Final Completion

Project: Completion of Public Market-Two Storey Building
Location: Poblacion, Ubay, Bohol

35 km from Tagbilaran City
DERIVATION OF HAULING COST PER KILOMETER
(Aggregates)
Computation of Cycle Time, T:

T=D÷R
Where T = Time, Time of Travel (h)
D = Distance, Hauling Distance (km)
R = Rate, Travel Speed (km/h)
AVERAGE HAULING DISTANCE = 35.00 KM (FLAT, PAVED)

LOADING TIME = 3.00 min
LOADED TRAVEL TIME
First1300 m @ 20 kph = 0.60 min
Succeeding 1300 m @ 35 kph = 59.31 min
Next 200 m @ 20 kph = 0.60 min
UNLOAD AND MANEUVER = 2.00 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Next 200 m @ 30 kph = 0.40 min
Cycle Time, T = 104.06 min
Allowance for Delay (10% of cycle time) = 10.41 min
Total Cycle Time, T = 114.47 min
TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 114

HR
= 4.19 TRIPS SAY
= 5.00 TRIPS
VOLUME PER DAY = 5.00 TRIPS x 10 m³/LOAD
= 50 m³
CAPACITY OF DUMP TRUCK = 10 m³
DUMP TRUCKS RENTAL/DAY = P 11,360.00 /DAY
HAULING COST = P 11,360.00
50 m³
= P 227.20 /m³
Prices based on Validated CMPD for 2nd quarter CY 2016)
COST OF MATERIAL INCLUDING HAULING = P 231.00 /m³ + P 227.20 /m³
(Common Borrow) = P 458.20 /m³
32200
MIN
(Aggregates)

T=D÷R

LOADING TIME = 3.00 min
LOADED TRAVEL TIME
First1300 m @ 20 kph = 0.60 min
Next 200 m @ 20 kph = 0.60 min
UNLOAD AND MANEUVER = 2.00 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Next 200 m @ 30 kph = 0.40 min
TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 114

HR
= 4.19 TRIPS SAY
= 5.00 TRIPS
VOLUME PER DAY = 5.00 TRIPS x 10 m³/LOAD
= 50 m³
CAPACITY OF DUMP TRUCK = 10 m³
DUMP TRUCKS RENTAL/DAY = P 11,360.00 /DAY
HAULING COST = P 11,360.00
50 m³
= P 227.20 /m³
Prices based on Validated CMPD for 2nd quarter CY 2016)
COST OF MATERIAL INCLUDING HAULING = P 1,246.67 /m³ + P 227.20 /m³
(FINE AGGREGATES) = P 1,473.87 /m³

(GRAVEL - G1 & G3/4) = P 1,437.20 /m³

(GRAVEL fill) = P 1,267.20 /m³
32200
MIN
(Portland Cement)

T=D÷R

LOADED TRAVEL TIME
First 200 m @ 20 kph = 0.60 min
Next 200 m @ 20 kph = 0.60 min
RETURN EMPTY
First 200 m @ 30 kph = 0.40 min
Next 200 m @ 30 kph = 0.40 min
Total Cycle Time, T = 1.82 hours
ACEL RATE of Cargo truck = P 783.00
Total Rate of Cargo Truck for One Cycle = P 783.00 per hour x 1.82 hrs = P 1,422.00
Labor for loading & Unloading = 2 laborers x P47.34/hour x 1.82 hours

= P 171.95
Total Hauling Cost for One Cycle = P 1,593.95
Hauling Cost per bag of cement = P 1,593.95 / 150 bags = P 10.63

Cost of Cement per Bag (Validated CMPD for 2nd quarter CY 2016) = P 258.33
TOTAL COST OF CEMENT PER BAG INCLUDING HAULING COST = P 268.96

32000
REPUBLIC OF THE PHILIPPINES
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS
OFFICE OF THE DISTRICT ENGINEER
Bohol 1st District Engineering Office
Tagbilaran City
Name of Project : Completion of Public Market-Two Storey Building

Location : Poblacion, Ubay, Bohol
BACK-UP COMPUTATION
1 Item #REF! - #REF! #REF!
2 Item #REF! - #REF! #REF!
3 Item B.5 - Project Signboard/billboard 1.00
4 Item B.7 - Occupational Safety & Health Program 5.00
5 Item B.9 - Mobilization/Demobilization 1.00
6 Item 803(1)a - Structure Excavation ,Common soil 207.00
1.) 8 units-Footing(F1) ((1.5*1.4*1.40) *8= 23.520

2.) 8 units-Footing(F2)= ((1.5*2.3*2.3))*8 = 63.480
3.) 8 units -Footing(F3)= (1.5*2.10*2.10))*8 = 52.920
4.) Wall Footing(WF1)= ((.60*.40*6.3) = 21.512
5.) Wall Footing(WF2)= (0.25*0.60*17.75)) 2.663
6.) Footing Tie Beam = ((.50*.30*65) 9.750
7.) Septic Tank = ((2.00*2.3*7.00) 32.200
8.) Fire escape footing = ((.60*.60*.30)2 0.216
9.) 4units (DC2) = ((0.40*.40*4) 0.640
206.90
SAY : 207.00
4 Item 804(1)a - Embankment from structure excavation 165.00
1.)Excavated materials 207.00

2.)Vol. of concrete in place 41.63
Vol.of embankment: 165.00
4 Item 804(1)b - Embankment from borrow 361.00

1.)Typical embankment: ((31.70*9.5*.40) 120.46
2.)Rise in elev. (+800mm) 240.92

SAY: 361.00
5 Item 804(4) - Gravel Fill 30.10

Volume: (31.70x9.5)*(.10) 30.12
SAY: 30.10 m3
Page 13
Tagbilaran City

BACK-UP COMPUTATION
6 Item 1000 (1) - Soil Poisoning 48.00

A=313 m2
Liter=313/6.5 48.15
Say: 48.00 liter
7 Item 900 (1)c2 - Structural Concrete (Footing & Slab on fil )Class A 28 days 76.00
1.) 8-Footing(F1) ((1.40x1.40x0.35)8 5.49

8-Footing(F2) ((2.30x2.30x0.35)8 14.81
8-Footing(F3) ((2.10x2.10x0.35)8 12.35
Wall footing(WF1)inc reataining wall foo((0.40*0.20x7) 7.56
Wall footing(WF2) ((0.40*0.20x17.80) 1.42
Flooring ((247.95 m2 x 0.10) 24.80
Corridor ((79.5 m2 x 0.10 ) 7.950
Ramp ((16.40 m2 x0.10) 1.640
76.017
SAY: 76.00
7 Item 900(1)c3 - Structural Concrete(Wall Footing) Class A 28 days 21.00
2.) FootingTie beams(FTB1) ((0.30x0.50) x(139.40) 20.91

20.91
SAY: 21.00
7 Item 900 (1)c4 - Structural Concrete(Columns)ClassA 28 days 38.30

3.) 24-Column(C1/C2/C3) ((0.40x0.40x(8.375+.80))24 units 35.23
Post Column(PC) ((0.30x0.25x2.5)2 units 0.38
Stiffener columns ((0.15x0.30x5.4)8 units 1.94
Fire Escape Column ((0.20x0.20x0.30)4 units 0.05
2DC1 ((0.20x0.20x6.725)2 units 0.54
2DC2 ((0.20x0.20x1.60)2 units 0.13
38.27
SAY: 38.30
7 Item Err:509 - Err:509 23.80
6.) Reinforced Concrete Slab(2nd Floor)

Slab(S1) ((235.30 m2x0.10) 23.53
Slab(S2) ((2.50 m2 x 0.10) 0.250
Page 14
Tagbilaran City

BACK-UP COMPUTATION
23.780
SAY: 23.80
7 Item 900 (1)c6 - Structural Concrete(Beams/Girder)Class A 28 days 54.80

4.) Beams(CB)
G1 ((0.25x0.40 x 28.5) 2.85
G2 ((0.25x0.40 x 28.5) 2.85
G3 ((0.25x0.40 x 28.5) 2.85
G4 ((0.25x0.40 x 2.5) 0.25
G5 ((0.25x0.50 x 7.00) 0.88
G6 ((0.25x0.40 x 2.5)7 units 1.75
G7 ((0.25x0.50 x7) 7 units 6.13
STB1 & STB2 ((0.20x0.40 x 3)2 0.48
17.55
5.) Roof Girders(RG)
3-Roof Girders(RG1) ((0.20x0.40 x 28.5)3 6.84
8-Roof Girders(RG1) ((0.20x0.40 x 28.5)8 22.80
8-Roof Girders(RG2) ((0.20x0.50 x 7)8 5.60
4-Lintel Roof beam(LRB1) ((0.20x0.25 x 7.56)4 1.51
Lintel beam (.15*.20*1.40)12 0.50
37.26
SAY: 54.80
7 Item 902(1)a1 - Reinforcing Steel Deformed)Grade 40 758.12
Reinforcing Steel for Column Footing,Column & wall footing Err:508
Err:509 Err:508
Err:509 Err:508
Err:509 Err:508
Err:509 Err:508
Reinforcing steel for roof beam Err:508
Reinforcing steel for flooring,corridor &ramp 92.40
Page 15
Tagbilaran City

BACK-UP COMPUTATION
Err:508
SAY: Err:508
7 Item 900 (7) - Reinforced Concrete

18.80
Reinforced Concrete Stair
Riser/thread ((0.40x1.40x3.265) 1.83
((0.40x1.40x3.19) 1.79
Landing ((2.95x1.35x0.10) 0.40
Reinforced Concrete Sunbreaker/counter sink

Sunbreaker ((.15 x.575 x25) 2.16
Countersink ((.60x2x0.10)2 0.24
Septic tank ((7x2.3x0.15) +(7x2.3x.10) 4.03
((2.3x2.10x0.15) 4 2.90
((7.0x2.10x0.15) 2 4.41
Catch basin ((.60x0.60x.15)2*10 1.08
*waterproofing for the septik and catch basin)
Total Volume: 18.82
SAY 18.80
8 Item 1046(2)a - CHB Non Load bearing (including reinforcing steel)100mm 151.00
Area CHB rail,toilets,storage room

((0.90x28.5)+(.90x2.5) 27.45
((0.90x21)+(.90*2.5) 21.15
((0.20x0.20x1.60)2 units 0.13
((14.15 x 2.7) 38.21
((6.85x2.70) 18.50
((8.6 x 3.10)+ (.70*1.60) 27.78
((6.45x2.70) 17.42
150.62
SAY: 151.00
9 Item 1046(2)b - CHB Non Load bearing (including reinforcing steel)150mm 594.00
Page 16
Tagbilaran City

BACK-UP COMPUTATION
Area ground floor ((87m x 2.8m) 302.40
Area 1st floor ((87mx 2.80m) 302.40
Eave wall ((7mx 2.50m) 17.50

Retaining wall: ((.80m x 83m)) 66.40
688.70
Less:doors/windows: 95.200 m2 SAY: 594.00
10 Item 1027(1) - Cement Plaster Finish 1,490.00

Area of CHB 100mm 302.00
Area of CHB 150mm 1,188.00
1,490.00 1,490.00
11 Item 1003(2)e2 - Wall 6mm Wood Frame Ordinary plywood 1.00
6 units blackboard 70.20 m2
12 Item 1003(1)a1 - Ceiling 4.5mm Metal frame Fiber cement board 337.00
Ceiling Area: 336.98 m2

SAY: 337.00 m2
13 Item 1004(2)c - Finishing hardware bolts 10.00
4" door pull set 5.00

4" barrel bolt set 5.00
10.00
14 Item 1004(2)e - Finishing hardware knobs 18.00
Doorknob,kwikset set 18.00
15 Item 1004(2)g - Finishing hardware hinges 39.00
3-1/2"x3 1/2" butt hinges pair 39.00
Page 17
Tagbilaran City

BACK-UP COMPUTATION
16 Item 1009(1)a - Jalousie Window Glass 59.40
Total Quantity: 12-W1; 12-W2; 6-W3

12 - W1 @ 36.120 m2
12 - W2 @ 21.000 m2
6 - W3 @ 2.310 m2
59.430
SAY: 59.400
17 Item 1010 (1) - Frames Jamb,Sill,Head,Transom & Mullions 53.00
For Doors/Windows 53.00 set

12 - W1 (1.50m x2.50m)
12 - W2 (1.50m x 1.40m)
6 -W3 (0.635m x 0.60m)
12 -D1 (.90mx2.10m)
1 -D1 (.90mx2.10m)
4 -D3 (.80mx2.10m)
5 -D4 (.60mx1.20m)
1 -D5 (.70mx1.20m)
18 Item 1010(2)a - Doors Flush 13.70

4 --2.10x
5
1 1.20x
2.10 .90m
2.10x.80 m hollow
x.60m
.70m hollowcore doorflush
coredoor
flush doordoor(w/kicking
doorflush
flush door
doorD3
D5 D4 plate) D2
SAY: 1.89 m2
6.72
3.60
1.47
13.68
14.00
Total Quantity : 11 units
1 -2.10x .90m hollow core doorflush door(w/ kicking plate) 1.89
4 - 2.10x.80 m hollow core door flush door 6.72
5 - 1.20x .60m hollow core door flush door 3.60
1 - 2.10 x .70m hollow core flush door 1.47
13.68 m2
SAY: 13.70 m2
19 Item 1010(2)b - Door wood panel 22.70
Total Quantity : 12 -D1

12 -2.10x.90m solid panel door 22.68
SAY: 22.70 m2
20 Item 1017(1)a2 - Roof drain with strainers,75mm Ø 16.00

Reference(plans): 16.00 set
Page 18
Tagbilaran City

BACK-UP COMPUTATION
21 Item 1018(1) - Glazed Tiles & Trims 104.00
Wall(CR) 75.00
Floor(CR) 19.00
Countersink/urinals) 10.00
104.00 m2
22 Item 1032(1)1 - Painting works masonry/concrete 2,334.00
columm 115.00
roof beam 90.00
ceiling 302.00
Plaster finish 1,490.00
Fiber cement board 337.00
2,334.00
SAY: 2,334.00 m2
23 Item 1032(1)a2 - Painting works wood 247.00
Frames (jambs, mullions,

transom ) 174.30
Doors 72.80
247.10
Say: 247.00
24 Item 1032(1)a3 - Painting works steel 60.30
Metal railings:
36.7+22.70+2.50 Balcony 16.49
12+ Ramp/handrail 0.87
64+12 Stairs 38.00
42 Fire escape 4.96
60.32 m2
Page 19
Tagbilaran City

BACK-UP COMPUTATION
SAY: 60.30 m2
25 Item 1047(2)a - Structural Steel 1.00
Roof framing
26-6mmthk x 75mm x 75mm x 6m angle bar -Top Chord kg 1,102.00
19-6mm thk x 75mm x 75mm x 6m angle bar -Bottom Chord kg 805.31
23-6mm thk x 65mm x 65mm x 6m angular bar-webmember kg 844.87
35-6mm thk x 50mm x 50mm x 6m angular bar -web & clip angle kg 988.97
26-1mm thk x 50mm x 6m -filler plate kg 62.22
5 -5mmx40mmx40mm x 6m angle bar kg 94.19
5 - 6mm thk x 100mm x 100mm x 6m angle bar- LRB kg 282.56
154 -2mm thk x20x 65 x 150 x 6m LC purlins kg 4,641.58
24- 25mm thk x 25mm x 25mm angle bar - fascia frame kg 254.31
30 -12 mm Ø x 6.00 m. plain bar for sag rod kg 159.84
34 -16mmØ x 6.0m plain bars for cross brace,grade 40 kg 311.92
6mm thk x 1.2m x 2.4m gusset plate pc 4.00
24-12mm thk x 350mm x 350mm base plate w/4-16mmØ hole pc 24.00
16mmǾ x 350mm machine bolts w/ nuts and washer pc 96.00
12mmǾ x 250mm machine bolts w/ nuts and washer pc 64.00
12mmØ x150mm machine bolts w/ nuts and washer pc 104.00
12mm Ø x 25mm bolts w/ nuts and washer pc 2,700.00
16mmØ turn buckle pc 28.00
12mmØ turn buckle plate pc 12.00
1-uint Fire Escape
23 - 2mm thk x20mmx20mm x 6m -stair nosing kg 86.65
4 - 6mm thk x150mmx150mm base plate w 4-12mm Ø hole pc 4.00
20 - 12mmØ x100mm bolts w/ nut and washer pc 20.00
5mm thk x 1.20m x2.40 base plate kg 113.03
1.25 -6mm thk x1.20mx 2.40m checkerd plate flooring kg 135.63
0.10 - 8mm thk x 1.20 m x 2.40m gusset plate kg 180.84
0.375 - 10mm thk x 1.20 m x 2.40 m gusset plate kg 226.05
2 - 6mm thk x 65mmx65mm angle bar kg 97.96
4 - 6mm thk x50mmx50mm x6m angle bar kg 113.03
8 - 4.5mm thk x38mmx38mm x 6m angle bar kg 32.21
2 -4.5mm x25mmx25mm x 6m angle bar kg 21.19
12mm thk flange w/spider leg (fab.) pc 4.00
26 Item 1051(1) - Metal Railing Steel 230.00
(ramp, balcony,hand rail,stair railings) Length= 230.00 meter
Page 20
Tagbilaran City

BACK-UP COMPUTATION
Ramp= 12.00 m
Stairs= 76.00 m
Balcony railing= 61.90 m
Fire Escape = 80.00 m
28 Item 1014(1)b1 - Prepainted Metal sheet above 0.427mm corrugated type,long span 428.00
Roof Area:(32.70m x 6.55m)*2 428.37 m2

SAY: 428.00 m2
52 Item Err:509 - Err:509 Err:509
52 Item 1001(8) - Sewer Line Works 1.00
52 Item Err:509 - Err:509 Err:509
52 Item Err:509 - Err:509 #REF!
52 Item 1100(30) - Conduits,Boxes & Fittings 1.00
53 Item 1101(42) - Wires and Wiring Devices 1.00
54 Item 1102(27) - Powerload Center,Switchgear and Panelboards 1.00
55 Item 1103(1) - Lighting Fixtures 1.00
55 Item Err:509 - Err:509 Err:509
Quantity: 12.00 set Wall fan
PREPARED BY: SUBMITTED BY:
MARY NOELINE F. RACINES LUCIO L. BAGOL
Page 21
Tagbilaran City

BACK-UP COMPUTATION
Engineer II OIC - Chief, Planning & Design
Page 22
3/4/2016 -As per sir Lucio, a
#REF!
#REF!
each 03/07/2016; 11:33AM - disreg

03/07/2016; 11:33AM - As pe
Month
m³
m³
71 5.325
m³
5.325
m³
151.2
m³
Page 23
liter
m³
c1 8 at800m 51.2 9.309091 7

c2 14 89.6 16.29091 13
c3 12 76.8 13.96364 11
Ties
c1 5.333333 at 3.5 168 30.54545
c2 5.333333 at 5 240 43.63636
c3 5.333333 at 5 240 43.63636
117.8182
Page 24
Page 25
m2
m2
Page 26
m2
l.s
from Facilities of Handicapped Daorong & Kalibo leading to various beach resorts, danao, Pang
m2 2 8.6
1.2 -30.5
set
set
set
Page 27
m2
set
m2
m2
1 -2.10x .90m hollow core doorflush door(w/ kicking plate) m2
4 - 2.10x.80 m hollow core door flush door m2
5 - 1.20x .60m hollow core door flush door m2
1 - 2.10 x .70m hollow core flush door m2
set
Page 28
m2
771.498
508.68
226.08
m2
m2 247.8
19.200 19.2 38.4 37.8
6.000 6
m2
Page 29
l.s
Angle bars: 85.74

Purlins: 591.00
844.87
#REF!
#REF!
-
#REF!
0
254.3076
159.84
311.92
6,239.01
826.75
86.65296
232.75
113.03
135.63
180.84
226.05
97.96
113.03
32.21
21.19
meter
Page 30
m2
ls
ls
Err:509
lm
ls
l.s
set
ls
ls
Php 1,000.00 + P 1,002.10
Page 31
gn
Page 32
r sir Lucio, addt'l 4m width for item 100 (2m both sides)
33AM - disregard stone masonry on left side portion in case magkuwang ang kwarta - as per sir eloy
33AM - As per sir eloy for item 100 magstart sa (see magenta colored dimension)..
Page 33
r sir Lucio, addt'l 4m width for item 100 (2m both sides)
danao, Panglao, Bohol
Page 34
Republic of the Philippines
Province of Bohol
Municipality of Bohol
Office of the Municipal Engineer
PROGRAM OF WORK BUDGET/COST

Starting time : Upon approval
Appropriation : P 1,898,849.36 Calendar days: 180
Source of Fund : Municipal Fund CY'2019 Date:
Classification : Public Market
Equipment
Description of Work to be done
Description/Nos.
Other General Requirements

Item No. Estimated Cost of Project
Description %Total Unit Quantity
Unit Cost Total Cost
PART A OTHER GENERAL REQUIREMENTS
B.5 Project billboard /Signboard 0.25 each 1.00 P 4,700.27 P 4,700.27

B.7 Occupational safety and Health Program 2.37 month 5.00 P 9,009.57 P 45,047.83
B.9 Mobilization/Demobilization l.s 1.00 P 14,278.01 P 14,278.01
PART B EARTHWORKS
803(1)c Structure Excavation solid rock 0.14 m³ 5.32 P 502.32 P 2,671.33
804(1)a Embankment from structure excavation 1.11 m³ 2.72 P 7,730.59 P 21,058.13
804(4) Gravel Fill 0.38 m³ 4.01 P 1,809.15 P 7,254.68
1000 (1) Soil Poisoning 0.35 liter 2.00 P 3,353.12 P 6,706.24
PART C REINFORCED CONCRETE
900 (1)c2 Structural Concrete (Footing & Slab on fil )Class A 1.05 m³ 2.26 P 8,843.21 P 19,967.97
28 days
900(1)c3 Structural Concrete(Wall Footing) Class A 28 days 4.13 m³ 0.84 P 93,584.25 P 78,330.02
900 (1)c4 Structural Concrete(Columns)ClassA 28 days 1.72 m³ 1.37 P 23,896.47 P 32,690.38

900 (1)c6 Structural Concrete(Beams/Girder)Class A 28 days 1.56 m³ 1.04 P 28,512.10 P 29,652.59
902(1)a1 Reinforcing Steel Deformed)Grade 40 3.07 kg 758.12 P 76.80 P 58,223.46
900 (7) Reinforced Concrete 3.25 m³ 1.00 P 61,903.15 P 61,655.54
PART D MASONRY WORKS
1046(2)a1 CHB Non load bearing(including reinforcing 2.37 m2 66.74 P 674.01 P 44,983.26
steel)100mm
PART E ROOF AND ROOF FRAMING

1047(1) Structural Steel 15.84 l.s 1.00 P 300,823.81 P 300,823.81
Page 35 of 235
Province of Bohol

Equipment
Description/Nos.

1014(1)b1 Prepainted Metal sheet G.I Corr. Sheet 6.07 m2 428.00 P 269.21 P 115,222.21
PART F ROOF DRAIN

1017(1)a2 Roof drain with strainers,75mm Ø 0.53 set 5.00 P 2,013.43 P 10,067.16
PART G DOORS,WINDOWS AND HARDWARE
1010(1) Frames (Jamb,sills, head,transoms and mullions) 2.40 set 53.00 P 859.70 P 45,564.06
1009(1)a Jalousie Windows glass 2.10 m2 59.40 P 669.89 P 39,791.66
1010(2)a Doors flush 1.11 m2 3.78 P 5,578.18 P 21,085.52
1004(2)e Finishing hardware, knobs 0.14 set 2.00 P 1,327.57 P 2,655.15
1004(2)g Finishing hardware, hinges 0.02 set 3.00 P 141.81 P 425.44
PART J DRAINAGE AND PLUMBING WORKS
502(4) Structural Concrete Cover-Drainage 46.34 cu.m 48.51 P 18,137.43 P 879,846.86
1001(8) Sewer Line Works 0.78 l.s 1.00 P 14,796.71 P 14,796.71
1002(28) Cold Water Lines 0.51 l.s 1.00 P 9,741.69 P 9,741.69
PART K ELECTRICAL WORKS
1100(30) Conduits,Boxes & Fittings 0.31 l.s 1.00 P 5,979.56 P 5,979.56
1101(42) Wires and Wiring Devices 0.59 l.s 1.00 P 11,278.47 P 11,278.47
1102(27) Powerload Center,Switchgear and Panelboards 0.22 l.s 1.00 P 4,211.13 P 4,211.13
1103(1) Lighting Fixtures 0.53 ls 1.00 P 10,140.23 P 10,140.23
99.25 P 1,898,849.36
1. Labor: Man-day P 578,621.96 A. Direct Cost P 1,513,262.12

2. Materials P 834,452.71 B. Const.Engineering 0.50%
3. Rental of Equipment P 100,187.44 C. OCM, Tax, Profit,Q.C. P 385,587.24
4. OCM, Tax, Profit, Q.C. P 385,587.24 D. Building permit/plans/machine copies
5. Const.Engineering 0.50% E. Soil Testing
6. Building permit/plans/machine copies - F. Total estimated Cost P 1,898,849.36
7. Soil Testing
Page 36 of 235
Province of Bohol

Equipment
Description/Nos.

8. Total Cost P 1,898,849.36
-
PREPARED BY: CHECKED BY:
GRACELDA S. QUILATON MARCELO R. BARBANIDA

M.E Staff/Project Inspector Draftsman II
OK AS TO APPROPRIATION: CONCURRED BY:
RUTH C. NANGKIL JUANITA O. BASILAD

Municipal Budget Officer Market Supervisor
Recommending Approval: Approved by:
Page 37 of 235
Province of Bohol

Starting time :
Appropriation : #REF! Calendar days:
Equipment
Description/Nos.

Unit Cost
PART A OTHER GENERAL REQUIREMENTS
B.5 Project billboard /Signboard #REF! each 1.00 P 4,700.27
B.7 Occupational safety and Health Program #REF! month 5.00 P 9,009.57
PART B EARTHWORKS
803(1)c Structure Excavation solid rock #REF! m³ 5.32 P 502.32
804(1)a Embankment from structure excavation #REF! m³ 2.72 P 7,730.59
804(4) Gravel Fill #REF! m³ 4.01 P 1,809.15
1000 (1) Soil Poisoning #REF! liter 2.00 P 3,353.12
PART C REINFORCED CONCRETE
900 (1)c2 Structural Concrete (Footing & Slab on fil )Class A #REF! m³ 2.26 P 8,843.21
28 days
900(1)c3 Structural Concrete(Wall Footing) Class A 28 days #REF! m³ 0.84 P 93,584.25
900 (1)c4 Structural Concrete(Columns)ClassA 28 days #REF! m³ 1.37 P 23,896.47

900 (1)c6 Structural Concrete(Beams/Girder)Class A 28 days #REF! m³ 1.04 P 28,512.10
902(1)a1 Reinforcing Steel Deformed)Grade 40 #REF! kg 758.12 P 76.80
900 (7) Reinforced Concrete #REF! m³ 1.00 P 61,903.15
PART D MASONRY WORKS
1046(2)a1 CHB Non load bearing(including reinforcing #REF! m2 66.74 P 674.01

steel)100mm
PART E ROOF AND ROOF FRAMING

1047(1) Structural Steel #REF! l.s 1.00 P 300,823.81
1014(1)b1 Prepainted Metal sheet G.I Corr. Sheet #REF! m2 428.00 P 269.21
PART F ROOF DRAIN

1017(1)a2 Roof drain with strainers,75mm Ø #REF! set 5.00 P 2,013.43
PART G DOORS,WINDOWS AND HARDWARE
1010(1) Frames (Jamb,sills, head,transoms and mullions) #REF! set 53.00 P 859.70
1009(1)a Jalousie Windows glass #REF! m2 59.40 P 669.89
1010(2)a Doors flush #REF! m2 3.78 P 5,578.18
1004(2)e Finishing hardware, knobs #REF! set 2.00 P 1,327.57
1004(2)g Finishing hardware, hinges #REF! set 3.00 P 141.81
PART I FINISHING WORKS
#REF! #REF! #REF! #REF! #REF! #REF!
PART J DRAINAGE AND PLUMBING WORKS
502(4) Structural Concrete Cover-Drainage #REF! cu.m 48.51 P 18,137.43
1001(8) Sewer Line Works #REF! l.s 1.00 P 14,796.71
#REF! #REF! #REF! #REF! #REF! #REF!
1002(28) Cold Water Lines #REF! l.s 1.00 P 9,741.69
PART K ELECTRICAL WORKS
1100(30) Conduits,Boxes & Fittings #REF! l.s 1.00 P 5,979.56
1101(42) Wires and Wiring Devices #REF! l.s 1.00 P 11,278.47
1102(27) Powerload Center,Switchgear and Panelboards #REF! l.s 1.00 P 4,211.13
1103(1) Lighting Fixtures #REF! ls 1.00 P 10,140.23
#REF!
1. Labor: Man-day A. Direct Cost

2. Materials B. Const.Engineering 0.50%
3. Rental of Equipment C. OCM, Tax, Profit,Q.C.
4. OCM, Tax, Profit, Q.C. D. Building permit/plans/machine copies
5. Const.Engineering 0.50% E. Soil Testing
6. Building permit/plans/machine copies - F. Total estimated Cost
7. Soil Testing
8. Total Cost -
#REF!
PREPARED BY: CHECKED BY:
GRACELDA S. QUILATON MARCELO R. BARBANIDA

M.E Staff/Project Inspector Draftsman II
OK AS TO APPROPRIATION: CONCURRED BY:
RUTH C. NANGKIL JUANITA O. BASILAD

Municipal Budget Officer Market Supervisor
Recommending Approval: Approved by:
WILFREDA M. PACATANG HON. CONSTANTINO H. REYES

Municipal Engineer Municipal Mayor
371
16
387
Upon approval 35 km from Tagbilaran City
180
uipment
ption/Nos.
stimated Cost of Project

Total Cost
#REF!
P 4,700.27
P 45,047.83
#REF!
P 2,671.33 P 24,538.40 #REF!
P 21,058.13
P 7,254.68
P 6,706.24
P 19,967.97
P 78,330.02
P 32,690.38
P 29,652.59
P 58,223.46
P 61,655.54
P 44,983.26
P 300,823.81
P 115,222.21
P 10,067.16
P 45,564.06
P 39,791.66
P 21,085.52
P 2,655.15
P 425.44
#REF!
P 879,846.86
P 14,796.71
#REF!
P 9,741.69
P 5,979.56
P 11,278.47
P 4,211.13
P 10,140.23
#REF! -
-
machine copies Err:508
- 11,070,295.00 11,070,295.00
11,070,295.00 ok
-
LO R. BARBANIDA
Draftsman II
A O. BASILAD
ANTINO H. REYES
Unit Price Analysis
Project : Completion of Public Market-Two Storey Building

Locaton : Poblacion, Ubay, Bohol
Item No. : B.5
Description : Project billboard /Signboard PRODUCTION RATE: 0.195
Quantity : 1.00 each NUMBER OF HOURS: 5.1282
A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
2 pcs - 2"x3"x12' - lumber - Post bd.ft. 12.00 P 40.00 P 480.00

2 pcs - 2"x3"x10' - lumber - Brace bd.ft. 10.00 P 40.00 P 400.00
2 pcs - 1"x2"x10' -lumber - Sway Brace lin.ft. 20.00 P 40.00 P 800.00
Assorted C.W. Nails kg. 1.25 70.00 P 87.50
tarpaulin with standard billboard markings(4 x 8) pc 1.00 900.00 P 900.00
SUB-TOTAL (A) P 2,667.50

B. LABOR COST QUANTITY Hourly Total
No. of Personnel Total Hours Rate Cost
Construction Foreman 1 5.13 P 84.66 P 434.15

Carpenter 2 5.13 P 61.30 P 628.72
1
SUB-TOTAL (B) P 1,062.87
C. EQUIPMENT COST QUANTITY Hourly Total
No. of Equipt. Total Hours Rate Cost
SUB-TOTAL (C) -
D. TOTAL DIRECT COST (A + B + C) P 3,730.37
E. ADD: INDIRECT COST

1. OCM 12.00% of D 447.64
2. Contractor's Profit 8.00% of D 298.43
3. VAT 5% of (D+OCM+CP) 223.82
TOTAL INDIRECT COST P 969.90
TOTAL COST (D+E) P 4,700.27
UNIT COST P 4,700.27

1003d-1 ceiling frameworks
.6375m2/hr
.85sheet/hr
6.80sheet/md N
32
576
9
Unit Price Analysis

Item No. : B.7
Description : Occupational safety and Health Program
Quantity : 5.00 month PRODUCTION RATE: 1.00
NUMBER OF HOURS: 1.00
Safety Shoes (Different Sizes) man-days 442.00 P 4.02 P 1,776.84

Safety Helmet (free size) man-days 442.00 P 0.37 P 163.54
Safety Gloves (free size) man-days 442.00 P 8.00 P 3,536.00
Safety Reflectorized vest (free size) man-days 442.00 P 0.37 P 163.54

First aider 1 720.00 P 47.34 P 34,084.80

SUB-TOTAL (C) -

1. OCM 0% of D -
2. Contractor's Profit 8.000% of D 3,177.98
3. VAT 5.000% of (D+OCM+CP) 2,145.13
TOTAL INDIRECT COST P 5,323.11

442
Unit Price Analysis

Item No. : B.9
Description : Mobilization/Demobilization PRODUCTION RATE:
Quantity : 1.00 l.s NUMBER OF HOURS:
A) MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE
SUB-TOTAL (A)
B. LABOR COST QUANTITY Hourly
No. of Personnel Total Hours Rate
SUB-TOTAL (B)
C. EQUIPMENT COST QUANTITY Hourly
No. of Equipt. Total Hours Rate
Concrete mixer (1 Bagger) 2.00 10.00 136.00

Concrete vibrator 2.00 10.00 91.25
Welding machine 1.00 10.00 391.00
Jack hammer 1.00 10.00 514.31
SUB-TOTAL (C)
D. TOTAL DIRECT COST (A + B + C)

1. OCM 0.00% of D -
2. Contractor's Profit 0.00% of D -
3. VAT 5% of (D+OCM+CP) 679.91
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
0.195
5.1282
TOTAL COST
-
Total
Cost
- - -
Total
Cost
2,720.00
1,825.00
3,910.00
P 5,143.10
P 13,598.10 Err:509 Err:509

P 13,598.10
15,132.62
P 679.91
P 14,278.01
P 14,278.01 9
Unit Price Analysis

Item No. : 803(1)c
Description : Structure Excavation solid rock
Quantity : 5.32 m³ PRODUCTION RATE (m3/hr): 1.064
SUB-TOTAL (A)
Laborer 4 5.00 P 47.34 P 946.80
3
Jack hammer 1.00 5.00 150.00 P 750.00
SUB-TOTAL (C) P 750.00


1. OCM 12.0000% of D 254.41
2. Contractor's Profit 8% of D 169.61
3. VAT 5% of (D+OCM+CP) 127.21
UNIT COST P 502.32

2.592
0.84
0.276
3.708
1.61
5.318
Unit Price Analysis
Project : Construction of 2 STY - 2 Classroom Tabalong National High School

Locaton : Tabalong,Dauis, Bohol
Item No. : 804(1)a
Description : Embankment from structure excavation
Quantity : 2.72 m³ PRODUCTION RATE (m3/hr):
NUMBER OF HOURS:
SUB-TOTAL (A)
Construction Foreman 1 0.66 P 84.66

Laborer 4 59.15 P 47.34
1
SUB-TOTAL (B)
plate compactor 1 59.15 92.25
SUB-TOTAL (C)

1. OCM 12.0000% of D 2,005.54
3. VAT 5% of (D+OCM+CP) 1,002.77
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
4.150
0.66
TOTAL COST
0.42 1.944
0.36
4.2 0.78
1.84
2.724
- 6.04
Total
Cost
P 55.57
P 11,200.64
P 11,256.21
Total
Cost
5,456.59
P 5,456.59
P 16,712.80
P 4,345.33
P 21,058.13
P 7,730.59
Unit Price Analysis

Item No. : 804(4)
Description : Gravel Fill
Gravel-Leyte source m³ 4.01 P 1,360.00 P 5,453.60

Laborer 2 1.70 P 47.34 P 160.54
1
SUB-TOTAL (B) P 304.08
SUB-TOTAL (C) -

1. OCM 12.0000% of D 690.92
3. VAT 5% of (D+OCM+CP) 345.46

1.61
0.54
1.4
0.46
4.01
BAR CHART FOR ITEM 803 - EXCAVATION O
Quantity (Volume) = 5.32 m³ Factor Materials Qty.
1 Materials: = -
2 Labor 4 Laborer
3 Equipment: -
ACTIVITIES D
1 Excavation 0.275 x 4.00 = 1.10 m3/hr 4.83
Total Time = 4.83 4.83 hrs.
Combine Production Rate = Total Quantity = 5.32 = 1.100

Total Time 4.83
3 - EXCAVATION OF FOOTING AND WALL FOOTING
Condition
1 Small Project
2 Common Earth
3 Flat Terrain
4 Urban Location
DURATION
0.33608
0.08402
15.823613425374900
0.3360800
m3/hr
0.125
BAR CHART FOR ITEM 803 - Ba
1 Materials: = -
2 Labor 4 Laborer
3 Equipment: -
ACTIVITIES D
1 Excavation 1.0375 x 4.00 = 4.15 m3/hr 0.66

Total Time 0.66
OR ITEM 803 - Backfill the excavated
Condition
1 Small Project
2 Common Earth
3 Flat Terrain
4 Urban Location
DURATION
0.33608
0.08402
8.105213044513210
0.3360800
m3/hr
0.125
BAR CHART FOR ITEM 804b - EMBANKMENT ( BORROW)
Quantity (Volume) = 65.00 m³ Factor Materials Qty. Condition
2 Common Earth
3 Flat Terrain
4 Urban Location
2 Labor 2- Laborer
3 Equipment: - 1 unit Plate Compactor
ACTIVITIES DURATION
2.0 Spreading, 1.78 x 2.00 = 3.55 m3/hr 18.30

Tamping &

m3/hr
Total Time 18.30
BAR CHART FOR ITEM 804 -GRAVEL
1 Materials: = 11.50 m³ Anapog - approved source 1.00 11.50 m³
2 Labor 2- Laborer
3 Equipment: -
ACTIVITIES DURAT
2.0 Spreading, 1.18 x 2.00 = 2.37 m3/hr 4.86

Tamping &

Total Time 4.86
M 804 -GRAVEL BEDDING
Condition
1 Small Project
2 Common Earth
3 Flat Terrain
4 Urban Location
DURATION
m3/hr
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1000 (1)
Description : Soil Poisoning
Quantity : 2.00 liter PRODUCTION RATE (liter/hr): 1.350
Lentrex soil poisoning solution liter 2.00 P 950.00 P 1,900.00

Construction Foreman 1 25.93 P 84.66 P 2,194.89
Laborer 1 25.93 P 47.34 P 1,227.53
1
SUB-TOTAL (C) -

1. OCM 12.0000% of D 638.69
3. VAT 5% of (D+OCM+CP) 319.34

0.31 -qty
BAR CHART FOR ITEM 1000 - SOIL P
Quantity (Volume) = 14liters/94.04m2= 0.15 m2 Factor Materials Qty.
1 Materials: = 2.00 liters 1.00 0.15 m³
2 Labor 1- Laborer
3 Equipment: -
ACTIVITIES DURA
soil poisoning = 0.2825 x 1.00 = 0.28 m2/hr 7.08

1.5
Total Time 7.08
1.35
EM 1000 - SOIL POISONING
Condition
1 Small Project
2 Common Earth
3 Flat Terrain
4 Urban Location
DURATION
m2/hr
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 900 (1)c2
Description : Structural Concrete (Footing & Slab on fil )Class A 28 days
Portland cement - approved brand (Portland Type I) bag 23.00 P 260.00 P 5,980.00
Sand - Leyte source cu.m. 2.00 P 1,360.00 P 2,720.00
Gravel - Leyte source cu.m. 3.00 P 1,360.00 P 4,080.00


Mason 1 8.00 P 61.30 P 490.40
Laborer 1 8.00 P 47.34 P 378.72
2
concrete mixer 1 4.74 172.00 815.40

concrete vibrator 1 4.74 148.88 705.80
SUB-TOTAL (C) P 1,521.20


1. OCM 12.0000% of D 1,901.71
3. VAT 5% of (D+OCM+CP) 950.86

0.648
22.58 21.451 1.61
1.5806 1.92
2.1451 0.648
2.258
1.61
2.258
2.258
21.451
21.451
1.9193
1.9193
2.258 2.258
0.121002
4.74071
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 900(1)c3
Description : Structural Concrete(Wall Footing) Class A 28 days
lumber bd.ft 63.00 P 40.00 P 2,520.00
assorted CWN kg 1.00 P 70.00 P 70.00
1/4"x4'x8' ordinary plywood sheet 3.00 P 400.00 P 1,200.00


Mason 2 144.00 P 47.34 P 13,633.92
Carpenter 2 144.00 P 47.34 P 13,633.92
laborer 2 144.00 47.34 13,633.92
108
Concrete mixer 1 1.76 172.00 302.25

Concrete vibrator 1 1.76 148.88 261.63


1. OCM 12.0000% of D 7,460.00
3. VAT 5% of (D+OCM+CP) 3,730.00

27.84
8.37 7.9515 0.42

0.5859 0.59 0.5859 0.72
0.79515 0.71145 0.84 0.63
62.98425 0.276 0.207
1.259685 1.116
2.79558 1.14
0.837
10.83
0.969
123.30
6.238872
1.76 172 1,376.00 mixer/vibrator = .4763m3/hr.

148.88 1,191.04
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 900 (1)c4
Description : Structural Concrete(Columns)ClassA 28 days
Lumber bd.ft. 300.00 P 40.00 P 12,000.00
Assorted C. W. Nails kg 3.00 P 70.00 P 210.00
1/4" x 4' x 8' ordinary plywood sheet 4.00 P 350.00 P 1,400.00


Mason 2 9.50 P 61.30 P 1,164.70
Carpenter 2 9.50 P 61.30 P 1,164.70
Laborer 2 9.50 P 47.34 P 899.46
8
Concrete mixer 1 2.87 172.00 494.01



1. OCM 12.0000% of D 3,113.37
3. VAT 5% of (D+OCM+CP) 1,556.68

original volume 35.8
additional 2.31m3
1.368
13.68 12.996 0.912

0.96 1.16
1.30
102.94
2.06
4.57 5.116959 12.996
1.1628
36
300
6.34
0.192145
2.87 22.98
Unit Price Analysis

Item No. : 900 (1)c6
Description : Structural Concrete(Beams/Girder)Class A 28 days
Coco Lumber bd.ft. 300.00 P 40.00 P 12,000.00


Mason 2 7.00 P 61.30 P 858.20
Carpenter 2 7.00 P 61.30 P 858.20
Laborer 3 7.00 P 47.34 P 994.14
7
Concrete Mixer 1 2.18 172.00 375.56



1. OCM 12.000000% of D 2,824.06
3. VAT 5% of (D+OCM+CP) 1,412.03

9.015 12.715 ok
#NAME?
10.4 10.4
0.73
0.99
78.26 187.5
1.57 9.88
2.40 5.7692308
0.884
0.56
0.48
0.56
0.184
1.04
0.744
6.25
429.10
0.169133
2.18 17.47
Unit Price Analysis

Item No. : 902(1)a1
Description : Reinforcing Steel Deformed)Grade 40
Quantity : 758.12 kg PRODUCTION RATE (kg/hr): 42.118
1.0 Reinforcing Steel for Column Footing,Column & wall footing

45 - 12mmØ x 6.0m def bar kg 239.76 P 45.00 P 10,789.20
46 -10mmØ x6.0m def. bar kg 170.02 P 45.00 P 7,650.90
6.0 Reinforcing steel for roof beam

30 -12mmØ x 6.00 m def bar kg 159.84 P 45.00 P 7,192.80
26 -10mmØ x 6.00m def bar kg 96.10 P 45.00 P 4,324.50
7.0 Reinforcing steel for flooring,corridor &ramp

#16 GI Tie Wire kg 15.16 P 70.00 P 1,061.20


Steelman 4 18.00 P 61.30 P 4,413.60
5
Bar Cutter 1.00 8.92 219.75 1,959.96

Bar bender 1.00 8.92 351.5 3,135.05


1. OCM 12.0000% of D 5,545.09
3. VAT 5% of (D+OCM+CP) 2,772.55
UNIT COST P 76.80

5.328 218.45 239.76 4.8 103.488 3
3.696 170.02 24
35 6 23.33333 35
4
5.328 159.84 74.592
3.696 96.10 48.048 4.666667 6 46.66667 3.65
10 6.85
2 34.25 18.25
3.696 1023.792
36.96 0.766667 0.333333 50
14.53 0.01917 133.056
10 2.15
26.83333
758.12 10.75
758.12 8.944444 24
14
773.28 2.8
15.16 5 1
773.280
36
23.33333
0.168791
4.666667 36 45
92.4 12 6.55
12 32.75
1.75 5.5
2.25 24
758.12 24 1.75
15.16 4.5 1.5 3
18 1.5
10 1.333333
1.666667
2.666667
2.333333
0.15 3 4
0.3
0.45 6
0.9
24
2.9
14.5 2.8 11.2
1 4
30
6
Unit Price Analysis

Item No. : 900 (7)
Description : Reinforced Concrete
Lumber bd.ft. 250.00 P 40.00 P 10,000.00
Concrete stair
4- 12mmØ x 6.0m def bar kg 21.31 P 45.00 P 958.95
6- 10mmØ x 6.0m def bar kg 22.18 P 45.00 P 998.10
countersink
10- 10mmØ x 6.0m def bar kg 36.96 P 45.00 P 1,663.20
#16 GI Tie Wire kg 1.61 P 70.00 P 112.70


Mason/Carpenter 4 13.00 P 61.30 P 3,187.60
Laborer 2 13.00 P 47.34 P 1,230.84
10
Concrete mixer (one bagger) 1 2.09 P 172.00 P 359.67

Conrete vibrator 1 2.09 P 148.88 P 311.33


1. OCM 12.0000% of D 5,871.96
3. VAT 5% of (D+OCM+CP) 2,935.98

250
1.15
13
0.996 9.5
27.84 8.075
0.304
9.96 9.5
0.6972 0.70 0.6972 0.304 0.96
0.9462 0.288 1.264
74.95 195.7831 0.304
1.50 0.592 0.161 0.288
3.33 6.024096 0.14 12.008
0.301 1.0744 0.592
4 5499.03
5.328 138.528 21.31 21.312 0.316667 5.624
3.696 181.104 22.18 14.784 7.6 0.5032
80.45 0.893 1.266667 0.592
3.696 258.72 36.96 0.791667

4.75 4
1.61
2.6 1.2
1.916667 1.333333
36.96 0.6 150
5.75 8 2.666667
2.533333 8 2.666667
2.4 0.096
0.288
5 0.833333 1.75
80.45 0.533333
5 1.666667 0.304 15.2
0.129121 18.48 0.9
3
80.45 0.592 0.9
55.44 9.5 3
2.09
1.61 0.031667 5.624
3.333333
0.5032
0.0592
.
.
1.75
2.9
5.8
1.4 18
1.61
2.45
4.06
0.406
4
1.266667 4
1.2
4.75
0.6
1.333333
0.8
BAR CHART FOR ITEM 901(c2) - REINFORCED CONCRE
1 Materials: 22.00 bags - Portland Cement 10.00 22.58 bags

1.13 m³ Sand 0.50 1.13 m³
2.15 m³ Gravel 0.95 2.15 m³
2 Labor 1- Leadman
1- Mason
1- Labor
3 Equipment: - 1 Concrete Mixer, 1 bagger

1 Concrete Vibrator
ACTIVITIES DURAT
1 1-bagger Mixing - 0.476 x 1.00 = 0.4763 m3/hr 4.74
2 Placing Concrete - 0.415 x 2.00 = 0.830 m3/hr 2.72

Total Time 7.46
NFORCED CONCRETE FOOTING,SLAB ON FILL
Condition
1 Small Project
2 Flat Terrain
3 Urban Location
DURATION
0.125 56.00
0.040321
m3/hr
BAR CHART FOR ITEM 900(1) c3- REINFORCED CONCR
2 Labor 1- Mason
2- Carpenter
2- Labor
1- Lead Man
1 Concrete Vibrator
ACTIVITIES DU
Formworks: ( 201.60 m2 )
1 Installation 0.2725 x 6.00 = 1.635 m3/hr 123.30
2 Stripping 0.825 x 6.00 = 4.95 m3/hr 40.73 20.3636
Concreting (V = 3.75cu.m.)
Total Time = 143.67 143.67 hrs.
Combine Production Rate = Total Quantity = 0.84 =

Total Time 143.67
REINFORCED CONCRETE for tie beam & lintel beam
Materials Qty. Condition
108
56 164
DURATION
32.4
4.2
36.6
123.30
0.0058
m3/hr
BAR CHART FOR ITEM 900©bc - REINFORCED CONC
2 Labor 1- Leadman
1- Mason
2 Carpenter
2- Labor

1 Concrete Vibrator
ACTIVITIES D
2 Stripping 0.995 x 6.00 = 5.97 m3/hr 1.93 0.96482
Concreting (V 35.08

Total Time 9.09
REINFORCED CONCRETE COLUMN,PC & STIFFENER
Forms
78.4
1.8
0.2
80.4
DURATION
6.34
0.1505
m3/hr
BAR CHART FOR ITEM 900(1)c5 - Suspen
Quantity (Volume) = #REF! m³ Factor Materials Qty.
2 Labor 1- Leadman
2 Carpenter
1 Mason
2 laborer
1 Concrete Vibrator
ACTIVITIES DUR
Formworks: ( #REF! m2 )
1 Installation 0.3225 x 6.00 = 1.935 m3/hr #REF!
2 Stripping 0.2388 x 6.00 = 1.4328 m3/hr #REF!

erecting/forming per 100 m2 contract surface
Concreting (V =26.04cu.m.)
1 1-bagger Mixing - 0.4763 x 1.00 = 0.4763 m3/hr #REF!
2 Placing Concrete - 0.11 x 5.00 = 0.550 m3/hr #REF!
Total Time = #REF! #REF! hrs.
Combine Production Rate = Total Quantity = #REF! =

Total Time #REF!
TEM 900(1)c5 - Suspended slab
DURATION
32.4
4.2
36.6
ing per 100 m2 contract surface #REF!

#REF!
#REF!
m3/hr
BAR CHART FOR ITEM 900(1) c6- REINFORCED CONCR
2 Labor 1 - Leadman
2 - Mason
3 - Carpenter
3 - Labor

1 Concrete Vibrator
ACTIVITIES DUR
2 Stripping 0.825 x 9.00 = 7.425 m3/hr 1.55 0.77576
Concreting (V = 12.67cu.m.)

Total Time 6.83
6- REINFORCED CONCRETE BEAMS/GIRDERS
2 1.05 28.35 56.7

7 7 0.49 3.43
60.13
DURATION
0 6.25
0.1522
m3/hr
BAR CHART FOR ITEM 902(1)a1 - R
Quantity (Kgs.) = 758.12 kg Factor Materials Qty.
1 Materials: = 276pcs - 10mmØ x 6.0m def bar

#16 GI Tie Wire
hacksaw blade
2 Labor 2 Steelmen
3 Equipment: -
ACTIVITIES
1 Fabrication - 8.5 x 5.00 = 42.500 kg/hr 17.84
2 Placing 10.625 x 8.00 = 85 m3/hr
Combine Production Rate = Total Quantity = 758.12

Total Time 17.84
TEM 902(1)a1 - REINFORCING STEELDEFORMED GRADE 40
1 Small Project
2 Flat Terrain
3 Urban Location
DURATION
Equipment(hrs. 14.796 51.24 8.92
= 42.500
kg/hr
BAR CHART FOR ITEM 900(7) - REINFORCED
2 Labor 1- Leadman
2 Carpenter
1 Mason
2 laborer
1 Concrete Vibrator
ACTIVITIES DUR
2 Stripping 0.2388 x 6.00 = 1.4328 m3/hr 6.03

erecting/forming per 100 m2 contract surface

Total Time 12.31
M 900(7) - REINFORCED CONCRETE
DURATION
32.4
4.2
36.6
ing per 100 m2 contract surface 3.01508

7.48
0.0809
m3/hr
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1046(2)a1
Description : CHB Non load bearing(including reinforcing steel)100mm
Quantity : 66.74 m2 PRODUCTION RATE (m2/hr): 1.907
4" concrete hollow block pc 840.00 P 14.50 P 12,180.00

#16 GI Tie Wire kg 2.96 P 70.00 P 207.20
hacksaw blade pc 2.00 P 45.00 P 90.00


Mason 2 35.00 P 61.30 P 4,291.00
Laborer 1 35.00 P 47.34 P 1,656.90
14
SUB-TOTAL (C) -

1. OCM 12.0000% of D 4,284.12
3. VAT 5% of (D+OCM+CP) 2,142.06
UNIT COST P 674.01

150mm 502 m2
100mm 140.289 m2
A1 393.08
A2 217
A3side 12.5 124.3704
834.25 A3side 12.5
26.07 622.58
1.90 510.49 21
44.49 pcs 3.696 373.30 2.88
9.74 416.875
18.12 226.5
834.25
2.96 376.25 30.1
2.96 147.84 18.0198
9.89
5.4 164.74 37
2.96 22.0242 0.9
37.07778 37.07778
8.99
40.044 1.3348
715.125
147.84 112.375
16.72222
10.06667
0.3326241 37.27778
5.494444
4.994444
35.3325 130.5889
1.6825
376.25 16.72222 33.65

226.5 10.06667
112.375 4.994444
42 1.866667
757.125 60.57
57.21
16.3539
18.0198
462.5 1.3348
1.2114
22.0242
6.9
8.74
26.6 66.74
24.5
0.8 3.68 59.84

2.88 56.16
BAR CHART FOR ITEM 1046(2)a-CHB Non load
Quantity (Area) = 66.74 m2 Factor Materials Qty.
2 Labor 2- Mason
1- Labor
3 Equipment: -
ACTIVITIES DUR
1 CHB Laying 0.6375 x 3.00 = 1.9125 m2/hr 34.90

Total Time 34.90
a-CHB Non load bearing 100mm
Condition
DURATION
m2/hr
BAR CHART FOR ITEM 1046(2)a - MASONRY WOR
Quantity (Area) = #REF! m2 Factor Materials Qty.
2 Labor 2- Mason
1- Labor
3 Equipment: -
ACTIVITIES DURAT
1 CHB Laying 0.5313 x 3.00 = 1.5939 m2/hr #REF!

Total Time #REF!
(2)a - MASONRY WORKS, 6" CHB
DURATION
#REF!
m2/hr
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1018(1)
Description : Unglazed Tiles/Existing Stairs-Landing
Unglazed Tiles sq.m 108.00 950.00 102,600.00

Including Tile Trim & Tile Adhesive
SUB-TOTAL (A) P 102,600.00


mason 2 120.00 P 47.34 P 11,361.60
30
SUB-TOTAL (C) -

1. OCM 12.00000% of D 14,894.50
3. VAT 5.00% of (D+OCM+CP) 7,447.25
Ground floor second floor

7.52
12.8 1.6
8.64 8
8.1 5.76
1.6 5.44
0.8 7.52
39.46 35 74.46
40 35 75
2,835.00 5m2/kl Flooring:
49.25 ###
10.80 21.6
10.80 2.7 Toilet: floor /wall
no.of bag/10
Sink & Counter
18
9
27
108
12
15
0.2097544
10 19 104
BAR CHART FOR ITEM 1027 - CEMENT PLA
Quantity (Area) = #REF! m2 Factor Materials Qty.
2 Labor 2- Mason
2- Labor
3 Equipment: -
ACTIVITIES D
1 Cement Plaster Finish 1.1875 x 4.00 = 4.75 m2/hr #REF!

Total Time #REF!
1027 - CEMENT PLASTER FINISH
DURATION
#REF!
m2/hr
BAR CHART FOR ITEM 1032(1)a-Masonry painting
Quantity (Kgs.) = 425.58 m2 Factor
Labor: 2 Painter
1 Laborer
Equipment:
ACTIVITIES
1 Masonry Paint 2.0913 x 3.00 = 6.274 m2/hr 67.83

Total Time 67.83
a-Masonry painting(includes beams & columns)
DURATION
#REF! 15
6.274
m2/hr
pcs
BAR CHART FOR ITEM 1032(1)b #REF!
Quantity (Kgs.) = #REF! m2 Factor
Labor: 1 Painter
Equipment:
ACTIVITIES
1 Wooden Paint 2.8813 x 1.00 = 2.881 m2/hr #REF!

Total Time #REF!
DURATION
#REF! 15
#REF!
m2/hr
pcs
BAR CHART FOR ITEM ### #REF!
Labor: 1 Painter
Equipment:
ACTIVITIES
1 Wooden Paint 2.8813 x 1.00 = 2.881 m2/hr #REF!

Total Time #REF!
DURATION
#REF! 15
#REF!
m2/hr
pcs
BAR CHART
ITEM: 1018 b Ceramic Tiles 20 floor

22 72 wall
QUANTITY: 108.00 m2 Factor
2.Labor
2 mason
3. Equipment:
ACTIVITIES
1. Installation of ceramic tiles unglazed .28x 2 0.56 m2/hr

.275x2 0.55
Total time :
Production rate:
Condition
DURATION(hrs.)
60.48
59.4
Total time : 119.88

Production rate: 0.9009 m2/hr
BAR CHART FOR ITEM = #REF!
Quantity (Kgs.) = #REF! m Factor
Labor: 1 Painter
Equipment:
ACTIVITIES
1 Laying of 150mm PVC pipe 0.6250 x 2.00 = 1.250 m/hr #REF!

and includes sand bedding
Combine Production Rate = Total Quantity = #REF!

Total Time #REF!
#REF!
DURATION
#REF!
= #REF!
lm/hr
15 pcs
BAR CHART FOR #REF! #REF!
Quantity (Kgs.) = 1.00 lin.m. Factor

4100 m
Labor: 2 eectrician
Equipment:
ACTIVITIES
1 PVC pipe (150mm mdia) 0.1950 x 2.00 = 0.3900 lm/hr 92.31

Total Time 92.31
DURATION
#REF!
= 1.181
unit/hr
15 pcs
BAR CHART FOR ITEM 1100 - POWERLOAD CENTER
Quantity (Kgs.) = m2 Factor

4100 m
44.352
Labor: 2 skilled worker

4 unskilled
Equipment:
ACTIVITIES
1 chb laying 0.6372 x 3.00 = 1.9116 lm/hr 8.79
2 Fabrication 8.5000 x 3.00 25.5000 1.74

2 Stripping 0.8250 x 3.00 2.4750 6.79
3 Placing of concrete 11.9600 * 3.00 35.8800 0.03

Total Time 17.34
DURATION
#REF!
= 0.577
unit/hr
15 pcs
Unit Price Analysis
Project : Improvements Public Market

Item No. : 502(4)
Description : Structural Concrete Cover-Drainage
Quantity : 48.51 cu.m PRODUCTION RATE (each/hr):
NUMBER OF HOURS:
a. Portland Cement bag 462.000 260.00

b. Sand m³ 41.500 1,360.00
c. Gravel m³ 49.000 1,360.00
d. Reinforcing Steel bar kg. 1164.240 45.00
e # 16 G.I Tie Wire (2% of RSB) kg. 24.000 70.00
f 1/2" Ordinary Plywood- set 96.000 650.00
g 2"x2"x10' good lumber bd.ft 1800.000 40.00
h. C.W Nails kg. 15.000 70.00
SUB-TOTAL (A)
Construction Foreman 1 70.000 677.28

painter 2 70.000 490.40
laborer 4 70.000 378.72
304
SUB-TOTAL (B)
a. One bagger Mixer 1 44.000 172.00

b. Bar Cutter, Single Phase 1 44.000 219.75
c Concrete Vibrator 1 44.000 91.26
Minor Tools (10% of Labor Cost)
SUB-TOTAL (C)

1. OCM 12.0000% of D 83,794.94
3. VAT 5% of (D+OCM+CP) 41,897.47
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
167.076 236.47
37.2
54.4 52.8
75.476 26.775
156.895
0.30
70.00 37.5172727273
TOTAL COST 1368 482.79

P 1,140.00 41.23
120,120.00 1.430 1,630.20
56,440.00 0.075 85.50 460.85
66,640.00 0.150 171.000 41.23
52,390.80 46.460 52,964.40 41.23
1,680.00 0.930 1,060.20 69.3333333333
62,400.00 0.330 376.20 19.6
72,000.00 - 76.8333333333
1,050.00
1.62 234
432,720.80 P 69,970,953.36 59.7727272727 54.6
Total 23.2848
Cost 47,436.00
677.28 154
47,409.60 490.4 23.2848
68,656.00 37872
106,041.60 820.512
129,816.24 27 16.41024
1164.24
222,107.20 P 35,914,734.24
Total 83.00 23.28
Cost 192.5
0.5
7,568.00 1.7142857 96.25
9,669.00 2.21 192.5
4,015.44 2.21
22,210.72 9.2 96.25
8.8
43,463.16 P 7,027,992.97
698,291.16 18
1.8 1.76 1.76

4.14
3.96
181,555.70 8.1 16.2 3.726 6.875

1.84
879,846.86 1.76 23.4
6.1875
18,137.43 P 879,846.86 3.6 7.2 1.656
11.5695
81.246 65.8585 167.076 236.47 46.5318 65.8585
1.2 4.2 9.6 2.1 2.1 576 36.96
1.44 2.4 157.476 14.4 44.4318 13.86
78.606 59.2585 10.08 4.5
7.2 3.36 59.2585
50.82
8.8704 4080
816
460.845 85.68
1800 41.2335 396.00
500 231.00
48.51 0
408 462.00
120
186.2 163.33333 9 13.6 475.60
217.1
20.944 870.22224 72.4608
337.1
660 66
360 72.4608
2275
77 10.5 77.7
2925
292 55 3.4285714286
99.75
33
606.1 77 556
416
466.1 234 128.33333
311 385 9.2

#REF!
2400
0.5808 1235.54
0
7.5 5.85
729.6 325.468
5.85 631.8 245.7
157.95 67.8
631.8 50.85 30
729.6
30 296.55
326.55
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1001(8)
Description : Sewer Line Works
Quantity : 1.00 l.s PRODUCTION RATE (l.s/hr): 0.059
A. MATERIALS : COST/UNIT UNIT QUANTITY UNIT RATE TOTAL COST
50mmØ x 3m PVC pipe series 1000 pc 2.00 295.00 590.00

100mmØ x 3m PVC pipe series1000 pc 5.00 779.00 3,895.00
100mm Ø PVC 45 deg elbow pc 6.00 79.00 474.00
4"Ø PVC 45 deg. elbow pc 6.00 79.00 474.00
4"Ø PVC 90 deg. elbow pc 6.00 92.00 552.00
100mmØ PVC tee pc 6.00 190.00 1,140.00
100mmØ PVC WYE pc 4.00 170.00 680.00
100mmØ x 50mmØ PVC reducer tee pc 3.00 65.00 195.00
Solvent can 2.00 110.00 P 220.00


Plumber 2 17.00 P 61.30 P 2,084.20
5
SUB-TOTAL (C) -

1. OCM 12.0000% of D 1,409.21
3. VAT 5% of (D+OCM+CP) 704.61

0.0346021 17
Quantity = 150 l.m
1 Conduits 0.255 x 2.00 = 0.51 lm/hr
Output: 294.11765
0.4286399
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1002(28)
Description : Cold Water Lines
Quantity : 1.00 l.s PRODUCTION RATE:(l.s/hr) 0.026
12mmØ x 3m uPVC pipe, blue pc 5.00 49.90 249.50

12mmØ uPVC 90O elbow, plain pc 20.00 8.00 160.00
12mmØ uPVC 90O elbow, threaded one end pc 8.00 49.00 392.00
12mmØ uPVC tee plain pc 5.00 15.00 75.00
12mmØ PVC coupling pc 1.00 45.00 45.00
12mm"Ø angle valve pc 5.00 199.00 995.00
Flexible Hose pcs. 5.00 20.00 100.00
PVC solvent cement (1 Lit) can 2.00 200.00 400.00
teflon tape roll 10.00 10.00 100.00
GAte Valve pcs. 1.00 199.00 199.00


Plumbers 1 38.00 P 47.34 P 1,798.92
5
SUB-TOTAL (C)

1. OCM 12.00% of D 927.78
3. VAT 5.000% of (D+OCM+CP) 463.89

Carpenter Installer
Mason Electrician
Laborer
cian
BAR CHART FOR ITEM = 1001(8)
Quantity (Kgs.) = 21.00 lm Factor
sand paper #120 1
Labor: 1 Painter
Equipment:
ACTIVITIES
1 Laying of pipes 0.6375 x 2.00 = 1.275 lm/hr 16.47

coupling and its fitting 0.1250 x 2.00 0.2500

Total Time 16.47
Sewer Line Works
6
15 21
DURATION
#REF! 15
0.06071
lm/hr
pcs
Quantity (Kgs.) = #REF! ls Factor
20 fixtures
Labor: 2 Painter
Equipment:
ACTIVITIES
1 Installation of fixtures 0.2220 x 2.00 = 0.444 m2/hr 45.05

Total Time 45.05
#REF!
DURATION
#REF! 15
#REF!
set/hr
pcs
Labor: 1 installer
Equipment:
ACTIVITIES
1 Installation of mirror 0.3375 x 1.00 = 0.338 m2/hr #REF!

Total Time #REF!
#REF!
DURATION
#REF! 15
#REF!
m2/hr
pcs
BAR CHART FOR ITEM = 1002(28)
Quantity (Kgs.) = 1.00 ls Factor
Labor: 2 plumber
Equipment:
ACTIVITIES
1 Pipes and its fittings 1.4260 x 2.00 = 2.852 m2/hr 37.87

Total Time 37.87
Cold Water Lines
DURATION
#REF! 15
0.0264
m2/hr
pcs
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1047(1)
Description : Structural Steel
Quantity : 1.00 l.s PRODUCTION RATE (l.s/hr) 0.00410
Roof framing
18-3/16"x2"x2" x 6m angle bar -Top Chord kg 399.60 P 57.00 P 22,777.20
7-3/16"x 1 1/2"x 1 1/2" x 6m angle bar -Web Member/clip angle kg 49.20 P 57.00 P 2,804.40
/fascia frame
9-2"x3"x1.2mm Cee Purlins pcs. 9.00 P 423.00 P 3,807.00
4 -12 mm Ø x 6.00 m. def. bar for sag rod kg 63.94 P 42.00 P 2,685.48
4 -16mmØ x 6.0m. Std Def. bars for cross brace,grade 40 kg 37.90 P 45.00 P 1,705.50
Red oxide gal 2.00 P 495.00 P 990.00
paint thinner gal 1.00 P 250.00 P 250.00
Hand/Ramp railings-Stairs
8 - 50mmØ Stainless Pipe(handrail & support) pc 14.00 P 4,400.00 P 61,600.00
12 - 20mm x 20mm square bar (railing) kg 177.55 P 57.00 P 10,120.46
welding rod kg 5.00 P 150.00 P 750.00
Hacksaw blade pc 5.00 P 45.00 P 225.00
SUB-TOTAL (A) P 107,715.04


welder/steelman 4 244.00 P 61.30 P 59,828.80
laborer 2 244.00 P 47.34 P 23,101.92
183
SUB-TOTAL (B) P 103,587.76
welding machine 1.00 129.46 212.00 27,446.25

1. OCM 12.000% of D 28,649.89
3. VAT 5.000% of (D+OCM+CP) 14,324.94

399.6
10MM 0.62 28.54

1101.9996 12MM 0.888 113.1 295.2 399.6
805.3074 16MM 1.529 201.1
988.974 28MM 4.83 6.15.75 49.2
159.84 7
322.116 2.54 #REF! 3.75 1.16666667
3
2.5 1.5*2
21.312 1.5
37.90
0.23 1.40 9
0.08 1488.1704 #REF!
177.55 5.5
63.94
177.552 2.40
1.67 4.80
14.40
1.65
733.19 2.4 2 5
14.4
0.73333333
2.4
2.5 2.4 1.66666667 0.73333333 9.9
35.25 1.46666667
0.9616833095
3.33333333
0.90909091 0.81818182
4.8
6.45
7.2
3
3
0.75
4.88888889
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1014(1)b1
Description : Prepainted Metal sheet G.I Corr. Sheet

Kitchen building
#-24 G.I Corr. Sheet x10' sheet 12.00 P 335.00 P 4,020.00
Texscrew pc 160.00 P 3.00 P 480.00
0.40mm thk x 24 " x 8' pre fabd gutter pc 29.00 P 357.00 P 10,353.00
0.40mm thk x 12" x 8' pre fabd fascia cover pc 29.00 P 238.00 P 6,902.00
blind rivet pc 500.00 P 1.00 P 500.00
silicon selant qtrs 1.00 180.00 180.00
Public Market-Roof
Texscrew pc 1224.00 P 3.00 P 3,672.00
#-24 G.I Sheet Plain x10' pc 95.00 P 220.00 P 20,900.00

tinsmith 2 152.00 P 61.30 P 18,635.20
laborer 1 152.00 P 47.34 P 7,195.68
57
SUB-TOTAL (C) -

1. OCM 12.0000% of D 10,973.54
3. VAT 5% of (D+OCM+CP) 5,486.77
UNIT COST P 269.21

22.5
6.328 144
32.9 208.1912
416.3824
11.42857
70
144 210
3.333333
2.5
0.35mm thk prepainted long span rib type lm 86.00 P 420.00 P 36,120.00
0.35mm thk x 24" x 8' pre fabd gutter pc 19.00 P 237.00 P 4,503.00
0.35mm thk x 12 " x 8'pre fab fascia cover pc 19.00 P 238.00 P 4,522.00
self drilling screw, 2 -1/2 pc 530.00 P 2.00 P 1,060.00

blind rivet 1/8Ø x 3/8" pc 263.00 P 0.75 P 197.25
84
1140
1224
0.73367585
- 6 pcs in every square meter
- 3 pcs in every square meter
BAR CHART FOR ITEM = 1047(1) Structural Steel
Quantity (Kgs.) = 1.00 ls

728.19
ACTIVITIES DURATION
1 Fab. of angle bar 17.00 x 6.00 = 102.00 kg./hr 7.14 1.00

2 Inst. of angle bar 8.500 x 6.00 = 51.00 kg./hr 14.28 950
Installation of trusses 0.0125 x 6.00 0.08 80.00
3 Installation of purlins 4.500 x 6.00 = 27.00 lin./hr 35.19 actual length of purlins=924 m
4 Painting of angle bar 4.250 x 6.00 = 25.50 lin/hr 35.33 901 lin m angle bar
Installation of railings 8.500 x 6.00 51.00 11.65
5 Painting of Purlins and railings,pipe 4.250 x 6.00 = 25.50 lin/hr 59.53 1518
6. Installation of trusses
Total Time = 243.11 243.11 hrs.

kg/hr
Total Time 243.11
Equipment hours: 129.46

BAR CHART FOR ITEM 1014 (1)- PREP
Equipment:
ACTIVITIES
1 Installation of Roofing 1.0375 x 3.00 = 3.1125 m2/hr 137.51

4 Installation of Flashings 5.3125 x 3.00 = 15.9375 L.M./hr 14.31
L= 228.00 m.
Total Time = 151.82 151.82 hrs.

Total Time 151.82
M 1014 (1)- PREPAINTED METAL SHEET
Labor: 2 carpenter
1 laborer
DURATION
= 2.819
m2/hr
228
BAR CHART FOR ITEM 403 - METAL STRUCTURE (ROOF FR
Quantity (Kgs.) = #REF! meter
ACTIVITIES
1 Fab. of angle bar 8.50 x 4.00 = 34.00 kg./hr #REF!

2 Inst. of angle bar 8.500 x 4.00 = 34.00 kg./hr #REF!
3 Installation of purlins 4.500 x 6.00 = 27.00 lin./hr
4 Painting of angle bar 4.250 x 6.00 = 25.50 lin/hr
5 Installation of railings 8.500 x 6.00 51.00 #REF!
6 Fire escape 0.250 x 6.00 = 1.50 lin/hr 0.67
Total Time = #REF!
Combine Production Rate = Total Quantity

Total Time
ACTIVITIES
1 Fab. of column/trusses 17.00 x 6.00 = 102.000 kg/hr #REF!

2 Erection of col./trusses 0.063 x 2.00 = 0.125 set/hr 48.00
using chainblock
3 Inst. of column/trusses 0.0125 x 6.00 = 0.075 set/hr 0.00
4 Fabrication of beams 17.00 x 6.00 = 102.000 kg/hr 0.00
5 Installation of beams 0.0125 x 6.00 = 0.075 set/hr
6 Installation of Purlins 4.50 x 6.00 = 27.000 L.M./hr 34.22
7 Framing of Sidings 8.50 x 6.00 = 51.000 kg./hr 0.00
8 Installation of Railings 0.125 x 6.00 = 0.750 L.M./hr 0.00
9 Installation of Grab Bar 0.063 x 6.00 = 0.375 L.M./hr 0.00
10 Painting of Item 403 1.7425 x 6.00 = 10.455 m2/hr 0.00
(application of red oxide)
Total Time = #REF!
Combine Production Rate = Total Quantity

Total Time
RUCTURE (ROOF FRAMING)
DURATION
#REF! 9,546.80
#REF! 950
Area: 37.8
#REF!
0.67 1518
#REF! hrs.
Total Quantity = #REF! = #REF!

kg/hr
Total Time #REF!
DURATION
#REF!
48.00 6 set of trusses
0.00
0.00
34.22
0.00
0.00
0.00 assumed 0.06250
0.00
#REF! hrs.
Total Quantity = #REF! =

#REF! kg/hr
Total Time #REF!
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1010(1)
Description : Frames (Jamb,sills, head,transoms and mullions)
Quantity : 53.00 set PRODUCTION RATE (set/hr): 0.4000
6pcs - 2" x 6" x 12' Mahogany or gemelina(jamb)-window bd.ft 72.00 P 40.00 P 2,880.00
16 pcs - 2" x 6" x 8' Mahogany or gemelina(jamb) bd.ft 128.00 P 40.00 P 5,120.00
CW nails(asstd.) kg 10.00 P 70.00 P 700.00

No. of Personnel
Total Hours Rate Cost

Carpenter 2 132.50 P 61.30 P 16,244.50
34
No. of Equipt.Total Hours Rate Cost
SUB-TOTAL (C) -
TOTAL DIRECT COST (A + B + C) P 36,161.95
D. ADD: INDIRECT COST

1. OCM 12.0000% of D 4,339.43
3. VAT 5.0000% of (D+OCM+C 2,169.72
E. TOTAL INDIRECT COST P 9,402.11
UNIT COST P 859.70

3.6
3.15654598
3
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1009(1)a
Description : Jalousie Windows glass
Aluminum Jalousie frame for 14 blades (A1), double control sq.m 2.88 P 2,250.00 P 6,480.00
Aluminum Jalousie frame for 7 blades (A1), double control sq.m 0.80 P 2,250.00 P 1,800.00
4.5mm thk x 100mm x537.50mm clear glass jalousie blade pc. 77.00 P 25.00 P 1,925.00
1"Cove moulding-8' pc. 12.00 P 240.00 P 2,880.00
Assorted C.W. Nails kg 6.00 P 42.80 P 256.80
P 13,341.80

Carpenter 2 88.00 P 61.30 P 10,788.80
22
SUB-TOTAL (C) -

1. OCM 12.0000% of D 3,789.68
3. VAT 5% of (D+OCM+CP) 1,894.84
UNIT COST P 669.89

2.666667
0.8
2.88
56
2250
6,480.00 28
56
2.666667
21 77
1.36704792
0.24
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1010(2)a
Description : Doors flush
Quantity : 3.78 m2 PRODUCTION RATE (m2/hr):
NUMBER OF HOURS:
2 -2.10x.90m flush type door m2 3.78 P 2,800.00

CW nails(asstd.) kg 2.00 P 70.00
SUB-TOTAL (A)
Construction Foreman 1 29.00 P 84.66

Carpenter 2 29.00 P 61.30
8
SUB-TOTAL (B)
SUB-TOTAL (C)

1. OCM 12.00000% of D 2,008.14
3. VAT 5% of (D+OCM+CP) 1,004.07
TOTAL INDIRECT COST
TOTAL COST (D+E)
UNIT COST
0.1303
29.00
TOTAL COST
P 10,584.00 3.78
P 140.00 5,292.00
P 10,724.00
Total
Cost
P 2,455.14
P 3,555.40
P 6,010.54 0.56047557
Total
Cost
-
P 16,734.54
P 4,350.98
P 21,085.52
P 5,578.18
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1004(2)e
Description : Finishing hardware, knobs
Doorknob,kwikset pcs. 2.00 P 950.00 P 1,900.00


carpenter 2 1.00 P 61.30 P 122.60
1
SUB-TOTAL (C) -

1. OCM 12.0000% of D 252.87
3. VAT 5% of (D+OCM+CP) 126.44

2.00 set
0.5312 2 1.0624 1.8825301
Output 1.0624
10.9084211
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1004(2)g
Description : Finishing hardware, hinges
3-1/2"x3 1/2" butt hinges pair 3.00 P 110.00 P 330.00
SUB-TOTAL (A) P 330.00


carpenter 2 0.04 P 61.30 P 4.53
21
SUB-TOTAL (C) -
D. TOTAL DIRECT COST (A + B + C) P 337.65

1. OCM 12.0000% of D 40.52
3. VAT 5% of (D+OCM+CP) 20.26
TOTAL COST (D+E) P 425.44
UNIT COST P 141.81

3.00
1.875 2 3.75 0.80
output 3.75
2.31899301
BAR CHART FOR ITEM 10
1010(1) Frames (Jamb,sills, head,transoms and mul
Quantity (Kgs.) = 53 set Factor
Equipment:
ACTIVITIES
1 Fabrication & installation 0.2000 x 2.00 = 0.4000 unit/hr 132.50

of jambs
Total Time = 132.50 132.50 hrs.

Total Time 132.50
transoms and mullions)
DURATION
= 0.400
m2/hr
BAR CHART FOR ITEM 1009(1) - GLASS
Labor: 2 Carpenter
Equipment:
ACTIVITIES
1 Fabrication & installation 0.2000 x 2.00 = 0.4000 unit/hr

of jambs
3 Installation of jalousie 0.3375 x 2.00 = 0.6750 m2/hr 88.00
and its frames

Total Time 88.00
1009(1) - GLASS JALOUSIE WINDOWS
DURATION
#REF! 12
0.6750
set/hr
units
Item 1010(2)a Doors flush
Quantity = 2.00 SET m2 Factor
Labor: 2 carpenter
Equipment:
ACTIVITIES
1 Inst. of flush door 0.2363 x 2.00 = 0.4726 m2/hr 4.23

Total Time 4.23
DURATION
12.69573
0.4726
m2/hr
0.4726
#REF! ###
Quantity = #REF! m2 Factor
Labor: 2 carpenter
Equipment:
ACTIVITIES
1 Inst. of solid panel door 0.2363 x 2.00 = 0.4726 m2/hr #REF!

Total Time #REF!
DURATION
12.69573
#REF!
m2/hr
BAR CHART FOR ITEM #REF!
Quantity (Kgs.) = #REF! #REF! Factor
1
Labor 2 carpenter
Equipment:
ACTIVITIES
1 Installation of locksets 1.8750 x 2.00 = 3.7500 set/hr #REF!

Total Time #REF!
#REF!
DURATION
= #REF!
m2/hr
BAR CHART FOR ITEM 1004(2)e
1 Labor 1 carpenter
Equipment:
ACTIVITIES
1 knobs 3.1250 x 1.00 = 3.1250 m2/hr 0.64

Total Time 0.64
Finishing hardware, knobs
DURATION
= 3.125
set/hr
BAR CHART FOR ITEM 1004(2)g
Quantity (Kgs.) = 3.00 set
Labor 2 carpenter
Equipment:
ACTIVITIES
1 door lockset 3.1250 x 2.00 = 6.2500 m2/hr 0.48

Total Time 0.48
Finishing hardware, hinges
DURATION
= 81.250
m2/hr
BAR CHART FOR ITEM 1100 - POW
Quantity (Kgs.) = 1.00 lin.m. Factor

150 m
1 Materials: Utility Box- 2" x 4" 7
Junction box 5
3/4" Ø x 3m PVC electical conduit pipe 1
1/2" Ø PVC elbow 4
Solvent cement 1
3/4" Ø entrance cap 1
Screw insulator 2
Labor: 2 eectrician
Equipment:
ACTIVITIES
1 PVC pipe (150mm mdia) 1.0000 x 2.00 = 2.0000 lm/hr 75.00

Total Time 75.00
OR ITEM 1100 - POWERLOAD CENTER
1 Small Project
2 Flat Terrain
3 Urban Location
DURATION
#REF!
= 1.453
unit/hr
15 pcs
Equipment:
ACTIVITIES
1 Frameworks 0.6375 x 3.00 = 1.9125 m2/hr 10.98

2 Plyuwood installations 0.8500 x 3.00 = 2.5500 m2/hr 8.24

Total Time 19.22
RT FOR ITEM 1014 - Dry wall
DURATION
=
m2/hr
#REF! #REF!
1 Labor 3 carpenter
Equipment:
ACTIVITIES
1 Frameworks 0.6375 x 3.00 = 1.9125 m2/hr 10.98

2 Plyuwood installations 0.8500 x 3.00 = 2.5500 m2/hr 8.24

Total Time 19.22
DURATION
= 0.052
m2/hr
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1017(1)a2
Description : Roof drain with strainers,75mm Ø
Quantity : 5.00 set PRODUCTION RATE (m2/hr): 0.59
75mmØ PVC coupling (90⁰)elbow pc 5.00 P 52.00 P 260.00

75 mmØ PVC coupling pc 8.00 P 57.00 P 456.00
75mmØ PVC x 3m PVC pipe pc 8.00 P 440.00 P 3,520.00
PVC solvent ( 1 liter) can 1.00 P 200.00 P 200.00
roof strainers pc 5.00 P 150.00 P 750.00


plumber 4 8.50 P 61.30 P 2,084.20
2
SUB-TOTAL (C)

1. OCM 12.0000% of D 958.78
3. VAT 5% of (D+OCM+CP) 479.39

1003d-1 ceiling frameworks
.6375m2/hr
.85sheet/hr
6.80sheet/md N
11.7
146.25
7.5 292.5
0.54064983
BAR CHART FOR ITEM 1017- Roof D
Labor: Skilled
1 workwer
Equipment:
ACTIVITIES
1 Installation of roof strainers 1.0000 x 2.00 = 2.000 pc/hr 8.00
2 Installation of downspout 6.3750 x 2.00 = 12.7500 lm/hr 0.39

Total Time 8.39
TEM 1017- Roof Drains &strainers
DURATION
#REF! 15
0.596
m2/hr
pcs
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1100(30)
Description : Conduits,Boxes & Fittings
Quantity : 1.00 l.s PRODUCTION RATE (lm/hr): 0.056
utility box-2"x4" pc 3.00 30.00 P 90.00

junction box pc 3.00 31.00 P 93.00
1/2"Ø x3m PVC electrical conduit pc 3.00 69.00 P 207.00
Cable Tie 10" pack 1.00 30.00 P 30.00
square box pcs. 1.00 60.00 P 60.00
grounding rod lengt 1.00 85.00 P 85.00
Flexible Conduit 1/2@ dia. m 20.00 10.00 P 200.00
Meter box pc. 1.00 200.00 P 200.00
Entrance Cap 1/2 pc. 1.00 50.00 P 50.00


electrician 2 18.00 P 61.30 P 2,206.80
5
SUB-TOTAL (C) -

1. OCM 12.0000% of D 569.48
3. VAT 5% of (D+OCM+CP) 284.74

0.04
0.60
BAR CHART FOR ITEM 1100(30)
Labor: 2 electrician
Equipment:
ACTIVITIES
1 installation of conduits 4.5000 x 1.00 = 4.5000 lin.m./hr 0.22
3 Installation ofboxes and 3.5000 x 1.00 = 3.5000 pcs/hr 17.71

fittings

Total Time 17.71
Conduits,Boxes & Fittings
Materials Qty.
DURATION
#REF!
0.056
unit/hr
0.056
15 pcs
Unit Price Analysis
Project : #REF!
Location : #REF!
Item No. : 1101(42)
Description : Wires and Wiring Devices
Quantity : 1.00 l.s PRODUCTION RATE (l.s/hr): 0.034
TW Stranded Wire #14 m 30.00 P 15.00 P 450.00

Tw Stranded Wire #10 m 15.00 32.00 480.00
TW Stranded Wire #12 m. 25.00 23.00 575.00
conveneince outlet flush type 2 gang pc 2.00 85.00 170.00
wall fan outlet pc 1.00 125.00 125.00
2 gang switch, flush type with plate pc 1.00 127.00 127.00
electrical tape pc 1.00 30.00 30.00
Service Drop Wire no.6 m 40.00 22.00 880.00


electrician 2 29.50 P 61.30 P 3,616.70
8
SUB-TOTAL (C) -

1. OCM 12.00% of D 1,074.14
3. VAT 5.00% of (D+OCM+CP) 537.07

8
1.00 l.s output
18.75 x 1 18.75 0.0533333

0.9756098
215.52%
0.00%
Quantity (Kgs.) = 1.00 l.s Factor

1560
Labor: 2 eectrician
Equipment:
ACTIVITIES
1 wiring 18.7500 x 2.00 = 37.5000 lin.m./hr 41.60
2 devices 1.0000 x 2.00 = 2.0000 pcs/hr 29.50

Total Time 29.50
Wires and Wiring Devices
DURATION
#REF!
0.034
unit/hr
15 pcs
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1102(27)
Description : Powerload Center,Switchgear and Panelboards
Quantity : 1.00 l.s PRODUCTION RATE (set/hr): 0.14
panel board 4 branches set 1.00 P 1,270.00 P 1,270.00

circuit breaker-30 amperes set 1.00 P 340.00 P 340.00
circuit breaker-20 amperes set 1.00 P 340.00 P 340.00
circuit breaker-15 ampers set 1.00 P 340.00 P 340.00

No. of PersonnelTotal Hours Rate Cost

electrician 1 7.00 P 65.65 P 459.55
1
SUB-TOTAL (C) -

1. OCM 12.0000% of D 401.06
3. VAT 5% of (D+OCM+CP) 200.53

0.04
0.20
1 Materials: Utility Box- 2" x 4" 7

Junction box 5
1/2" Ø PVC elbow 4
Solvent cement 1
3/4" Ø entrance cap 1
Screw insulator 2
Labor: 2 eectrician
Equipment:
ACTIVITIES
1 panel boards 1.0000 x 1.00 = 1.0000 lin.m./hr 7.00

Total Time 7.00
Powerload Center,Switchgear and Panelboards
1 Small Project
2 Flat Terrain
3 Urban Location
DURATION
#REF!
0.143
unit/hr
15 pcs
Unit Price Analysis
Project : #REF!
Locaton : #REF!
Item No. : 1103(1)
Description : Lighting Fixtures
Quantity : 1.00 ls PRODUCTION RATE (set/hr): 0.033
2-36 watts flourescent lighting fixtures box type set 2.00 P 915.00 P 1,830.00
w/ aluminum reflector(7" x 48")


electrician 2 30.00 P 61.30 P 3,678.00
8
SUB-TOTAL (C) -

1. OCM 12.0000% of D 965.74
3. VAT 5% of (D+OCM+CP) 482.87

x 1.00 = #REF! lm/hr
3.3977049
#REF!
60.00 fixtures
Labor: 2 eectrician
Equipment:
ACTIVITIES
1 lightings 1.0000 x 2.00 = 2.0000 lin.m./hr 30.00

Total Time 30.00
Lighting Fixtures
DURATION
#REF!
unit/hr
0.033
15 pcs
BAR CHART FOR ITEM #REF!
Quantity (Kgs.) = #REF! #REF! Factor
Labor: 2 installer
Equipment:
ACTIVITIES
1 installation of fan 0.4315 x 2.00 = 0.8630 lin.m./hr 13.90

Total Time 13.90
#REF!
DURATION
#REF!
unit/hr
#REF!
15 pcs
BAR CHART FOR ITEM 900(1)c5 - Suspe
2 Labor 1- Leadman
2 Carpenter
1 Mason
2 laborer
1 Concrete Vibrator
ACTIVITIES D
2 Stripping 0.2388 x 6.00 = 1.4328 m3/hr 108.54

erecting/forming per 100 m2 contract surfac
Concreting (V =26.04cu.m.)
Total Time = 282.46 283.00 hrs.

Total Time 283.00
TEM 900(1)c5 - Suspended slab
DURATION
32.4
4.2
36.6
ing per 100 m2 contract surface 54.2714

134.64
0.2873
m3/hr

Final Completion

Загружено:

Сведения о документе

Оригинальное название

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 Completion

Загружено:

Авторское право:

Доступные форматы

Project: Completion of Public Market-Two Storey Building

Location: Poblacion, Ubay, Bohol

Computation of Cycle Time, T:

AVERAGE HAULING DISTANCE = 35.00 KM (FLAT, PAVED)

TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 114

Computation of Cycle Time, T:

AVERAGE HAULING DISTANCE = 35.00 KM (FLAT, PAVED)

TOTAL NO. OF TRIP/DAY/TRUCK = 8 HRS x 60 MIN ÷ 114

COST OF MATERIAL INCLUDING HAULING = P 1,210.00 /m³ + P 227.20 /m³

COST OF MATERIAL INCLUDING HAULING = P 1,040.00 /m³ + P 227.20 /m³

Computation of Cycle Time, T:

AVERAGE HAULING DISTANCE = 35.00 KM (FLAT, PAVED)

ACEL RATE of Cargo truck = P 783.00

Labor for loading & Unloading = 2 laborers x P47.34/hour x 1.82 hours

Total Hauling Cost for One Cycle = P 1,593.95

Hauling Cost per bag of cement = P 1,593.95 / 150 bags = P 10.63

TOTAL COST OF CEMENT PER BAG INCLUDING HAULING COST = P 268.96

Name of Project : Completion of Public Market-Two Storey Building

1 Item #REF! - #REF! #REF!

2 Item #REF! - #REF! #REF!

3 Item B.5 - Project Signboard/billboard 1.00

4 Item B.7 - Occupational Safety & Health Program 5.00

5 Item B.9 - Mobilization/Demobilization 1.00

6 Item 803(1)a - Structure Excavation ,Common soil 207.00

1.) 8 units-Footing(F1) ((1.5*1.4*1.40) *8= 23.520

4 Item 804(1)a - Embankment from structure excavation 165.00

1.)Excavated materials 207.00

4 Item 804(1)b - Embankment from borrow 361.00

2.)Rise in elev. (+800mm) 240.92

5 Item 804(4) - Gravel Fill 30.10

Name of Project : Completion of Public Market-Two Storey Building

6 Item 1000 (1) - Soil Poisoning 48.00

1.) 8-Footing(F1) ((1.40x1.40x0.35)8 5.49

7 Item 900(1)c3 - Structural Concrete(Wall Footing) Class A 28 days 21.00

2.) FootingTie beams(FTB1) ((0.30x0.50) x(139.40) 20.91

7 Item 900 (1)c4 - Structural Concrete(Columns)ClassA 28 days 38.30

7 Item Err:509 - Err:509 23.80

6.) Reinforced Concrete Slab(2nd Floor)

Name of Project : Completion of Public Market-Two Storey Building

7 Item 900 (1)c6 - Structural Concrete(Beams/Girder)Class A 28 days 54.80

7 Item 902(1)a1 - Reinforcing Steel Deformed)Grade 40 758.12

Reinforcing Steel for Column Footing,Column & wall footing Err:508

Reinforcing steel for roof beam Err:508

Reinforcing steel for flooring,corridor &ramp 92.40

Name of Project : Completion of Public Market-Two Storey Building

7 Item 900 (7) - Reinforced Concrete

Reinforced Concrete Sunbreaker/counter sink

Area CHB rail,toilets,storage room

Name of Project : Completion of Public Market-Two Storey Building

Eave wall ((7mx 2.50m) 17.50

10 Item 1027(1) - Cement Plaster Finish 1,490.00

11 Item 1003(2)e2 - Wall 6mm Wood Frame Ordinary plywood 1.00

6 units blackboard 70.20 m2

Ceiling Area: 336.98 m2

13 Item 1004(2)c - Finishing hardware bolts 10.00

4" door pull set 5.00

Doorknob,kwikset set 18.00

15 Item 1004(2)g - Finishing hardware hinges 39.00

3-1/2"x3 1/2" butt hinges pair 39.00

Name of Project : Completion of Public Market-Two Storey Building

Total Quantity: 12-W1; 12-W2; 6-W3

17 Item 1010 (1) - Frames Jamb,Sill,Head,Transom & Mullions 53.00

For Doors/Windows 53.00 set

1.) 8 units-Footing(F1) ((1.51.41.40) *8= 23.520