PROGRAM OF WORK / BUDGET COST
Project : Construction of Machinery Shed Date : 25-Mar-19

Description : Construction of Machinery Shed
Location : QSU, Cabarroguis Campus, Net Length :

Cabarroguis, Quirino Dimension :
Appropriation : ₱ 5,000,000.00 Thickness :
Estd. Proj. Cost : ₱ 5,000,000.00 Classification : Building
Source of Fund : Department of Budget & Management Starting Date : Upon Approval
Limits : Total Proj. Duration : 210 CD
% OF EQUIPMENT
DESCRIPTION OF WORKS TO BE DONE
TOTAL DESCRIPTION REQUIRED
PART II-OTHER GENERAL REQUIREMENTS 0.17
PART III-CIVIL, MECHANICAL, ELECTRICAL 0.83
AND SANITARY/PLUMBING WORKS
TOTAL 100.00%
ESTIMATED COST OF THE PROJECT
DESCRIPTION QTTY. AMOUNT TOTAL

PART II-OTHER GENERAL REQUIREMENTS ₱ 94,142.54
PART III-CIVIL, MECHANICAL, ELECTRICAL ₱ 3,810,007.52
AND SANITARY/PLUMBING WORKS
TOTAL ₱ 3,904,150.06
BREAKDOWN OF EXPENDITURE :
1. Labor ₱ 767,901.33 A. Total Direct Cost ₱ 3,904,150.06

2. Materials ₱ 2,961,786.66 B. Mark up ₱ 762,516.60
3. Rental of Equipment ₱ 136,362.00 C. VAT ₱ 233,333.33
4. Mob./Demob. (1% of Civil Works) ₱ 38,100.08 D. Cost of Engineering, 1.5% ₱ 100,000.00
5. Total Direct Cost ₱ 3,904,150.06 E. ROW Acquisition Cost ₱ -
6. OCM & Profit ₱ 762,516.60 F. Total Estimated Cost ₱ 5,000,000.00
7. VAT ₱ 233,333.33
8. Engineering Overhead ₱ 100,000.00
9. ROW Acquisition ₱
10. Total ₱ 5,000,000.00
Prepared by: Checked and Reviewed by:
CRISTOBAL B. LASLAS JEREMIAS A. PASCUAL

Civil Engineer Chief, Planning & Design Section
DPWH Representaive
Recommending Approval: Approved:

DENNIS S. OPIANO SAMUEL O. BENIGNO, Ph.D.
OIC - Director, Physical Plant University President
& Site Development
APPROVED BUDGET FOR THE CONTRACT

Quirino State University, Diffun Campus, Diffun, Quirino
(Project Name & Location)
MARK-UP IN
EST. DIRECT TOTAL MARK-UP
ITEM DESCRIPTION QTTY. UNIT PERCENT
COST
OCM PROFIT % VALUE
(9)
(1) (2) (3) (4) (5) (6) (7) (8)
(5)×(8)
PART II OTHER GENERAL REQUIREMENTS
B.5 Project Billboard/Signboard 1.00 each 2,575.49 12% 8% 20% 515.10
B.7 Occupational Safety & Health Program 7.00 months 53,466.98 0% 0% 0% -
B.9 Mobilization/Demobilization 1.00 l.s. 38,100.08 0% 0% 0% -
TOTAL OF PART II 94,142.54
PART III CIVIL, MECHANICAL, ELECTRICAL
& SANITARY/PLUMBING WORKS
DIVISION I - GENERAL
PART A EARTHWORKS
803 (1) a Structure Excavation (Common Soil) 81.35 cu.m. 14,751.50 12% 8% 20% 2,950.30
804 (1) b Embankment (From Borrow) 144.96 cu.m. 59,046.25 12% 8% 20% 11,809.25
804 (4) Gravel Fill 31.50 cu.m. 24,310.36 12% 8% 20% 4,862.07
PART B PLAIN & REINFORCED CONCRETE WORKS
900 (1) c2 Structural Concrete (Footings and Slab on Fill) 61.67 cu.m. 307,269.81 12% 8% 20% 61,453.96
900 (1) c3 Structural Concrete (Tie Beam) 3.34 cu.m. 18,273.62 12% 8% 20% 3,654.72
900 (1) c5 Structural Concrete (Columns) 12.14 cu.m. 86,725.93 12% 8% 20% 17,345.19
900 (1) c6 Structural Concrete (Beams/Girders) 9.69 cu.m. 66,924.19 12% 8% 20% 13,384.84
902 (1)a1 Reinforcing Steel (Deformed, Grade 40) 6,001.34 kgs. 450,348.06 12% 8% 20% 90,069.61
903 (1) Formworks and Falseworks 1.00 l.s. 218,370.63 12% 8% 20% 43,674.13
DIVISION II - BUILDINGS
PART C FINISHING
1000(1) Soil Poisoning 20.00 liters 4,357.50 12% 8% 20% 871.50
###
Prepared by :
CRISTOBAL B. LASLAS
Civil Engineer
DENNIS S. OPIANO
OIC - Director, Physical Plant &
Site Development
Page 135 of 188

MARK-UP IN
COST
OCM PROFIT % VALUE
(9) =
(1) (2) (3) (4) (5) (6) (7) (8)
(5)×(8)
1001(8) Sewer Line Works 1.00 l.s 16,983.32 12% 8% 20% 3,396.66
1001(9) Storm Drainage and Downspout 1.00 l.s 26,778.32 12% 8% 20% 5,355.66
1001 (6) b Catch Basin - CHB 12.00 each 99,582.60 12% 8% 20% 19,916.52
1002 (8) Plumbing Fixtures 1.00 l.s 76,905.80 12% 8% 20% 15,381.16
1002 (28) Cold Water Line 1.00 l.s 30,905.30 12% 8% 20% 6,181.06
1003 (1)a1 Ceiling (Metal Frame) 468.51 sq.m. 332,817.52 12% 8% 20% 66,563.50
1006 (6) Steel Doors and Frames 17.00 l.s 56,531.10 12% 8% 20% 11,306.22
1004 (2) a Finishing Hardware (Lockset) 23.00 sets 38,206.06 12% 8% 20% 7,641.21
1004 (2) g Finishing Hardware (Hinges) 110.00 sets 6,468.30 12% 8% 20% 1,293.66
1005 (6) Steel Window 38.88 sq.m 114,290.08 12% 8% 20% 22,858.02
1010 (2) b Doors (Wood Panel) 26.46 sq.m. 42,662.24 12% 8% 20% 8,532.45
1013 (2) a Fabricated Metal Roofing Accessory (Ridge/Hip Rolls) 48.40 ln.m. 11,824.19 12% 8% 20% 2,364.84
1013 (2) b Fabricated Metal Roofing Accessory (Flashings) 33.60 ln.m. 7,652.13 12% 8% 20% 1,530.43
1014 (1) b2 Prepainted Metal Sheets 518.42 sq.m. 227,826.19 12% 8% 20% 45,565.24
1018 (2) Unglazed Tiles 8.58 sq.m. 12,047.74 12% 8% 20% 2,409.55
1018(1) Glazed Tiles and Trims 281.60 sq.m 244,150.36 12% 8% 20% 48,830.07
1027 (1) Cement Plaster Finish 1,089.90 sq.m. 163,353.56 12% 8% 20% 32,670.71
###
Prepared by :
CRISTOBAL B. LASLAS
Civil Engineer
DENNIS S. OPIANO
Site Development
Page 136 of 188

MARK-UP IN
COST
OCM PROFIT % VALUE
(9) =
(1) (2) (3) (4) (5) (6) (7) (8)
(5)×(8)
1032 (1) a Painting Works (Masonry/Concrete) 1,089.00 sq.m. 173,366.98 12% 8% 20% 34,673.40
1032 (1) b Painting Works (Wood) 366.30 sq.m. 84,731.59 12% 8% 20% 16,946.32
1043(1) PVC Doors and Frames 2.52 sq.m 13,876.36 12% 8% 20% 2,775.27
1046 (2) a1 CHB Non Load Bearing (including Reinforcing Steel, 100mm) 164.31 sq.m. 126,305.36 12% 8% 20% 25,261.07
1046 (2) a2 CHB Non Load Bearing 308.00 sq.m. 163,272.65 12% 8% 20% 32,654.53
1047 (2) b Structural Steel (Trusses) 216.67 kgs. 27,369.09 12% 8% 20% 5,473.82
1047 (2) c Structural Steel (Purlins) 1,457.40 kgs. 139,044.55 12% 8% 20% 27,808.91
1047 (3) a Metal Structure Accessories (Bolts) 120.00 pcs. 6,153.24 12% 8% 20% 1,230.65
1047 (3) b Metal Structure Accessories (Sagrods) 34.00 pcs. 7,818.50 12% 8% 20% 1,563.70
1047 (5) b Metal Structure Accessories (Steel Plates) 226.08 kgs. 20,912.16 12% 8% 20% 4,182.43
N. ELECTRICAL WORKS
1100 (30) Conduits, Boxes & Fittings 1.00 l.s. 30,430.00 12% 8% 20% 6,086.00
1101 (42) Wires and Wiring Devices 1.00 l.s. 193,005.00 12% 8% 20% 38,601.00
1102 (1) b1 Panelboard with Main & Branch Breakers 1.00 sets 9,075.20 12% 8% 20% 1,815.04
1103 (6) a1 LED Tube Lighting Fixture 42.00 sets 55,284.21 12% 8% 20% 11,056.84
###
Prepared by:
CRISTOBAL B. LASLAS
Civil Engineer
DENNIS S. OPIANO
Site Development
Page 137 of 188

UDGET FOR THE CONTRACT
tion of Machinery Shed

sity, Diffun Campus, Diffun, Quirino
ect Name & Location)
TOTAL
TOTAL MARK-UP
VAT INDIRECT TOTAL COST UNIT COST
VALUE COST
(9) (10) 5% (11) (12) (13)
(5)×(8) [(5)+(9)] (9)+(10) (5)+(11) (12)÷(3)
515.10 154.53 669.63 3,245.12 3,245.12

- 2,673.35 2,673.35 56,140.33 8,020.05
- 1,905.00 1,905.00 40,005.08 40,005.08
4,732.88 5,247.98 99,390.52
2,950.30 885.09 3,835.39 18,586.89 228.48

11,809.25 3,542.78 15,352.03 74,398.28 513.23
4,862.07 1,458.62 6,320.69 30,631.05 972.41
61,453.96 18,436.19 79,890.15 387,159.96 6,277.93

3,654.72 1,096.42 4,751.14 23,024.76 6,893.64
17,345.19 5,203.56 22,548.74 109,274.67 9,001.21
13,384.84 4,015.45 17,400.29 84,324.48 8,702.22
90,069.61 27,020.88 117,090.50 567,438.56 94.55
43,674.13 13,102.24 56,776.36 275,146.99 275,146.99
-
871.50 261.45 1,132.95 5,490.45 274.52

325,098.24 1,575,476.08
JEREMIAS A. PASCUAL
DPWH Representative
Approved:

Page 138 of 188

TOTAL
TOTAL MARK-UP
VALUE COST
(9) = (10) = (11) = (12) = (13) =
(5)×(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)÷(3)
3,396.66 1,019.00 4,415.66 21,398.98 21,398.99
5,355.66 1,606.70 6,962.36 33,740.68 33,740.69
19,916.52 5,974.96 25,891.48 125,474.08 10,456.17
15,381.16 4,614.35 19,995.51 96,901.31 96,901.31
6,181.06 1,854.32 8,035.38 38,940.68 38,940.68
66,563.50 19,969.05 86,532.56 419,350.08 895.07
11,306.22 3,391.87 14,698.09 71,229.19 4,189.95
7,641.21 2,292.36 9,933.58 48,139.64 2,093.03
1,293.66 388.10 1,681.76 8,150.05 74.09
22,858.02 6,857.40 29,715.42 144,005.50 3,703.85
8,532.45 2,559.73 11,092.18 53,754.42 2,031.54
2,364.84 709.45 3,074.29 14,898.47 307.82
1,530.43 459.13 1,989.55 9,641.68 286.95
45,565.24 13,669.57 59,234.81 287,061.00 553.72
2,409.55 722.86 3,132.41 15,180.15 1,769.25
48,830.07 14,649.02 63,479.09 307,629.45 1,092.43
32,670.71 9,801.21 42,471.93 205,825.49 188.85
327,035.66 1,901,320.85
JEREMIAS A. PASCUAL
DPWH Representative
Approved:

Page 139 of 188

TOTAL
TOTAL MARK-UP
VALUE COST
(9) = (10) = (11) = (12) = (13) =
(5)×(8) 5%[(5)+(9)] (9)+(10) (5)+(11) (12)÷(3)
34,673.40 10,402.02 45,075.41 218,442.39 200.59
16,946.32 5,083.90 22,030.21 106,761.80 291.46
2,775.27 832.58 3,607.85 17,484.21 6,938.18
25,261.07 7,578.32 32,839.39 159,144.75 968.56
32,654.53 9,796.36 42,450.89 205,723.54 667.93
5,473.82 1,642.15 7,115.96 34,485.05 159.16
27,808.91 8,342.67 36,151.58 175,196.13 120.21
1,230.65 369.19 1,599.84 7,753.08 64.61
1,563.70 469.11 2,032.81 9,851.30 289.74
4,182.43 1,254.73 5,437.16 26,349.32 116.55
-
-
6,086.00 1,825.80 7,911.80 38,341.80 38,341.80
38,601.00 11,580.30 50,181.30 243,186.30 243,186.30
1,815.04 544.51 2,359.55 11,434.75 11,434.75
11,056.84 3,317.05 14,373.89 69,658.10 1,658.53
-
-
273,167.67 1,323,812.52
TOTAL AMOUNT OF ABC 4,900,000.00
JEREMIAS A. PASCUAL
DPWH Representative
Approved:

Page 140 of 188


Description : PVC Doors and Frames Unit : sq.m

Carpenter 2.00 5.50 ₱ 58.76 ₱ 646.36
D6 (3 - 2.1m.x0.6m.) PVC Doors 3.78 sq.m. ₱ 3,500.00 ₱ 13,230.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 646.36
E. OCM 12% of D ₱ 1,665.16
F. Profit 8% of D ₱ 1,110.11
G. VAT 5% of (D+E+F) ₱ 832.58

Description : CHB Non Load Bearing (including Reinforcing Steel, 100mm)
Unit : sq.m.

Mason 8.00 26.00 58.76 12,222.08
Laborer 4.00 26.00 45.25 4,706.00
Factor
100mm × 200mm × 400mm CHB 12.500 2,054.00 pcs. ₱ 12.00 ₱ 24,648.00
Portland Cement (Class C) 0.759 125.00 bags 260.00 32,500.00
10mm Ø × 6.00m. RSB 1,015.93 kgs. 40.00 40,637.20
Tie Wire (2% of RSB) 21.00 kgs. 65.00 1,365.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 19,041.88
E. OCM 12% of D ₱ 15,156.64
F. Profit 8% of D ₱ 10,104.43
G. VAT 5% of (D+E+F) ₱ 7,578.32
H. Total Cost (D+E+F+G) ₱ 159,144.75

Description : CHB Non Load Bearing Unit : sq.m.
(including Reinforcing Steel, 125mm)

Mason 8.00 48.50 58.76 22,798.88
Laborer 4.00 48.50 45.25 8,778.50
Factor
125mm × 200mm × 400mm CHB 12.500 3,502.00 pcs. ₱ 14.00 ₱ 49,028.00
Portland Cement (Class C) 0.759 234.00 bags 260.00 60,840.00
10mm Ø × 6.00m. RSB 131.26 kgs. 40.00 5,250.40
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 32,891.73
E. OCM 12% of D ₱ 19,592.72
F. Profit 8% of D ₱ 13,061.81
G. VAT 5% of (D+E+F) ₱ 9,796.36
H. Total Cost (D+E+F+G) ₱ 205,723.54

Description : Structural Steel (Trusses) Unit : kgs.
rd. Output/gang : ### kgs. /hr.

Welding Machine 2.00 4.25 ₱ 62.50 ₱ 531.25
Electric Bar Cutter 2.00 4.25 158.25 1,345.13
Welder 12.00 4.25 58.76 2,996.76
Laborer 6.00 4.25 45.25 1,153.88
50-5mmx50mmx 50mm angle bar 188.50 kgs. ₱ 70.00 ₱ 13,195.00
10-5mmx38mmx 38mm angle bar 28.17 70.00 1,971.90
14" Cutting Disk 2.00 sets 250.00 500.00
Welding Rod 60.00 kgs. 65.00 3,900.00
Oxygen 1.00 tanks 300.00 300.00
Acetylene 1.00 tanks 650.00 650.00
Red Lead Primer 1.00 gals. 400.00 400.00
Paint Thinner 1.00 gals. 190.00 190.00
Paint brush 2" 2.00 pcs. 60.00 120.00
SUMMARY :
B. Labor ₱ 4,265.81
E. OCM 12% of D ₱ 3,284.29
F. Profit 8% of D ₱ 2,189.53
G. VAT 5% of (D+E+F) ₱ 1,642.15
Item No. : 1047 (2) c Quantity : 1,457.40

Description : Structural Steel (Purlins) Unit : kgs.

A. Name and Capacity of Equipment (Operated)

No. of UnitsNo. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Welding Machine 1.00 40.50 ₱ 391.00 ₱ 15,835.50
Electric Bar Cutter 1.00 40.50 158.25 6,409.13
Welder 4.00 40.50 58.76 9,519.12
Laborer 2.00 40.50 45.25 3,665.25
150mm x 65mm x 20mm x 3mm C-Purlins (with

Fascia Board) 848.40 kgs. ₱ 70.00 ₱ 59,388.00
100mm x 50mm x 15mm x 2mm C-Purlins 609.00 kgs. 70.00 42,630.00
14" Cutting Disk 2.00 set 250.00 500.00
SUMMARY :
B. Labor ₱ 14,281.92
E. OCM 12% of D ₱ 16,685.35
F. Profit 8% of D ₱ 11,123.56
G. VAT 5% of (D+E+F) ₱ 8,342.67
H. Total Cost (D+E+F+G) ₱ 175,196.13

Description : Metal Structure Accessories (Bolts) Unit : pcs.
rd. Output/gang : ### pcs. /hr.

oduction Output : 10.0000 pcs. /hr.
Tinsmith 2.00 12.00 58.76 1,410.24
Laborer 1.00 12.00 45.25 543.00
16mm dia. x 300mm Long Bend Anchor Bolt 120.00 pcs. ₱ 35.00 ₱ 4,200.00
with Nuts and Washer
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,953.24
E. OCM 12% of D ₱ 738.39
F. Profit 8% of D ₱ 492.26
G. VAT 5% of (D+E+F) ₱ 369.19

Description : Metal Structure Accessories (Sagrods) Unit : pcs.
rd. Output/gang : 10.0000 pcs. /hr.

Welder 4.00 1.75 ₱ 58.76 ₱ 411.32
Laborer 2.00 1.75 45.25 158.38
12mm dia. x 6m Plain Round Bar;Sag Rod 181.22 kgs. ₱ 40.00 ₱ 7,248.80
With Nuts and Washer
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 569.70
E. OCM 12% of D ₱ 938.22
F. Profit 8% of D ₱ 625.48
G. VAT 5% of (D+E+F) ₱ 469.11
Item No. : 1047 (3) c Quantity : 10.00

Description : Metal Structure Accessories (Turnbuckle) Unit : pcs.
rd. Output/gang : 3.000 pcs. /hr.

Skilled Labor 2.00 3.50 ₱ 58.76 ₱ 411.32
Laborer 1.00 3.50 45.25 158.38
Turn Buckle; 16mm dia. 10.00 pcs. ₱ 185.00 ₱ 1,850.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 569.70
E. OCM 12% of D ₱ 290.36
F. Profit 8% of D ₱ 193.58
G. VAT 5% of (D+E+F) ₱ 145.18
Item No. : 1047 (4) Quantity : 33.28

Description : Metal Structure Accessories (Cross Bracing) Unit : kgs.
rd. Output/gang : ### kgs. /hr.

Welder 2.00 2.25 ₱ 58.76 ₱ 264.42
Laborer 1.00 2.25 45.25 101.81
Cross Bracing; 16mm dia. x 6m. Plain Bar 33.28 kgs. ₱ 40.00 ₱ 1,331.20
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 366.23
E. OCM 12% of D ₱ 203.69
F. Profit 8% of D ₱ 135.79
G. VAT 5% of (D+E+F) ₱ 101.85

Description : Metal Structure Accessories (Steel Plates) Unit : kgs.

Welder 2.00 31.25 ₱ 58.76 ₱ 3,672.50
Laborer 1.00 31.25 45.25 1,414.06
Base Plate (10mm thk.) 226.08 kgs. ₱ 70.00 ₱ 15,825.60
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 5,086.56
E. OCM 12% of D ₱ 2,509.46
F. Profit 8% of D ₱ 1,672.97
G. VAT 5% of (D+E+F) ₱ 1,254.73
Item No. : 1100 (30) Quantity : 1.00

Description : Conduits, Boxes & Fittings Unit : l.s.
oduction Output : 0.0400 l.s. /hr.

rd. Output/gang : 0.04 l.s. /hr.
A. Name and Capacity of Equipment (OpeNo. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Electrician 2.00 18.00 ₱
No. of OutletUnit Cost per Outlet

1.00 ₱ 250.00 ₱ 250.00
Ceiling Receptacle Socket 4" dia 4.00 pcs ₱ 45.00 ₱ 180.00
Service Drop Wire twisted #2 100.00 meter 205.00 20,500.00
Entrance cap 75mm dia 1.00 pcs 200.00 200.00
PVC Junction Box 4x4 w/ cover 35.00 pcs 35.00 1,225.00
Utility Box Metal deep type 85.00 pcs 35.00 2,975.00
Moldflex 20mm x 100m 6.00 rolls 850.00 5,100.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 250.00
E. OCM 12% of D ₱ 3,651.60
F. Profit 8% of D ₱ 2,434.40
G. VAT 5% of (D+E+F) ₱ 1,825.80
Item No. : 1101 (42) Quantity : 1.00

Description : Wires and Wiring Devices Unit : l.s.
oduction Output : 9.0000 l.s. /hr.

rd. Output/gang : 9.00 l.s. /hr.
A. Name and Capacity of Equipment (Opera

No. of Units No. of Hrs. Unit Rate/Hr. Total Cost (Pesos)
Electrician 3.00 40.00
No. of OutletUnit Cost per Outlet

67.00 ₱ 250.00 ₱ 50,250.00
Electric Wire 2.0mm² THHN 6.00 boxes ₱ 2,700.00 ₱ 16,200.00
Electric Wire3.5mm² THHN 7.00 boxes 3,300.00 23,100.00
Electric Wire 5.5mm² THHN 5.00 boxes 4,250.00 21,250.00
Electric Wire 50.0mm² THHN 60.00 mtrs 375.00 22,500.00
Duplex Convenience Outlets, Grounding Type 46.00 sets 150.00 6,900.00
Orbit fan Standard E-16 18.00 sets 1,200.00 21,600.00
Two Gang Single Pole Switch Wide Series 4.00 sets 155.00 620.00
One Gang Single Pole Switch Wide Series 5.00 sets 65.00 325.00
Three way, three gang switch w/ plate (widw 12.00 sets 195.00 2,340.00
Electrical Tape, Big 25.00 rolls 30.00 750.00
Ground Rod 5/8 x10' 1.00 pc 686.00 686.00
Ground Clamp 5/8 2.00 pcs 42.00 84.00
Service drop wire #04 Twisted 200.00 mtrs 120.00 24,000.00
Exhaust Fan 12" x 12" Ceiling Type 2.00 sets 1,200.00 2,400.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 50,250.00
E. OCM 12% of D ₱ 23,160.60
F. Profit 8% of D ₱ 15,440.40
G. VAT 5% of (D+E+F) ₱ 11,580.30
H. Total Cost (D+E+F+G) ₱ 243,186.30

Description : Panelboard with Main & Branch Breakers Unit : sets

Electrician 1.00 20.00 ₱ 58.76 ₱ 1,175.20
Panel box Bolt on type, single phase, center main 1.00 assembly ₱ 500.00 ₱ 500.00
w/ 20 branches
1 pair Main Circuit Breaker 125 amp (GE) 1.00 pairs 1,000.00 1,000.00
6 pairs Branches Circuit Breaker 15 amp (GE) 6.00 pairs 320.00 1,920.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 1,175.20
E. OCM 12% of D ₱ 1,089.02
F. Profit 8% of D ₱ 726.02
G. VAT 5% of (D+E+F) ₱ 544.51

Description : LED Tube Lighting Fixture Unit : sets

Electrician 1.00 21.00 ₱ 58.76 ₱ 1,233.96
Laborer 1.00 21.00 45.25 950.25
Wide Recessed Type w/ aluminum reflector

24.00 set 1,800.00 43,200.00
LED Tubular Lamp 2 x 28 watts day light
LED Tubular 21 watts with holder 18.00 set P 550.00 P 9,900.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 2,184.21
E. OCM 12% of D ₱ 6,634.11
F. Profit 8% of D ₱ 4,422.74
G. VAT 5% of (D+E+F) ₱ 3,317.05
Item No. : A.1.1 (3) Quantity : all

Description : Construction of Field Office for the Engineer Unit : l.s.
oduction Output :
No. of Hrs. : hrs.
No. of Days : days
Carpenter 2.00 24.00 56.64 2,718.72
Laborer 2.00 24.00 37.94 1,821.12
Corrugated Roofing, Gauge 26 (0.40mm × 2.44m.) 38.65 sq.m. ₱ 250.00 ₱ 9,662.50
Assorted Lumber 362.00 bd.ft. 40.00 14,480.00
6mm × 4' × 8' Ordinary Plywood 7.00 pcs. 320.00 2,240.00
6mm × 4' × 8' Marine Plywood 16.00 pcs. 345.00 5,520.00
Assorted C.W. Nails 11.00 kgs. 60.00 660.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 6,165.12
E. OCM 0% of D ₱ -
G. VAT 5% of (D+E+F) ₱ 1,936.38
Item No. : A.1.1 (11) Quantity : all

Description : Provision of Furnitures/Fixtures Equipment and AppliancesUnit : l.s.
for the Field Office of the Engineer
oduction Output :
No. of Hrs. : hrs.
No. of Days : days
Office Desk 4.00 pcs. ₱ 2,450.00 ₱ 9,800.00
Swivel Chair 6.00 pcs. 1,100.00 6,600.00
Mono Block Chairs 6.00 pcs. 350.00 2,100.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ -
E. OCM 0% of D ₱ -
G. VAT 5% of (D+E+F) ₱ 925.00
Item No. : B.5 Quantity : 1.00

Description : Project Billboard/Signboard Unit : each
oduction Output :
No. of Hrs. : hrs.
No. of Days : days
Carpenter 1.00 2.20 58.76 129.27
Laborer 1.00 2.20 45.25 99.55
Billboard:
1/4"x 4"x 8' Plywood 1.00 pc. 350.00 350.00
Tarpaulin 1.00 pc. 1,300.00 1,300.00
C.W. Nails 0.50 kls. 60.00 30.00
Lumber materials:
4 - 2"x2"x 4' 5.33 bd.ft. 40.00 213.33
2 - 2"x2"x 8' 5.33 bd.ft. 40.00 213.33
2 - 2"x3"x 6' 6.00 bd.ft. 40.00 240.00
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 228.82
E. OCM 12% of D ₱ 309.06
F. Profit 8% of D ₱ 206.04
G. VAT 5% of (D+E+F) ₱ 154.53

Description : Occupational Safety & Health Program Unit : months
oduction Output :
No. of Hrs. : hrs.
No. of Days : - days
Safety Officer 1.00 50.00 ₱ 62.50 ₱ 3,125.00
Safety Helmet 4,000.00 man-hours ₱ 7.68 ₱ 30,720.00
Safety Gloves 4,000.00 man-hours 0.31 1,240.00
Safety Shoes 4,000.00 man-hours 2.88 11,520.00
Medicine 1.00 l.s. 6,861.98
SUMMARY :
A. Equipment ₱ -
B. Labor ₱ 3,125.00
E. OCM 0% of D ₱ -
G. VAT 5% of (D+E+F) ₱ 2,673.35

Description : Mobilization/Demobilization Unit : l.s
oduction Output :
No. of Hrs. : hrs.
No. of Days : days
1% of Civil Works 38,100.08
SUMMARY :
B. Labor ₱ -
C. Materials ₱ -
E. OCM 0% of D ₱ -
G. VAT 5% of (D+E+F) ₱ 1,905.00
FURNISHING OF AGGREGATES
Source of Aggregat = San Pedro, Maddela Site (km) = km.

Hauling Distance = 40 km. Quary (km) = 368 km.
Grade =
Terrain = Rolling
Road Condition = Paved
1. Stockpiling & Loading
use 1 - Bulldozer(Komatsu D65A-8, 155HP); Capacity = 500.00 cu.m./day

use 1 - Payloader, 2.10 cu.m., 148HP; Capacity = 500.00 cu.m./day
A. Unit Cost = ( ₱ 18,392.00 + ₱ 13,864.00 ) day = ₱ 64.52 /cu.m.

500.00 cu.m./day
2. Hauling Cost
Dump Truck Travel Speed
Terrain Condition Road Condition
(kph)
Loaded Empty
Flat Paved 40 60
Unpaved 30 50
Rolling Paved 30 40
Unpaved 25 30
Mountainous Paved 25 30
Unpaved 15 20
Loading time = 5 min.

Unloading time = 3 min.
Allowance for delay = 2 min.
Average Hauling Distance = 40 km.

Average Speed, Loaded = 30 kph
Average Speed, Empty = 40 kph
Travel time, Loaded
Loading time = 5.00 min.
1st Distance = 0.20 km. 1st Speed = 10.00 kph 1st Period = 1.20 min.
2nd Distance= 39.60 km. 2nd Speed = 30.00 kph 2nd Period = 79.20 min.
Last Distanc = 0.20 km. Last Speed = 15.00 kph Last Period = 0.80 min.
Unloading time = 3.00 min.
Return time, Loaded
Allowance for Delay= 2.00 min.
TOTAL CYCLE TIME = 152.60 min.
3. Computation of Hauling Cost
No. of Trips = 8 × 60 = 3 trips/day/10 cu.m. DT

152.60
Rental of Dumptruck (10 cu.m.) = ₱ 10,816.00 cu.m./day
B. Hauling Cost = Rental = ₱ 360.54 /cu.m.

Load Capacity × No. of Trips
C. Excise Tax 3% (A & B) = ₱ 12.76 /cu.m.
D. Royalty access road, Prov'l. & Brgy. Tax = ₱ 20.00 /cu.m.
COST OF AGGREGATES = ₱ 457.82 /cu.m.
3. Processing: Employing a Laborer, Skilled & Loader
Fine Aggregates:
Screenin = (₱ 13,864.00 + ₱ 326.77 + ₱ 278.60 )/day = ₱ 72.35 /cu.m.

200.00 cu.m./day
Washing = (₱ 13,864.00 + ₱ 326.77 + ₱ 278.60 + ₱ 335.50 )/day = ₱ 49.35 /cu.m.

300.00 cu.m./day
Cost of Fine Aggregate= ₱ 579.52 /cu.m.
Coarse Aggregates:
Screenin = (₱ 13,864.00 + ₱ 326.77 + ₱ 278.60 )/day = ₱ 96.47 /cu.m.

150.00 cu.m./day
Washing = (₱ 13,864.00 + ₱ 326.77 + ₱ 278.60 + ₱ 335.50 )/day = ₱ 49.35 /cu.m.

300.00 cu.m./day
Cost of Coarse Aggreg = ₱ 603.64 /cu.m.

FURNISHING OF CRUSHED AGGREGATES
Source of Aggregat = San Pedro, Maddela Site (km) = km.

Hauling Distance = 30 km. Quary (km) = 368 km.
Grade =
Terrain = Rolling
Road Condition = Paved
1. Crushed Aggregates (Pickup Price)
A. Unit Cost = ₱ 550.00 /cu.m.
2. Hauling Cost
Dump Truck Travel Speed
Terrain Condition Road Condition
(kph)
Loaded Empty
Flat Paved 40 60
Unpaved 30 50
Rolling Paved 30 40
Unpaved 25 30
Mountainous Paved 25 30
Unpaved 15 20
Loading time = 5 min.

Unloading time = 3 min.
Allowance for delay = 2 min.

Travel time, Loaded
Loading time = 5.00 min.
Unloading time = 3.00 min.
Return time, Loaded
Allowance for Delay= 2.00 min.
TOTAL CYCLE TIME = 117.60 min.
3. Computation of Hauling Cost
No. of Trips = 8 × 60 = 4 trips/day/10 cu.m. DT

117.60
Rental of Dumptruck (10 cu.m.) = ₱ 10,816.00 cu.m./day
B. Hauling Cost = Rental = ₱ 270.40 /cu.m.

Load Capacity × No. of Trips
C. Excise Tax 3% (A & B) = ₱ - /cu.m.
D. Royalty access road, Prov'l. & Brgy. Tax = ₱ - /cu.m.
COST OF CRUSHED AGGREGA = ₱ 820.40 /cu.m.

Project :Construction of MPB, Diduyon, Maddela, Quirino
Maddela, Quirino
FURNISHING OF BOULDERS
Source of Aggregate = SAN PEDRO site(km.) quary(km.)
Hauling Distance = 4 kms. 338 368
Grade =
Terrain = Mountainous loaded empty
Road Condition = Paved = 30 40
STOCKPILING AND LOADING:
capacity/man-day = 2 cu.m/day
P 278.60 /day
1 Stockpiling Cost = = P 139.3
2 cu.m./day
LOADING AND UNLOADING
capacity/ man-day to load = 2 cu.m./day at quarry
capacity/ man-day to unload = 3 cu.m./day
P 278.60 /day+ P 278.60 /day

Loading and Unloading = = P 232.17
2 cu.m./day 3 cu.m./day
HAULING COST

Loading Time = 60.0

Travel Time, Loaded
First 200 m. = 10 kph = 1.20
3.6 km. = 30 kph = 7.20
Last 200 m. = 15 kph = 0.80
Unload/Manuever = 60.0
Return Time, Empty

Travel Time, Loaded
First 200 m. = 10 kph = 1.20
3.6 km. = 40 kph = 5.40
Last 200 m. = 15 kph = 0.80
Allowance for Delay = 2.0
TOTAL CYCLE TIME 138.60
COMPUTATION OF HAULING COST
No. of trips = 8 x 60 = 3.46 trips/day/5 cu.m. Stake Truck

138.60
say 3.00 trips/day
Rental of Stake Truck (5cu.m.) = P 5,696.00 cu.m./day
2 Hauling Cost rental DT = P 379.70

load capacity x no. of trips
4 Excise Tax 3% (1 & 2) = P 22.54

5 Royalty access road, Prov'l. & Brgy. Tax = P 20.00
COST OF BOULDERS P 793.71
/ cu.m.
uarry
/ cu.m.
min.
min.
min.
min.
min. at site
min.
min.
min.
min.
min.
Truck
/cu.m.
/cu.m.
/cu.m.
/cu.m.
47 375.84
36.2 289.68
Schedule of Construction Equipment
Description and Capacity Required Total

1. One-Bagger Mixer 2 2
2. Bar Cutter (Electric Model) 1 1
3. Electric Drill 1 1
Equipment
Part 187 of 1
Equipment
Part 188 of 1

MAchine Shed

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

MAchine Shed

Hochgeladen von

Copyright:

Verfügbare Formate

DETAIL ABC DIFFERENCE

### ### 0.01

Err:509 Err:509 Err:509

Item No. : 506 (1) Quantity : 680.59

oduction Output : 6.2400 cu.m. /hr.

A. SUB-TOTAL, EQUIPMENT ₱ 76,467.50

B. SUB-TOTAL, LABOR ₱ 16,982.72

C. SUB-TOTAL, MATERIAL ₱ 1,614,171.84

803 (1) a Structure Excavation (Common Soil)

Wall Footing (WF) Volume: 0.4 x x 0.65 x 24.7 = 6.42 cu.m.

done Total Volume = 11.75 cu.m.

804 (1) a Embankment (From Borrow)

804 (4) Gravel Fill

0.1 x 4.2 X 3.7 = 1.55 cu.m.

total slab Volume: 5.99 cu.m.

C. REINFORCING STEEL WORKS

done (a) Wall Footing Spacing: 0.3m ; 10mm dia.

3-10mm dia. Continuous Bar

33 x 3.7 122.10 kgs.

done (b) Slab on Fill Spacing: 0.3m ; 10mm dia.

500 x 3.70017 1,850.08 kgs.

done (c) Beam Main Bars: 6-20mm dia.

123 x 14.8 1,820.40 kgs.

Stirrups: 10mm dia. = 769.63 kgs.

done (d) Column Main Bars: 8-16mm dia. # of Columns

say 201.00 x 9.47243 1,903.96 kgs.

Ties: 10mm dia.

Estimating Transvers Bars

77 x 9.47243 729.38 kgs.

done (f) Footing Tie Beam Main Bars: 6-16mm dia.

D. FORMS AND FALSEWORKS

done Total 2,613.96 bd.ft. 97.00 pcs. of plywood

Staking 2" x 2" Length 18 + 5.5 x 2 = 29.40 = 30 m

Vert. 39 x 6.00 = 237 bd.ft.

E. TERMITE CONTROL WORK

558.00 x 4 ÷ 50 = 44.64 liters

F. PLUMBING WORKS/SANITARY WORKS

CHB qtty area of pipe with qtty

13.15 x 12.5 = 164.32 say 170

Concrete Bottom Volume 0.6 x 0.6 x 0.1 = 0.036 x 14 = 0.504 cu.m

Pipe 110mm dia. uPVC

200mm dia. uPVC

G. CARPENTRY AND JOINERY WORKS

1003 (5) a2 Fascia Board (Lumber) m

1003 (7) a1 Moulding (Cornice,Wood) 181 m

Name Description Quantity w x h Area height width

1004 (2) g Finishing Hardware (Hinges) set

1007 (1) b Aluminum Glass Door (Swing Type) sq.m.

1010 (1) Frames set

1010 (2) a Doors (Flush) sq.m.

1010 (2) b Doors (Wood Panel) sq.m.

1027 (1) Cement Plaster Finish sq.m.

1032 (1) a2 Painting Works (Wood) sq.m.

1032 (1) a3 Painting Works (Steel) sq.m.

Lv = 127.22 sq.m. × 2.13 = 270.98

Horizontal Reinforcement Spacing: 0.60m ; 10mm dia.

Total 91.00 x 3.70 = 336.70 kgs 10.10 346.80 kgs

1046 (2) b Masonry Works (150mm thick CHB)

Lv = 272.00 sq.m. × 2.13 = 579.36

Horizontal Reinforcement Spacing: 0.60m ; 10mm dia.

Total 195.00 x 3.70 = 721.50 kgs 21.65 743.15 kgs

volume of concrete 13.78

Thickness of Plywood Form

hickness of Plywood Form