Final Pow With Time Spot New Labor Rate

BENGUET 2nd ENGINEERING DISTRICT
PROGRAMMING UNIT
Please fill up necessary data below:
Name of Project
:
Limits
:
Location
:
APPROPRIATION :
Prepared By
Position
BIG TANGO
Impvmt. Along Bayoyo-Yogo Road

Sta. 09+200- Sta. 16+825 (v.s.)
Bakun, Benguet
P1,000,000.00
Date Prepared
Length
Classification
Source of Fund
Starting Date
: ASTERIO D. AUSTRIA
: Draftsman II
Tax:
Det. Est. Mark -Up:
AAE Mark - up :
7-Jun-02
10%
Submitted By: EDGARDO M. GUNDRAN

Position
: Unit Head, Panning & Design
Item 102-A: Roadway Excavation (Earth)
Quantity :
5,200
cu.m.
If hauled out, volume =
cu.m.
Item 102-B Roadway Ecavation (S.R.)
Quantity :
70
cu.m.
Item
103 Structure Excavation
Quantity :
60
cu.m.
No. of Laborers:
5
Item
104 Embankment
Quantity :
1
cu.m.
No. of Laborers:
Item
105 Subgrade Preparation
Quantity :
sq.m.
No. of Laborers:
Item
201 Aggregate Base Course
L(m)=
W(m)=
T(m)=
No. of Laborers:
Item
311 Portland Cement Concrete Pavement
L(m)= 416 W(m)=
3
T(m)=
Dowels
20
Form lumbers
250
Template
3
Asphalt sealant
1
Hardwares
500
Item
404 Reinforcing Steel
16mm
12mm
10mm
Item
405 Structural Concrete
Quantity :
190
cu.m.
Form lumbers
200
Plywood
10
Hardwares
500
Item
500 RC Pipes
See Table
Quantity :
38
ln.m.
Size of RC pipes
24"
Laborers :
7
Capability :
Item
502 Catch Basin
Quantity :
1
unit
Form lumber
50
Plywood
3
Rebars
16
Hardwares
200
Item
504 Grouted Riprap
Quantity :
50
cu.m.
pcs. PVC pipes
15
Item
506 Handlaid Rock Embankment
Quantity :
290
cu.m.
Laborers :
5
Item
600 Curb & Gutter
Quantity :
416
l.m.
Length
Width
0.15
Enter Factor below !

Cement
Sand
0.70
0.038
6
/crew/day
SIZE
mm.
inches Cap. Of crew
610
24"
8 pcs./day
900
36"
6 pcs./day
1200
48"
3pcs./day
volume
1.2
1 Unit =
1.20 cu.m.
11 bags cement
0.60 cu.m. sand
1.0 cu.m. gravel
cu.m.
Thickness
0.2
16 pcs. 10 mm. Dia. RSB

3 pcs. 1/4" plywood
20 bd.ft. (10-2"x2"x6') form lumber
Form lumber
350
Hardwares
500
Item
601 Sidewalk
Quantity :
90
Form lumber
300
Hardwares
200
Item
611 Tree Planting
Quantity :
100
Item SPL-1 Reinforced Concrete Canal
Quantity :
100
Rebars (Longitudinal)
Form lumber
Plywood
Hardwares(amount)
Item SPL-2 Rockfill
Quantity :
Laborers :
5
Item SPL-3 Billboard
Quantity :
1
PRICES OF CONSTRUCTION MATERIALS
sq.m.
pcs.
ln.m.
Spacing
Thickness
Perimeter L
0.15
1.5
pcs. RSB
volume
cu.m.
pc.
TABLE1: Unit Prices of Construction Materials

TYPE OF MATERIALS
Cement
Sand
Gravel
Boulders
Filling Materials
Agg. Base Course
Agg. Sub-Base Course
Rockfill
Reinf. Bars(kilos)
1"dia.
3/4" dia.
5/8" dia.
1/2" dia.
3/8" dia.
Tie Wires
C.W. Nails
RC pipes Culverts
PVC pipes
Lumber (bd.ft.) 4" and below
Lumber (bd.ft.) 4" and above
Lumber (bd.ft.) 3" thick and above
Board Lumber
plywood, 4' x 8" x 1/4"
Dynamites
Blasting Caps
Fuse
Asphalt Sealant
Haul out Earth
#26 Corr. GI Sheet

#26 Plain GI Sheet x 8'
# 26 GI Flashing
# 26 GI Ridge Roll
Roof Fasteners
Flat Head GI Nails
VULCASEAL
Machine Bolts:
5/8" dia. x 7"
5/8" dia. x 8"
5/8" dia. x 9"
5/8" dia. x 10"
5/8" dia. x 12"
Perimeter
Length(a+b) 0.7
Volume
58.24
Length
75
Thickness
0.1
Width
1.2
Volume
9
COST
UNIT
P261.00 Per bag
P1,269.00 Per cu.m.
P0.00 Per cu.m.
P38.60 Per cu.m.
P150.00 Per cu.m.
P0.00 Per cu.m.
Per cu.m.
P250.00 Per cu.m.
P16.00 Per kgs.
P16.00 Per kgs.
P16.00 Per kgs.
P16.00 Per kgs.
P16.00 Per kgs.
P16.00 Per kgs.
P35.00 Per Kilogram
P30.00 Per kilogram
P1,500.00 Per Piece
P350.00 Per piece
P18.00 Per Bd.ft.
P26.00 Per Bd.ft.
P32.00 Per Bd.ft.
P30.00 Per Bd.ft.
P250.00 Per piece
P1,905.00 per case
P700.00 per box
P7.70 per meter
P3,200.00 per drum
P150.00 per cu.m.
P28.00 per Lin. m.

P260.00 per pc.
P150.00 per pc.
P150.00 per pc.
P50.00 per kilo
P80.00 per kilo
P225.00 per Li.
P24.50 per pc.
P27.00 per pc.
P31.50 per pc.
P35.00 per pc.
P42.00 per pc.
#VALUE!
22.5
Circular Washers
Fixed Hunges, 3" x3"
Loose Pin Dr Hinges, 4"x4"
Hook and Eye, 3"
Hook and Eye, 6"
Clear glass, 1/8" x 14" x 20"
Door Lock (yale)
Post Straps, 1/4" x 2" x 16"
Panel Door
Window Sash
5/8" dia. tension Rod X 1.50 m w/washer
1/4" x 2" x 12" Steel Strap w/ bolts, N & W
3/8" x 4" x 4" angle plate
1200 mm diameter
900 mm diameter
760 mm diameter
600 mm diameter
450 mm diameter
300 mm diameter
Emulsified Asphalt
Pre-mix Asphalt
WIRE MESH
6" X 8" X 16" CHB
2.80 m X 1.50 m Steel Window
1.40 m X 1.50 m Steel Window
.60 m X .40m Steel Window
1.00 m. X 2.10 m. Steel Door
.60 m. X 2.10 m. Steel Door
250mm X 350 mm X 3 mm Clear Glass
Glass Putty
Glass Pin
Barrel Bolt
P1.50 per pc.

P35.00 per pc.
P45.00 per pc.
P6.00 per pc.
P9.00 per pc.
P40.00 per pc.
P450.00 per pc.
P45.00 per pc.
P2,500.00 per pc.
P250.00 per pc.
P243.00 per pc.
per pc.
P67.00 per pc.
P95.00 per pc.
P2,200.00 per piece
P1,500.00 per piece
P1,300.00 per piece
P1,000.00 per piece
P800.00 per piece
P600.00 per piece
P2,600.00 per drum
P1,356.00 per ton
P80.00 per sq.m.
P12.00 per pc.
P1,200.00 per sq.m.
P1,200.00 per sq.m.
P1,200.00 per sq.m.
P3,500.00 per pc.
P1,000.00 per pc.
P55.00 per pc.
P30.00 per pc.
P105.00 per pc.
P45.00 per pair
P1.00 per pc.
P15.00 per pc.
Table 2: Daily Wage Rates of Personnel

PERSONNEL
Civil Engineer, Electrical Engineer, Materials
Engineer, Mech Engineer, Geodetic Engineer
Geologist
Construction Foreman
Laboratory Technician, Licensed Blaster
Painter, Instrumentman, construction capataz
Core drillers,or well driller
Steelman,Mason, carpenter
Skilled Laborers
Unskilled Laborers
Table 3: Equipment Rental Rates
DAILY RATE (P)

P625.55
P277.30
P277.30
P209.90
P231.15
P209.90
P209.90
P194.70
FACTOR per joint

Cement
Sand
Crew composition
0.35 bag
0.0196 cu.m.
6 laborers
0.70 bag
0.038 cu.m.
7 laborers
1.20 bag
0.065 cu.m.
7 laborers
rm lumber
UNIT COST DERIVATION OF CONSTRUCTION MATERIALS FOR

STO. TOMAS ROAD
UNIT COST DERIVATION OF CEMENT

A Hauling and Loading
Quantity:
#REF! bags
Assume Ave. Cap. of 1 CT
No. of bags/Cargotruck
5,000
kg.
5,000
kg.
40
kg. /bag
Loading Time :(Employing 5 Laborers)

125.00
bags x 1min./bag/man-day
5
B Handling
Total Hauling Dist.
60 km.
(From Baguio City to Project Site)
60 kms x
60
A) La Trinidad to Acop Junction, Hauling Distance =

Loaded Trip
Unloaded Trip
25
min/hr
kms/hr
60 kms x
60
30
min/hr
kms/hr
Loading Time
Unloading Time
Slack Time
Total Cycle Time
Utilizing
No. of days required
Cargotruck,
#REF!
bags
480.00 mins/day
320.00 mins./trip
CT x 125 bags
trip
1 Equipment Cost:
1 Cargotruck
1 CT x
P4,744.00 /day x
2 Labor Cost (@ 5 laborers/cargotruck, Total laborers required to load and unload the 1 Cargotruck = 5 laborers)
5 Laborers
Cost/bag at source
Total Cost of hauling
5 lab. x
216 /bag
#REF!
#REF!
Unit Cost of Hauling

Total Cost/bag
P258.51 /day x
#REF!
=
216
#REF!
UNIT COST DERIVATION OF RSB

Quantity:
#REF! kgs.
A Hauling and Loading

Source
Hauling Distance
La Trinidad
28 km.
(From La Trinidad to Project Site)
Assume Capacity of 1 Cargo Truck
5,000
Assume Capacity of 1 Laborer can carry 30 kgs. Of RSB

Loading Time :(Employing 6 Laborers)
5,000
kgs. X
30
1
kgs./man-day x
B Handling
A) La Trinidad to Acop Junction, Hauling Distance =
Loaded Trip
Unloaded Trip
8.8 kms.
8.8 kms x
60
25
min/hr
kms/hr
8.8 kms x
60
30
min/hr
kms/hr
B) Acop Junction to Project site, Hauling Distance =

Loaded Trip
Unloaded Trip
19.2 kms.
19.2 kms x
60
15
min/hr
kms/hr
19.2 kms x
60
20
min/hr
kms/hr
Loading Time
Unloading Time
Manuevering Time
Total Time
Utilizing
No. of days required
1
=
Cargotruck,
#REF!
480.00 mins/day
234.68 mins./trip
kgs
x
CT x 5000 kgs
trip
1 Equipment Cost:
1 Cargo Truck
CT x
P4,744
/day x
6 Laborers
Lab. x
P258.51
/day x
Cost/kg. at source
Total Cost of hauling
2 Labor Cost
58 /kg.
#REF!
#REF!
#REF!
Total Cost/kg
58.00
#REF!
UNIT COST DERIVATION OF RCPC

A Hauling, Loading and Unloading
Quantity
910 mm. Diam.
12.00 pcs.
14 pcs.
Source
(Baguio City, to Project Site)
Total Hauling Distance
32 km.
Assume Capacity of 1 Cargo Truck

910 mm. Diam.
Cycle Time
A) Baguio to Acop Junction, Hauling Distance =

Loaded Trip
Unloaded Trip
12.8 kms.
12.8 kms x
60
25
12.8 kms x
min/hr
kms/hr
60
30
min/hr
kms/hr
B) Acop Junction to Project site, Hauling Distance =

Loaded Trip
Unloaded Trip
19.2 kms.
19.2 kms x
60
15
19.2 kms x
min/hr
kms/hr
60
20
min/hr
kms/hr
Loading Time
Unloading Time
Manuevering Time
Total Time
No. of days Required
12.00
480.00
min/day x
ln.m.
14
pcs.
225.72 mins
1 Equipment Cost:
1 Cargotruck
P4,744
/day x
0.50 days
1 Chain Block
P500
/day x
0.50 days
2 Labor Cost (For Loading & Unloading)

6 Laborers
Lab. x
P258.51
/day x
Unit Cost Hauling

910 mm. Diam.
P3,397.53
total/
910 mm. Diam.
P3,000.00
/pc.
910 mm. Diam.
P3,000.00
12
pcs.
Cost/ln.m.@ source
Total Unit Cost

P283.13
UNIT COST DERIVATION OF COARSE & FINE AGGREGATES
A.)Coarse Aggregates
Volume
#REF!
cu.m.
Considering 15% Swell Factor, Total Vol. Req'd. =
#REF! cu.m.
a. Quarrying
Assume Quarry to Contain 30% Coarse Aggregate Materials
Volume of unprocessed materials
#REF!
Assumed Capacity/day of D4 bulldozer to quarry unprocessed aggregates =

No. of days
#REF!
/210
Quarrying Cost
1 D4 Bulldozer
D4 bulldozer x
P6,968
/day
b. Screening and Stockpiling

Assuming 2 mins cycle time for screening, stockpiling, and clearing of waste for a Loader of 1.20cu.m.-bucket ave. cap.
Loader Capacity/day
No. of days
6 hrs./day x
60 min.x 1.20 cu.m.
2 mins/cycle x
hr.
bucket
#REF!
216.00
#REF!
P6,728
/day x
cu.m.
Screening and Stockpilling Cost

1 Loader
Loader x
Materials Cost(2 Sets Screen - L.S.)
2. Hauling and Stockpilling

Volume required
#REF!
cu.m.
Cycle Time
Ave. Hauling Distance
70 kms.
Loading Time
5 min.
Unloading Time
2 min.
Slack Time
6 min.
(Naguilian Quarry to project site)
A) Source to Project Site, Hauling Distance =

Loaded Trip
Unloaded Trip
50.8 kms.
50.80 kms x
60
25
50.80 kms x
60
30
Unloaded Trip
Total Cycle Time
min/hr
kms/hr
B) Acop Junction to Project Ste, Hauling Distance =

Loaded Trip
min/hr
kms/hr
19.2 kms.
19.20 kms x
60
15
kms/hr
20
kms/hr
19.20 kms x
60
min/hr
min/hr
Utilizing 12 Dumptrucks with capacity of 5.00 cu.m.(Consider 15% Swell factor)

Capacity of 12 DT
60 cu.m.
#REF!
8 x 60
cu.m.
mins./day x
370.920
60
cu.m.
mins.
Hauling Cost
12 Dumptrucks
12
CT x
P9,016
/day x
1 Loader
Loader x
P6,728
/day x
Total Direct Cost of Coarse Aggregates

Indirect Cost of Coarse Aggregates (12% Royalty Tax)
Total Cost of Coarse Aggregates
Unit Cost of Coarse Aggregates @ Project Site

B.)Fine Aggregates
- Treat Fine Aggregates as a by-product in the processing of Coarse Aggregates, therefore
Unit Cost can be reduced by as much as 10%.
Unit Cost
#REF!
0.90
UNIT COST DERIVATION OF BOULDERS

Source
Amburayan River, Kapangan
Total Hauling Dist.
Volume
167.00
1 Labor Cost
Picking, Hauling from the River and Stockpiling to the nearest Road.
Labor Capacity
1.5 cu.m./man-day
No. of Laborers
10
Total Output/day
15 cu.m.
km.
cu.m.
No. of days
Labor
167.00
cu.m./
10
15
Lab. X
=
11.00
days x
2 Equipment Cost:
Utilizing 2 Dumptrucks with capacity of 5.00 cu.m./DT.
Capacity of 4DT
10 cu.m.
Loading Time
6 min.
Unloading Time
2 min.
Slack Time
6 min.
Hauling Distance
6 kms
Loaded Trip
Unloaded Trip
6 kms x
60
10
kms/hr
6 kms x
min/hr
60
15
min/hr
kms/hr
Total Cycle Time

167.00
8 x 60
cu.m.
mins./day x
74.000
10
cu.m.
mins.
2 Dumptrucks
DT x
P9,016
/day x
1 Loader
Loader x
P6,728
/day x
Total Direct Cost
Direct Unit Cost
Indirect Unit Cost
P102,716.10
P102,716.10
167.00
12% Royalty Tax
Total Unit Cost of Boulders @ Project Site
UNIT COST DERIVATION OF AGGREGATE BASE COARSE

Volume
349.80
cu.m.
402.27 cu.m.
Source
Amburayan River, Kapangan
Hauling Distance
4 km.
Loaded Trip
Unloaded Trip
4 kms x
60
10
4 kms x
min/hr
kms/hr
60
15
min/hr
kms/hr
Loading Time
Unloading Time
Slack Time
Total Time
a. Quarrying
Note: Backhoe is used to quarry because of limited space
Assume Quarry to Contain 30% Coarse Aggregate Materials
349.80
Assumed time elapse for a 0.70cu.m. Backhoe to quarry 1 bucket of unprocessed aggregates =
Effective working hours of Backhoe/day
Output of 1 Backhoe/day =
6 hrs. x
day
No. of days
60 mins x
1 cyle
hr.
2mins
1,166.00
0.70cu.m.
cycle
/126
Quarrying Cost
1 Backhoe
Backhoe x
P7,608
/day
b. Screening and Stockpiling

Assuming 2 mins cycle time for screening, stockpiling, and clearing of waste for a Loader of 1.20cu.m.-bucket ave. cap.
Loader Capacity/day
6 hrs./day x
No. of days
60 min.x 1.20 cu.m.
2 mins/cycle x
hr.
bucket
1,166.00
216.00
5.40
P6,728
/day x
cu.m.
Screening and Stockpiling Cost:

=
1 Loader
Loader x
Materials Cost(1 Set Screen - L.S.)

c. Hauling
Utilizing 4 Dumptrucks with capacity of 5 cu.m.(Consider 15% Swell Factor)
Capacity of 4 DT
20 cu.m.
419.76
8 x 60
cu.m.
mins./day x
53.000
20
cu.m.
mins.
Hauling Cost
4 Dumptrucks
DT x
P9,016
/day x
1 Loader
Loader x
P6,728
/day x
Total Cost
Unit Cost
V)UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

1. Canvassed Actual Prevailing Pick-up Price from a Crusher Plant for Processed Aggregates
Fine Aggregates
Coarse Aggregates
Volume required
4,935.70
cu.m.
Cycle Time
39.3 kms.
Loading Time
5 min.
Unloading Time
1 min.
Slack Time
Loaded Trip
Unloaded Trip
(From Amburayan River,Bulaga to Project Site)
6 min.
39.3 kms x
60
15
39.3 kms x
min/hr
kms/hr
60
min/hr
Unloaded Trip
20
kms/hr
Total Cycle Time

No. of Trips/day
8 hrs x
60
min/hr
287.10
mins
Utilizing 8 Dumptrucks with capacity of 5 cu.m.(Consider 15% Swell factor)

Capacity of 8 DT
40 cu.m.
Equipment Cost
8 Dumptrucks
1 Loader
5,676.06
1.670
cu.m.
trips/day x
40
cu.m.
CT x
P9,016
/day x
Loader x
P6,728
/day x

3. Aggregate Tax
4. 2% Excise Tax for Fine Aggregates
5. 2% Excise Tax for Coarse Aggregates
6. Total Unit Cost of Fine Aggregates @ Construction Site
7. Total Unit Cost of Fine Aggregates @ Construction Site

Volume
#REF!
cu.m.
#REF! cu.m.
a. Quarrying (Assume Quarry to Contain 30% Coarse Aggregate Materials)

#REF!
Capacity of D4 Bulldozer to quarry unproccesed materials in a day

No. of days
Equipment Cost
1 D4 Bulldozer
=
=
#REF!
D4 Bulldozer x
/210
P6,968
/day
#REF!
P6,728
/day x
b. Screening and Stockpiling(includes clearing of waste materials)

Utilizing 1 - Payloader with an average capability of 200 cu.m./day
No. of days
Equipment Cost
1 Loader
#REF!
200
cu.m.
Loader x

TOTAL PRODUCTION COST OF COARSE AGGREGATES
Production Unit Cost
Volume required
#REF!
cu.m.
Cycle Time
38 kms.
(From Amburayan River,Bulaga to Proposed Batching Plant)
Loading Time
5 min.
Unloading Time
1 min.
Slack Time
6 min.
Loaded Trip
Unloaded Trip
38.00 kms x
60
15
min/hr
kms/hr
38.00 kms x
60
20
min/hr
kms/hr
Total Cycle Time

No. of Trips/day
8 hrs x
60
min/hr
278.00
mins

Capacity of 12 DT
72 cu.m.
Equipment Cost
12 Dumptrucks
12
1 Loader
#REF!
1.500
cu.m.
trips/day x
72
cu.m.
CT x
P9,016
/day x
Loader x
P6,728
/day x

3. Aggregate Tax
4. 2% Excise Tax
Unit Cost of Coarse Aggregates @ Batching Plant
B.)Fine Aggregates
Unit Cost
#REF!
0.90

Volume
#REF!
cu.m.
#REF! cu.m.
a. Quarrying (Assume Quarry to Contain 30% Coarse Aggregate Materials)

#REF!
Capacity of D4 Bulldozer to quarry unproccesed materials in a day

No. of days
Equipment Cost
1 D4 Bulldozer
=
=
D4 Bulldozer x
#REF!
/210
P6,968
/day
#REF!
P6,728
/day x
b. Screening and Stockpiling(includes clearing of waste materials)

Utilizing 1 - Payloader with an average capability of 200 cu.m./day
No. of days
Equipment Cost
1 Loader
#REF!
200
1
cu.m.
Loader x

TOTAL PRODUCTION COST OF COARSE AGGREGATES
Production Unit Cost
Volume required
#REF!
cu.m.
Cycle Time
38 kms.
Loading Time
5 min.
Unloading Time
1 min.
Slack Time
6 min.
(From Amburayan River,Bulaga to Proposed Batching Plant)
a) From Quarry Site to Tadian (7-15% Slope Dirt Road) =

Loaded Trip
Unloaded Trip
18.50
18.50 kms x
60
10
kms/hr
18.50 kms x
min/hr
60
15
min/hr
kms/hr
b)Tadian to Maba-ay Junction (below 7% Slope Dirt Road) =

Loaded Trip
Unloaded Trip
19.50
19.50 kms x
60
15
min/hr
kms/hr
19.50 kms x
60
20
min/hr
kms/hr
Total Cycle Time

No. of Trips/day
8 hrs x
60
min/hr
333.50
mins

Capacity of 12 DT
72 cu.m.
Equipment Cost
12 Dumptrucks
12
1 Loader
#REF!
1.000
cu.m.
trips/day x
72
cu.m.
CT x
P9,016
/day x
Loader x
P6,728
/day x

3. Aggregate Tax
4. 2% Excise Tax
Unit Cost of Coarse Aggregates @ Batching Plant
B.)Fine Aggregates
Unit Cost
#REF!
0.90
ION MATERIALS FOR
OF CEMENT
125.00
say
125.0
25
144.00
mins
120.00
min.
25.00
min.
25.00
min.
6.00
min.
320.00
min.
#REF!
days
#REF!
days
#REF!
#REF!
days
#REF!
=
#REF!
say
bags
min.
#REF!
#REF!
N OF RSB
kgs.
min
6.00
laborers
21.12
17.60
76.80
57.60
min.
27.78
min.
27.78
min.
6.00
min.
234.68
min.
#REF!
27.78
min.
mins
min.
mins
say
0.5
day
#REF!
day
#REF!
day
#REF!
#REF!
#REF!
#REF!
F RCPC
30.72
25.60
76.80
57.60
min.
15.00
min.
15.00
min.
5.00
min.
225.72
min.
0.40
mins
min.
mins
say
0.50
2,372.00
day
2.1265284
250.00
2,622.00
0.50
days
FINE AGGREGATES
P3,283.13
P775.53
283.13
say
P3,283.00 /pc.
/30%
#REF!
cu.m.
210.00 cu.m.
#REF!
say
#REF!
#REF!
#REF!
216.00
c.m.
say
#REF!
days
#REF!
days
#REF!
P30,000.00
#REF!
121.92
mins
101.60
76.80
57.60
min.
370.92
min.
min.
mins
days
OULDERS
#REF!
say
#REF!
days
#REF!
days
#REF!
days
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
say
#REF! say
#REF!
/cu.m.
#REF! /cu.m.
#DIV/0!
11.13
say
11 days
258.51
/day
36.00
mins
24.00
min.
74.00
min.
2.57
say
3.00
days
P54,096.00
3.00
days
P20,184.00
P28,436.10
3.0
day
P74,280.00
P615.07 /cu.m.
73.81 /cu.m.
688.88
say
689.00
/cu.m.
6.49
TE BASE COARSE
24.00
16.00
min.
5.00
min.
2.00
min.
6.00
min.
53.00
min.
/30%
mins
1,166.00
=
=
=
x
126.00
9.25
mins
6.00
hrs.
cu.m./day of unprocess material
say
9.00
cu.m.
2.00
9.0
=
P68,472.00
days
216.00
c.m.
say
5.00
days
#REF!
5.00
days
P33,640.00
P16,000.00
P49,640.00
2.32
say
2.00
2.00
days
P72,128.00
2.00
days
P13,456.00
P85,584.00
P203,696.00
P506.37 /cu.m.
say
506.00 /cu.m.
475.00 /cu.m.
575.00 /cu.m.
Bulaga to Project Site)
157.20
117.90
mins
min.
days
9.06
#REF!
117.90
min.
=
=
287.10
min.
1.67
trips
84.97
say
85.00
days
P6,130,880.00
85.00
days
P571,880.00
1,358.02
/cu.m.
30.00
/cu.m.
9.50
/cu.m.
11.50
/cu.m.
1,872.52
/cu.m.
1,974.52
/cu.m.
85
days
P6,702,760.00
FINE AGGREGATES
/30%
=
=
=
#REF!
#REF!
210.00
say
cu.m.
cu.m./day
#REF!
#REF!
#REF!
say
#REF!
days
#REF!
days
#REF!
P30,000.00
#REF!
#REF!
=
Bulaga to Proposed Batching Plant)
#REF! /cu.m.
days
152.00
mins
114.00
min.
=
=
278.00
min.
1.73
say
1.50
trips
#REF!
say
#REF!
days
#REF!
days
#REF!
days
#REF!
/cu.m.
30.00
/cu.m.
#REF!
/cu.m.
#REF!
/cu.m.
#REF!
#REF!
#REF! /cu.m.
FINE AGGREGATES
/30%
=
=
=
#REF!
#REF!
210.00
say
cu.m.
cu.m./day
#REF!
#REF!
say
#REF!
days
#REF!
days
#REF!
#REF!
days
P30,000.00
#REF!
#REF!
=
#REF! /cu.m.
Bulaga to Proposed Batching Plant)
kms.
=
111.00
mins
74.00
78.00
58.50
min.
=
=
333.50
min.
1.44
say
1.00
trip
#REF!
say
#REF!
days
#REF!
days
#REF!
days
#REF!
/cu.m.
30.00
/cu.m.
#REF!
/cu.m.
#REF!
/cu.m.
min.
kms.
mins
#REF!
#REF!
#REF! /cu.m.
REGION
DISTRICT
PROJECT TITLE
: CAR
: BFDEO
: Construction of Three(3) Storey Nine(9) Classroom-Tuba NHS (N
WORK PROGRAM SCHEDULE

ITEM
DESCRIPTION
QUANTITY
B.4(10) Miscellaneous survey and staking
UNIT
1.00
l.s.
B.5
Project Billboard / Signboard
1.00
l.s.
B.7
Occupational Safety and Health Program
6.00
month
B.9
Mobilization / Demobilization
1.00
l.s.
B.13
Additional Geotechnical Investigation
1.00
l.s.
192.40
ln.m.
403 (4) Structural Steel, furnished, and fabricated - Purlins
3,844.20
kgs.
403 (5) Structural Steel, furnished, fabricated, and erected - Truss
6,998.50
kgs.
401 (1) Metal Railing
404 (1) a Reinforcing Steel

801(1) Removal of Actual Structures/Obstruction
803 (1) a Structure Excavation
ESTIMATED DAYS/WEEKS LOST DUE TO BAD WEATHER, ETC.
SUBMITTED BY :
ROMEO D. DULAY
Chief, Planning & Design Section
1.00
l.s.
630.04
cu.m.
10
20
30
40
oom-Tuba NHS (Nangalisan)
CALENDAR DAYS
40
50
60
70
80
90
APPROVED :
DAVID A. BULIYAT
District Engineer
100
#REF!
#REF!
NAME OF PROJECT
Construction of Three(3) Storey N
SOURCE OF FUND
Sub-Allotment No.: SR2016-04-0057
APPROPRIATION
P15,631,203.07
STRAIGHT LINE DIAGRAM
ITEM NO.
DESCRIPTION
QUANTITY
UNIT
TOTAL
B.4(10)
Miscellaneous survey and staking
1.00
l.s.
100%
B.5
1.00
l.s.
100%
B.7
6.00
month
100%
B.9
1.00
l.s.
100%
B.13
1.00
l.s.
100%
401 (1)
Metal Railing
192.40
ln.m.
100%
403 (4) Structural Steel, furnished, and fabricated - Purlins 3,844.20
kgs.
100%
403 (5)
Structural Steel, furnished, fabricated, and erected - Truss
6,998.50
kgs.
100%
SPL2.A
Removal of Actual Structures/Obstruction
1.00
l.s.
100%
SPL2.B
Structure Excavation
630.04
cu.m.
100%
10
20
30
Construction of Three(3) Storey Nine(9) Classroom-Tuba NHS (Nangalisan)

Sub-Allotment No.: SR2016-04-005755
STRAIGHT LINE DIAGRAM

40
50
60
70
80
PREPARED BY:
ROMUALDO T. APALIAS
Engineer II
90
100
APPROVED BUDGET FOR THE CONTRACT

Construction of Virac MPB
Camp 5, Virac, Itogon
Stations:
Length:
ITEM NO.
(1)
B.4(10)
B.5
B.7
B.9
B.13
401 (1)
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
803 (3)
804 (1) b
900(a)
900(b)
900 ( c )
900 ( d )
900 (e)
900 (f)
900 ( g )
902
1001 (1) a
1001 (1) a3
1001 (1) a4
1001 (1) b1
1002 (1) a1
1002 (1) a3
1002 (1) a4
1002 (1) b1
1002 (1) b3
1002 (1) c3
1002 (1) c4
1002 (1) e1
Contract Duration:
DESCRIPTION
(2)
Metal Railing
Structural Steel, furnished, and fabricated - Purlins
Reinforcing Steel
Foundation Fill (Gravel Bedding)
Embankment (From Borrow)
Reinforced Concrete (Footing)
Reinforced Concrete (Columns)
Reinforced Concrete (Foundation Beams to Ground Floor Level)
Reinforced Concrete (Second Floor Beams to Roof Beams)
Reinforced Concrete (Concrete Slab on grade)
Reinforced Concrete (Concrete Slabs @ Second Floor and Third Floor )
Reinforced Concrete (Concrete Stairs, Ramp and Sunbreaker)
Lean Concrete
Pipe - 50mm diameter PVC
Pipe - 150mm diameter Concrete Pipe
Fittings- 63mm diameter PVC 45deg. Elbow
Fittings- 110mm diameter PVC Cleanout with Plug
Fittings- 63mm diameter P-Trap
QUANTITY
UNIT
ESTIMATED
DIRECT COST
MARK-UPS IN
PERCENT
TOTAL - MARK-UPS
OCM PROFIT
VAT
(3)
(4)
(5)
(6)
(7)
(8)
1.00
1.00
6.00
1.00
1.00
192.40
3,844.20
6,998.50
99,301.25
1.00
630.04
33.00
520.21
146.52
27.24
29.37
79.68
36.03
34.86
18.28
20.65
114.00
153.00
42.00
95.60
12.00
12.00
4.00
30.00
24.00
19.00
4.00
19.00
l.s.
l.s.
month
l.s.
l.s.
ln.m.
kgs.
kgs.
kgs.
l.s.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
ln.m.
ln.m.
ln.m.
ln.m.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
8,094.98
10,631.82
79,523.74
122,868.02
142,000.00
186,422.19
265,824.01
630,500.90
4,352,626.64
2,722.37
74,758.11
53,639.52
53,883.18
743,806.47
156,323.56
131,885.48
362,524.50
151,758.26
178,789.25
102,185.38
72,026.42
12,658.26
27,487.68
52,539.42
56,414.50
973.08
1,441.08
1,086.54
2,132.70
3,596.16
2,755.62
2,184.54
3,114.62
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
VALUE
(9)
(5) x (8)
1,376.15
1,807.41
13,519.04
20,887.56
24,140.00
31,691.77
45,190.08
107,185.15
739,946.53
462.80
12,708.88
9,118.72
9,160.14
126,447.10
26,575.01
22,420.53
61,629.16
25,798.90
30,394.17
17,371.51
12,244.49
2,151.90
4,672.91
8,931.70
9,590.47
165.42
244.98
184.71
362.56
611.35
468.46
371.37
529.49
(10)
5%[(5)+(9)]
473.56
621.96
4,652.14
7,187.78
8,307.00
10,905.70
15,550.70
36,884.30
254,628.66
159.26
4,373.35
3,137.91
3,152.17
43,512.68
9,144.93
7,715.30
21,207.68
8,877.86
10,459.17
5,977.84
4,213.55
740.51
1,608.03
3,073.56
3,300.25
56.93
84.30
63.56
124.76
210.38
161.20
127.80
182.21
1001 (2) i1
1001 (2) j2
1001 (6) b
1001 (8)
1002 (4) e3
1002 (5) a1
1002 (5) b1
1002 (5) c1
1002 (6) b1
1002 (6) b2
1002 (6) b3
1002 (6) c1
1002 (6) c2
1002 (6) d1
1002 (6) d2
1002 (4) e1
1002 (4) e2
1002(9)
1002(10)
1002(11)
1002(12)
1002(13)
1003(1) a
1003(3)a
1005 (1)a
1006 (1)
1010(1)
1010(1)b
1012 (1) f4
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1016(1)a
1018(1)
1018(2)
1021(1)a
1027(1)
1032(1)a
1032(1)b
1032(1)c
1035
1043(2) a
1043(2) b
1044(1)
Fittings- PVC 110mm dia. x 63mm dia. (2" x 2") Reducer - Sanitary Tee
Fittings- PVC 110mm dia. x 63mm dia. (4" x 2") Reducer - Sanitary Wye
Catch Basin - CHB
Three Chamber Septic Vault
Polyprophylene Random Copolymer (PPR-C) Coupling- 25mm PN10
Polyprophylene Random Copolymer (PPR-C) Pipes - 20mm PN10
Polyprophylene Random Copolymer (PPR-C) (Elbow, 1/8 Bend (90deg.)- 20mm PN10
Polyprophylene Random Copolymer (PPR-C) Tee -20mm PN10
Polyprophylene Random Copolymer (PPR-C) Female Threaded Tee -20mm PN10
Water Closet
Faucet, Plain Bibb, Brass 1/2"
Water Closet Flange
Tissue Holder
Concrete Counter Sink
Ceiling (4.5mm Fiber Cement Board)
Blackboard
Residential Casement
Hollow Steel Doors
Wooden Doors - Frames (Jambs, Sills, Head, Transoms and Mullions)
Wooden Doors - Flush
Glass and Glazzing
Corrugated Metal Roofing - Prepainted Long Span
Fabricated Metal Roofing Accessory -Ridge Roll
Fabricated Metal Roofing Accessory -Flashings
Fabricated Metal Roofing Accessory - Gutters
Roof Ventilators
Waterproofing-Cement Base
Glazed Tiles and Trims
Unglazed Tiles - Vitrified Floor Tile
Cement Floor Finish
Cement Plaster Finish
Painting Works - Masonry and Fiber Cement Painting
Painting Works - Metal Painting
Painting Works - Wood Paint
Furring Channel-Double Furring System
CHB Non Load Bearing Wall - 100mm
Forms and Falseworks
17.00
2.00
8.00
1.00
2.00
12.00
14.00
18.00
30.00
23.00
37.00
12.00
15.00
22.00
22.00
9.00
2.00
15.00
41.00
15.00
15.00
6.00
716.00
51.84
118.52
47.04
47.04
47.04
5.28
535.68
37.20
28.80
74.40
19.00
55.29
169.92
87.22
899.10
2,843.70
3,192.27
213.36
104.55
1,610.15
337.20
559.60
1.00
pcs.
pcs.
each
unit
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
set
pcs.
pcs.
pcs.
pc.
sq.m.
sq.m.
sq.m.
sq.m.
set
sq.m.
sq.m.
sq.m
sq.m
ln.m.
ln.m.
each
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
ln.m.
sq.m.
sq.m.
l.s.
2,772.35
1,047.08
17,052.96
60,140.95
228.54
3,757.94
6,414.27
12,163.80
3,999.18
3,266.02
5,790.34
1,286.16
2,239.32
3,554.32
3,774.32
896.16
228.54
65,894.16
22,840.28
5,614.32
5,434.32
29,005.92
194,573.44
42,414.89
256,410.59
179,988.03
36,777.00
33,192.85
10,153.44
184,861.69
8,891.59
27,295.19
15,788.13
35,755.73
11,155.46
187,156.24
101,023.03
69,068.69
355,722.83
350,099.66
40,621.58
14,723.44
146,100.53
150,970.76
459,534.98
1,020,705.83
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
471.30
178.00
2,899.00
10,223.96
38.85
638.85
1,090.43
2,067.85
679.86
555.22
984.36
218.65
380.68
604.23
641.63
152.35
38.85
11,202.01
3,882.85
954.43
923.83
4,931.01
33,077.48
7,210.53
43,589.80
30,597.97
6,252.09
5,642.78
1,726.08
31,426.49
1,511.57
4,640.18
2,683.98
6,078.47
1,896.43
31,816.56
17,173.92
11,741.68
60,472.88
59,516.94
6,905.67
2,502.98
24,837.09
25,665.03
78,120.95
173,519.99
162.18
61.25
997.60
3,518.25
13.37
219.84
375.23
711.58
233.95
191.06
338.73
75.24
131.00
207.93
220.80
52.43
13.37
3,854.81
1,336.16
328.44
317.91
1,696.85
11,382.55
2,481.27
15,000.02
10,529.30
2,151.45
1,941.78
593.98
10,814.41
520.16
1,596.77
923.61
2,091.71
652.59
10,948.64
5,909.85
4,040.52
20,809.79
20,480.83
2,376.36
861.32
8,546.88
8,831.79
26,882.80
59,711.29
1100(1) h1
1100(1) h2
1100(7)a1
1100(4)d1
1100(4)d2
1100(7)a2
1100(7)a3
1100(7)b1
1100(7)b2
1100(8)b
1100(14)
1100(15)
1100(22)
1101(1)a2
1101(1)a3
1101(1)a4
1101(1)a5
1101(1)a8
1101(3)
1101(6)
1102(1)a
1102(1)b
1102(1)c
1103(1)a1
1103(1)a3
1103(1)a4
1201 (4)d
1201(4)e
1208 (2) a1
1209(1)
PVC Coupling 20mm diameter

PVC Adapter 20mm diameter
PVC Elbow 20mmx90 deg.
PVC Adapter 20mm male diameter
Polyvinyl Chloride Pipes (PVC)-20mm
GI Wire #16
Octagonal Junction Box PVC
Utility Boxes PVC
Grounding Rod Copperweld
Electrical Wire - 3.5mm TWG/THHN
Electrical Wire - 14 mm TWG/THHN
Tumbler Switch Two-Gang
Duplex Convenience Receptacles
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1 Enclosure (Bolt-on Type)
Panelboard Circuit Breaker Type - LPB and LPC Flush Mounted, NEMA 1 Enclosure (Bolt-on Type)
Compact Flourescent Lamp (CFL)

Flourescent Lighting Fixture
Valves and Fittings
Floor Drain
Stainless Steel Railings
Fire Alarm System
416.00
8.00
4.00
52.00
4.00
496.00
149.00
208.00
4.00
12.00
124.00
91.00
2.00
18.00
0.24
0.11
0.10
0.20
15.00
36.00
1.00
1.00
2.00
6.00
58.00
90.00
6.00
16.00
2.00
1.00
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
kgs.
pcs.
pcs.
length
roll
roll
roll
roll
roll
set
set
set
set
set
sets
sets
sets
pcs.
pcs.
set
l.s.
11,510.44
340.47
499.64
1,884.22
334.84
18,126.41
5,823.21
29,789.32
824.71
1,948.80
12,345.72
8,925.02
1,069.52
74,203.68
1,633.64
944.67
963.64
1,458.28
4,597.66
12,189.86
13,125.30
24,721.19
46,662.38
2,649.42
53,104.16
82,403.01
2,551.62
6,164.32
10,842.16
34,883.87
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
9%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
17%
1,956.77
57.88
84.94
320.32
56.92
3,081.49
989.95
5,064.18
140.20
331.30
2,098.77
1,517.25
181.82
12,614.63
277.72
160.59
163.82
247.91
781.60
2,072.28
2,231.30
4,202.60
7,932.61
450.40
9,027.71
14,008.51
433.78
1,047.93
1,843.17
5,930.26
673.36
19.92
29.23
110.23
19.59
1,060.39
340.66
1,742.68
48.25
114.00
722.22
522.11
62.57
4,340.92
95.57
55.26
56.37
85.31
268.96
713.11
767.83
1,446.19
2,729.75
154.99
3,106.59
4,820.58
149.27
360.61
634.27
2,040.71
-
TOTAL
Prepared/Submitted by:
ARNEL C. TANACIO
EngineerII
Member
Recommending Approval:
BENEDICTA C. MENDOZA
OIC - Asst. District Engineer
MARJORY B. BANAO
EngineerII
Member
Approved:
DAVID A. BULIYA
District Enginee
Contract Duration:
TOTAL
INDIRECT
COST
(11)
(9) + (10)
1,849.70
2,429.37
18,171.18
28,075.34
32,447.00
42,597.47
60,740.79
144,069.46
994,575.19
622.06
17,082.23
12,256.63
12,312.31
169,959.78
35,719.93
30,135.83
82,836.85
34,676.76
40,853.34
23,349.36
16,458.04
2,892.41
6,280.93
12,005.26
12,890.71
222.35
329.29
248.27
487.32
821.72
629.66
499.17
711.69
180
C.D.
TOTAL COST
UNIT COST
(12)
(5) + (11)
9,944.68
13,061.19
97,694.92
150,943.36
174,447.00
229,019.66
326,564.79
774,570.36
5,347,201.83
3,344.43
91,840.34
65,896.15
66,195.49
913,766.25
192,043.50
162,021.31
445,361.34
186,435.02
219,642.59
125,534.74
88,484.46
15,550.67
33,768.61
64,544.68
69,305.21
1,195.43
1,770.37
1,334.81
2,620.02
4,417.88
3,385.28
2,683.71
3,826.31
(13)
(12)/ (3)
9,944.68
13,061.19
16,282.49
150,943.36
174,447.00
1,190.33
84.95
110.68
53.85
3,344.43
145.77
1,996.85
127.25
6,236.46
7,050.06
5,516.56
5,589.37
5,174.44
6,300.71
6,867.33
4,284.96
136.41
220.71
1,536.78
724.95
99.62
147.53
333.70
87.33
184.08
178.17
670.93
201.38
ADJUSTED UNIT
COST
(14)
9,944.00
13,061.00
16,282.00
150,943.00
174,447.00
1,190.00
84.00
110.00
53.00
3,344.00
145.00
1,996.00
127.00
6,236.00
7,050.00
5,516.00
5,589.00
5,174.00
6,300.00
6,867.00
4,284.00
136.00
220.00
1,536.00
724.00
99.00
147.00
333.00
87.00
184.00
178.00
670.00
201.00
ADJUSTED TOTAL
COST
(15)
(14) x (3)
9,944.00
13,061.00
97,692.00
150,943.00
174,447.00
228,956.00
322,912.80
769,835.00
5,262,966.25
3,344.00
91,355.22
65,868.00
66,066.67
913,698.72
192,042.00
162,004.92
445,331.52
186,419.22
219,618.00
125,528.76
88,464.60
15,504.00
33,660.00
64,512.00
69,214.40
1,188.00
1,764.00
1,332.00
2,610.00
4,416.00
3,382.00
2,680.00
3,819.00
633.48
239.26
3,896.60
13,742.21
52.22
858.69
1,465.66
2,779.43
913.81
746.29
1,323.09
293.89
511.68
812.16
862.43
204.77
52.22
15,056.82
5,219.00
1,282.87
1,241.74
6,627.85
44,460.03
9,691.80
58,589.82
41,127.26
8,403.54
7,584.57
2,320.06
42,240.90
2,031.73
6,236.95
3,607.59
8,170.18
2,549.02
42,765.20
23,083.76
15,782.20
81,282.67
79,997.77
9,282.03
3,364.31
33,383.97
34,496.82
105,003.74
233,231.28
3,405.83
1,286.34
20,949.56
73,883.16
280.76
4,616.63
7,879.93
14,943.23
4,912.99
4,012.31
7,113.43
1,580.05
2,751.00
4,366.48
4,636.75
1,100.93
280.76
80,950.98
28,059.28
6,897.19
6,676.06
35,633.77
239,033.47
52,106.69
315,000.41
221,115.29
45,180.54
40,777.42
12,473.50
227,102.58
10,923.32
33,532.14
19,395.72
43,925.91
13,704.48
229,921.44
124,106.80
84,850.89
437,005.50
430,097.43
49,903.61
18,087.75
179,484.50
185,467.57
564,538.72
1,253,937.11
200.34
643.17
2,618.70
73,883.16
140.38
384.72
562.85
830.18
163.77
174.45
192.25
131.67
183.40
198.48
210.76
122.33
140.38
5,396.73
684.37
459.81
445.07
5,938.96
333.85
1,005.14
2,657.78
4,700.58
960.47
866.87
2,361.51
423.95
293.64
1,164.31
260.70
2,311.89
247.87
1,353.12
1,422.92
94.37
153.68
134.73
233.89
173.01
111.47
550.02
1,008.83
1,253,937.11
200.00
643.00
2,618.00
73,883.00
140.00
384.00
562.00
830.00
163.00
174.00
192.00
131.00
183.00
198.00
210.00
122.00
140.00
5,396.00
684.00
459.00
445.00
5,938.00
333.00
1,005.00
2,657.00
4,700.00
960.00
866.00
2,361.00
423.00
293.00
1,164.00
260.00
2,311.00
247.00
1,353.00
1,422.00
94.00
153.00
134.00
233.00
173.00
111.00
550.00
1,008.00
1,253,937.00
3,400.00
1,286.00
20,944.00
73,883.00
280.00
4,608.00
7,868.00
14,940.00
4,890.00
4,002.00
7,104.00
1,572.00
2,745.00
4,356.00
4,620.00
1,098.00
280.00
80,940.00
28,044.00
6,885.00
6,675.00
35,628.00
238,428.00
52,099.20
314,907.64
221,088.00
45,158.40
40,736.64
12,470.80
226,592.64
10,899.60
33,523.20
19,344.00
43,909.00
13,656.63
229,901.76
124,026.84
84,515.40
435,085.34
427,764.31
49,712.88
18,087.15
178,726.65
185,460.00
564,076.80
1,253,937.00
2,630.14
77.80
114.17
430.54
76.51
4,141.88
1,330.60
6,806.86
188.45
445.30
2,821.00
2,039.37
244.39
16,955.54
373.29
215.86
220.19
333.22
1,050.56
2,785.38
2,999.13
5,648.79
10,662.35
605.39
12,134.30
18,829.09
583.05
1,408.55
2,477.43
7,970.96
-
14,140.58
418.27
613.81
2,314.76
411.36
22,268.29
7,153.81
36,596.18
1,013.15
2,394.10
15,166.72
10,964.39
1,313.91
91,159.22
2,006.92
1,160.52
1,183.83
1,791.49
5,648.22
14,975.25
16,124.44
30,369.98
57,324.74
3,254.81
65,238.46
101,232.10
3,134.67
7,572.87
13,319.59
42,854.83
15,609,427.90
33.99
52.28
153.45
44.51
102.84
44.90
48.01
175.94
253.29
199.51
122.31
120.49
656.95
5,064.40
8,362.18
10,879.91
11,838.29
8,957.46
376.55
415.98
16,124.44
30,369.98
28,662.37
542.47
1,124.80
1,124.80
522.44
473.30
6,659.80
42,854.83
33.00
52.00
153.00
44.00
102.00
44.00
48.00
175.00
253.00
199.00
122.00
120.00
656.00
5,064.00
8,362.00
10,879.00
11,838.00
8,957.00
376.00
415.00
16,124.00
30,369.00
28,662.00
542.00
1,124.00
1,124.00
522.00
473.00
6,659.00
42,854.00
13,728.00
416.00
612.00
2,288.00
408.00
21,824.00
7,152.00
36,400.00
1,012.00
2,388.00
15,128.00
10,920.00
1,312.00
91,152.00
2,006.88
1,160.43
1,183.80
1,791.40
5,640.00
14,940.00
16,124.00
30,369.00
57,324.00
3,252.00
65,192.00
101,160.00
3,132.00
7,568.00
13,318.00
42,854.00
15,506,491.47
0.00
Err:509
102,936.43
15,552,866.92
Err:509
102,936.43
REAGAN G. PEDRO
Engineer II
Chairman
DAVID A. BULIYAT
District Engineer
Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
BENGUET 1st DISTRICT ENGINEERING OFFICE
Wangal, La Trinidad
Benguet
PROGRAM
Region
District
Name of Project
Road Section ID
Section
Location
Appropriation
Source of Fund
Classification
Station Limits
Net Length
Thickness
Width
Starting Date
OF WORK
: C.A.R.
: BED I
: Construction of Three(3) Storey Nine(9) Classroom-Tuba NHS
(Nangalisan)
:
:
: Nangalisan, Tuba, Benguet
: P15,631,203.07
: Sub-Allotment No.: SR2016-04-005755
###
:
:
:
: Upon release of funds

ITEMS OF WORK
TO BE DONE
Metal Railing
Reinforcing Steel
Lean Concrete
Roadbed Width
Pavement Width
Bridge Width
Type of Structure
Type of Superstructure
Type of SubStructure
No. of Span : ____na____
:na
:na
:na
:School Building
:Reinforced Concrete
:Reinforced Concrete
No. of Piers :
Dimension
No. of Storeys
No. of Classrooms
:
:
:
No. of Days to Complete
%
0.064%
0.084%
0.628%
0.830%
0.959%
1.473%
2.100%
4.980%
34.381%
0.022%
0.591%
0.424%
0.426%
5.875%
1.235%
1.042%
2.864%
1.199%
1.412%
0.807%
0.569%
0.100%
9.50m x 36.00m
3
9
180
EQUIPMENT
DESCRIPTION
Backhoe (1.04 cu.m. Capacity)
Dumptruck (10 cu.m. Capacity)
Minor Tools 10% of Labor Cost
Plate Compactor
Concrete Vibrator
One Bagger Mixer
Welding Machine

Catch Basin - CHB
Water Closet
Water Closet Flange
Tissue Holder
Blackboard
Hollow Steel Doors
Glass and Glazzing
Roof Ventilators
0.217%
0.415%
0.446%
0.008%
0.011%
0.009%
0.017%
0.028%
0.022%
0.017%
0.025%
0.022%
0.008%
0.135%
0.475%
0.002%
0.030%
0.051%
0.096%
0.032%
0.026%
0.046%
0.010%
0.018%
0.028%
0.030%
0.007%
0.002%
0.520%
0.180%
0.044%
0.043%
0.229%
1.537%
0.335%
2.025%
1.422%
0.290%
0.262%
0.080%
1.460%
0.070%
0.216%
0.125%
0.282%
0.088%
1.478%

Cement Floor Finish
GI Wire #16
Utility Boxes PVC

Valves and Fittings
Floor Drain
Fire Alarm System
0.798%
0.546%
2.810%
2.765%
0.261%
0.116%
1.154%
1.192%
3.630%
8.062%
0.091%
0.003%
0.004%
0.015%
0.003%
0.143%
0.046%
0.235%
0.007%
0.015%
0.098%
0.070%
0.008%
0.586%
0.013%
0.007%
0.008%
0.012%
0.036%
0.096%
0.104%
0.195%
0.369%
0.021%
0.419%
0.651%
0.020%
0.049%
0.086%
0.276%
100.00%
ITEM
B.4(10)
B.5
B.7
B.9
DESCRIPTION
UNIT
l.s.
l.s.
month
l.s.
ESTIMATED COST OF PROPOSED WORK

QUANTITY
UNIT COST
9,944.68
1.00
13,061.19
1.00
16,282.49
6.00
129,011.42
1.00
B.13
401 (1)
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
803 (3)
804 (1) b
900(a)
900(b)
900 ( c )
900 ( d )
900 (e)
900 (f)
900 ( g )
902
1001 (1) a
1001 (1) a3
1001 (1) a4
1001 (1) b1
1002 (1) a1
1002 (1) a3
1002 (1) a4
1002 (1) b1
1002 (1) b3
1002 (1) c3
1002 (1) c4
1002 (1) e1
1001 (2) i1
1001 (2) j2
1001 (6) b
1001 (8)
1002 (4) e3
1002 (5) a1
1002 (5) b1
1002 (5) c1
1002 (6) b1
1002 (6) b2
1002 (6) b3
1002 (6) c1
1002 (6) c2
1002 (6) d1
1002 (6) d2
1002 (4) e1
1002 (4) e2
1002(9)
1002(10)
1002(11)
1002(12)
1002(13)
1003(1) a

Metal Railing
Reinforcing Steel
Lean Concrete
Catch Basin - CHB
Water Closet
Water Closet Flange
Tissue Holder
l.s.
ln.m.
kgs.
kgs.
kgs.
l.s.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
ln.m.
ln.m.
ln.m.
ln.m.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
each
unit
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
set
pcs.
pcs.
pcs.
pc.
sq.m.
1.00
192.40
3,844.20
6,998.50
99,301.25
1.00
630.04
33.00
520.21
146.52
27.24
29.37
79.68
36.03
34.86
18.28
20.65
114.00
153.00
42.00
95.60
12.00
12.00
4.00
30.00
24.00
19.00
4.00
19.00
17.00
2.00
8.00
1.00
2.00
12.00
14.00
18.00
30.00
23.00
37.00
12.00
15.00
22.00
22.00
9.00
2.00
15.00
41.00
15.00
15.00
6.00
716.00
149,100.00
1,190.33
84.95
110.68
53.85
3,344.43
145.77
1,996.85
127.25
6,236.46
7,050.06
5,516.56
5,589.37
5,174.44
6,300.71
6,867.33
4,284.96
136.41
220.71
1,536.78
724.95
99.62
147.53
333.70
87.33
184.08
178.17
670.93
201.38
200.34
643.17
2,618.70
73,883.16
140.38
384.72
562.85
830.18
163.77
174.45
192.25
131.67
183.40
198.48
210.76
122.33
140.38
5,396.73
684.37
459.81
445.07
5,938.96
333.85
1003(3)a
1005 (1)a
1006 (1)
1010(1)
1010(1)b
1012 (1) f4
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1016(1)a
1018(1)
1018(2)
1021(1)a
1027(1)
1032(1)a
1032(1)b
1032(1)c
1035
1043(2) a
1043(2) b
1044(1)
1100(1) h1
1100(1) h2
1100(7)a1
1100(4)d1
1100(4)d2
1100(7)a2
1100(7)a3
1100(7)b1
1100(7)b2
1100(8)b
1100(14)
1100(15)
1100(22)
1101(1)a2
1101(1)a3
1101(1)a4
1101(1)a5
1101(1)a8
1101(3)
1101(6)
1102(1)a
Blackboard
Hollow Steel Doors

Glass and Glazzing
Roof Ventilators
Cement Floor Finish
GI Wire #16
Utility Boxes PVC
Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1 Enclosure
1102(1)b
(Bolt-on Type)
Panelboard Circuit Breaker Type - LPB and LPC Flush Mounted, NEMA 1
1102(1)c
Enclosure (Bolt-on Type)
1103(1)a1 Compact Flourescent Lamp (CFL)
1103(1)a3 Flourescent Lighting Fixture
1103(1)a4 Flourescent Lighting Fixture
1201 (4)d Valves and Fittings
sq.m.
sq.m.
sq.m.
set
sq.m.
sq.m.
sq.m
sq.m
ln.m.
ln.m.
each
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
ln.m.
sq.m.
sq.m.
l.s.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
kgs.
pcs.
pcs.
length
roll
roll
roll
roll
roll
set
set
set
51.84
118.52
47.04
47.04
47.04
5.28
535.68
37.20
28.80
74.40
19.00
55.29
169.92
87.22
899.10
2,843.70
3,192.27
213.36
104.55
1,610.15
337.20
559.60
1.00
416.00
8.00
4.00
52.00
4.00
496.00
149.00
208.00
4.00
12.00
124.00
91.00
2.00
18.00
0.24
0.11
0.10
0.20
15.00
36.00
1.00
1,005.14
2,657.78
4,700.58
960.47
866.87
2,361.51
423.95
293.64
1,164.31
260.70
2,311.89
247.87
1,353.12
1,422.92
94.37
153.68
134.73
190.39
173.01
111.47
550.02
1,008.83
1,253,937.11
33.99
52.28
153.45
44.51
102.84
44.90
48.01
175.94
253.29
199.51
122.31
120.49
656.95
5,064.40
8,362.18
10,879.91
11,838.29
8,957.46
376.55
415.98
16,124.44
set
1.00
30,369.98
set
2.00
28,662.37
sets
sets
sets
pcs.
6.00
58.00
90.00
6.00
542.47
1,124.80
1,124.80
522.44
1201(4)e Floor Drain

1208 (2) a1 Stainless Steel Railings
1209(1) Fire Alarm System
BREAKDOWN OF EXPENDITURES ( ESTIMATE )

1. LABOR
P
2. MATERIALS
3. EQUIPMENT EXPENSES
4. INDIRECT COST ( OCM,
PROFITS, TAX, VAT )
5. ENG'G. & ADM. OVERHEAD
6. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY
9. RA 9206
10. YOUTH & INFRA DEVELOPMENT
11. BUDGET RESERVE
TOTAL P
Prepared By:
LOIDA B. PASCUA
Engineer ll
Recommending Approval:
BENEDICTA C. MENDOZA
OIC - Assist. District Engineer
pcs.
set
l.s.
16.00
2.00
1.00
473.30
6,659.80
42,854.83
%
12.649 A. TOTAL PROJECT COST
64.756 ( DIRECT / INDIRECT )
3.833 B. ENG'G. & ADMIN. OH
C. SURVEY PREPARATION
18.260 D. ROW /SITE ACQUISITION
0.500 SOIL EXPLORATION
0.001 E. CONST. CONTINGENCIES
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY
H. RA 9206
I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
100.00 K. APPROPRIATION
1,977,184.52
10,122,173.85
599,173.06
2,854,335.49
78,156.02
180.13
15,631,203.07
Submitted By:
ROMEO D. DULAY
Approved:
DAVID A. BULIYAT
District Engineer
ic of the Philippines
PUBLIC WORKS AND HIGHWAYS
STRICT ENGINEERING OFFICE
ngal, La Trinidad
Benguet
RAM
OF WORK
m.
,Steel
na
342 sq.m.
c.d.
EQUIPMENT
NEEDED
1
1
1
1
1
1
2
ESTIMATED COST OF PROPOSED WORK

TOTAL COST
9,944.68
13,061.19
97,694.92
129,011.42
149,100.00
229,019.66
326,564.79
774,570.36
5,347,201.83
3,344.43
91,840.34
65,896.15
66,195.49
913,766.25
192,043.50
162,021.31
445,361.34
186,435.02
219,642.59
125,534.74
88,484.46
15,550.67
33,768.61
64,544.68
69,305.21
1,195.43
1,770.37
1,334.81
2,620.02
4,417.88
3,385.28
2,683.71
3,826.31
3,405.83
1,286.34
20,949.56
73,883.16
280.76
4,616.63
7,879.93
14,943.23
4,912.99
4,012.31
7,113.43
1,580.05
2,751.00
4,366.48
4,636.75
1,100.93
280.76
80,950.98
28,059.28
6,897.19
6,676.06
35,633.77
239,033.47
52,106.69
315,000.41
221,115.29
45,180.54
40,777.42
12,473.50
227,102.58
10,923.32
33,532.14
19,395.72
43,925.91
13,704.48
229,921.44
124,106.80
84,850.89
437,005.50
430,097.43
40,621.58
18,087.75
179,484.50
185,467.57
564,538.72
1,253,937.11
14,140.58
418.27
613.81
2,314.76
411.36
22,268.29
7,153.81
36,596.18
1,013.15
2,394.10
15,166.72
10,964.39
1,313.91
91,159.22
2,006.92
1,160.52
1,183.83
1,791.49
5,648.22
14,975.25
16,124.44
30,369.98
57,324.74
3,254.81
65,238.46
101,232.10
3,134.67
7,572.87
13,319.59
42,854.83
15,552,866.92
78,156.02
180.13
15,631,203.07
page 2/2
SUMMARY OF ESTIMATES
ITEM
B.4(10)
B.5
B.7
B.9
B.13
401 (1)
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
803 (3)
804 (1) b
900(a)
900(b)
900 ( c )
900 ( d )
900 (e)
900 (f)
900 ( g )
902
1001 (1) a
1001 (1) a3
1001 (1) a4
1001 (1) b1
1002 (1) a1
1002 (1) a3
1002 (1) a4
1002 (1) b1
1002 (1) b3
1002 (1) c3
1002 (1) c4
1002 (1) e1
1001 (2) i1
1001 (2) j2
1001 (6) b
1001 (8)
1002 (4) e3
1002 (5) a1
1002 (5) b1
1002 (5) c1
LABOR
2768.16
6,574.38
30,667.04
108,346.44
29,715.36
145,050.12
307,230.21
2,474.88
11,510.10
11,443.20
29,680.80
36,827.70
31,482.24
4,986.30
18,130.56
8,109.00
33,090.90
17,225.40
14,058.42
5,016.60
6,688.80
1,672.20
13,935.00
382.80
382.80
191.40
957.00
765.60
574.20
191.40
574.20
478.50
382.80
4,593.60
15,693.12
191.40
689.04
803.88
1,914.00
MATERIALS
5,050.00
3,400.00
45,790.00
142,000.00
57,731.78
230,064.39
458,184.07
3,878,706.25
41,052.00
16,129.80
703,296.00
115,157.10
124,336.55
337,076.88
138,413.36
133,866.51
73,749.98
52,421.00
7,140.00
20,130.00
50,700.00
41,086.00
552.00
1,020.00
876.00
1,080.00
2,754.00
2,124.00
1,974.00
2,483.00
2,246.00
626.00
12,000.00
42,878.52
18.00
3,000.00
5,530.00
10,058.40
EQ. RENTALS
276.82
657.44
3,066.70
122,868.02
20,343.97
6,044.26
27,266.71
166,690.18
247.49
63,248.01
1,144.32
8,072.58
3,682.77
9,684.22
2,562.63
7,317.06
5,235.90
11,831.84
11,210.00
5,547.00
501.66
668.88
167.22
1,393.50
38.28
38.28
19.14
95.70
76.56
57.42
19.14
57.42
47.85
38.28
459.36
1,569.31
19.14
68.90
80.39
191.40
INDIRECT COST
1,849.70
2,429.37
18,171.18
6,143.40
7,100.00
42,597.47
60,740.79
144,069.46
994,575.19
622.06
17,082.23
12,256.63
12,312.31
169,959.78
35,719.93
30,135.83
82,836.85
34,676.76
40,853.34
23,349.36
16,458.04
2,892.41
6,280.93
12,005.26
12,890.71
222.35
329.29
248.27
487.32
821.72
629.66
499.17
711.69
633.48
239.26
3,896.60
13,742.21
52.22
858.69
1,465.66
2,779.43
TOTAL COST
9,944.68
13,061.19
97,694.92
129,011.42
149,100.00
229,019.66
326,564.79
774,570.36
5,347,201.83
3,344.43
91,840.34
65,896.15
66,195.49
913,766.25
192,043.50
162,021.31
445,361.34
186,435.02
219,642.59
125,534.74
88,484.46
15,550.67
33,768.61
64,544.68
69,305.21
1,195.43
1,770.37
1,334.81
2,620.02
4,417.88
3,385.28
2,683.71
3,826.31
3,405.83
1,286.34
20,949.56
73,883.16
280.76
4,616.63
7,879.93
14,943.23
1002 (6) b1
1002 (6) b2
1002 (6) b3
1002 (6) c1
1002 (6) c2
1002 (6) d1
1002 (6) d2
1002 (4) e1
1002 (4) e2
1002(9)
1002(10)
1002(11)
1002(12)
1002(13)
1003(1) a
1003(3)a
1005 (1)a
1006 (1)
1010(1)
1010(1)b
1012 (1) f4
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1016(1)a
1018(1)
1018(2)
1021(1)a
1027(1)
1032(1)a
1032(1)b
1032(1)c
1035
1043(2) a
1043(2) b
1044(1)
1100(1) h1
1100(1) h2
1100(7)a1
1100(4)d1
1100(4)d2
1100(7)a2
1100(7)a3
3,253.80
2,488.20
4,019.40
765.60
1,531.20
1,531.20
1,531.20
765.60
191.40
8,085.60
15,694.80
1,531.20
1,531.20
9,187.20
43,901.76
23,413.54
28,632.29
23,910.78
9,570.00
18,265.50
4,593.60
45,230.63
1,950.90
1,002.90
2,808.12
11,232.48
6,941.33
38,840.22
24,441.85
38,587.90
140,766.21
96,240.60
13,585.68
6,890.40
42,919.80
32,473.35
61,761.00
181,400.88
9,140.40
269.52
200.58
1,240.20
248.04
14,111.28
4,311.78
420.00
529.00
1,369.00
444.00
555.00
1,870.00
2,090.00
54.00
18.00
57,000.00
5,576.00
3,930.00
3,750.00
18,900.00
146,281.50
16,660.00
218,737.80
149,352.00
26,250.00
13,100.80
5,100.48
135,108.00
6,745.60
26,192.00
12,699.20
23,400.00
3,520.00
144,432.00
74,137.00
26,622.00
200,880.00
244,235.00
19,072.75
7,144.00
98,888.75
115,250.07
391,597.88
821,164.86
1,456.00
44.00
279.00
520.00
62.00
2,604.00
1,080.25
325.38
248.82
401.94
76.56
153.12
153.12
153.12
76.56
19.14
808.56
1,569.48
153.12
153.12
918.72
4,390.18
2,341.35
9,040.50
6,725.25
957.00
1,826.55
459.36
4,523.06
195.09
100.29
280.81
1,123.25
694.13
3,884.02
2,444.18
3,858.79
14,076.62
9,624.06
407.57
689.04
4,291.98
3,247.34
6,176.10
18,140.09
914.04
26.95
20.06
124.02
24.80
1,411.13
431.18
913.81
746.29
1,323.09
293.89
511.68
812.16
862.43
204.77
52.22
15,056.82
5,219.00
1,282.87
1,241.74
6,627.85
44,460.03
9,691.80
58,589.82
41,127.26
8,403.54
7,584.57
2,320.06
42,240.90
2,031.73
6,236.95
3,607.59
8,170.18
2,549.02
42,765.20
23,083.76
15,782.20
81,282.67
79,997.77
7,555.58
3,364.31
33,383.97
34,496.82
105,003.74
233,231.28
2,630.14
77.80
114.17
430.54
76.51
4,141.88
1,330.60
4,912.99
4,012.31
7,113.43
1,580.05
2,751.00
4,366.48
4,636.75
1,100.93
280.76
80,950.98
28,059.28
6,897.19
6,676.06
35,633.77
239,033.47
52,106.69
315,000.41
221,115.29
45,180.54
40,777.42
12,473.50
227,102.58
10,923.32
33,532.14
19,395.72
43,925.91
13,704.48
229,921.44
124,106.80
84,850.89
437,005.50
430,097.43
40,621.58
18,087.75
179,484.50
185,467.57
564,538.72
1,253,937.11
14,140.58
418.27
613.81
2,314.76
411.36
22,268.29
7,153.81
1100(7)b1
1100(7)b2
12,899.39
404.28
15,600.00
380.00
1,289.94
40.43
6,806.86
188.45
36,596.18
1,013.15
1100(8)b
1100(14)
1100(15)
1100(22)
1101(1)a2
1101(1)a3
1101(1)a4
1101(1)a5
1101(1)a8
1101(3)
1101(6)
1102(1)a
1102(1)b
1102(1)c
1103(1)a1
1103(1)a3
1103(1)a4
1201 (4)d
1201(4)e
1208 (2) a1
1209(1)
TOTAL
1,396.80
3,445.20
2,488.20
269.52
8,548.80
200.58
143.94
200.58
401.16
2,406.96
5,616.24
2,786.64
2,664.72
5,329.44
1,672.20
11,367.42
17,639.10
574.20
1,531.20
765.60
7,991.70
552.00
8,556.00
6,188.00
800.00
64,800.00
1,413.00
786.33
743.00
1,017.00
1,950.00
6,012.00
10,060.00
21,790.00
40,800.00
810.00
40,600.00
63,000.00
1,920.00
4,480.00
10,000.00
26,093.00
344.52
248.82
854.88
20.06
14.39
20.06
40.12
240.70
561.62
278.66
266.47
532.94
167.22
1,136.74
1,763.91
57.42
153.12
76.56
799.17
445.30
2,821.00
2,039.37
244.39
16,955.54
373.29
215.86
220.19
333.22
1,050.56
2,785.38
2,999.13
5,648.79
10,662.35
605.39
12,134.30
18,829.09
583.05
1,408.55
2,477.43
7,970.96
1,977,184.52 P
10,122,173.85 P
599,173.06 P
2,854,335.49 P
Total Project Cost = P

Contingencies=
( .5% ) Engineering Overhead Cost =
APPROPRIATION = P
Prepared by:
ROMUALDO T. APALIAS
Engineer II
Checked by:
LOIDA B. PASCUA
Engineer ll
Submitted by:
15,552,866.92
180.13
78,156.02
15,631,203.07
2,394.10
15,166.72
10,964.39
1,313.91
91,159.22
2,006.92
1,160.52
1,183.83
1,791.49
5,648.22
14,975.25
16,124.44
30,369.98
57,324.74
3,254.81
65,238.46
101,232.10
3,134.67
7,572.87
13,319.59
42,854.83
15,552,866.92
ROMEO D. DULAY
Name of Project:
Location:
:
:

Nangalisan, Tuba, Benguet
DETAILED UNIT PRICE ANALYSIS

ITEM
401 (1)
: Metal Railing
Unit of Measurement=
ln.m.
Output=
0.625 ln.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
2
154
307
307
No. of Units
No. of Hours
1
1
154
Unit
Quantity
ln.m.
kgs.
kgs.
gal.
gal.
l.s.
gal.
192.40
124.00
13.00
4
10
1
3
192.40
307.84
307.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Welding Machine
61.95
Sub-Total for 2
Name and Specification
Unit Cost
2. Materials:
50mm (2") dia. GI Pipe
19mm (3/4") Square Bar
Welding Rod
Red Lead Primer
QDE Top Coat
Assorted Sizes Paint Brush
Thinner
216.66
48.60
110.00
400.00
599.00
1000.00
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 61
17%
5%
Name of Project:
Location:
:
:


ITEM
403 (4)
: Structural Steel, furnished, and fabricated - Purlins
kgs.
Output=
61.92 kgs./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
4
4
62
62
62
No. of Units
No. of Hours
1
1
50
Unit
Quantity
kgs.
kgs.
kgs.
kgs.
gal.
kgs.
3,844.20
227.00
111.64
206.60
7
581.44
3,844.20
62.08
62.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Welding Machine
61.95
Sub-Total for 2
Unit Cost
2. Materials:
50x100x1.2mm C-Purlins
Welding Rod
50x50x4.5 Angle Bar -Cleats
50x50x4.5 Angle Bar -End Flashing Support
Red Lead Primer
16mm Round Bar
48.60
110.00
48.60
48.60
400.00
48.60
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 62
17%
5%
Name of Project:
Location:
:
:


ITEM
403 (5)
: Structural Steel, furnished, fabricated, and erected - Truss
kgs.
Output=
17 kgs./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
4
2
206
411
411
No. of Units
No. of Hours
1
1
206
Unit
Quantity
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
gal.
gal.
l.s.
gal.
pc.
pc.
pc.
pc.
kgs.
1,810.98
698.18
4,295.90
183.44
57
350.00
8
20
1
5
36
2
2
64
389
6,998.50
411.68
411.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Welding Machine
61.95
Sub-Total for 2
Unit Cost
2. Materials:
50x50x6mm Angle Bar
50x50x4.5mm Angle Bar
6mm thick Steel Plate
12mm thick Steel Plate
25x25x2mm Angle Bar (for stairs)
Welding Rod
Red Lead Primer
QDE Top Coat
Assorted Sizes Paint Brush
Thinner
16mmx450 A307 Anchor Bolt
Acetylene (Content only)
Oxygene(Content only)
16mm Turnbuckle
12mm dia. Sag Rod
48.60
48.60
48.60
48.60
48.60
110.00
400.00
599.00
1000.00
250.00
43.00
670.00
670.00
650.00
36.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 63
17%
5%
Page 64
Name of Project:
Location:
:
:


ITEM 404 (1) a : Reinforcing Steel
kgs.
Output= 179.5125 kgs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
6
6
415
553
332
No. of Units
No. of Hours
1
1
1
1
83
249
50
Unit
Quantity
kgs.
kgs.
kgs.
kgs.
kgs.
kgs.
28,173.91
33,537.22
7,678.76
12,662.65
17,248.71
993.00
99,301.25
553.17
553.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1-Grade 40

Name and Capacity
Hourly Rate
2. Equipment:
Bar Cutter
Bar Bender
Cargo Truck
219.75
351.50
1,102.00
Sub-Total for 2
Unit Cost
2. Materials:
25mm dia. RSB
20mm dia. RSB
16mm dia. RSB
12mm dia. RSB
10mm dia. RSB
GI Wire #16
38.60
38.60
38.60
38.60
38.60
46.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 65
17%
5%
hours
hours
Amount
11,991.42
69,553.92
26,801.10
108,346.44
Amount
10,834.64
9,509.33
20,343.97
Amount
41,685.38
6,026.40
1,430.00
1,600.00
5,990.00
1,000.00
750.00
P
P
P
P
P
P
57,731.78
186,422.19
31,691.77
10,905.70
229,019.66
1,190.33
Page 66
hours
hours
Amount
4,843.44
14,046.72
10,825.20
29,715.36
Amount
2,971.54
3,072.72
6,044.26
Amount
186,828.12
24,970.00
5,425.70
10,040.57
2,800.00
28,257.98
P
P
P
P
P
P
230,064.39
265,824.01
45,190.08
15,550.70
326,564.79
84.95
Page 67
hours
hours
Amount
16,053.66
93,116.16
35,880.30
145,050.12
Amount
14,505.01
12,761.70
27,266.71
Amount
88,013.63
33,931.55
208,780.74
8,915.18
2,770.20
38,500.00
3,200.00
11,980.00
1,000.00
1,250.00
1,548.00
1,340.00
1,340.00
41,600.00
14,014.77
P
P
P
P
P
P
458,184.07
630,500.90
107,185.15
36,884.30
774,570.36
110.68
Page 68
Page 69
hours
hours
Amount
32,400.27
187,931.52
86,898.42
P
307,230.21
Amount
6,144.60
18,228.26
87,470.78
54,846.54
P
166,690.18
Amount
1,087,512.93
1,294,536.69
296,400.14
488,778.29
665,800.21
45,678.00
P 3,878,706.25
P 4,352,626.64
P 739,946.53
P 254,628.66
P 5,347,201.83
P
53.85
Page 70
Name of Project:
Location:
:
:


ITEM 1001 (1) a : Pipe - 50mm diameter PVC
ln.m.
Output= 6.2625 ln.m./hr.
Quantity=
Duration=
Say
Designation
114.00
18.20
18.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
18
18
18
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
ln.m.
cc
114.00
200.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
50mm PVC Pipe Series 600
Solvent Cement
60.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 71
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (1) a3 : Pipe - 100mm diameter PVC
ln.m.
Quantity=
Duration=
Say
Designation
153.00
24.43
24.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
24
24
24
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
ln.m.
cc
153.00
500.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Solvent Cement
126.67
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 72
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (1) a4 : Pipe - 150mm diameter PVC
ln.m.
Quantity=
Duration=
Say
Designation
42.00
6.71
6.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
6
6
6
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
ln.m.
cc
42.00
200.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Solvent Cement
1,200.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 73
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (1) b1 : Pipe - 150mm diameter Concrete Pipe
ln.m.
Quantity=
Duration=
Say
Designation
95.60
50.00
50.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
50
50
50
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
ln.m.
bags
cu.m.
95.60
4.00
1.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
150mm Concrete Pipe
40kg Portland Cement
Fine Sand
410.00
245.00
910.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 74
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) a1 : Fittings- 63mm diameter PVC 45deg. Elbow
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
12.00
2.00
2.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
2
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
12.00
200.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
63mm 45deg. PVC elbow
Solvent Cement
21.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 75
17%
5%
Name of Project:
Location:
:
:


pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
12.00
2.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
2
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
12.00
200.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
110mm 45 deg. PVC elbow
Solvent Cement
60.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 76
17%
5%
Name of Project:
Location:
:
:


pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
4.00
0.57
1.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
1
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
4.00
200.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
150mm 45deg. PVC elbow
Solvent Cement
144.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 77
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) b1 : Fittings- 63mm diameter PVC 90deg. Elbow
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
30.00
5.00
5.00
No. of Person
No. of Hours
Hourly Rate
1
2
5
5
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
30.00
200.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Solvent Cement
26.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 78
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) b3 : Fittings- 110mm diameter PVC 90deg. Elbow
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
24.00
4.00
4.00
No. of Person
No. of Hours
Hourly Rate
1
2
4
4
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
24.00
300.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Solvent Cement
96.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 79
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) c3 : Fittings- 110mm diameter PVC Cleanout with Plug
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
19.00
3.00
3.00
No. of Person
No. of Hours
Hourly Rate
1
2
3
3
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
19.00
200.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
110mm diameter PVC Cleanout with Plug
Solvent Cement
96.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 80
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) c4 : Fittings- 150mm diameter PVC Cleanout with Plug
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
4.00
0.57
1.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
1
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
19.00
100.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
150mm diameter PVC Cleanout with Plug
Solvent Cement
96.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 81
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (1) e1 : Fittings- 63mm diameter P-Trap
pcs.
Output=
7 pcs./hr.
Quantity=
Duration=
Say
Designation
19.00
3.00
3.00
No. of Person
No. of Hours
Hourly Rate
1
2
3
3
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
19.00
300.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
63mm 90 deg. PVC P-trap
Solvent Cement
107.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 82
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (2) i1 : Fittings- PVC 110mm dia. x 63mm dia. (2" x 2") Reducer - Sanitary Tee
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
17.00
2.50
No. of Person
No. of Hours
Hourly Rate
1
2
2.50
2.50
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
cc
17.00
500.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
(2" x 2") Reducer - Sanitary Tee
Solvent Cement
88.00
1.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 83
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (2) j2 : Fittings- PVC 110mm dia. x 63mm dia. (4" x 2") Reducer - Sanitary Wye
pcs.
Output=
7 pcs./hr.
Designation
Quantity=
Duration=
Say
2.00
0.29
2.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
2
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
2.00
88.00
cc
300.00
1.50
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Fittings- PVC 110mm dia. x 63mm dia. (4" x 2") Reducer
- Sanitary Wye
Solvent Cement
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 84
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (6) b : Catch Basin - CHB
each
Output=
Quantity=
Duration=
Say
Designation
8.00
24.00
No. of Person
No. of Hours
Hourly Rate
1
2
24
24
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
each
8.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
700x700x600 CHB Catch Basin
1,500.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 85
17%
5%
Name of Project:
Location:
:
:


ITEM 1001 (8) : Three Chamber Septic Vault
unit
Output=
Quantity=
Duration=
Say
Designation
1.00
24.00
No. of Person
No. of Hours
Hourly Rate
1
2
4
24
48
48
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
unit
1.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
42,878.52
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 86
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (4) e3 : Polyprophylene Random Copolymer (PPR-C) Coupling- 25mm PN10
pcs.
Output=
3.40 pc./hr.
Designation
Quantity=
Duration=
Say
2.00
0.59
1.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
1
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
2.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Coupling - 25mm PN10
9.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 87
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (5) a1 : Polyprophylene Random Copolymer (PPR-C) Pipes - 20mm PN10
pcs.
Output=
3.40 pc./hr.
Designation
Quantity=
Duration=
Say
12.00
3.60
No. of Person
No. of Hours
Hourly Rate
1
2
3.60
3.60
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
12.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
PPR Pipes - 20mmx3.00m PN10
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 88
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (5) b1 : Polyprophylene Random Copolymer (PPR-C) Pipes - 25mm PN10
pcs.
Output=
3.40 pc./hr.
Designation
Quantity=
Duration=
Say
14.00
4.20
No. of Person
No. of Hours
Hourly Rate
1
2
4.20
4.20
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
14.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
395.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 89
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (5) c1 : Polyprophylene Random Copolymer (PPR-C) Pipes - 32mm PN10
pcs.
Output=
1.72 pc./hr.
Designation
Quantity=
Duration=
Say
18.00
10.47
10.00
No. of Person
No. of Hours
Hourly Rate
1
2
10
10
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
18.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
558.80
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 90
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (6) b1 : Polyprophylene Random Copolymer (PPR-C) (Elbow, 1/8 Bend (90deg.)- 20mm PN10
pcs.
Quantity=
Output=
1.72 pc./hr.
Duration=
Say
Designation
30.00
17.44
17.00
No. of Person
No. of Hours
Hourly Rate
1
2
17
17
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
30.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
(PPR-C) (Elbow, 1/8 Bend (45 deg.)- 20mm PN10
14.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 91
17%
5%
Name of Project:
Location:
:
:


pcs.
Quantity=
Output=
1.72 pc./hr.
Duration=
Say
Designation
23.00
13.37
13.00
No. of Person
No. of Hours
Hourly Rate
1
2
13
13
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
23.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
23.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 92
17%
5%
Name of Project:
Location:
:
:


pcs.
Quantity=
Output=
1.72 pc./hr.
Duration=
Say
Designation
37.00
21.51
21.00
No. of Person
No. of Hours
Hourly Rate
1
2
21
21
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
37.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
37.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 93
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (6) c1 : Polyprophylene Random Copolymer (PPR-C) Tee -20mm PN10
pcs.
Output=
3.44 pc./hr.
Designation
Quantity=
Duration=
Say
12.00
3.49
3.00
No. of Person
No. of Hours
Hourly Rate
1
2
4
4
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
12.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
PPR Tee -20mm PN10
37.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 94
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (6) c2 : Polyprophylene Random Copolymer (PPR-C) Tee -25mm PN10
pcs.
Output=
3.44 pc./hr.
Designation
Quantity=
Duration=
Say
15.00
4.36
4.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
15.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
PPR Tee -25mm PN10
37.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 95
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (6) d1 : Polyprophylene Random Copolymer (PPR-C) Female Threaded Tee -20mm PN10
pcs.
Quantity=
Output=
3.44 pc./hr.
Duration=
Say
Designation
22.00
6.40
6.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
22.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Female Threaded Tee -20mm PN10
85.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 96
17%
5%
Name of Project:
Location:
:
:


ITEM 1002 (6) d2 : Polyprophylene Random Copolymer (PPR-C) Female Threaded Tee -25mm PN10
pcs.
Quantity=
Output=
3.44 pc./hr.
Duration=
Say
Designation
22.00
6.40
8.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
22.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Female Threaded Tee -25mm PN10
95.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 97
17%
5%
Name of Project:
Location:
:
:


pcs.
Output=
3.40 pc./hr.
Designation
Quantity=
Duration=
Say
9.00
2.65
4.00
No. of Person
No. of Hours
Hourly Rate
1
2
4
4
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
6.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
9.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 98
17%
5%
Name of Project:
Location:
:
:


pcs.
Output=
3.40 pc./hr.
Designation
Quantity=
Duration=
Say
2.00
0.59
1.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
1
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
2.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
9.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 99
17%
5%
Name of Project:
Location:
:
:


ITEM
1002(9) : Water Closet

set
Output=
0.25 pc./hr.
Quantity=
Duration=
Say
Designation
15.00
60.00
No. of Person
No. of Hours
Hourly Rate
1
1
60
60
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sets
15.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Water Closet 1.6gpf with accessories
3,800.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 100
17%
5%
Name of Project:
Location:
:
:


ITEM 1002(10) : Faucet, Plain Bibb, Brass 1/2"
pcs.
Output=
0.50 pc./hr.
Quantity=
Duration=
Say
Designation
41.00
82.00
82.00
No. of Person
No. of Hours
Hourly Rate
1
2
82
82
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
41.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Brass Faucet 1/2" diameter
136.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 101
17%
5%
Name of Project:
Location:
:
:


ITEM
1002(11) : Water Closet Flange

pcs.
Output=
2.00 pc./hr.
Quantity=
Duration=
Say
Designation
15.00
7.50
8.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
15.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Water Closet Flange
262.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 102
17%
5%
Name of Project:
Location:
:
:


ITEM 1002(12) : Tissue Holder
pcs.
Output=
2.00 pc./hr.
Quantity=
Duration=
Say
Designation
15.00
7.50
8.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
15.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Ceramic Tissue Holder
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 103
17%
5%
Name of Project:
Location:
:
:


ITEM 1002(13) : Concrete Counter Sink
pc.
Output=
0.13 pc./hr.
Quantity=
Duration=
Say
Designation
6.00
48.00
48.00
No. of Person
No. of Hours
Hourly Rate
1
2
48
48
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
6.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Concrete counter sink with Lever Type Faucet and
Stainless Drain
3,150.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 104
17%
5%
Name of Project:
Location:
:
:


ITEM 1003(3)a : Blackboard
sq.m.
Output= 0.6375 sq.m/hr.
Quantity=
Duration=
Say
Designation
51.84
81.32
81.00
No. of Person
No. of Hours
Hourly Rate
1
4
65
81
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
bd.ft.
pc.
kg.
kg.
kg.
330.00
18.00
1
6
1
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Good Lumber, Sun Dried
1/4"thick Lawanit
Finishing Nails
Common Wire Nails
Concrete Nails
35.00
280.00
70.00
50.00
90.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 105
17%
5%
Name of Project:
Location:
:
:


ITEM 1201 (4)d : Valves and Fittings
pcs.
Output=
2.00 pc./hr.
Quantity=
Duration=
Say
Designation
6.00
3.00
3.00
No. of Person
No. of Hours
Hourly Rate
1
2
3
3
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
6.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
3/4" Gate Valve
320.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 106
17%
5%
Name of Project:
Location:
:
:


ITEM 1201(4)e : Floor Drain
pcs.
Output=
2.00 pc./hr.
Quantity=
Duration=
Say
Designation
16.00
8.00
8.00
No. of Person
No. of Hours
Hourly Rate
1
2
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
16.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
4x4" Stainless Steel Floor Drain
280.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 107
17%
5%
Name of Project:
Location:
:
:


ITEM 1208 (2) a1 : Stainless Steel Railings
set
Output=
0.50 pc./hr.
Quantity=
Duration=
Say
Designation
2.00
4.00
4.00
No. of Person
No. of Hours
Hourly Rate
1
2
4
4
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
set
2.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
1 1/2" Stainless Steel Grab Rail
5,000.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 108
17%
5%
Name of Project:
Location:
:
:


ITEM 1012 (1) f4 : Glass and Glazzing
sq.m.
Output=
Quantity=
Duration=
Say
Designation
5.28
24.00
24.00
No. of Person
No. of Hours
Hourly Rate
1
2
24
24
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sq.m.
5.28
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
3mm thick mirror with aluminum frame
( 6sets .55x1.60m)
966.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 109
17%
5%
hours
hours
Amount
1,406.16
2,039.04
1,571.40
5,016.60
Amount
501.66
501.66
Amount
6,840.00
300.00
P
P
P
P
P
P
7,140.00
12,658.26
2,151.90
740.51
15,550.67
136.41
Page 110
hours
hours
Amount
1,874.88
2,718.72
2,095.20
6,688.80
Amount
668.88
668.88
Amount
19,380.00
750.00
P
P
P
P
P
P
20,130.00
27,487.68
4,672.91
1,608.03
33,768.61
220.71
Page 111
hours
hours
Amount
468.72
679.68
523.80
1,672.20
Amount
167.22
167.22
Amount
50,400.00
300.00
P
P
P
P
P
P
50,700.00
52,539.42
8,931.70
3,073.56
64,544.68
1,536.78
Page 112
hours
hours
Amount
3,906.00
5,664.00
4,365.00
13,935.00
Amount
1,393.50
1,393.50
Amount
39,196.00
980.00
910.00
P
P
P
P
P
P
41,086.00
56,414.50
9,590.47
3,300.25
69,305.21
724.95
Page 113
hours
hours
Amount
156.24
226.56
382.80
Amount
38.28
38.28
Amount
252.00
300.00
P
P
P
P
P
P
552.00
973.08
165.42
56.93
1,195.43
99.62
Page 114
hours
hours
Amount
156.24
226.56
382.80
Amount
38.28
38.28
Amount
720.00
300.00
P
P
P
P
P
P
1,020.00
1,441.08
244.98
84.30
1,770.37
147.53
Page 115
hours
hours
Amount
78.12
113.28
191.40
Amount
19.14
19.14
Amount
576.00
300.00
P
P
P
P
P
P
876.00
1,086.54
184.71
63.56
1,334.81
333.70
Page 116
hours
hours
Amount
390.60
566.40
957.00
Amount
95.70
95.70
Amount
780.00
300.00
P
P
P
P
P
P
1,080.00
2,132.70
362.56
124.76
2,620.02
87.33
Page 117
hours
hours
Amount
312.48
453.12
765.60
Amount
76.56
76.56
Amount
2,304.00
450.00
P
P
P
P
P
P
2,754.00
3,596.16
611.35
210.38
4,417.88
184.08
Page 118
hours
hours
Amount
234.36
339.84
574.20
Amount
57.42
57.42
Amount
1,824.00
300.00
P
P
P
P
P
P
2,124.00
2,755.62
468.46
161.20
3,385.28
178.17
Page 119
hours
hours
Amount
78.12
113.28
191.40
Amount
19.14
19.14
Amount
1,824.00
150.00
P
P
P
P
P
P
1,974.00
2,184.54
371.37
127.80
2,683.71
670.93
Page 120
hours
hours
Amount
234.36
339.84
574.20
Amount
57.42
57.42
Amount
2,033.00
450.00
P
P
P
P
P
P
2,483.00
3,114.62
529.49
182.21
3,826.31
201.38
Page 121
hours
hours
Amount
195.30
283.20
478.50
Amount
47.85
47.85
Amount
1,496.00
750.00
P
P
P
P
P
P
2,246.00
2,772.35
471.30
162.18
3,405.83
200.34
Page 122
hours
hours
Amount
156.24
226.56
382.80
Amount
38.28
38.28
Amount
176.00
450.00
P
P
P
P
P
P
626.00
1,047.08
178.00
61.25
1,286.34
643.17
Page 123
hours
hours
Amount
1,874.88
2,718.72
4,593.60
Amount
459.36
459.36
Amount
12,000.00
P
P
P
P
P
P
12,000.00
17,052.96
2,899.00
997.60
20,949.56
2,618.70
Page 124
hours
hours
Amount
1,874.88
5,437.44
8,380.80
P
15,693.12
Amount
1,569.31
1,569.31
Amount
42,878.52
P
P
P
P
P
P
42,878.52
60,140.95
10,223.96
3,518.25
73,883.16
73,883.16
Page 125
hours
hours
Amount
78.12
113.28
P
191.40
Amount
19.14
19.14
Amount
18.00
P
P
P
P
P
P
18.00
228.54
38.85
13.37
280.76
140.38
Page 126
hours
hours
Amount
281.23
407.81
P
689.04
Amount
68.90
68.90
Amount
3,000.00
P
P
P
P
P
P
3,000.00
3,757.94
638.85
219.84
4,616.63
384.72
Page 127
hours
hours
Amount
328.10
475.78
P
803.88
Amount
80.39
80.39
Amount
5,530.00
P
P
P
P
P
P
5,530.00
6,414.27
1,090.43
375.23
7,879.93
562.85
Page 128
hours
hours
Amount
781.20
1,132.80
P
1,914.00
Amount
191.40
191.40
Amount
10,058.40
P
P
P
P
P
P
10,058.40
12,163.80
2,067.85
711.58
14,943.23
830.18
Page 129
hours
hours
Amount
1,328.04
1,925.76
P
3,253.80
Amount
325.38
325.38
Amount
420.00
P
P
P
P
P
P
420.00
3,999.18
679.86
233.95
4,912.99
163.77
Page 130
hours
hours
Amount
1,015.56
1,472.64
P
2,488.20
Amount
248.82
248.82
Amount
529.00
P
P
P
P
P
P
529.00
3,266.02
555.22
191.06
4,012.31
174.45
Page 131
hours
hours
Amount
1,640.52
2,378.88
P
4,019.40
Amount
401.94
401.94
Amount
1,369.00
P
P
P
P
P
P
1,369.00
5,790.34
984.36
338.73
7,113.43
192.25
Page 132
hours
hours
Amount
312.48
453.12
P
765.60
Amount
76.56
76.56
Amount
444.00
P
P
P
P
P
P
444.00
1,286.16
218.65
75.24
1,580.05
131.67
Page 133
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
555.00
P
P
P
P
P
P
555.00
2,239.32
380.68
131.00
2,751.00
183.40
Page 134
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
1,870.00
P
P
P
P
P
P
1,870.00
3,554.32
604.23
207.93
4,366.48
198.48
Page 135
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
2,090.00
P
P
P
P
P
P
2,090.00
3,774.32
641.63
220.80
4,636.75
210.76
Page 136
hours
hours
Amount
312.48
453.12
P
765.60
Amount
76.56
76.56
Amount
54.00
P
P
P
P
P
P
54.00
896.16
152.35
52.43
1,100.93
122.33
Page 137
hours
hours
Amount
78.12
113.28
P
191.40
Amount
19.14
19.14
Amount
18.00
P
P
P
P
P
P
18.00
228.54
38.85
13.37
280.76
140.38
Page 138
hours
hours
Amount
4,687.20
3,398.40
P
8,085.60
Amount
808.56
808.56
Amount
57,000.00
P
P
P
P
P
P
57,000.00
65,894.16
11,202.01
3,854.81
80,950.98
5,396.73
Page 139
hours
hours
Amount
6,405.84
9,288.96
P
15,694.80
Amount
1,569.48
1,569.48
Amount
5,576.00
P
P
P
P
P
P
5,576.00
22,840.28
3,882.85
1,336.16
28,059.28
684.37
Page 140
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
3,930.00
P
P
P
P
P
P
3,930.00
5,614.32
954.43
328.44
6,897.19
459.81
Page 141
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
3,750.00
P
P
P
P
P
P
3,750.00
5,434.32
923.83
317.91
6,676.06
445.07
Page 142
hours
hours
Amount
3,749.76
5,437.44
P
9,187.20
Amount
918.72
918.72
Amount
18,900.00
P
P
P
P
P
P
18,900.00
29,005.92
4,931.01
1,696.85
35,633.77
5,938.96
Page 143
hours
hours
Amount
5,062.18
18,351.36
P
23,413.54
Amount
2,341.35
2,341.35
Amount
11,550.00
5,040.00
70.00
300.00
90.00
P
P
P
P
P
P
16,660.00
42,414.89
7,210.53
2,481.27
52,106.69
1,005.14
Page 144
hours
hours
Amount
234.36
339.84
P
574.20
Amount
57.42
57.42
Amount
1,920.00
P
P
P
P
P
P
1,920.00
2,551.62
433.78
149.27
3,134.67
522.44
Page 145
hours
hours
Amount
624.96
906.24
P
1,531.20
Amount
153.12
153.12
Amount
4,480.00
P
P
P
P
P
P
4,480.00
6,164.32
1,047.93
360.61
7,572.87
473.30
Page 146
hours
hours
Amount
312.48
453.12
P
765.60
Amount
76.56
76.56
Amount
10,000.00
P
P
P
P
P
P
10,000.00
10,842.16
1,843.17
634.27
13,319.59
6,659.80
Page 147
hours
hours
Amount
1,874.88
2,718.72
P
4,593.60
Amount
459.36
459.36
Amount
5,100.48
P
P
P
P
P
P
5,100.48
10,153.44
1,726.08
593.98
12,473.50
2,361.51
Page 148
Name of Project:
Location:


ITEM
B.4(10) : Miscellaneous survey and staking

l.s.
Output=
-
Quantity=
Duration=
Say
Designation
1.00
12.00
12.00
No. of Person
No. of Hours
Hourly Rate
2
2
12
12
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
bd.ft.
kgs.
140.00
3.00
1. Labor:
Skilled
Unskilled
71.69
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
2x4 Good Lumber
Assorted Common Nails
35.00
50.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 149
17%
5%
Name of Project:
Location:


ITEM
B.5
: Project Billboard / Signboard
l.s.
Output=
Quantity=
Duration=
Say
Designation
1.00
57.88
57.00
No. of Person
No. of Hours
Hourly Rate
1
1
57
57
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sq.ft.
bd.ft.
kg.
pcs.
64
54
2
2
30.00
25.00
65.00
595.00
sq.ft.
bd.ft.
kg.
pcs.
64
54
2
2
30.00
25.00
65.00
595.00
1. Labor:
Skilled
Unskilled
71.69
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
A.
B.
For DPWH Standard Billboard:

Computer generated tarpaulin signs
Coco Lumber
Common Nails Assorted
1/2" Ordinary Plywood
For COA Standard Billboard:
Computer generated tarpaulin signs
Coco Lumber
1/2" Ordinary Plywood
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 150
17%
5%
Name of Project:
Location:


ITEM
B.7
: Occupational Safety and Health Program
month
Output=
Quantity=
Duration=
Designation
6.00
No. of Person
No. of Hours
Hourly Rate
2
2
4
180
8
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sq.m.
bd.ft.
kg.
lot
298
222
5
1
30.00
50.00
50.00
1,000.00
set
pcs
pcs
pcs
pcs
pcs
pcs
1
15
15
5
15
15
15
2,000.00
750.00
150.00
600.00
100.00
250.00
50.00
1. Labor:
Safety Officer
Skilled
Unskilled
78.12
71.69
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
A.
B.
Temporary Facility (Perimeter Board up)

Corrugated Metal Sheet
Rough Lumber
Safety Warning Signs
Personal Protective Equipment (PPE)
Medical Kit
Safety Shoes
Hard Hat
Safety Harness
Reflectoriced Vest
Boots
Safety Gogles
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 151
17%
5%
Name of Project:
Location:


ITEM
B.9
: Mobilization / Demobilization
l.s.
Output=
Quantity=
Duration=
Say
Designation
1.00
-
No. of Person
No. of Hours
Hourly Rate
No. of Units
No. of Hours
Hourly Rate
Quantity
Unit Cost
1. Labor:
Sub-Total for 1
Name and Capacity
2. Equipment:
1% of Total Direct Cost
Sub-Total for 2
Unit
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 152
17%
5%
Name of Project:
Location:


ITEM
B.13
: Additional Geotechnical Investigation
l.s.
Output=
Quantity=
Duration=
Say
Designation
1.00
-
No. of Person
No. of Hours
Hourly Rate
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
Soil Testing
l.s.
1.00
1. Labor:
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
142,000.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 153
17%
5%
Name of Project:
Location:


ITEM
801(1) : Removal of Actual Structures/Obstruction

l.s.
Output=
Designation
Quantity=
Duration=
Say
1.00
8.00
8.00
No. of Person
No. of Hours
Hourly Rate
1
1
4
8
8
8
No. of Units
No. of Hours
Hourly Rate
Quantity
Unit Cost
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
Unit
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 154
17%
5%
Name of Project:
Location:


ITEM 803 (1) a : Structure Excavation
cu.m.
Output=
30 cu.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
6
21
21
21
No. of Units
No. of Hours
1
1
1.00
21
21
Unit
Quantity
630.04
21.00
21.00
Hourly Rate
1. Labor:
Foreman
Skilled (Equipment Operator)
Skilled (Mason)
78.12
65.07
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Backhoe (1.04 cu.m. Capacity)
Dumptruck (10 cu.m. Capacity)
1,537.00
1,420.00
Sub-Total for 2
Unit Cost
2. Materials:
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 155
17%
5%
Name of Project:
Location:


ITEM
803 (3) : Foundation Fill (Gravel Bedding)

cu.m.
Output=
1.02 cu.m./hr.
Quantity=
Duration=
Say
Designation
33.00
32.35
32.00
No. of Person
No. of Hours
Hourly Rate
1
1
6
16
32
32
No. of Units
No. of Hours
Hourly Rate
Unit Cost
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
Unit
Quantity
3/4 Gravel
cu.m.
33.00
2. Materials:
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 156
17%
5%
Name of Project:
Location:


ITEM 804 (1) b : Embankment (From Borrow)
cu.m.
Output=
6.225 cu.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
6
42
42
83
No. of Units
No. of Hours
1
1
42
Unit
Quantity
cu.m.
80.65
520.21
83.57
83.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Plate Compactor
123.00
Sub-Total for 2
Unit Cost
2. Materials:
Additional Common Borrow
200.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 157
17%
5%
Name of Project:
Location:


ITEM
900(a) : Reinforced Concrete (Footing)

cu.m.
Output=
2.25 cu.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
6
65
65
65
No. of Units
No. of Hours
1
1
22
Unit
Quantity
Ready Mix Concrete 4000 PSI @ 14 Days
cu.m.
146.52
146.52
65.12
65.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Concrete Vibrator
545.00
Sub-Total for 2
Unit Cost
2. Materials:
4,800.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 158
17%
5%
Name of Project:
Location:


ITEM
900(b) : Reinforced Concrete (Columns)

cu.m.
Output= 0.3575 cu.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
6
38
76
76
No. of Units
No. of Hours
1
1
38
Unit
Quantity
bags
cu.m.
cu.m.
245.16
13.62
27.24
27.24
76.20
76.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
One Bager Mixer
172.00
Sub-Total for 2
Unit Cost
2. Materials:
40 Kgs. Portland Cement
Crashed Gravel (Sand)
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 159
17%
5%
Name of Project:
Location:


ITEM 900 ( c ) : Reinforced Concrete (Foundation Beams to Ground Floor Level)
cu.m.
Output=
2.49 cu.m./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
6
11
11
11
No. of Units
No. of Hours
1
1
12
Unit
Quantity
bags
cu.m.
cu.m.
265.00
14.69
29.37
29.37
11.80
11.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
One Bager Mixer
172.00
Sub-Total for 2
Unit Cost
2. Materials:
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 160
17%
5%
Name of Project:
Location:


ITEM 900 ( d ) : Reinforced Concrete (Second Floor Beams to Roof Beams)
cu.m.
Output=
2.49 cu.m./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
4
6
32
32
32
No. of Units
No. of Hours
1
1
32
Unit
Quantity
bags
cu.m.
cu.m.
718.00
39.84
79.68
79.68
32.00
32.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
One Bager Mixer
172.00
Sub-Total for 2
Unit Cost
2. Materials:
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 161
17%
5%
Name of Project:
Location:


ITEM
900 (e) : Reinforced Concrete (Concrete Slab on grade)

cu.m.
Output=
2.363 cu.m./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
8
15
15
15
No. of Units
No. of Hours
1
1
1
15
15
Unit
Quantity
bags
cu.m.
cu.m.
271.00
18.02
36.03
36.03
15.25
15.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Concrete Vibrator
One Bager Mixer
123.00
172.00
Sub-Total for 2
Unit Cost
2. Materials:
Fine Aggregate
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 162
17%
5%
Name of Project:
Location:


ITEM
900 (f) : Reinforced Concrete (Concrete Slabs @ Second Floor and Third Floor )
cu.m.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
6
73
73
73
No. of Units
No. of Hours
1
1
1
18
37
Unit
Quantity
bags
cu.m.
cu.m.
262.00
17.43
34.86
34.86
73.19
73.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Concrete Vibrator
One Bager Mixer
123.00
172.00
Sub-Total for 2
Unit Cost
2. Materials:
Fine Aggregate
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 163
17%
5%
Name of Project:
Location:


ITEM 900 ( g ) : Reinforced Concrete (Concrete Stairs, Ramp and Sunbreaker)
cu.m.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
6
38
38
38
No. of Units
No. of Hours
1
1
1
38
38
Unit
Quantity
bags
cu.m.
cu.m.
151.00
9.14
18.28
18.28
38.38
38.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Concrete Vibrator
One Bager Mixer
123.00
172.00
Sub-Total for 2
Unit Cost
2. Materials:
Fine Aggregate
3/4 Gravel
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 164
17%
5%
Name of Project:
Location:


ITEM
902
: Lean Concrete
cu.m.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
4
22
43
43
No. of Units
No. of Hours
32
Unit
Quantity
bags
cu.m.
cu.m.
114.00
11.00
7.00
20.65
43.36
43.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
One Bager Mixer
172.00
Sub-Total for 2
Unit Cost
2. Materials:
Fine Aggregate
3/4 Gravel
mix: 1:12:14 (cement:gravel:sand)
261.00
1,269.00
1,244.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 165
17%
5%
Name of Project:
Location:


ITEM 1003(1) a : Ceiling (4.5mm Fiber Cement Board)
sq.m.
Output=
5.1
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
4
112
112
56
No. of Units
No. of Hours
140
Unit
Quantity
pcs.
pcs.
288
28,770
716.00
140.39
140.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
10% of Labor Cost
4,390.18
Sub-Total for 2
Unit Cost
2. Materials:
4.5mm thick Fiber Cement Board
1" Metal Black Screw
433.00
0.75
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 166
17%
5%
Name of Project:
Location:


ITEM 1005 (1)a : Residential Casement
sq.m.
Output=
0.72 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
1
82
165
82
No. of Units
No. of Hours
148
Unit
Quantity
sq.m.
sq.m.
108.00
10.52
118.52
164.61
164.00
Hourly Rate
1. Labor:
Foreman
Skilled (Welder)
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Welding Machine
61.25
Sub-Total for 2
Unit Cost
2. Materials:
Steel Casement Window (36)
Steel Awning Window (6)
note: complete accessories and glass
1,850.00
1,800.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 167
17%
5%
Name of Project:
Location:


ITEM 1006 (1) : Hollow Steel Doors
sq.m.
Output=
0.384 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
2
61
122
61
No. of Units
No. of Hours
110
Unit
Quantity
sq.m.
sq.m.
sq.m.
34.02
10.08
2.94
47.04
122.50
122.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Welding Machine
61.25
Sub-Total for 2
Unit Cost
2. Materials:
.90x2.10 Steel Hollow Steel Door with Steel Jamb (18)
3,175.00
3,175.00
3,175.00
note: complete set (with hinges,barrel bolt, dead bolt,door knob and paint
finished)
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 168
17%
5%
Name of Project:
Location:


ITEM
1010(1) : Wooden Doors - Frames (Jambs, Sills, Head, Transoms and Mullions)
set
Output= 0.9375 sq.m./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
50
50
No. of Units
No. of Hours
50
Unit
Quantity
set
set
set
pairs
2
13
15
30
47.04
50.18
50.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
957.00
Sub-Total for 2
Unit Cost
2. Materials:
.90x2.10 Hollow Core Flush Type Door Jamb (D-2)
.70x1.20 Louvered Door(D-4)
Door Knobs
Door Higne (Loose Pine)
900.00
900.00
350.00
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 169
17%
5%
Name of Project:
Location:


ITEM 1010(1)b : Wooden Doors - Flush
sq.m.
Output=
0.625 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
2
2
75
75
No. of Units
No. of Hours
75
Unit
Quantity
sq.m.
sq.m.
set
3.78
10.94
2
47.04
75.26
75.00
Hourly Rate
1. Labor:
Skilled
Unskilled
78.12
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
1,826.55
Sub-Total for 2
Unit Cost
2. Materials:
.90x2.10 Hollow Core Flush Type Door (D-2)
.70x1.20 Louvered Door (D-4)
.30x.80 Stainless Kickplate
890.00
890.00
500.00
note: doors with complete hardware accessories(hinge and

door knobs)
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 170
17%
5%
Name of Project:
Location:


ITEM
1013(1) : Corrugated Metal Roofing - Prepainted Long Span

sq.m
Output=
4.15 sq.m./hr.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
4
2
97
129
97
No. of Units
No. of Hours
129
Unit
Quantity
sq.m
pcs.
pcs.
535.68
1,188.00
10
535.68
129.08
129.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
4,523.06
Sub-Total for 2
Unit Cost
2. Materials:
Gauge 26 Pre-painted Corrugated Metal Sheet(Long Span)
2"Self Drilling Screw (Tekscrew)

Roof Sealant
250.00
1.00
115.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 171
17%
5%
Name of Project:
Location:


ITEM 1013(2)a : Fabricated Metal Roofing Accessory -Ridge Roll
ln.m.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
1
2
2
7
7
7
No. of Units
No. of Hours
Unit
Quantity
ln.m.
pcs.
pcs.
37.20
496.00
10
37.20
7.00
7.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
195.09
Sub-Total for 2
Unit Cost
2. Materials:
Gauge 24 Pre-painted Ridge Roll
2"Self Drilling Screw (Tekscrew)
Roof Sealant
168.00
1.00
115.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 172
17%
5%
Name of Project:
Location:


ITEM 1013(2) b : Fabricated Metal Roofing Accessory -Flashings
ln.m.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
2
2
5
5
No. of Units
No. of Hours
Unit
Quantity
ln.m.
pcs.
lts.
lts.
28.80
200.00
2
1
28.80
5.42
5.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
100.29
Sub-Total for 2
Unit Cost
2. Materials:
Gauge 24 Pre-painted Gutter (2.44m)
1/8x1"Blind Revits
Marine Epoxy
Repaint
890.00
1.00
180.00
180.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 173
17%
5%
Name of Project:
Location:


ITEM 1013(2)c : Fabricated Metal Roofing Accessory - Gutters
ln.m.
Designation
Quantity=
Duration=
Say
No. of Person
No. of Hours
2
2
14
14
No. of Units
No. of Hours
14
Unit
Quantity
ln.m.
pcs.
74.40
200.00
74.40
14.00
14.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
280.81
Sub-Total for 2
Unit Cost
2. Materials:
Gauge 24 Pre-painted End Flassing(2.44m)
1/8x1"Blind Revits
168.00
1.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 174
17%
5%
Name of Project:
Location:


ITEM
1013(3) : Roof Ventilators

each
Output=
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
2
2
56
56
No. of Units
No. of Hours
56
Unit
Quantity
each
18.00
19.00
56.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
1,123.25
Sub-Total for 2
Unit Cost
2. Materials:
300x1175mm Roof Ventilators
1,300.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 175
17%
5%
Name of Project:
Location:


ITEM 1016(1)a : Waterproofing-Cement Base
sq.m.
Output=
1.25 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
2
1
44
44
No. of Units
No. of Hours
44
Unit
Quantity
gal
pcs.
3.00
4.00
55.29
44.23
44.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
694.13
Sub-Total for 2
Unit Cost
2. Materials:
Cement Base Waterproof
4"Paint Brush
1,100.00
55.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 176
17%
5%
Name of Project:
Location:


ITEM
1018(1) : Glazed Tiles and Trims

sq.m.
Output=
1.12 sq.m./hr.
Quantity=
Duration=
Say
Designation
169.92
151.71
151.00
No. of Person
No. of Hours
Hourly Rate
4
2
113
151
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sq.m.
169.92
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Minor Tools-10% of Labor Cost
Sub-Total for 2
2. Materials:
200x200mm Glazed Wall Tiles
850.00
note: with tile trim, adhesive and tile grout and cement base
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 177
17%
5%
Name of Project:
Location:


ITEM
1018(2) : Unglazed Tiles - Vitrified Floor Tile

sq.m.
Output=
1.12 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
4
2
78
78
No. of Units
No. of Hours
78
Unit
Quantity
sq.m.
87.22
87.22
77.88
77.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
2,444.18
Sub-Total for 2
Unit Cost
2. Materials:
200x200mm Unglazed Vitrified Tiles
850.00
note: with tile trim, adhesive and tile grout and cement base
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 178
17%
5%
Name of Project:
Location:


ITEM 1021(1)a : Cement Floor Finish
sq.m.
Output=
8.33 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
4
3
108
108
No. of Units
No. of Hours
108
Unit
Quantity
bags
102.00
899.10
107.94
107.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
40kg.Portland Cement
(4mm thick plain cement finish)
261.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 179
17%
5%
Name of Project:
Location:


ITEM
1027(1) : Cement Plaster Finish

sq.m.
Output=
9.5 sq.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
6
4
299
224
No. of Units
No. of Hours
299
Unit
Quantity
bags
cu.m.
546.00
46.00
2,843.70
299.34
299.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
14,076.62
Sub-Total for 2
Unit Cost
2. Materials:
40 kg. Cement
Fine sand
note:(16mm thick plaster average)
261.00
1,269.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 180
17%
5%
Name of Project:
Location:


ITEM
1032(1)a : Painting Works - Masonry and Fiber Cement Painting

sq.m.
Designation
Quantity=
Duration=
Say
3,192.27
254.41
254.00
No. of Person
No. of Hours
Hourly Rate
1
6
127
254
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
gal.
gal.
gal.
ls.
lts.
ls.
ls.
gal.
pcs.
gal.
107.00
213.00
107.00
1.00
71.00
1.00
1.00
10.00
10.00
27.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Flat Wall Primer - 1 coat
Semi-Gloss Latex - 2 coats
Penetrating Sealer
Tinting Color (latex)
Putty Filler
Paint Brush
Paint Roller (big)
Body Filler with Hardener
Extra Hardener
Paint Reducer (thinner)
581.00
581.00
545.00
1,230.00
275.00
1,200.00
675.00
550.00
120.00
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 181
17%
5%
Name of Project:
Location:


ITEM
1032(1)b : Painting Works - Metal Painting

sq.m.
Quantity=
Duration=
Say
Designation
213.36
51.01
51.00
No. of Person
No. of Hours
Hourly Rate
1
4
26
51
No. of Units
No. of Hours
Hourly Rate
Unit Cost
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
Unit
Quantity
Red Oxide Primer/Rust-off Gray - 1 coat

Top Coat Quick Dry Enamel - 2 coats
Paint Brush
Lacquer Thinner
gals
gals
ls.
gal.
11
17
1.00
7.00
2. Materials:
581.00
581.00
1,200.00
250.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 182
17%
5%
Name of Project:
Location:


ITEM
1032(1)c : Painting Works - Wood Paint

sq.m.
Output=
2.88 sq.m./hr.
Quantity=
Duration=
Say
Designation
104.55
36.30
36.00
No. of Person
No. of Hours
Hourly Rate
1
2
36
36
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
gals
ls.
ls.
gal.
lts.
ls.
4
1
1.00
3.00
7.00
1.00
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Quick Dry Enamel
Oil Tinting Color
Paint Brush
Paint Thinner
Wood Putty
Sand Paper
581.00
1,230.00
550.00
250.00
250.00
540.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 183
17%
5%
Name of Project:
Location:


ITEM
1035
: Furring Channel-Double Furring System
ln.m.
Output=
10.5
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
4
154
154
77
No. of Units
No. of Hours
154
Unit
Quantity
pcs.
pcs.
pcs.
pcs.
kgs.
pcs.
pcs.
pairs
lot
186
256
104
82
3
425
868
450
1
1,610.15
153.35
154.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
L20x20 Wall Angle (2.44m)
Double Metal Furring (5.0m)
Carrying Channel (5.0m)
10mm Full Threaded Rod (3.0m)
1" Concrete Nail
1/8x1/2" Blind Revits
W-Clip
Nuts with Washer
Consumables (drill bit,screw bit,reviter,c-clamp etc.)
55.00
110.00
110.00
180.00
50.00
0.75
35.00
1.00
3,000.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 184
17%
5%
Name of Project:
Location:


ITEM 1043(2) a : CHB Non Load Bearing Wall - 100mm
sq.m.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
2
53
105
53
No. of Units
No. of Hours
105
Unit
Quantity
337.20
105.79
105.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
100mm thick CHB Non-load Bearing
40 kg. Cement
Fine Sand
pcs.
bags
cu.m.
4,426
133
14.67
14.00
261.00
1,269.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 185
17%
5%
Name of Project:
Location:


ITEM 1043(2) b : CHB Non Load Bearing Wall - 150mm
sq.m.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
4
88
175
88
No. of Units
No. of Hours
175
Unit
Quantity
pcs.
bags
cu.m.
7,345
427
134
559.60
175.56
175.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
150mm thick CHB Non-load Bearing
40 kg. Cement
Fine Sand
15.00
261.00
1,269.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 186
17%
5%
Name of Project:
Location:


ITEM 1044(1) : Forms and Falseworks
l.s.
Output=
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
4
257
514
257
No. of Units
No. of Hours
514
Unit
Quantity
pcs.
bd.ft.
bd.ft.
112
3,136
2,889
pcs.
96
bd.ft.
pcs.
pcs.
5,713
285
302
1.00
514.00
514.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
2. Materials:
A. Forworks
1/2" Ordinary Plywood (4x8ft) - Two(2) Uses
2x3 Good Lumber (multiple uses)
2x2 Good Lumber (multiple uses)
B. Scaffolding
3/4" Ordinary Plywood (4x8ft) - Two(2) Uses for
Suspended Slabs
2x2 / 3/ 4/Good Lumber (multiple uses)
38mm GI Pipes GA 40
Swivel Clamp
Unit Cost
540.00
34.00
34.00
1,100.00
34.00
847.00
50.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 187
17%
5%
Name of Project:
Location:


ITEM 1100(1) h1 : PVC Coupling 20mm diameter
pcs.
Output=
14 pcs./hr.
Quantity=
Duration=
Say
Designation
416.00
29.71
30.00
No. of Person
No. of Hours
Hourly Rate
1
4
30
30
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
416
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Minor Tools
30% of Labor Cost
Sub-Total for 2
2. Materials:
20mm diameter PVC Conduit
3.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 188
17%
5%
Name of Project:
Location:


ITEM 1100(1) h2 : PVC Coupling 25mm diameter
pcs.
Output=
3.5 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
1
2
2
No. of Units
No. of Hours
Unit
Quantity
pcs.
8.00
2.29
2.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
20mm diameter PVC Coupling
5.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 189
17%
5%
Name of Project:
Location:


ITEM 1100(7)a1 : PVC Adapter 20mm diameter
pcs.
Output=
18 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
2
2
1
1
No. of Units
No. of Hours
Unit
Quantity
pcs.
4.00
0.22
1.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
69.75
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 190
17%
5%
Name of Project:
Location:


ITEM 1100(4)d1 : PVC Elbow 20mmx90 deg.
pcs.
Output=
10.5 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
3
5
5
No. of Units
No. of Hours
Unit
Quantity
pcs.
52
52.00
4.95
5.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
10.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 191
17%
5%
Name of Project:
Location:


ITEM 1100(4)d2 : PVC Elbow 25mmx90 deg.
pcs.
Output=
10.5 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
3
1
1
No. of Units
No. of Hours
Unit
Quantity
pcs.
4.00
0.38
1.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
15.50
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 192
17%
5%
Name of Project:
Location:


ITEM 1100(7)a2 : PVC Adapter 20mm male diameter
pcs.
Output=
14 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
2
36
36
36
No. of Units
No. of Hours
36
Unit
Quantity
pcs.
496
496.00
35.43
36.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
5.25
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 193
17%
5%
Name of Project:
Location:


ITEM 1100(7)a3 : PVC Adapter 25mm male diameter
pcs.
Output=
14 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
2
11
11
11
No. of Units
No. of Hours
11
Unit
Quantity
pcs.
149
149.00
10.64
11.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
7.25
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 194
17%
5%
Name of Project:
Location:


ITEM 1100(7)b1 : Polyvinyl Chloride Pipes (PVC)-20mm
pcs.
Output=
13.5 ln.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
3
2
24
47
35
No. of Units
No. of Hours
47
Unit
Quantity
pcs.
208
208.00
46.22
47.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
20mm x 3m diameter PVC Pipe
75.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 195
17%
5%
Name of Project:
Location:


ITEM 1100(7)b2 : Polyvinyl Chloride Pipes (PVC)-25mm
pcs.
Output=
4.5 ln.m./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
1
3
3
No. of Units
No. of Hours
Unit
Quantity
pcs.
4.00
2.67
3.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
25mm x 3m diameter PVC Pipe
95.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 196
17%
5%
Name of Project:
Location:


ITEM 1100(8)b : GI Wire #16
kgs.
Output=
Quantity=
Duration=
Say
Designation
12.00
16.00
16.00
No. of Person
No. of Hours
Hourly Rate
16
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
kilo
12
1. Labor:
Unskilled
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
#16 GI Wire
46.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 197
17%
5%
Name of Project:
Location:


ITEM 1100(14) : Octagonal Junction Box PVC
pcs.
Output=
7 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
18
18
No. of Units
No. of Hours
18
Unit
Quantity
pcs.
pcs.
124
496
124.00
17.71
18.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
4x4 Octagonal Junction Box
PVC Adapter
33.00
9.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 198
17%
5%
Name of Project:
Location:


ITEM 1100(15) : Utility Boxes PVC
pcs.
Output=
7 pcs./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
13
13
No. of Units
No. of Hours
13
Unit
Quantity
pcs.
pcs.
91
364
91.00
13.00
13.00
Hourly Rate
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Minor Tools
10% of Labor Cost
Sub-Total for 2
Unit Cost
2. Materials:
2x4 Utility Box
PVC Adapter
32.00
9.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 199
17%
5%
Name of Project:
Location:


ITEM 1100(22) : Grounding Rod Copperweld
length
Output=
Quantity=
Duration=
Say
Designation
2.00
2.00
2.00
No. of Person
No. of Hours
Hourly Rate
1
1
2
2
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
pcs.
2
2
1. Labor:
Foreman
Skilled
78.12
56.64
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
16mm x 2.4 m Copperweld Grounding Rod
Clamp
250.00
150.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 200
17%
5%
Name of Project:
Location:


ITEM 1101(1)a2 : Electrical Wire - 3.5mm TWG/THHN
roll
Output=
75 lm./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
4
2
20
26
13
No. of Units
No. of Hours
100
Unit
Quantity
rolls
rolls
pcs
13
5
3
18.00
25.75
26.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
3.5mm THHN Wire
3.5mm TWG Wire (for grounding)
Electrical Tape
3,600.00
3,600.00
31.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 201
17%
5%
Name of Project:
Location:


roll
Output=
18.75 lm./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
1
2
2
No. of Units
No. of Hours
100
Unit
Quantity
rolls
pcs
0.24
3
0.24
1.92
2.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
5.5mm THHN Wire
Electrical Tape
5,500.00
31.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 202
17%
5%
Name of Project:
Location:


roll
Output=
18.75 lm./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
1
1
2
No. of Units
No. of Hours
100
Unit
Quantity
rolls
pcs
0.11
3
0.11
0.85
1.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
8.0mm THHN Wire
Electrical Tape
6,500.00
31.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 203
17%
5%
Name of Project:
Location:


ITEM 1101(1)a5 : Electrical Wire - 14 mm TWG/THHN
roll
Output=
lm./hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
1
2
2
No. of Units
No. of Hours
100
Unit
Quantity
rolls
pcs
0.10
3
0.10
2.00
2.00
Hourly Rate
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
14 mm THHN Wire
Electrical Tape
6,500.00
31.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 204
17%
5%
Name of Project:
Location:


ITEM 1101(1)a8 : Electrical Wire - 38 mm TWG/THHN
roll
Output=
Quantity=
Duration=
Say
Designation
0.20
4.00
4.00
No. of Person
No. of Hours
Hourly Rate
1
1
4
4
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
rolls
pcs
0.11
3
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
38 mm THHN Wire
Electrical Tape
8,400.00
31.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 205
17%
5%
Name of Project:
Location:


ITEM
1101(3) : Tumbler Switch Two-Gang

set
Output=
1.25 set/hr.
Quantity=
Duration=
Say
Designation
15.00
12.00
12.00
No. of Person
No. of Hours
Hourly Rate
2
2
12
12
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
set
15.00
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
130.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 206
17%
5%
Name of Project:
Location:


ITEM
1101(6) : Duplex Convenience Receptacles

set
Output=
1.25 set/hr.
Quantity=
Duration=
Say
Designation
36.00
28.80
28.00
No. of Person
No. of Hours
Hourly Rate
2
2
28
28
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
set
set
18.00
18.00
1. Labor:
Skilled
Unskilled
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
Duplex Convenience Outlet
Wall Fan Outlet
167.00
167.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 207
17%
5%
Name of Project:
Location:


ITEM 1102(1)a : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
set
Output=
0.3 set/hr.
Designation
Quantity=
Duration=
Say
1.00
16.00
16.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
8
16
8
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
pcs.
set
1.00
3.00
1.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
125AMP Bolt-on Type Main Circuit Breaker
50AMP Bolt-on Type Branch Circuit Breaker
Panel Board Cabinet (Flush Type)
6-Knock Out Holes , 4-Branches and 1-Main,
grounding terninal, neutral bus bar
1,390.00
1,390.00
4,500.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 208
17%
5%
Name of Project:
Location:


ITEM 1102(1)b : Panelboard Circuit Breaker Type - LPA Flush Mounted, NEMA 1 Enclosure (Bolt-on Type)
set
Quantity=
Output=
Duration=
Say
Designation
1.00
12.00
No. of Person
No. of Hours
Hourly Rate
1
1
2
12
12
12
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
pcs.
pcs.
set
1.00
3.00
7.00
1.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
1,390.00
1,390.00
1,390.00
6,500.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 209
17%
5%
Name of Project:
Location:


ITEM 1102(1)c : Panelboard Circuit Breaker Type - LPB and LPC Flush Mounted, NEMA 1 Enclosure (Bolt-on Type)
set
Quantity=
2.00
Output=
Duration=
24.00
Say
Designation
No. of Person
No. of Hours
Hourly Rate
1
1
2
24
24
24
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
pcs.
pcs.
pcs.
set
2.00
6.00
12.00
2.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
1,390.00
1,390.00
1,390.00
6,500.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 210
17%
5%
Name of Project:
Location:


ITEM 1103(1)a1 : Compact Flourescent Lamp (CFL)
sets
Output=
1.0 set/hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
2
6
6
6
No. of Units
No. of Hours
100
Unit
Quantity
sets
pcs.
6.00
6.00
6.00
6.00
6.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
1-18 Watts Compact Flourescent Lamp (CFL)
4"Plastic Receptacle
110.00
25.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 211
17%
5%
Name of Project:
Location:


ITEM 1103(1)a3 : Flourescent Lighting Fixture
sets
Output=
1.0 set/hr.
Quantity=
Duration=
Say
Designation
No. of Person
No. of Hours
1
2
2
29
58
29
No. of Units
No. of Hours
100
Unit
Quantity
sets
58.00
58.00
58.00
58.00
Hourly Rate
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
Hourly Rate
2. Equipment:
Sub-Total for 2
Unit Cost
2. Materials:
1-36 Watts Flourescent Lighting Fixture (FLF)
700.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 212
17%
5%
Name of Project:
Location:


ITEM 1103(1)a4 : Flourescent Lighting Fixture
sets
Output=
1.0 set/hr.
Quantity=
Duration=
Say
Designation
90.00
90.00
90.00
No. of Person
No. of Hours
Hourly Rate
1
2
2
45
90
45
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sets
90.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
2-36 Watts Flourescent Lighting Fixture (FLF)
700.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 213
17%
5%
Name of Project:
Location:


ITEM
1209(1) : Fire Alarm System

l.s.
Output=
Quantity=
Duration=
Say
Designation
1.00
33.30
34.00
No. of Person
No. of Hours
Hourly Rate
1
2
1
34
34
34
No. of Units
No. of Hours
Hourly Rate
Unit
Quantity
Unit Cost
sets
pcs.
pcs.
pcs.
ln.m.
pcs.
pcs.
pcs.
1.00
3.00
1.00
3.00
117.00
10.00
4.00
6.00
1. Labor:
Foreman
Skilled
Unskilled
78.12
56.64
43.65
Sub-Total for 1
Name and Capacity
2. Equipment:
Sub-Total for 2
2. Materials:
FACP
Fire Alarm Bell 8"
Enlosed Air Circuit Breaker 20amp
Fire Alarm Station Outlet (Manual)
2.0mm TW Wire
20mm PVC Elec. Conduit
20mm PVC Elec. Elbow
PVC Utility Box
14,000.00
1,600.00
450.00
900.00
29.00
75.00
15.50
32.00
Sub-Total for 3
Direct Cost
OCM/CP
VAT
ITEM COST
TOTAL UNIT COST
Page 214
17%
5%
hours
hours
Amount
1,720.56
1,047.60
2,768.16
Amount
276.82
276.82
Amount
4,900.00
150.00
P
P
P
P
P
P
5,050.00
8,094.98
1,376.15
473.56
9,944.68
9,944.68
Page 215
hours
hours
Amount
4,086.33
2,488.05
P
6,574.38
Amount
657.44
P
657.44
Amount
1,920.00
1,350.00
130.00
1,190.00
1,920.00
1,350.00
130.00
1,190.00
P
P
P
P
P
P
3,400.00
10,631.82
1,807.41
621.96
13,061.19
13,061.19
Page 216
Amount
28,123.20
1,147.04
1,396.80
P
30,667.04
Amount
3,066.70
3,066.70
Amount
8,940.00
11,100.00
250.00
1,000.00
2,000.00
11,250.00
2,250.00
3,000.00
1,500.00
3,750.00
750.00
P
P
P
P
P
P
45,790.00
79,523.74
13,519.04
4,652.14
97,694.92
16,282.49
Page 217
hours
hours
Amount
Amount
122,868.02
122,868.02
Amount
P
P
122,868.02
P
P
P
6,143.40
129,011.42
129,011.42
Page 218
Amount
Amount
Amount
142,000.00
P
P
142,000.00
142,000.00
P
P
P
7,100.00
149,100.00
149,100.00
Page 219
hours
hours
Amount
624.96
453.12
1,396.80
2,474.88
Amount
247.49
247.49
Amount
P
P
P
P
P
P
2,722.37
462.80
159.26
3,344.43
3,344.43
Page 220
hours
hours
Amount
1,640.52
2,732.94
7,136.64
11,510.10
Amount
32,277.00
29,820.00
1,151.01
P
63,248.01
Amount
P
P
P
P
P
P
74,758.11
12,708.88
4,373.35
91,840.34
145.77
Page 221
hours
hours
Amount
1,249.92
1,812.48
8,380.80
11,443.20
Amount
1,144.32
1,144.32
Amount
41,052.00
P
P
P
P
P
P
41,052.00
53,639.52
9,118.72
3,137.91
65,896.15
1,996.85
Page 222
hours
hours
Amount
3,241.98
4,701.12
21,737.70
29,680.80
Amount
2,968.08
5,104.50
8,072.58
Amount
16,129.80
P
P
P
P
P
P
16,129.80
53,883.18
9,160.14
3,152.17
66,195.49
127.25
Page 223
hours
hours
Amount
5,077.80
14,726.40
17,023.50
36,827.70
Amount
11,990.00
3,682.77
P
3,682.77
Amount
703,296.00
P
P
P
P
P
P
703,296.00
743,806.47
126,447.10
43,512.68
913,766.25
6,236.46
Page 224
hours
hours
Amount
2,968.56
8,609.28
19,904.40
31,482.24
Amount
6,536.00
3,148.22
9,684.22
Amount
63,986.76
17,283.78
33,886.56
P
P
P
P
P
P
115,157.10
156,323.56
26,575.01
9,144.93
192,043.50
7,050.06
Page 225
hours
hours
Amount
859.32
1,246.08
2,880.90
4,986.30
Amount
498.63
2,064.00
2,562.63
Amount
69,165.00
18,635.27
36,536.28
P
P
P
P
P
P
124,336.55
131,885.48
22,420.53
7,715.30
162,021.31
5,516.56
Page 226
hours
hours
Amount
2,499.84
7,249.92
8,380.80
18,130.56
Amount
1,813.06
5,504.00
7,317.06
Amount
187,398.00
50,556.96
99,121.92
P
P
P
P
P
P
337,076.88
362,524.50
61,629.16
21,207.68
445,361.34
5,589.37
Page 227
hours
hours
Amount
1,171.80
1,699.20
5,238.00
8,109.00
Amount
810.90
1,845.00
2,580.00
P
5,235.90
Amount
70,731.00
22,861.04
44,821.32
P
P
P
P
P
P
138,413.36
151,758.26
25,798.90
8,877.86
186,435.02
5,174.44
Page 228
hours
hours
Amount
5,702.76
8,269.44
19,118.70
P
33,090.90
Amount
3,309.09
2,244.75
6,278.00
P
11,831.84
Amount
68,382.00
22,118.67
43,365.84
P
P
P
P
P
P
133,866.51
178,789.25
30,394.17
10,459.17
219,642.59
6,300.71
Page 229
hours
hours
Amount
2,968.56
4,304.64
9,952.20
P
17,225.40
Amount
4,674.00
6,536.00
P
11,210.00
Amount
39,411.00
11,598.66
22,740.32
P
P
P
P
P
P
73,749.98
102,185.38
17,371.51
5,977.84
125,534.74
6,867.33
Page 230
hours
hours
Amount
1,679.58
4,871.04
7,507.80
14,058.42
Amount
5,547.00
-
5,547.00
Amount
29,754.00
13,959.00
8,708.00
P
P
P
P
P
P
52,421.00
72,026.42
12,244.49
4,213.55
88,484.46
4,284.96
Page 231
hours
hours
Amount
8,749.44
25,374.72
9,777.60
43,901.76
Amount
4,390.18
4,390.18
Amount
124,704.00
21,577.50
P
P
P
P
P
P
146,281.50
194,573.44
33,077.48
11,382.55
239,033.47
333.85
Page 232
hours
hours
Amount
6,405.84
18,647.15
3,579.30
28,632.29
Amount
9,040.50
9,040.50
Amount
199,800.00
18,937.80
P
P
P
P
P
P
218,737.80
256,410.59
43,589.80
15,000.02
315,000.41
2,657.78
Page 233
hours
hours
Amount
4,765.32
13,820.16
5,325.30
23,910.78
Amount
6,725.25
6,725.25
Amount
108,013.50
32,004.00
9,334.50
P
P
P
P
P
P
149,352.00
179,988.03
30,597.97
10,529.30
221,115.29
4,700.58
Page 234
hours
hours
Amount
3,906.00
5,664.00
9,570.00
Amount
957.00
957.00
Amount
1,800.00
11,700.00
5,250.00
7,500.00
P
P
P
P
P
P
26,250.00
36,777.00
6,252.09
2,151.45
45,180.54
960.47
Page 235
hours
hours
Amount
11,718.00
6,547.50
P
18,265.50
Amount
1,826.55
1,826.55
Amount
3,364.20
9,736.60
1,000.00
P
P
P
P
P
P
13,100.80
33,192.85
5,642.78
1,941.78
40,777.42
866.87
Page 236
hours
hours
Amount
7,558.11
29,226.24
8,446.28
P
45,230.63
Amount
4,523.06
4,523.06
Amount
133,920.00
1,188.00
1,150.00
P
P
P
P
P
P
135,108.00
184,861.69
31,426.49
10,814.41
227,102.58
423.95
Page 237
hours
hours
Amount
546.84
792.96
611.10
P
1,950.90
Amount
195.09
195.09
Amount
6,249.60
496.00
1,150.00
P
P
P
P
P
P
6,745.60
8,891.59
1,511.57
520.16
10,923.32
293.64
Page 238
hours
hours
Amount
566.40
436.50
P
1,002.90
Amount
100.29
100.29
Amount
25,632.00
200.00
360.00
180.00
P
P
P
P
P
P
26,192.00
27,295.19
4,640.18
1,596.77
33,532.14
1,164.31
Page 239
hours
hours
Amount
1,585.92
1,222.20
P
2,808.12
Amount
280.81
280.81
Amount
12,499.20
200.00
P
P
P
P
P
P
12,699.20
15,788.13
2,683.98
923.61
19,395.72
260.70
Page 240
hours
hours
Amount
6,343.68
4,888.80
P
11,232.48
Amount
1,123.25
1,123.25
Amount
23,400.00
P
P
P
P
P
P
23,400.00
35,755.73
6,078.47
2,091.71
43,925.91
2,311.89
Page 241
hours
hours
Amount
5,010.60
1,930.73
P
6,941.33
Amount
694.13
694.13
Amount
3,300.00
220.00
P
P
P
P
P
P
3,520.00
11,155.46
1,896.43
652.59
13,704.48
247.87
Page 242
hours
hours
Amount
25,657.92
13,182.30
P
38,840.22
Amount
3,884.02
Amount
144,432.00
P
P
P
P
P
P
144,432.00
187,156.24
31,816.56
10,948.64
229,921.44
1,353.12
Page 243
hours
hours
Amount
17,643.36
6,798.49
P
24,441.85
Amount
2,444.18
2,444.18
Amount
74,137.00
P
P
P
P
P
P
74,137.00
101,023.03
17,173.92
5,909.85
124,106.80
1,422.92
Page 244
hours
hours
Amount
24,453.79
14,134.11
P
38,587.90
Amount
3,858.79
3,858.79
Amount
26,622.00
P
P
26,622.00
69,068.69
P
P
P
P
11,741.68
4,040.52
84,850.89
94.37
Page 245
hours
hours
Amount
101,612.16
39,154.05
P
140,766.21
Amount
14,076.62
14,076.62
Amount
142,506.00
58,374.00
P
P
200,880.00
355,722.83
P
P
P
P
60,472.88
20,809.79
437,005.50
153.68
Page 246
hours
hours
Amount
9,921.24
86,319.36
P
96,240.60
Amount
9,624.06
9,624.06
Amount
62,167.00
123,753.00
58,315.00
1,230.00
19,525.00
1,200.00
675.00
5,500.00
1,200.00
6,750.00
P
P
244,235.00
350,099.66
P
P
P
P
59,516.94
20,480.83
430,097.43
134.73
Page 247
hours
hours
Amount
2,031.12
11,554.56
P
13,585.68
Amount
407.57
407.57
Amount
6,245.75
9,877.00
1,200.00
1,750.00
P
P
P
P
P
P
19,072.75
33,066.00
5,621.22
1,934.36
40,621.58
190.39
Page 248
hours
hours
Amount
2,812.32
4,078.08
P
6,890.40
Amount
689.04
689.04
Amount
2,324.00
1,230.00
550.00
750.00
1,750.00
540.00
P
P
P
P
P
P
7,144.00
14,723.44
2,502.98
861.32
18,087.75
173.01
Page 249
hours
hours
Amount
12,030.48
17,445.12
13,444.20
42,919.80
Amount
4,291.98
4,291.98
Amount
10,230.00
28,160.00
11,440.00
14,760.00
150.00
318.75
30,380.00
450.00
3,000.00
P
P
P
P
P
P
98,888.75
146,100.53
24,837.09
8,546.88
179,484.50
111.47
Page 250
hours
hours
Amount
4,101.30
23,788.80
4,583.25
32,473.35
Amount
3,247.34
3,247.34
Amount
61,960.50
34,675.62
18,613.95
P
P
P
P
P
P
115,250.07
150,970.76
25,665.03
8,831.79
185,467.57
550.02
Page 251
hours
hours
Amount
6,835.50
39,648.00
15,277.50
61,761.00
Amount
6,176.10
6,176.10
Amount
110,171.25
111,440.42
169,986.20
P
P
P
P
P
P
391,597.88
459,534.98
78,120.95
26,882.80
564,538.72
1,008.83
Page 252
hours
hours
Amount
20,076.84
116,451.84
44,872.20
181,400.88
Amount
18,140.09
18,140.09
Amount
60,480.00
106,624.00
98,226.00
105,105.00
194,234.86
241,395.00
15,100.00
P
P
P
P
P
P
821,164.86
1,020,705.83
173,519.99
59,711.29
1,253,937.11
1,253,937.11
Page 253
hours
hours
Amount
2,343.60
6,796.80
9,140.40
Amount
914.04
914.04
Amount
1,456.00
P
P
P
P
P
P
1,456.00
11,510.44
1,956.77
673.36
14,140.58
33.99
Page 254
hours
hours
Amount
156.24
113.28
269.52
Amount
26.95
26.95
Amount
44.00
P
P
P
P
P
P
44.00
340.47
57.88
19.92
418.27
52.28
Page 255
hours
hours
Amount
113.28
87.30
200.58
Amount
20.06
20.06
Amount
279.00
P
P
P
P
P
P
279.00
499.64
84.94
29.23
613.81
153.45
Page 256
hours
hours
Amount
390.60
849.60
1,240.20
Amount
124.02
124.02
Amount
520.00
P
P
P
P
P
P
520.00
1,884.22
320.32
110.23
2,314.76
44.51
Page 257
hours
hours
Amount
78.12
169.92
248.04
Amount
24.80
24.80
Amount
62.00
P
P
P
P
P
P
62.00
334.84
56.92
19.59
411.36
102.84
Page 258
hours
hours
Amount
2,812.32
8,156.16
3,142.80
14,111.28
Amount
1,411.13
1,411.13
Amount
2,604.00
P
P
P
P
P
P
2,604.00
18,126.41
3,081.49
1,060.39
22,268.29
44.90
Page 259
hours
hours
Amount
859.32
2,492.16
960.30
4,311.78
Amount
431.18
431.18
Amount
1,080.25
P
P
P
P
P
P
1,080.25
5,823.21
989.95
340.66
7,153.81
48.01
Page 260
hours
hours
Amount
1,835.82
7,986.24
3,077.33
12,899.39
Amount
1,289.94
1,289.94
Amount
15,600.00
P
P
P
P
P
P
15,600.00
29,789.32
5,064.18
1,742.68
36,596.18
175.94
Page 261
hours
hours
Amount
234.36
169.92
404.28
Amount
40.43
40.43
Amount
380.00
P
P
P
P
P
P
380.00
824.71
140.20
48.25
1,013.15
253.29
Page 262
hours
hours
Amount
1,396.80
1,396.80
Amount
Amount
552.00
P
P
P
P
P
P
552.00
1,948.80
331.30
114.00
2,394.10
199.51
Page 263
hours
hours
Amount
1,406.16
2,039.04
3,445.20
Amount
344.52
344.52
Amount
4,092.00
4,464.00
P
P
P
P
P
P
8,556.00
12,345.72
2,098.77
722.22
15,166.72
122.31
Page 264
hours
hours
Amount
1,015.56
1,472.64
2,488.20
Amount
248.82
248.82
Amount
2,912.00
3,276.00
P
P
P
P
P
P
6,188.00
8,925.02
1,517.25
522.11
10,964.39
120.49
Page 265
hours
hours
Amount
156.24
113.28
269.52
Amount
Amount
500.00
300.00
P
P
P
P
P
P
800.00
1,069.52
181.82
62.57
1,313.91
656.95
Page 266
hours
hours
Amount
1,523.34
5,890.56
1,134.90
P
8,548.80
Amount
854.88
854.88
Amount
46,800.00
18,000.00
93.00
P
P
P
P
P
P
64,800.00
74,203.68
12,614.63
4,340.92
91,159.22
5,064.40
Page 267
hours
hours
Amount
113.28
87.30
P
200.58
Amount
20.06
20.06
Amount
1,320.00
93.00
P
P
P
P
P
P
1,413.00
1,633.64
277.72
95.57
2,006.92
8,362.18
Page 268
hours
hours
Amount
56.64
87.30
P
143.94
Amount
14.39
14.39
Amount
693.33
93.00
P
P
P
P
P
P
786.33
944.67
160.59
55.26
1,160.52
10,879.91
Page 269
hours
hours
Amount
113.28
87.30
P
200.58
Amount
20.06
20.06
Amount
650.00
93.00
P
P
P
P
P
P
743.00
963.64
163.82
56.37
1,183.83
11,838.29
Page 270
hours
hours
Amount
226.56
174.60
P
401.16
Amount
40.12
40.12
Amount
924.00
93.00
P
P
P
P
P
P
1,017.00
1,458.28
247.91
85.31
1,791.49
8,957.46
Page 271
hours
hours
Amount
1,359.36
1,047.60
P
2,406.96
Amount
240.70
240.70
Amount
1,950.00
P
P
P
P
P
P
1,950.00
4,597.66
781.60
268.96
5,648.22
376.55
Page 272
hours
hours
Amount
3,171.84
2,444.40
P
5,616.24
Amount
561.62
561.62
Amount
3,006.00
3,006.00
P
P
P
P
P
P
6,012.00
12,189.86
2,072.28
713.11
14,975.25
415.98
Page 273
hours
hours
Amount
624.96
1,812.48
349.20
P
2,786.64
Amount
278.66
278.66
Amount
1,390.00
4,170.00
4,500.00
P
P
P
P
P
P
10,060.00
13,125.30
2,231.30
767.83
16,124.44
16,124.44
Page 274
hours
hours
Amount
937.44
679.68
1,047.60
P
2,664.72
Amount
266.47
266.47
Amount
1,390.00
4,170.00
9,730.00
6,500.00
P
P
P
P
P
P
21,790.00
24,721.19
4,202.60
1,446.19
30,369.98
30,369.98
Page 275
hours
hours
Amount
1,874.88
1,359.36
2,095.20
P
5,329.44
Amount
532.94
532.94
Amount
2,780.00
8,340.00
16,680.00
13,000.00
P
P
P
P
P
P
40,800.00
46,662.38
7,932.61
2,729.75
57,324.74
28,662.37
Page 276
hours
hours
Amount
468.72
679.68
523.80
P
1,672.20
Amount
167.22
167.22
Amount
660.00
150.00
P
P
P
P
P
P
810.00
2,649.42
450.40
154.99
3,254.81
542.47
Page 277
hours
hours
Amount
2,265.48
6,570.24
2,531.70
P
11,367.42
Amount
1,136.74
1,136.74
Amount
40,600.00
P
P
P
P
P
P
40,600.00
53,104.16
9,027.71
3,106.59
65,238.46
1,124.80
Page 278
hours
hours
Amount
3,515.40
10,195.20
3,928.50
P
17,639.10
Amount
1,763.91
1,763.91
Amount
63,000.00
P
P
P
P
P
P
63,000.00
82,403.01
14,008.51
4,820.58
101,232.10
1,124.80
Page 279
hours
hours
Amount
2,656.08
3,851.52
1,484.10
P
7,991.70
Amount
799.17
799.17
Amount
14,000.00
4,800.00
450.00
2,700.00
3,393.00
750.00
62.00
192.00
P
P
P
P
P
P
26,093.00
34,883.87
5,930.26
2,040.71
42,854.83
42,854.83
Page 280
ITEM OF WORKS IN BUILDING CONSTRUCTION

Item Number
B.4(10)
B.5
B.7
B.9
B.13
401 (1)
403 (4)
403 (5)
404 (1) a
801(1)
803 (1) a
803 (3)
804 (1) b
900(a)
900(b)
900 ( c )
900 ( d )
900 (e)
900 (f)
900 ( g )
902
1001 (1) a
1001 (1) a3
1001 (1) a4
1001 (1) b1
1002 (1) a1
1002 (1) a3
1002 (1) a4
1002 (1) b1
1002 (1) b3
1002 (1) c3
1002 (1) c4
1002 (1) e1
1001 (2) i1
1001 (2) j2
1001 (6) b
1001 (8)
1002 (4) e3
1002 (5) a1
1002 (5) b1
1002 (5) c1
1002 (6) b1
1002 (6) b2
1002 (6) b3
1002 (6) c1
1002 (6) c2
1002 (6) d1
1002 (6) d2
1002 (4) e1
1002 (4) e2
1002(9)
1002(10)
1002(11)
1002(12)
1002(13)
1003(1) a
1003(3)a
1005 (1)a
1006 (1)
1010(1)
1010(1)b
1012 (1) f4
1013(1)
1013(2)a
1013(2) b
1013(2)c
1013(3)
1016(1)a
1018(1)
1018(2)
1021(1)a
1027(1)
1032(1)a
1032(1)b
1032(1)c
1035
1043(2) a
1043(2) b
1044(1)
1100(1) h1
1100(1) h2
1100(7)a1
1100(4)d1
1100(4)d2
1100(7)a2
1100(7)a3
1100(7)b1
1100(7)b2
1100(8)b
1100(14)
1100(15)
1100(22)
1101(1)a2
1101(1)a3
1101(1)a4
1101(1)a5
1101(1)a8
1101(3)
1101(6)
1102(1)a
1102(1)b
1102(1)c
1103(1)a1
1103(1)a3
1103(1)a4
1201 (4)d
1201(4)e
1208 (2) a1
1209(1)
ITEM OF WORKS IN BUILDING CONSTRUCTION

Item Name
Metal Railing
Reinforcing Steel
Lean Concrete
Catch Basin - CHB
Water Closet
Water Closet Flange
Tissue Holder
Blackboard
Hollow Steel Doors
Glass and Glazzing
Roof Ventilators
Cement Floor Finish

GI Wire #16
Utility Boxes PVC
Valves and Fittings
Floor Drain
Fire Alarm System
Unit
l.s.
l.s.
month
l.s.
l.s.
ln.m.
kgs.
kgs.
kgs.
l.s.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
ln.m.
ln.m.
ln.m.
ln.m.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
each
unit
pcs.
pcs.
pcs.
pcs.
Qty
1.00
1.00
6.00
1.00
1.00
192.40
3,844.20
6,998.50
99,301.25
1.00
630.04
33.00
520.21
146.52
27.24
29.37
79.68
36.03
34.86
18.28
20.65
114.00
153.00
42.00
95.60
12.00
12.00
4.00
30.00
24.00
19.00
4.00
19.00
17.00
2.00
8.00
1.00
2.00
12.00
14.00
18.00
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
set
pcs.
pcs.
pcs.
pc.
sq.m.
sq.m.
sq.m.
sq.m.
set
sq.m.
sq.m.
sq.m
sq.m
ln.m.
ln.m.
each
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
ln.m.
sq.m.
sq.m.
l.s.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
30.00
23.00
37.00
12.00
15.00
22.00
22.00
9.00
2.00
15.00
41.00
15.00
15.00
6.00
716.00
51.84
118.52
47.04
47.04
47.04
5.28
535.68
37.20
28.80
74.40
19.00
55.29
169.92
87.22
899.10
2,843.70
3,192.27
213.36
104.55
1,610.15
337.20
559.60
1.00
416.00
8.00
4.00
52.00
4.00
496.00
16423.56+10054.59
23503.8
4867
pcs.
pcs.
pcs.
kgs.
pcs.
pcs.
length
roll
roll
roll
roll
roll
set
set
set
set
set
sets
sets
sets
pcs.
pcs.
set
l.s.
149.00
208.00
4.00
12.00
124.00
91.00
2.00
18.00
0.24
0.11
0.10
0.20
15.00
36.00
1.00
1.00
2.00
6.00
58.00
90.00
6.00
16.00
2.00
1.00
TIMESPOT SCHEDULE
Name of Project
Location
Type of Materials
Source of Materials
: Construction of Three(3) Storey Nine(9) Classroom-Tuba NHS (Nangalisan)

: Cement
: Baguio City
:
16 kms.
distance
speed
Time of Travel w/o Load:
16 x 60 / 20
=
48
mins.
Time of Travel w/ Load :
16 x 60 / 15
=
64
mins.
Time of Loading
:
Manual
=
60
mins.
Time of Unloading
:
Manual
=
60
mins.
Slack Time
:
=
5
mins.
Cycle Time
=
237
mins.
No. of Trips per day
Vehicle Used / Capacity of Truck
Volume Hauled per day
:
:
:
8*60/ 237
=
2.03
Dumptruck / 200 bags
2 trips x
200 bags
LABOR :
No. of Laborers
Rate per day
No. of Days
:
:
:
5
P317.84
1
P1,589.20
Equipment Used
Rate per day
No. of days
:
:
:
Dumptruck
P4,847.00
1
P4,847.00
RENTAL :
For Cement
Total Cost
Unit Cost
Cost at Source
Manual Hauling
Actual Cost
: P
:
: P
:
:
say P
6,436.20
16.09
245.00 /bag
261.09 /bag
261.00 /bag
trips say =
=
2
400
trip / day
bags
TIMESPOT SCHEDULE
Name of Project
Location
Type of Materials
Source of Materials

: Sand, Gravel
: Baguio City
23 km.
distance
speed
23 x 60 / 20
=
69
mins.
23 x 60 / 15
=
92
mins.
Time of Loading
:
Payloader
=
10
mins.
Time of Unloading
:
Dumptruck
=
2
mins.
Slack Time
:
=
5
mins.
Cycle Time
=
178
mins.
:
:
:
8*60/ 178
=
2.70
Dumptruck / 4.5 cu.m.
3 trips x
4.5 cu.m.
LABOR :
No. of Laborers
Rate per day
No. of Days
:
:
:
Equipment Used
Rate per day
No. of days
:
:
:
RENTAL :
:
:
:
:
SAND
P4,847.00
359.04
910.00
1,269.04
1,269.00 /cu.m.
:
:
:
:
GRAVEL
P4,847.00
359.04
885.00
1,244.04
1,244.00 /cu.m.
FOR AGGREGATES:
Total Cost
Unit Cost
Cost @ Source
Actual Cost
say
Total Cost
Unit Cost
Cost @ Source
Actual Cost
say
Dumptruck
P4,847.00
1
P4,847.00
trips say =
3.0
trip / day
13.5
cu.m.
TIMESPOT SCHEDULE
Name of Project
Location
Type of Materials
Source of Materials

: RSB, Structural Steel
: Baguio City
:
23 km.
distance
speed
23 x 60 / 20
=
69
mins.
23 x 60 / 15
=
92
mins.
Time of Loading
:
Manual
=
30
mins.
Time of Unloading
:
Manual
=
30
mins.
Slack Time
:
=
5
mins.
Cycle Time
=
226
mins.
:
:
:
8*60/ 226
=
2.12
Dumptruck / 5,000 kgs.
2 trips x
5,000 kgs.
RSB
LABOR :
CAPABILITY
No. of Laborers
Rate per day
No. of Days
:
:
:
5
P317.84
1
P1,589.20
Equipment Used
Rate per day
No. of days
:
:
:
Dumptruck
P4,847.00
1
P4,847.00
RENTAL :
Total Cost
Unit Cost
Cost @ Source
Actual Cost
Total Cost
Unit Cost
Cost @ Source
Actual Cost
:
:
###
:
say
RSB
P6,436.20
0.64
38.00 /kg.
38.64
38.60 /kg.
Structural Steel
:
P6,436.20
:
0.64
###
48.00 /kg.
:
48.64
say
48.60 /kg.
trips say =
=
2
10000
trip / day
kgs.
263
250
13
298
302
4
302
250
52
Name of Material
Unit
DepED Price
#REF! #REF!
Php
Php
150.00
850.00
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
41.03
50.00
209.00
800.00
850.00
13.00
60.00
354.75
9.50
30.00
31.00
900.00
70.00
50.00
49.00
280.00
70.00
352.50
245.00
#REF!
Php 8,444.00
#REF!
Php 4,222.00
#REF!
Php 6,257.50
#REF!
Php
39.86
Php
39.86
Php
34.34
Php
34.34
Php
107.00
Php 9,300.00
Php
45.00
Php
12.00
Php
67.00
Php
558.00
Php
34.34
Php
560.00
#REF!
Php
Php
Php
365.00
268.00
368.00
Unit
Php
1.25
Php
239.80
Php
132.00
Php
319.00
Php
425.00
Php
513.87
Php
165.00
Php
492.00
Php
470.00
Php
500.00
Php
260.00
Php
50.00
Php
112.50
Php
50.00
Php
15.00
Php
30.00
Php
150.00
Php
40.90
Php
263.80
Php
208.00
Php
97.68
Php 1,055.00
Php
600.00
Php
603.25
Php
37.50
DPWH BFDEO Price
PAY ITEM EQUIPMENT/MANPOWER REQUIREMENT AND PRODUCTION OUTPUT

ITEM NO. DESCRIPTION
100
UNIT
MATERIALS
Clearing and Grubbing

(with Stripping)
ha.
102(a)
Roadway Excavation (Common)
cu.m.
102(b)
Roadway Excavation (Surplus)
cu.m.
103a
Structure Excavation (Soft Soil)
cu.m.
104a
Embankment
cu.m.
105a
Subgrade Preparation
(in common excavation)
sq.m.
200
Aggregate Subbase Course
cu.m.
1.15
201
Aggregate Base Course
cu.m.
1.15
202
Crushed Aggregate Base Course
cu.m.
1.15
300
Aggregate Surface Course
cu.m.
1.15
301
Bituminous Prime Coat
m.t.
1.05
302
Bituminous tack Coat
m.t.
1.05
310a
Bituminous Concrete Surface

Course
sq.m.
310b
Bituminous Concrete Surface

Course
Facto r= 2.335 m.t./cu.m.
6.5% Asphalt Content
sq.m.
311a
Portland Cement Concrete Pavement (Conventional Method) sq.m.

Pavement (Conventional Method)
0.125
0.122
50 mm.
0.00795 MT/sq.m.
0.00488 cu.m./sq.m.
0.0038 cu.m./sq.m.
0.39 kgs.
0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
9.5 bags
311b
Portland Cement Concrete

Pavement (Using Concrete
Paver)
sq.m.
404(1)
Reinforcing Steel Bar, Grade 40

(Bridge Structure & Other Major
Structure)
kg.
0.02 kgs.
1.05 kgs.
404(2)
Reinforcing Steel Bar, Grade 40

(Minor Structure)
kg.
0.02 kgs.
1.05 kgs.
Structural Concrete Class "A"
cu.m.
500(1)
Pipe Culverts and Storm Drains

(24") - 610 mm
l.m.
500(3)
Pipe Culverts and Storm Drains

(36") - 910 mm
l.m.
600(1)
Concrete Curb
l.m.
600(2)
Concrete Curb and Gutter

Type A
l.m.
405
603(3a) Metal Guardrail (Metal Beam)

Including Post
l.m.
603(b)
Guardrail (End Piece)
ea.
605(1)
Danger/Warning Signs, (60 cm.

Triangle)
ea.
0.39 kgs.
0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
2.19 bags
9.50 bags
0.5 cu.m.
1 cu.m.
45 bd.ft./cu.m.
0.64 pc.
0.94 kg./cu.m.
0.78 kg./cu.m.
1.098 bags
0.061 cu.m.
1 pc.
0.061 cu.m.
1.80 bags
0.10 cu.m.
1 pc.
0.124 cu.m.
0.73 bags
0.004 cu.m.
0.0798 pc.
0.23 pc.
5.00 bd.ft.
1.20 bags
0.065 cu.m.
0.13 cu.m.
0.36 pc.
8.00 bd.ft.
0.136 cu.m.
16.542 kg.
0.678 pc.
24.49 bd.ft.
4.20 l.m.
0.331 kg.
1 ea.
0.48 bags
0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
0.48 bags
0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
0.48 bags
0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
1.32 bags
0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
1.32 bags
0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
0.375 gal.
605(2)
Regulatory Signs
(60 cm. Triangle)
ea.
605(2)
Regulatory Signs
(60 cm. Octagon)
ea.
605(3)
Informative Signs
(12" x 24")
ea.
605(4)
Chevron Directional Signs

(18" x 24")
ea.
Pavement Marking
sq.m.
612(1)
Reflectorized Thermoplastic
Pavement Marking (white)
sq.m.
0.325 bags
0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.
612(2)
Reflectorized Thermoplastic
Pavement Marking (yellow)
sq.m.
0.325 bags
0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.
SPL 1
Project Billboard
pc.
606
32 ft.
42 bd.ft.
1 pc.
MATERIALS REQ.
None
None
None
None
Common Borrow
(w/ shrinkage factor)
None
Subbase Course
(w/ 15% shrinkage factor)
Aggregate Base Course
Crushed Aggregate Base Course
Aggregate Surface Course
MC-70 Cutback Asphalt
(Hot Laid)
Emulsified Asphalt SS-1
MT-Bituminous Concrete Surface
Course (T=50mm)
5% Wastage
thickness
Asphalt Cement
Aggregates (93%)
Mineral Filler (7%)
Reinforcing Steel Bars

Curing Compound
Asphalt Sealant
EQUIPMENT REQUIREMENT
1 Bulldozer (D65A-8-155 HP)
1 Payloader (1.50 cu.m.)
2 Dumptruck (10 cu.m.)
1 Backhoe (0.80 cu.m.)
1 Backhoe (0.80 cu.m.)
Minor Tools (10% of Labor)
1 Motorized Road Grader (140 HP)
1 Vibratory Road Roller (10MT)
0.25 Water Truck (1000 gals.)
1 Motorized Road Grader (140 HP)
1 Grader (140 HP)
1 Grader (140 HP)
1 Grader (140 HP)
1 Grader (140 HP)
1 Asphalt Distributor (5 Tons)
1 Power Broom (20 m. wide)
1 Asphalt Distributor (5 Tons)
1 Power Broom (20 m. wide)
1 Asphalt Paver (80 HP)
1 Pneumatic Roller (10 MT)
1 Tandem Steel Roller (10 MT)
1 Water Truck (1000 gals.)
1 Asphalt Paver (88 HP, 10 ft. wide)
1 Pneumatic Roller (10 MT)
1 Tandem Steel Roller (10 MT)
1 Asphlat Batch Plant (60-80 TPH)
4 Transit Mixer (5 cu.m. capacity)
2 Concrete Vibrator
1 Batching Plant (30 cu.m. capacity)
LABOR REQUIREMENT
1
2
1
2
1
2
1
3
1
2
1
2
1
2
1
2
1
2
1
2
1
3
1
3
1
4
8
1
6
12
1
4
12
Forms
Riversand
Gravel
Cement
(9.5 x volume of concrete)
Reinforcing Steel Bars
Curing Compound
Asphalt Sealant
Forms
Riversand
Gravel
Cement
#16 Tie Wire (2% of RSB)
RSB, Grade 40
#16 Tie Wire (2% of RSB)

RSB, Grade 40
Cement
Riversand
Gravel
Form Lumber
Plywood 1/2"x4'x8'
CWN (asstd)
#16 Tie Wire
Cement
Riversand
RCPC 24" - 610 mm
Sand Bedding
Cement
Riversand
RCPC 36" - 910 mm
Sand Bedding
Cement
Riversand
Gravel
1/2"x4'x8' Marine Plywood, 4 uses
Form Lumber, 4 uses
Cement
Riversand
Gravel
1/2"x4'x8' Marine Plywood, 4 uses
Form Lumber, 4 uses
Concrete Class "C"
Reinforcing Steel, Grade 40
Marine Plywood, 1/2"x4'x8' 4 uses
Form Lumber, 4 uses
Metal Beam Guardrail
Tie Wire, 2% of RSB
ea. Metal Guardrail End Piece
Cement
Gravel

1 Concrete Screeder
1 Concrete Saw
0.10 Bar Cutter
1 Batching Plant (50 cu.m./hr.)
1 Concrete Paver
5 Transit Mixer (8 cu.m. capacity)
1 Concrete Saw
0.10 Concrete Vibrator
0.10 Bar Cutter
0.15 Service Crane (25 Tons)
0.15 Service Truck (10 Tons)
0.50 Bar Cutter
0.50 Bar Bender
0.15 Service Truck (10 Tons)
0.50 Bar Cutter
0.50 Bar Bender
1 One Bagger Mixer
1 Concrete Vibrator
1
4
10
1
2
8
1
2
8
1
4
8
0.50 Backhoe (0.80 cu.m.)

0.50 Plate Compactor (5 HP)
1
2
4
0.50 Backhoe (0.80 cu.m.)

0.50 Plate Compactor (5 HP)
1
2
4
1 Concrete Vibrator
1 One Bagger Mixer
1 Water Truck (500-1000 gals.)
1
4
8
1 Concrete Vibrator
1 One Bagger Mixer
0.05 Water Truck (500-1000 gals.)
1
4
8
1 Concrete Vibrator
1 One Bagger Mixer
1 Water Truck (500-1000 gals.)
1 Cargo Truck (6-8 tons)
1
2
4
1 Cargo Truck
1
1
2
1
1
0.25 Stake Truck

Minor Tools 10% of Labor
Riversand
Form Lumber, good, 4 uses
3" G.I. Pipe
Plate
Sign Face, 3mm thick, Aluminum Sheet
Bolts, 5mm
bags Cement
cu.m Gravel
cu.m. Riversand
bd.ft. Form Lumber, good, 4 uses
3" G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mm
bags Cement
cu.m Gravel
cu.m. Riversand
3" G.I. Pipe
kgs. Plate
pcs. Bolts, 5mm
bags Cement
cu.m Gravel
cu.m. Riversand
3" G.I. Pipe
kgs. Plate
pcs. Bolts, 5mm
bags Cement
cu.m Gravel
cu.m. Riversand
3" G.I. Pipe
kgs. Plate
pcs. Bolts, 5mm
Pavement Markings (white), 2 coats
Miscellaneous 5% of Above
Thermoplastic Paint (yellow)
Glass Beads
Primer
LPG (50 kg.)
LPG (12 kg.)
Calsumine
Thermoplastic Paint (yellow)
Glass Beads
Primer
LPG (50 kg.)
LPG (12 kg.)
Calsumine
Tarpaulin (4'x8')
0.25 Stake Truck

1
1
2
0.25 Stake Truck

1
1
2
0.25 Stake Truck

1
1
2
0.25 Stake Truck

1
1
2
0.05 Stake Truck

1
1
2
1
2
6
1 Stake Truck/Delivery Truck

1 Applicator Machine
1 Kneading Machine
1 Traffic Safety Device
1 Stake Truck/Delivery Truck

1 Applicator Machine
1 Kneading Machine
1 Traffic Safety Device
1
2
6
Good Lumber
Plywood Marine, 1/2"x4'x8'
1
4
LABOR REQUIREMENT
PRODUCTION OUTPUT/HR.
Foreman
Laborer
500 sq.m./hr.
Foreman
Laborer
60 cu.m./hr.
Foreman
Laborer
80 cu.m./hr.
Foreman
Laborer
20 cu.m./hr.
Foreman
Unskilled
50 cu.m./hr.
Foreman
Unskilled
300 sq.m./hr.
Foreman
Unskilled
50 cu.m./hr.
Foreman
Unskilled
50 cu.m./hr.
Foreman
Unskilled
50 cu.m./hr.
Foreman
Unskilled
50 cu.m./hr.
Foreman
Unskilled
Foreman
Unskilled
Foreman
Skilled
Unskilled
6.30 m.t./hr.
171.30 sq.m./hr.
or
20 m.t./hr.
Foreman
Skilled
Unskilled
171.30 sq.m./hr.
or
20 m.t./hr.
Foreman
Skilled
Unskilled
70.00 sq.m./hr.
0.30 m.t./hr.
Foreman
Skilled
Unskilled
174.00 sq.m./hr.
Foreman
Skilled
Unskilled
180.00 kg./hr.
Foreman
Skilled
Unskilled
Foreman
Skilled
Unskilled
180.00 kg./hr.
1.40 cu.m./hr.
Foreman
Mason
Laborer
18.00 l.m./day
Foreman
Mason
Laborer
14.00 l.m./day
Foreman
Skilled
Unskilled
18.40 l.m./hr.
Foreman
Skilled
Unskilled
11.25 l.m./hr.
Foreman
Skilled
Unskilled
4.20 l.m./hr.
Foreman
Skilled
Unskilled
Foreman
Skilled
6.00 ea./hr.
1.00 ea./hr.
Unskilled
Foreman
Skilled
Unskilled
1.00 ea./hr.
Foreman
Skilled
Unskilled
1.00 ea./hr.
Foreman
Skilled
Unskilled
1.00 ea./hr.
Foreman
Skilled
Unskilled
1.00 ea./hr.
Foreman
Skilled
Unskilled
Foreman
Skilled
Unskilled
10.00 sq.m./hr.
Foreman
Skilled
Unskilled
25.00 sq.m./hr.
Foreman
1.00 pc./hr.
25.00 sq.m./hr.
Skilled
Unskilled
UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR

Construction of Daclan E/S Open Gym
UNIT COST DERIVATION OF CEMENT
Source: La Trinidad, Benguet
Distance of Paved Road = 65 kms.
Distance of Unpaved Road = 6 kms.
Toatal Distance from Source to Site = 71 kms.
Volume
=
Volume required =
48.00
48.00 bags
Cycle Time
Ave. Hauling Distance =
90.00 kms.
cu.m.
Distance from Source to Project Site

paved road
unpaved road (National)
unpaved road (Local)
Capacity of Cargo Truck =
No. of Laborers =
=
=
=
=
90.00
72.00
18.00
-
150.00 bags
6.00 Laborers
A) Paved Road
Loaded Trip
Unloaded Trip
72.00 kms x
20
72.00 kms x
30
60
kms/hr
60
kms/hr
min/hr
18.00 kms x
15
18.00 kms x
25
60
kms/hr
60
kms/hr
18.00
60
kms/hr
60
kms/hr
min/hr
min/hr
216.00
mins
144.00
mins
72.00
mins
43.20
0.00
0.00
min.
B) UnPaved Road (National)

Loaded Trip
Unloaded Trip
C) UnPaved Road (Local)

0.00 kms x
5
0.00 kms x
10
min/hr
kms.
min/hr
min.
Loaded Trip
Unloaded Trip
D) Loading Time
150.00 bags X 1min./bag/man-day

6
25.00
min.
E) Unloading Time
150.00 bags X 1min./bag/man-day

6
25.00
min.
6.00
min.
531.20
min.
0.90
trips/day
150.00
bags/trip
0.40
days
0.40
0.40
days
days
=
=
min/hr
F) Slack Time
Total Cycle Time
No. of Trips/day
480
Utilizing 1 Cargo Truck w/ capacity of
=
=
1
6
531.20
150 bags
150.00
48.00
x
Cargo Truck
Laborers
x
x
No. of days Required =
Hauling Cost
Equipment Cost
Labor Cost
0.90
6,248.00
312.24
/day x
/day x
mins

Cost at Source
67.68 /bag
215.00
Unit Cost of CEMENT .

say
282.68
283.00 /bag

Construction of Road along Ambangeg Junction National Road to Mt. Pulag
UNIT COST DERIVATION OF COARSE AGGREGATES
Source: Gurel, Bokod, Benguet
Volume
=
Volume required =
8.00
9.20 cum.
Cycle Time
31.00 kms.
cum.

paved road
Capacity of Dump Truck =
=
=
=
=
31.00
13.00
18.00
-
3.00 cum.
A) Paved Road
Loaded Trip
Unloaded Trip
13.00 kms x
20
13.00 kms x
30
60
kms/hr
60
kms/hr
min/hr
18.00 kms x
15
18.00 kms x
25
60
min/hr
kms/hr
60
min/hr
kms/hr
(31.00) kms.
60
min/hr
kms/hr
60
min/hr
kms/hr
min/hr
39.00
mins
26.00
mins
72.00
mins
43.20
0.00
0.00
min.
6.00
min.
3.00
min.
6.00
min.
195.20
min.
2.46
trips/day
3.00
cum./trip
1.25
days
1.25
1.25
days
days
=
=

Loaded Trip
Unloaded Trip

Loaded Trip
Unloaded Trip
0.00 kms x
5
0.00 kms x
10
D) Loading Time
E) Unloading Time
F) Slack Time
Total Cycle Time
No. of Trips/day
480
Utilizing 1 Dump Truck w/ capacity of
1
1
3 cum.
3.00
9.20
x
Dump Truck
Payloader
x
x
Hauling Cost
Equipment Cost
195.20
2.46
5,944.00
7,464.00
/day x
/day x
min.
mins
Unit Cost of Hauling 1,821.74 /cum.

Cost at Source 450.00
Unit Cost of COARSE AGGREGATES ...
say
2,271.74
2,272.00 /cum.

UNIT COST DERIVATION OF FINE AGGREGATES
Volume
=
Volume required =
3.00
3.45 cum.
Cycle Time
31.00 kms.
cum.

paved road
=
=
=
=
31.00
13.00
18.00
-
3.00 cum.
A) Paved Road
Loaded Trip
Unloaded Trip
13.00 kms x
20
13.00 kms x
30
60
kms/hr
60
kms/hr
min/hr
18.00 kms x
15
18.00 kms x
25
60
min/hr
kms/hr
60
min/hr
kms/hr
(31.00) kms.
60
min/hr
kms/hr
60
min/hr
kms/hr
min/hr
39.00
mins
26.00
mins
72.00
mins
43.20
0.00
0.00
min.
6.00
min.
3.00
min.
6.00
min.
195.20
min.
2.46
trips/day
3.00
cum./trip
0.47
days
0.47
0.47
days
days
=
=

Loaded Trip
Unloaded Trip

Loaded Trip
Unloaded Trip
0.00 kms x
5
0.00 kms x
10
D) Loading Time
E) Unloading Time
F) Slack Time
Total Cycle Time
No. of Trips/day
480
1
1
3 cum.
3.00
3.45
x
Dump Truck
Payloader
x
x
Hauling Cost
Equipment Cost
195.20
2.46
5,944.00
7,464.00
/day x
/day x
min.
mins

Unit Cost of FINE AGGREGATES ...
say
2,226.60
2,227.00 /cum.

UNIT COST DERIVATION OF ABC
Volume
=
Volume required =
3.35
3.85 cum.
Cycle Time
31.00 kms.
cum.

paved road
=
=
=
=
31.00
13.00
18.00
-
3.00 cum.
A) Paved Road
Loaded Trip
Unloaded Trip
13.00 kms x
20
13.00 kms x
30
60
kms/hr
60
kms/hr
min/hr
18.00 kms x
15
18.00 kms x
25
60
min/hr
kms/hr
60
min/hr
kms/hr
(31.00) kms.
60
min/hr
kms/hr
60
min/hr
kms/hr
min/hr
39.00
mins
26.00
mins
72.00
mins
43.20
0.00
0.00
min.
6.00
min.
3.00
min.
6.00
min.
195.20
min.

Loaded Trip
Unloaded Trip

Loaded Trip
Unloaded Trip
D) Loading Time
E) Unloading Time
F) Slack Time
Total Cycle Time
0.00 kms x
5
0.00 kms x
10
min.
mins
No. of Trips/day
480
1
1
3 cum.
3.00
3.85
x
Dump Truck
Payloader
x
x
Hauling Cost
Equipment Cost
195.20
2.46
5,944.00
7,464.00
/day x
/day x
2.46
trips/day
3.00
cum./trip
0.52
days
0.52
0.52
days
days
=
=

Unit Cost of ABC ....
say
1,999.78
2,000.00 /cum.
trips/day
bags/trip
2,499.20
749.38
3,248.58
trips/day
cum./trip
7,430.00
9,330.00
16,760.00
/cum.
/cum.
trips/day
cum./trip
2,793.68
3,508.08
6,301.76
/cum.
/cum.
trips/day
cum./trip
3,090.88
3,881.28
6,972.16
/cum.
/cum.
Tuba NHS (Nangalisan)

Hauling Cost
509,875.15
Soil Testing
150,000.00
Building Cost
14,971,327.92
Total
15,631,203.07
5.25
5.65
29.6625
4
7.06
28.24

Final Pow With Time Spot New Labor Rate

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Final Pow With Time Spot New Labor Rate

Загружено:

Авторское право:

Доступные форматы

BENGUET 2nd ENGINEERING DISTRICT

Impvmt. Along Bayoyo-Yogo Road

Submitted By: EDGARDO M. GUNDRAN

Enter Factor below !

16 pcs. 10 mm. Dia. RSB

TABLE1: Unit Prices of Construction Materials

#26 Corr. GI Sheet

P28.00 per Lin. m.

P1.50 per pc.

Table 2: Daily Wage Rates of Personnel

Table 3: Equipment Rental Rates

DAILY RATE (P)

FACTOR per joint

UNIT COST DERIVATION OF CONSTRUCTION MATERIALS FOR

UNIT COST DERIVATION OF CEMENT

Assume Ave. Cap. of 1 CT

Loading Time :(Employing 5 Laborers)

(From Baguio City to Project Site)

A) La Trinidad to Acop Junction, Hauling Distance =

Total Cost of hauling

Unit Cost of Hauling

UNIT COST DERIVATION OF RSB

A Hauling and Loading

(From La Trinidad to Project Site)

Assume Capacity of 1 Cargo Truck

Assume Capacity of 1 Laborer can carry 30 kgs. Of RSB

B) Acop Junction to Project site, Hauling Distance =

Total Cost of hauling

Unit Cost of Hauling

UNIT COST DERIVATION OF RCPC

(Baguio City, to Project Site)

Total Hauling Distance

Assume Capacity of 1 Cargo Truck

A) Baguio to Acop Junction, Hauling Distance =

B) Acop Junction to Project site, Hauling Distance =

No. of days Required

2 Labor Cost (For Loading & Unloading)

Unit Cost Hauling

910 mm. Diam.

910 mm. Diam.

Total Unit Cost

UNIT COST DERIVATION OF COARSE & FINE AGGREGATES

Considering 15% Swell Factor, Total Vol. Req'd. =

Assumed Capacity/day of D4 bulldozer to quarry unprocessed aggregates =

b. Screening and Stockpiling

60 min.x 1.20 cu.m.

Screening and Stockpilling Cost

Materials Cost(2 Sets Screen - L.S.)

2. Hauling and Stockpilling

(Naguilian Quarry to project site)

A) Source to Project Site, Hauling Distance =

Total Cycle Time

B) Acop Junction to Project Ste, Hauling Distance =

Utilizing 12 Dumptrucks with capacity of 5.00 cu.m.(Consider 15% Swell factor)

No. of days Required

Total Direct Cost of Coarse Aggregates

Unit Cost of Coarse Aggregates @ Project Site

UNIT COST DERIVATION OF BOULDERS

Amburayan River, Kapangan

Total Hauling Dist.

Total Cycle Time

Total Direct Cost

Direct Unit Cost

Indirect Unit Cost