Anda di halaman 1dari 109

Determining the Number of Calendar Days of the Project:

Critical Parth:
No. of Days of the CP: 94 days
Total No. of C.D.: 150 days
rkable Days Considered: days

PERT- CPM
804(7) 506(5) 1003(12) 403(22) 1021(4) 1027 (1) SPL 3(1)
189 27 42 51 64 73 68 77 69 78
25 34 30 39 70 79
79

803(16)

801(2) 404(77)
start
0 2
2

1013 2.2a(6) FLOAT (31)


1014(17) 1005(7) 1010b(2) 1032(3) 1100(2) 1101(1) 1102(8)

8 39 25 56 32 63 34 65 37 68 39 70 175
39 71 48 79
40 774
40 40 40
LEGEND: 710
801 Clearing & Grubbing 1005 Steel Windows
803 Structure Excavation 1010b Flush Hollow Core Door ES -Early Start
804(a) EMBANKMENT (Gravel Bedding G-1) 1021c Plain Cement Finish with floor hardener ES EF EF - Early Finish
804(b) EMBANKMENT (Backfilling and Compaction) 1021(c-1) Plain Cement Finish with floor hardener non-skid LS LF LS - Late Start
404a Reinforcing Steel (Column Footings) 1021(c-2) Non-skid Cement Floor Finish w/ 6mm groove lines LF - Late Finish
404b Reinforcing Steel (Footing Tie Beams & Wall Footi 1027 Cement Plaster Finish
404c Reinforcing Steel (Columns, Pedestal) SPL 3 Rail Guard Critical Path
404d Reinforcing Steel (Roof Beam) 1032a Painting (Concrete Surface)
404e Reinforcing Steel (Slab on fill, Corridor and Ramp) 1032b Painting (Wooden Surface) Float
900a Reinforced Concrete (Column Footings) 1100 Conduits, Boxes and Fittings
900b Reinforced Concrete (Footing Tie Beam and W 1101 Wires and Wiring Devices
900c Reinforced Concrete (Columns, Pedestal) 1102 Power Load Center, Switch Gear and Panel Board
900d Reinforced Concrete (Roof Beam)
900e Reinforced Concrete (Slab on fill, Corridor and Ramp)
506a Masonry Works (6" CHB Load Bearing)
506b Masonry Works (4" CHB Load Bearing)
1003 Carpentry and Joinery Works
403 Structural Steel Works
1013.2.2a Fabricated Metal Roofing Accessories (Ridge Roll & Flashing )
1014 Prepainted Metal Roofing
FLOAT (9)
900(15)
79 79 94 end

FLOAT (31)
2009 ACEL RATES
(Minimum Operation = 8 hrs. per day)

No. Name & Capacity Description Hourly Rate


1 Air Compressor 86-125 cfm/42Hp 358.00
2 Asphalt Batching Plant 1,139.63
3 Asphalt Distributor 10 ft wide 936.00
4 Asphalt Paver/Finisher PF-180 1,349.00
5 Backhoe SE 130 LC-2, 0.80 cu.m. 1,537.00
6 Backhoe, Wheel Type PW60-3, 0.28 cu.m. 840.00
7 Backhoe with Pavement Breaker 2,074.95
8 Bulldozer D65A-8/155Hp 2,299.00
9 Clampshell 315.00
10 Chain Saw 120.00
11 Concrete Paver/Finisher GP-2500 Slipform 6,237.00
12 Concrete Batching Plant 30 cu.m. 1,208.03
13 Crawler Crane 46-50T 1,956.00
14 Crawler Crane 36-40T 1,729.00
15 Concrete Vibrator 148.88
16 Concrete Mixer 1.5-2 Bagger 190.00
17 Concrete Mixer 1-Bagger 172.00
18 Concrete Screeder 545.00
19 Concrete Saw 167.38
20 Diesel Hammer K25-DSL 1,249.00
21 Drop Hammer 160.00
22 Dump Truck (Cap. 10-11 cu.m.) 1,352.00
23 Forklift 597.00
24 Generator Set All Make 1,296.67
25 Oxygen/Acetylene Cutting Outfit 110.00
26 Payloader 1.5 cu.m. 1,733.00
27 Plate Compactor 123.00
28 Power Broom Towed Type (Engine 2m wide) 130.55
29 Rebar Bender 351.50
30 Rebar Cutter 219.75
31 Road Grader 140Hp / G710A 2,173.00
32 Road Roller, Vibratory Single Smooth Drum, SP 56 1,507.00
33 Road Roller, Pneumatic Tire/Static W251D 553.00
34 Service Truck / Stake Truck 6-8 MT/195Hp 851.00
35 Service Vehicle Frontier, 3.2 AT II 4x4 1,360.00
36 Transit Mixer 5-6 cu.m. 1,279.00
37 Tower Lights 5Hp / 2.70 KW Generator 328.12
38 Truck-Mounted Crane 21-25T 1,427.00
39 Truck, 6-wheeler 5T 711.88
40 Vibro Hammer Hydraulic Driven 3,069.00
41 Water Truck (1000 Gal.) 1,065.00
42 Welding Machine 121.50
Daily Rate
2,864.00
9,117.04
7,488.00
10,792.00
12,296.00
6,720.00
16,599.60
18,392.00
2,520.00
960.00
49,896.00
9,664.24
15,648.00
13,832.00
1,191.04
1,520.00
1,376.00
4,360.00
1,339.04
9,992.00
1,280.00
10,816.00
4,776.00
10,373.36
880.00
13,864.00
984.00
1,044.40
2,812.00
1,758.00
17,384.00
12,056.00
4,424.00
6,808.00
10,880.00
10,232.00
2,624.96
11,416.00
5,695.04
24,552.00
8,520.00
972.00
Republic of the Philippines
MUNICIPALITY OF KAPATAGAN
PROVINCE OF LANAO DEL NORTE

MUNICIPAL ENGINEERING OFFICE

SUB-PROJECT PROGRAM OF WORKS

PROJECT IDENTIFICATION NO.:


Project Title: Construction of One (1) Unit Barangay Poblacion Warehouse and Solar Dryer
Category:
Brgy/Mun/Province: Brgy. Poblacion, Kapatagan, Lanao del Norte
Total Project Cost: Php #REF!
Physical Target:
Project Duration: c.d. #REF! inclusive of unworkable days
Implementn. Mode: By Contract
Project Description: Equipment Needed: Equipment Needed: Technical Personnel:
Warehouse Floor Area: 112.8 sq.m Owned Leased Description Leased Description No. Description
Length: 14.10 m 2 6 W Dump Truck Foreman
Width: 8.00 m 1 Road Grader Carpenter
1 Road Roller 5 Tons Mason
Dryer Area: 540 sq.m 1 Payloader Laborer
Length: 30 sq.m 1 Bagger Mixer Electrician
Width: 18 sq.m 1 Welding machine Mixer Operator
1 Grinder Painter
1 Cut-of
Bar Bender
Bar Cutter

Item No. Scope of Work % Weight Quantity Unit Unit Cost Total
SPL-1 Project Billboard #REF! 1.00 l.s. 5,000.00 5,000.00
SPL-2 Mobilization/Demobilization #REF! 1.00 l.s. 8,000.00 8,000.00
PART A. EARTHWORKS
801 Clearing & Grubbing #REF! 1,000.00 sq.m. 4.71 4,711.35
803 Structure Excavation #REF! 24.33 cu.m 4,024.96 97,927.16
804(a) EMBANKMENT (Gravel Bedding G-1) #REF! 76.69 cu.m 2,602.26 #REF!
804(b) EMBANKMENT (Backfilling and Compaction) #REF! 961.10 cu.m 101.96 567,870.37
PART A. 2 FORMWORKS #REF! #REF! #REF! #REF! #REF!
PART B. CONCRETE WORKS
404a Reinforcing Steel (Column Footings) #REF! 83.96 kgs. 2,602.26 218,485.88
404b Reinforcing Steel (Footing Tie Beams & Wall Footing) #REF! 755.64 kgs. 101.96 77,043.84
404c Reinforcing Steel (Columns, Pedestal) #REF! 1,245.85 kgs. 83.70 104,281.05
404d Reinforcing Steel (Roof Beam) #REF! 586.50 kgs. 120.64 70,757.55
404e Reinforcing Steel (Slab on fill, Corridor and Ramp) #REF! 1,669.54 kgs. 77.94 130,129.94
900a Reinforced Concrete (Column Footings) #REF! 3.82 cu.m 11,275.30 43,071.66
900b Reinforced Concrete (Footing Tie Beam and Wall Footing) #REF! 6.53 cu.m 8,939.56 58,375.34
900c Reinforced Concrete (Columns, Pedestal) #REF! 5.39 cu.m 12,166.86 65,548.94
900d Reinforced Concrete (Roof Beam) #REF! 4.00 cu.m 11,194.92 44,779.66
900e Reinforced Concrete (Slab on fill, Corridor and Ramp) #REF! 65.84 cu.m 5,355.69 352,629.58
PART G. MASONRY WORKS
506a Masonry Works (6" CHB Load Bearing) #REF! 37.60 Sq. M. 2,999.18 112,768.99
506b Masonry Works (4" CHB Load Bearing) #REF! 19.20 Sq. M. 3,223.92 61,899.29
PART H. CARPENTRY AND JOINERY WORKS
1003 Carpentry and Joinery Works #REF! 5,316.30 Sq. M. 27.75 147,540.50
PART J. STRUCTURAL STEEL WORKS
403 Structural Steel Works #REF! 5,316.30 kg 100.77 535,715.73
PART K. ROOFING WORKS
1013.2.2a Fabricated Metal Roofing Accessories (Ridge Roll & Flashing ) #REF! 110.58 l.m. 673.75 74,503.78
1014 Prepainted Metal Roofing #REF! 357.89 sq.m. 412.02 147,456.42
PART L. FINISHES
1005 Steel Windows #REF! 21.20 sq.m 2,180.95 46,236.24
1010b Flush Hollow Core Door #REF! 5.04 sq.m 1,889.10 9,521.08
1021c Plain Cement Finish with floor hardener #REF! 230.82 Sq. M. 95.45 22,031.83
1021(c-1) Plain Cement Finish with floor hardener non-skid #REF! 557.22 sq.m. 52.10 29,033.27
1021(c-2) Non-skid Cement Floor Finish w/ 6mm groove lines #REF! 5.04 sq.m. 2,582.06 13,013.59
1027 Cement Plaster Finish #REF! 38.20 sq. 316.70 12,098.11
SPL 3 Rail Guard #REF! 2.00 pcs. 2,899.50 5,799.00
PART M. PAINTING WORKS
1032a Painting (Concrete Surface) #REF! 38.20 sq.m 1,049.55 40,092.91
1032b Painting (Wooden Surface) #REF! 81.51 sq.m 237.10 19,326.36
PART P. ELECTRICAL WORKS
1100 Conduits, Boxes and Fittings #REF! 63.00 sq.m 255.54 16,098.92
1101 Wires and Wiring Devices #REF! 19.00 pcs. 4,832.17 91,811.15
1102 Power Load Center, Switch Gear and Panel Board #REF! 4.00 set 5,003.76 20,015.03
Total Project Cost #REF! #REF!
Breakdown of Estimated Project SOURCE OF FUND
Total Cost
Cost WB DA Grant CASH (LGU)
A. Direct Cost #REF! #REF! #REF! #REF!
Equipment 426,872.00 53,359.00 53,359.00 533,590.00
Labor #REF! #REF! #REF! #REF!
Materials #REF! #REF! #REF! #REF!
B. Indirect Cost #REF! #REF! #REF! #REF!
OCM #REF! #REF! #REF! #REF!
Contractor's Profit #REF! #REF! #REF! #REF!
Taxes #REF! #REF! #REF! #REF!
C. Project Cost #REF! #REF! #REF! #REF!
PERCENTAGE 80% 10% 10% #REF!
#REF!
Prepared by: Approved by: Noted by:

CLAUDIO L. TUASTOMBAN JR. JERICK D. ORLANES HON. BARRY Y. BAGUIO LEALYN A. RAMOS, CESO III
Engineer I Municipal Engineer Municipal Mayor Provincial Director
#REF!

Skilled #REF!
Unskilled #REF!

Total #REF!

Labor #REF!

#REF!

10000
#REF!
L.S

DESCRIPTION QTY. UNIT DAYS


MATERIALS (L.S)
A. Project Billboard

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit
UNIT COST AMOUNT

3,659.25

3,659.25

439.11
365.93
535.71
1,340.75

5,000.00
Unit 1.00
L.S

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Mobilization/Demobilization 5,854.80

D. DIRECT COST (A+B+C) 5,854.80

E. OCM 12.00% of Direct Cost 702.58


F. Contractor 10.00% of Direct Cost 585.48
G. VAT 12.00% of ( DC + OCM +CP ) 857.14
H. INDIRECT COST (E+F+G) 2,145.20

I. TOTAL ITEM COST (D+H) 8,000.00


Unit 1.00
PART A - EARTH WORK
ITEM NO.: 804 (a) UNIT: cu.m
DESCRIPTION: EMBANKMENT (Gravel Bedding G-1) QUANTITY: 76.69

Crew
Quantities Manpower Duration
Manpower No.
cu.m ( Output/Day ) ( day )

Foreman 1 76.69 1.5 51


Laborer 5

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


a. Dump Truck 3.00 10,816.00 32,448.00
b. Road Grader 3.00 17,384.00 52,152.00
c. Road Roller, Vibratory 3.00 12,056.00 36,168.00
d. Payloader 3.00 13,864.00 41,592.00
-
Equipment Total 162,360.00
B. Labor:
a. Foreman 1 3.00 500.00 1,500.00
b. Laborer 4 3.00 306.00 3,672.00
-

Skilled Sub-Total 1,500.00


Unskilled Sub-Total 3,672.00
-
-
-

LABOR TOTAL 5,172.00

C. Material: -
#REF! #REF! #REF! #REF! #REF!
-

D. DIRECT COST (A+B+C) #REF!


E. OCM 12.00% of Direct Cost #REF!
F. Contractor's Pro 10.00% of Direct Cost #REF!
G. VAT 12.00% of ( DC + OCM +CP ) #REF!
H. INDIRECT COST (E+F+G) #REF!

I. TOTAL ITEM COST (D+H) #REF!


Unit Cost/sq.m. #REF!
PART A - EARTH WORK
ITEM NO.: 804 b UNIT:
DESCRIPTION: #REF! QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m ( Output/Day ) ( day )

Foreman 1 961.10 1.5 640


Laborer 5

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


a. Dump Truck 4.00 10,816.00
b. Road Grader 4.00 17,384.00
c. Road Roller, Vibratory 4.00 12,056.00
d. Payloader 4.00 13,864.00

Equipment Total
B. Labor:
a. Foreman 1 4.00 500.00
b. Laborer 4 4.00 306.00

Skilled Sub-Total
Unskilled Sub-Total

LABOR TOTAL

C. Material:
COMMON MATERIAL 961.10 #REF! 200.00
SOIL BACKFILL
D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profi 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
cu.m
961.10

AMOUNT

43,264.00
69,536.00
48,224.00
55,456.00
-
-
216,480.00

2,000.00
4,896.00
-

2,000.00
4,896.00
-
-
-

6,896.00

-
192,220.00
-
415,596.00

49,871.52
41,559.60
60,843.25
152,274.37

567,870.37
590.85
PART A - 2 FORMWORKS
ITEM NO.: UNIT:
DESCRIPTION: PART A. 2 FORMWORKS QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
#REF! ( Output/Day ) ( day )

Foreman 1
#REF! 350.0 #REF!
Carpenter 3
Laborer 5

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 #REF! 500.00
b. Carpenter 3 #REF! 350.00
c. Laborer 4 #REF! 306.00

Skilled Sub-Total
Unskilled Sub-Total

LABOR TOTAL

C. Materials:
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
#REF! #REF! #REF! #REF!
D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
#REF!
#REF!

AMOUNT

-
-
-
-

#REF!
#REF!
#REF!
-

#REF!
#REF!
-
-
-

#REF!

-
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
PART A - EARTH WORK
ITEM NO.: 801 UNIT: sq.m.
DESCRIPTION: Clearing & Grubbing QUANTITY: 1,000.00

Crew
Quantities Manpower Duration
Manpower No.
sq.m. ( Output/Day ) ( day )

Foreman 1 1,000.00 500.0 2


Laborer 5

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
-
Equipment Total -
B. Labor:
a. Foreman 1 2.00 500.00 1,000.00
b. Laborer 4 2.00 306.00 2,448.00
-

Skilled Sub-Total 1,000.00


Unskilled Sub-Total 2,448.00
-
-
-

LABOR COST 3,448.00

-
-
-

D. DIRECT COST (A+B+C) 3,448.00

E. OCM 12.00% of Direct Cost 413.76


F. Contractor's Profit 10.00% of Direct Cost 344.80
G. VAT 12.00% of ( DC + OCM +CP ) 504.79
H. INDIRECT COST (E+F+G) 1,263.35

I. TOTAL ITEM COST (D+H) 4,711.35


Unit Cost/sq.m. 4.71
PART A - EARTH WORK
ITEM NO.: 803 UNIT:
DESCRIPTION: STRUCTURE EXCAVATION QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m. ( Output/Day ) ( day )
Foreman 1
Carpenter 1 24.33 1.5 16
Laborer 2

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 16.00 500.00
b. Carpenter 4 16.00 350.00

Skilled Sub-Total
a. Laborer 8 16.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 2"x2"x12' CocoLumber 100.00 bd.ft. 15.00
b. Nylon #16 4.00 rolls 25.00
c. 3"CWNails 10.00 kls 50.00

Materials Total

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
Cu. M.
24.33

AMOUNT

-
-
-
-

8,000.00
22,400.00
-

30,400.00
39,168.00
-
-
-
39,168.00
69,568.00

1,500.00
100.00
500.00

2,100.00

71,668.00
8,600.16
7,166.80
10,492.20
26,259.16

97,927.16
4,024.96
PART B - CONCRETE WORKS
ITEM NO.: 404a
DESCRIPTION: Reinforcing Steel (Column Footings)

Crew
Quantities Manpower
Manpower No.
cu.m. ( Output/Day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
83.96 2.0
Laborer 4
Concreting & Curing
Mason/Carpenter 2
83.96 2.5
Laborer 4
Steel fabrication:
Steelman 1
83.96 90.9
Laborer 4

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)


a. Bar Bender 1 unit 3.00
b. Bar Cutter 1 unit 3.00

Equipment Total
B. Labor:
a. Foreman 1 3.00
b. Mason/Carpenter 2 3.00
c. Steelman 1 3.00

Skilled Sub-Total
a. Laborer 8 3.00

Unskilled Sub-Total

C. Materials:
a. 12mmØ x 6m (178 pcs) 948.38 kgs.
b. 16mmØ x 6m (236 pcs) 2235.86 kgs.
c. N0. 16 GI Tie Wire 105 kgs.
Materials Total

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
UNIT: kgs.
QUANTITY: 83.96 0.325

Duration
( day ) (Fabrication, placing and dismantling of forms) 2 Mason & 4 Lab

12 Laborer 15 days
42
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m

34
6 Mason/Carpenter 12 days

12 Laborer 12 days
UNIT COST AMOUNT

2,812.00 8,436.00 Err:520


1,758.00 5,274.00 Err:520
- 4 45.45
- 8 90.9
Equipment Total 13,710.00

500.00 1,500.00 23
350.00 2,100.00
350.00 1,050.00

Skilled Sub-Total 4,650.00


306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 11,994.00

40.00 37,935.36
40.00 89,434.56 ###
65.00 6,825.00
Materials Total 134,194.92

159,898.92
19,187.87
15,989.89
23,409.20
58,586.96

218,485.88
Unit Cost/cu.m. 2,602.26
of forms) 2 Mason & 4 Labor

200.00 ###
Laborers = 2.5 cu.m

350.00 ###

200.00 ###
PART B - CONCRETE WORKS
ITEM NO.: 404b UNIT:
DESCRIPTION: Reinforcing Steel (Footing Tie Beams & Wall Footing) QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m. ( Output/Day ) ( day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
755.64 2.0 378
Laborer 4
Concreting & Curing
Mason/Carpenter 2
755.64 2.5 302
Laborer 4
Steel fabrication:
Steelman 1
755.64 2.5 302
Laborer 4

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


a. Bar Bender 1 unit 3.00 2,812.00
b. Bar Cutter 1 unit 3.00 1,758.00

Equipment Total
B. Labor:
a. Foreman 1 3.00 500.00
b. Mason/Carpenter 2 3.00 350.00
c. Steelman 1 3.00 350.00

Skilled Sub-Total
a. Laborer 8 3.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 16mmØ x 6m (178 pcs) 378.96 kgs. 40.00
b. 10mmØ x 6m (236 pcs) 208.55 kgs. 40.00
c. 16mmØ x 6m (178 pcs) 118.46 kgs. 40.00
d. 10mmØ x 6m (236 pcs) 49.67 kgs. 40.00
e. N0. 16 GI Tie Wire 7 kgs. 65.00
Materials Total
D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
kgs.
755.64

AMOUNT

8,436.00
5,274.00
-
-
13,710.00

1,500.00
2,100.00
1,050.00

4,650.00
7,344.00
-
7,344.00
11,994.00

15,158.40
8,341.84
4,738.56
1,986.74
455.00
30,680.54
56,384.54

6,766.14
5,638.45
8,254.70
20,659.30

77,043.84
101.96

#REF!
PART B - CONCRETE WORKS
ITEM NO.: 404c UNIT:
DESCRIPTION: Reinforcing Steel (Columns, Pedestal) QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m. ( Output/Day ) ( day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
1,245.85 2.0 623
Laborer 4
Concreting & Curing
Mason/Carpenter 2
1,245.85 2.5 498
Laborer 4
Steel fabrication:
Steelman 1
1,245.85 2.5 498
Laborer 4

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


a. Bar Bender 1 unit 3.00 2,812.00
b. Bar Cutter 1 unit 3.00 1,758.00

Equipment Total
B. Labor:
a. Foreman 1 3.00 500.00
b. Mason/Carpenter 2 3.00 350.00
c. Steelman 1 3.00 350.00

Skilled Sub-Total
a. Laborer 8 3.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 20mmØ x 6m (178 pcs) 848.30 kgs. 40.00
b. 12mmØ x 6m (236 pcs) 12.79 kgs. 40.00
c. 10mmØ x 6m (178 pcs) 384.76 kgs. 40.00
d. N0. 16 GI Tie Wire 12 kgs. 65.00
Materials Total

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
kgs.
1,245.85

AMOUNT

8,436.00
5,274.00
-
-
13,710.00

1,500.00
2,100.00
1,050.00

4,650.00
7,344.00
-
7,344.00
11,994.00

33,932.16
511.49
15,390.45
780.00
50,614.10

76,318.10
9,158.17
7,631.81
11,172.97
27,962.95

104,281.05
83.70
PART B - CONCRETE WORKS
ITEM NO.: 404 (d) UNIT:
DESCRIPTION: Reinforcing Steel (roof beam) QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m. ( Output/Day ) ( day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
586.50 2.0 293
Laborer 4
Concreting & Curing
Mason/Carpenter 2
586.50 2.5 235
Laborer 4
Steel fabrication:
Steelman 1
586.50 2.5 235
Laborer 4

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


a. Bar Bender 1 unit 3.00 2,812.00
b. Bar Cutter 1 unit 3.00 1,758.00

Equipment Total
B. Labor:
a. Foreman 1 3.00 500.00
b. Mason/Carpenter 4 3.00 350.00
c. Steelman 1 3.00 350.00

Skilled Sub-Total
a. Laborer 8 3.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 16mmØ x 6m (178 pcs) 442.12 kgs. 40.00
b. 10mmØ x 6m (236 pcs) 144.38 kgs. 40.00
c. N0. 16 GI Tie Wire 8 kgs. 65.00
Materials Total

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
kgs.
586.50

AMOUNT

8,436.00
5,274.00
-
-
13,710.00

1,500.00
4,200.00
1,050.00

6,750.00
7,344.00
-
7,344.00
14,094.00

17,684.80
5,775.12
520.00
23,979.92

51,783.92
6,214.07
5,178.39
7,581.17
18,973.63

70,757.55
120.64
PART B - CONCRETE WORKS
ITEM NO.: 404e
DESCRIPTION: Reinforcing Steel (Slab on fill, Corridor and Ramp)

Crew
Quantities Manpower
Manpower No.
cu.m. ( Output/Day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
1,669.54 2.0
Laborer 4
Concreting & Curing
Mason/Carpenter 2
1,669.54 2.5
Laborer 4
Steel fabrication:
Steelman 1
1,669.54 2.5
Laborer 4

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)


a. Bar Bender 1 unit 3.00
b. Bar Cutter 1 unit 3.00

Equipment Total
B. Labor:
a. Foreman 1 3.00
b. Mason/Carpenter 4 3.00
c. Steelman 1 3.00

Skilled Sub-Total
a. Laborer 8 3.00

Unskilled Sub-Total

C. Materials:
a. 10mmØ x 6m (236 pcs) 1669.54 kgs.
b. N0. 16 GI Tie Wire 10 kgs.
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
UNIT: kgs.
QUANTITY: 1,669.54

Duration
( day )

835

668

668

UNIT COST AMOUNT

2,812.00 8,436.00
1,758.00 5,274.00
-
-
Equipment Total 13,710.00

500.00 1,500.00
350.00 4,200.00
350.00 1,050.00

Skilled Sub-Total 6,750.00


306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 14,094.00

40.00 66,781.61
65.00 650.00
Materials Total 67,431.61

95,235.61

11,428.27
9,523.56
13,942.49
34,894.33

130,129.94
Unit Cost/cu.m. 77.94
PART B - CONCRETE WORKS
ITEM NO.: 900a
DESCRIPTION: Reinforced Concrete (Column Footings)

Crew
Quantities
Manpower No.
cu.m.
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
3.82
Laborer 4
Concreting & Curing
Mason/Carpenter 2
3.82
Laborer 4
Steel fabrication:
Steelman 1
3.82
Laborer 4

DESCRIPTION QTY. UNIT

A. Equipment Rental: (To include fuel & Lubricants)


1-bagger mixer 1 unit

B. Labor:
a. Foreman 1
b. Mason/Carpenter 4

a. Laborer 8

C. Materials:
a. Portland Cement 35.0 bags
b. Sand any source 2.0 cu.m.
c. Gravel Any source 4.0 cu.m.

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Co
ETE WORKS
UNIT: cu.m
ete (Column Footings) QUANTITY: 3.82

Manpower Duration
( Output/Day ) ( day )

2.0 3

2.5 3

2.5 3

DAYS UNIT COST AMOUNT

3.00 1,376.00 4,128.00


-
-
-
Equipment Total 4,128.00

3.00 500.00 1,500.00


3.00 350.00 4,200.00
-

Skilled Sub-Total 5,700.00


3.00 306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 13,044.00

250.00 8,750.00
800.00 1,600.00
1,000.00 4,000.00
Materials Total 14,350.00

31,522.00
Direct Cost 3,782.64
Direct Cost 3,152.20
( DC + OCM +CP ) 4,614.82
11,549.66

43,071.66
Unit Cost/cu.m. 11,275.30
PART B - CONCRETE WORKS
ITEM NO.: 900 b
DESCRIPTION: Reinforced Concrete (footing tie beam and wall footing)

Crew
Quantities
Manpower
Manpower No.
cu.m. ( Output/Day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
6.53 2.0
Laborer 4
Concreting & Curing
Mason/Carpenter 2
6.53 2.5
Laborer 4
Steel fabrication:
Steelman 1
6.53 2.5
Laborer 4

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)


1-bagger mixer 1 unit 3.00

B. Labor:
a. Foreman 1 3.00
b. Mason/Carpenter 4 3.00

Skilled Sub-Tota
a. Laborer 8 3.00

Unskilled Sub-Tota

C. Materials:
a. Portland Cement 63.0 bags
b. Sand any source 3.5 cu.m.
c. Gravel Any source 7.0 cu.m.

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m
UNIT: cu.m
QUANTITY: 6.53

Duration
( day )

UNIT COST AMOUNT

1,376.00 4,128.00
-
-
-
Equipment Total 4,128.00

500.00 1,500.00
350.00 4,200.00
-

Skilled Sub-Total 5,700.00


306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 13,044.00

250.00 15,750.00
800.00 2,800.00
1,000.00 7,000.00
Materials Total 25,550.00

42,722.00
5,126.64
4,272.20
6,254.50
15,653.34

58,375.34
Unit Cost/cu.m. 8,939.56
PART B - CONCRETE WORKS
ITEM NO.: 900 c
DESCRIPTION: Reinforcing Steel (Columns, Pedestal)

Crew
Quantities Manpower
Manpower No.
cu.m. ( Output/Day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
5.39 2.0
Laborer 4
Concreting & Curing
Mason/Carpenter 2
5.39 2.5
Laborer 4
Steel fabrication:
Steelman 1
5.39 2.5
Laborer 4

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)


1-bagger mixer 1 unit 3.00

Equipment Tota
B. Labor:
a. Foreman 1 3.00
b. Mason/Carpenter 4 3.00

Skilled Sub-Tota
a. Laborer 8 3.00

Unskilled Sub-Tota

C. Materials:
a. Portland Cement 63.0 bags
b. Sand any source 3.5 cu.m.
c. Gravel Any source 7.0 cu.m.
d. Ordinary Plywood 1/8''x4''x8' 21.0 sheets
Materials Tota

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m
UNIT: cu.m
QUANTITY: 5.39

Duration
( day )

UNIT COST AMOUNT

1,376.00 4,128.00
-
-
-
Equipment Total 4,128.00

500.00 1,500.00
350.00 4,200.00
-

Skilled Sub-Total 5,700.00


306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 13,044.00

250.00 15,750.00
800.00 2,800.00
1,000.00 7,000.00
250.00 5,250.00
Materials Total 30,800.00

47,972.00
5,756.64
4,797.20
7,023.10
17,576.94

65,548.94
Unit Cost/cu.m. 12,166.86
PART B - CONCRETE WORKS
ITEM NO.: 900 d
DESCRIPTION: Reinforced Concrete (Roof Beam)

Crew
Quantities
Manpower No.
cu.m.
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
4.00
Laborer 4
Concreting & Curing
Mason/Carpenter 2
4.00
Laborer 4
Steel fabrication:
Steelman 1
4.00
Laborer 4

DESCRIPTION QTY. UNIT

A. Equipment Rental: (To include fuel & Lubricants)


1-bagger mixer 1 unit

B. Labor:
a. Foreman 1
b. Mason/Carpenter 4

a. Laborer 8

C. Materials:
a. Portland Cement 36.0 bags
b. Sand any source 2.0 cu.m.
c. Gravel Any source 4.0 cu.m.
d. Ordinary Plywood 1/8''x4''x8' 4.0 sheets

D. DIRECT COST (A+B+C)


E. OCM 12.00% of Direct Cost
F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Co
TE WORKS
UNIT: cu.m
f Beam) QUANTITY: 4.00

Manpower Duration
( Output/Day ) ( day )

2.0 3

2.5 3

2.5 3

DAYS UNIT COST AMOUNT

3.00 1,376.00 4,128.00


-
-
-
Equipment Total 4,128.00

3.00 500.00 1,500.00


3.00 350.00 4,200.00
-

Skilled Sub-Total 5,700.00


3.00 306.00 7,344.00
-
Unskilled Sub-Total 7,344.00
Labor Total 13,044.00

250.00 9,000.00
800.00 1,600.00
1,000.00 4,000.00
250.00 1,000.00
Materials Total 15,600.00

32,772.00
3,932.64
3,277.20
DC + OCM +CP ) 4,797.82
12,007.66

44,779.66
Unit Cost/cu.m. 11,194.92
PART B - CONCRETE WORKS
ITEM NO.: 900 e UNIT:
DESCRIPTION: Reinforced Concrete (Slab on fill, Corridor and Ramp) QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
cu.m. ( Output/Day ) ( day )
Farbication, placing & dismantling of forms:
Mason/Carpenter 2
65.84 2.0 3
Laborer 4
Concreting & Curing
Mason/Carpenter 2
65.84 2.5 3
Laborer 4
Steel fabrication:
Steelman 1
65.84 2.5 3
Laborer 4

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


1-bagger mixer 1 unit 3.00 1,376.00

Equipment Total
B. Labor:
a. Foreman 1 3.00 500.00
b. Mason/Carpenter 4 3.00 350.00

Skilled Sub-Total
a. Laborer 8 3.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. Portland Cement 594.0 bags 250.00
b. Sand any source 33.0 cu.m. 800.00
c. Gravel Any source 66.0 cu.m. 1,000.00
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/cu.m.
cu.m
65.84

AMOUNT

4,128.00
-
-
-
4,128.00

1,500.00
4,200.00
-

5,700.00
7,344.00
-
7,344.00
13,044.00

148,500.00
26,400.00
66,000.00
240,900.00

258,072.00

30,968.64
25,807.20
37,781.74
94,557.58

352,629.58
5,355.69
PART G. MASONRY WORKS
ITEM NO.: 506a UNIT: Sq. M.
DESCRIPTION: Masonry Works (6" CHB Load Bearing) QUANTITY: 37.6
Crew
Quantities Manpower Duration
Manpower No.
sq. m. ( Output/Day ) ( day )

Mason 1
37.60 16.0 3.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
-
Equipment Total -
B. Labor:
a. Foreman 1 3.00 500.00 1,500.00
b. Mason 4 3.00 350.00 4,200.00

Skilled Sub-Total 5,700.00


a. Laborer 6 3.00 306.00 5,508.00
-
Unskilled Sub-Total 5,508.00
Labor Total 11,208.00
C. Materials:
a. 6"x8"x16" CHB 500.00 pcs. 10.00 5,000.00
b. 10mm Ø 1,300.00 kgs. 40.00 52,000.00
c. Portland Cement 43.00 bags 250.00 10,750.00
d. Washed Sand 4.00 cu.m. 800.00 3,200.00
e. Tie wire #18 4.00 kgs. 93.00 372.00
Materials Total 71,322.00
D. DIRECT COST (A+B+C) 82,530.00

E. OCM 12.00% of Direct Cost 9,903.60


F. Contractor's Profit 10.00% of Direct Cost 8,253.00
G. VAT 12.00% of ( DC + OCM +CP ) 12,082.39
H. INDIRECT COST (E+F+G) 30,238.99

I. TOTAL ITEM COST (D+H) 112,768.99


Unit Cost/sq.m. 2,999.18
(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m

12 Laborer 15 days 200.00 36,000.00


( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520
Err:520

23 0.08
1.76 14.08

0.157146463
167
PART G. MASONRY WORKS
ITEM NO.: 506b UNIT:
DESCRIPTION: Masonry Works (4" CHB Load Bearing) QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
sq. m. ( Output/Day ) ( day )

Mason 1
19.20 16.0 2.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 2.00 500.00
b. Mason 4 2.00 350.00

Skilled Sub-Total
a. Laborer 6 2.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 4"x8"x16" CHB 250.00 pcs. 10.00
b. 10mm Ø 660.00 kgs. 40.00
c. Portland Cement 25.00 bags 250.00
d. Washed Sand 3.00 cu.m. 800.00
e. Tie wire #18 3.00 kgs. 93.00
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)
I. TOTAL ITEM COST (D+H)
Unit Cost/sq.m.
Sq. M.
19.20

AMOUNT

-
-
-
-

1,000.00
2,800.00

3,800.00
3,672.00
-
3,672.00
7,472.00

2,500.00
26,400.00
6,250.00
2,400.00
279.00
37,829.00

45,301.00

5,436.12
4,530.10
6,632.07
16,598.29
61,899.29
3,223.92
J. STRUCTURAL STEEL WORKS
ITEM NO.: 403.0 UNIT:
DESCRIPTION: Structural Steel Works QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
l.m. ( Output/Day ) ( day )
Steelman 1
5,316.30 250.0 22
Laborer 4

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)


Welding Machine 1 22.00 972.00
Bar Cutter 1 22.00 1,758.00
Electric Grinder 1 22.00 250.00
Equipment Total
B. Labor:
a. Foreman 1 22.00 520.32
b. Steelman 1 22.00 376.64

Skilled Sub-Total
a. Laborer 4 22.00 200.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 150 x 65 x 20 x 2.0mm LC- Purlins 1,252.60 kgs. 45.00
b. Long Clip Angle (Welded to Purlin & top chord)
75 x 75 x 6 x 130mm 85.70 kgs. 45.00
c. 75x 50 x 20 x 2.0mm LC- Purlins 228.30 kgs. 45.00
d. Long Clip Angle (Welded to Purlin & top chord) 32.20 kgs. 45.00
65 x 65 x 6 x 130mm
e. Angle bar 65x65x6 mm 687.70 kgs. 45.00
f. Angle bar 50x50x6 mm 28.2 kgs. 45.00
g. 250x300x12mm steel base plate 785 kgs. 45.00
h. 200x200x9mm steel base plate 28.2 kgs. 45.00
i. 10 mm thk. Gusset plate 785 kgs. 40.00
j. 16 mmØ 300 mm long 18.9 kgs. 40.00
k. 12 mmØ 150 mm long 2.6 kgs. 40.00
l. 12 mmØ 300 mm long 3.1 kgs. 40.00
m. 255 x 90 x 25 x 3.0mm LC-Purlin 307.5 kgs. 60.00
n. 6 mm thk. Gusset plate 21.6 kgs. 40.00
o. 16mm Ø Cross-Bracing 98.4 kgs. 40.00
p. Buckle Plate 200 x 150 x 12mm 28.2 kgs. 60.00
q. Sag rod 12mm Ø 316.1 kgs. 40.00
r. 75mmx50mmx20mmx2mm LC-CHANNEL WALL JOIST 687.9 kgs. 50.00
s. 2'' DIA. SCHEDULE 40 G.I. PIPE STEEL POST 30.6 kgs. 50.00
t. 250x50x2mm TUBULAR STEEL 20 kgs. 50.00
u. Welding rod 50 kgs. 90.00
v. Metal Primer (Red Oxide) 30 gals. 600.00
w. Steel Cutting Disk 16" dia. 6 pcs. 1,800.00
x. Paint Brush No. 4 7 pcs. 80.00
y. Paint Thinner 8 can 650.00
z. Grinding Disk 4" dia. 6 pcs. 260.00
Steel Brush 6 pcs. 150.00
Materials Total
D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/l.m.
kg
5,316.30

AMOUNT

21,384.00
38,676.00
5,500.00
65,560.00

11,447.04
8,286.08

19,733.12
17,600.00
-
17,600.00
37,333.12

56,367.00
-
3,856.50
10,273.50
1,449.00

30,946.50
1,269.00
35,325.00
1,269.00
31,400.00
756.00
104.00
124.00
18,450.00
864.00
3,936.00
1,692.00
12,644.00
34,395.00
1,530.00
1,000.00
4,500.00
18,000.00
10,800.00
560.00
5,200.00
1,560.00
900.00
289,170.50
392,063.62

47,047.63
39,206.36
57,398.11
143,652.11

535,715.73
100.77
(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520

23 0.08
1.76 14.08

223.92
37.32
1,972.50

add materials
11835

102,893.12

0.36
L. FINISHES
ITEM NO.: 1021c
DESCRIPTION: Plain Cement Finish with floor hardener

Crew
Quantities Manpower
Manpower No.
sq. m. ( Output/Day )
Mason 2
230.82 120.0
Laborer 2

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Tota
B. Labor:
a. Foreman 1 1.00
b. Mason 4 1.00

Skilled Sub-Total
a. Laborer 4 1.00

Unskilled Sub-Total

C. Materials:
a. Plain Cement Finish with floor hardener 96.00 sq.m.

Materials Tota

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m
UNIT: Sq. M.
QUANTITY: 230.82

Duration
( day )
2.0

UNIT COST AMOUNT

-
-
-
Equipment Total -

500.00 500.00
350.00 1,400.00

Skilled Sub-Total 1,900.00


306.00 1,224.00
-
Unskilled Sub-Total 1,224.00
Labor Total 3,124.00

135.42 13,000.00
-

Materials Total 13,000.00

16,124.00

1,934.88
1,612.40
2,360.55
5,907.83

22,031.83
Unit Cost/sq.m. 95.45
L. FINISHES
ITEM NO.: 1021(c-1)
DESCRIPTION: Plain Cement Finish with floor hardener non-skid

Crew
Quantities
Manpower No.
sq. m.
Mason 2
557.22
Laborer 2

DESCRIPTION QTY. UNIT

A. Equipment Rental: (To include fuel & Lubricants)

B. Labor:
a. Foreman 1
b. Mason 4

a. Laborer 4

C. Materials:
a. Plain Cement Finish with floor hardener non-skid 557.22 sq.m.

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Co
UNIT: sq.m.
floor hardener non-skid QUANTITY: 557.22

Manpower Duration
( Output/Day ) ( day )
120.0 5.0

DAYS UNIT COST AMOUNT

-
-
-
Equipment Total -

2.00 500.00 1,000.00


2.00 350.00 2,800.00

Skilled Sub-Total 3,800.00


2.00 306.00 2,448.00
-
Unskilled Sub-Total 2,448.00
Labor Total 6,248.00

26.92 15,000.00
-

Materials Total 15,000.00

21,248.00

2,549.76
2,124.80
+ OCM +CP ) 3,110.71
7,785.27

29,033.27
Unit Cost/sq.m. 52.10
L. FINISHES
ITEM NO.: 1021(c-2)
DESCRIPTION: Non-skid Cement Floor Finish w/ 6mm groove lines

Crew
Quantities
Manpower No.
sq. m.
Mason 2
5.04
Laborer 2

DESCRIPTION QTY. UNIT

A. Equipment Rental: (To include fuel & Lubricants)

B. Labor:
a. Foreman 1
b. Mason 4

a. Laborer 4

C. Materials:
a. Non-skid Cement Floor Finish w/ 6mm groove lines 5.04 sq.m.

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


UNIT: sq.m.
Finish w/ 6mm groove lines QUANTITY: 5.04

Manpower Duration
( Output/Day ) ( day )
120.0 1.0

DAYS UNIT COST AMOUNT

-
-
-
Equipment Total -

1.00 500.00 500.00


1.00 350.00 1,400.00

Skilled Sub-Total 1,900.00


1.00 306.00 1,224.00
-
Unskilled Sub-Total 1,224.00
Labor Total 3,124.00

1,269.84 6,400.00
-

Materials Total 6,400.00

9,524.00

1,142.88
952.40
C + OCM +CP ) 1,394.31
3,489.59

13,013.59
Unit Cost/sq.m. 2,582.06
L. FINISHES
ITEM NO.: 1027(a) UNIT: sq.m.
DESCRIPTION: CEMENT PLASTER FINISH QUANTITY: 38.20

Crew
Quantities Manpower Duration
Manpower No.
sq. m. ( Output/Day ) ( day )
Mason 2
38.20 120.0 1.0
Laborer 2

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
-
Equipment Total -
B. Labor:
a. Foreman 1 1.00 500.00 500.00
b. Mason 4 1.00 350.00 1,400.00

Skilled Sub-Total 1,900.00


a. Laborer 4 1.00 306.00 1,224.00
-
Unskilled Sub-Total 1,224.00
Labor Total 3,124.00
C. Materials:
a. Cement Plaster Finish 38.20 sq.m. 150.00 5,730.00
-

Materials Total 5,730.00

D. DIRECT COST (A+B+C) 8,854.00

E. OCM 12.00% of Direct Cost 1,062.48


F. Contractor's Profit 10.00% of Direct Cost 885.40
G. VAT 12.00% of ( DC + OCM +CP ) 1,296.23
H. INDIRECT COST (E+F+G) 3,244.11

I. TOTAL ITEM COST (D+H) 12,098.11


Unit Cost/sq.m. 316.70
(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520
Err:520

23 0.08
1.76 14.08

0.55
L. FINISHES
ITEM NO.: SPL 3
DESCRIPTION: Rail Guard

Crew
Quantiti
Manpower
Manpower No. es
sq. m. ( Output/Day )
Mason 2
2.00 120.0
Laborer 2

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 1.00
b. Mason 4 1.00

Skilled Sub-Total
a. Laborer 4 1.00

Unskilled Sub-Total

C. Materials:
38mm∅ G.I. PIPE HANDRAIL
a. 2.00 pcs.

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
UNIT: pcs.
QUANTITY: 2.00

Duration
( day )
1.0

UNIT COST AMOUNT

-
-
-
Equipment Total -

500.00 500.00
350.00 1,400.00

Skilled Sub-Total 1,900.00


306.00 1,224.00
-
Unskilled Sub-Total 1,224.00
Labor Total 3,124.00

560.00 1,120.00
-

Materials Total 1,120.00

4,244.00

509.28
424.40
621.32
1,555.00

5,799.00
Unit Cost/sq.m. 2,899.50
J. STRUCTURAL STEEL WORKS
ITEM NO.: 1003 UNIT: Sq. M.
DESCRIPTION: CARPENTRY AND JOINERY WORKS QUANTITY: 5,316.30

Crew
Quantities Manpower Duration
Manpower No.
sq.m. ( Output/Day ) ( day )
Carpenter 2
5,316.30 14.4 369.20
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 12.00 500.00 6,000.00
b. Carpenter 2 12.00 350.00 8,400.00

Skilled Sub-Total 14,400.00


a. Laborer 1 12.00 306.00 3,672.00
-
Unskilled Sub-Total 3,672.00
Labor Total 18,072.00
C. Materials:
a. fiber cement ceiling board 48.80 sq.m 450.00 21,960.00
b. Metal Furring 31.00 pcs 400.00 12,400.00
c. Rod Suspension Hanger 71.02 kg 60.00 4,261.20
d. Preformed Wire Clip 1.78 kg 45.00 79.89
e. 25x75mm Tubular Steel 10.50 pcs. 290.00 3,044.58
f. 25x25mm Tubular Steel 3.94 pcs. 280.00 1,102.35
g. Wire mesh 15.75 pcs. 690.00 10,866.01
h. Inside Wall (HardiFlex) 32.71 sq.m 450.00 14,719.50
i. window 21.20 sq.m 900.00 19,080.00
j. door 2.99 sq.m 800.00 2,392.00
-
-

Materials Total 89,905.53

D. DIRECT COST (A+B+C) 107,977.53

E. OCM 12.00% of Direct Cost 12,957.30


F. Contractor's Profit 10.00% of Direct Cost 10,797.75
G. VAT 12.00% of ( DC + OCM +CP ) 15,807.91
H. INDIRECT COST (E+F+G) 39,562.97

I. TOTAL ITEM COST (D+H) 147,540.50


Unit Cost/sq.m. 27.75
20.16

(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520

23 0.08
1.76 14.08

0.20
K. ROOFING WORKS
ITEM NO.: 1013.2.2a
DESCRIPTION: Fabricated Metal Roofing Accessories (R

Crew
Quantities
Manpower No.
sq. m.
Carpenter 1
110.58
Laborer 1

DESCRIPTION QTY. UNIT

A. Equipment Rental: (To include fuel & Lubricants)

B. Labor:
a. Foreman 1
b. Carpenter 1

a. Laborer 1

C. Materials:
a. Ridge Roll 14.20 lin.m.
b. Flashing 19.98 lin.m.
c. Main roof 70.00 lin.m.
d. Corner of the Rib Type Roofing 6.4 lin.m.

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


UNIT: l.m.
Roofing Accessories (RiQUANTITY: 110.58

Manpower Duration
( Output/Day ) ( day )
21.6 6

DAYS UNIT COST AMOUNT

-
-
Equipment Total -

6.00 500.00 3,000.00


6.00 350.00 2,100.00

Skilled Sub-Total 5,100.00


6.00 306.00 1,836.00
-
Unskilled Sub-Total 1,836.00
Labor Total 6,936.00

360.00 5,112.00
520.00 10,389.60
420.00 29,400.00
420.00 2,688.00
Materials Total 47,589.60

54,525.60

6,543.07
5,452.56
C + OCM +CP ) 7,982.55
19,978.18

74,503.78
Unit Cost/sq.m. 673.75
K. ROOFING WORKS
ITEM NO.: 1014 UNIT: sq.m.
DESCRIPTION: PRE-PAINTED METAL SHEETS QUANTITY: 357.89

Crew
Quantities Manpower Duration
Manpower No.
sq. m. ( Output/Day ) ( day )
Carpenter 1
357.89 21.6 17
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 17.00 500.00 8,500.00
b. Carpenter 1 17.00 350.00 5,950.00

Skilled Sub-Total 14,450.00


a. Laborer 1 17.00 306.00 5,202.00
-
Unskilled Sub-Total 5,202.00
Labor Total 19,652.00
C. Materials:
a. CORR. ROOFING 300.99 sq.m. 100.00 30,099.00
b. RIB TYPE WALL 56.9 sq.m. 250.00 14,225.00
c. Pre-Painted Gutter 35 pcs. 350.00 12,250.00
d. Pre-Painted Fascia Cap 40 pcs. 450.00 18,000.00
e. Tex Screw 3,000 pcs. 3.00 9,000.00
f. Blind Rivets 3 boxes 390.00 1,170.00
g. Vulcaseal 8 lit. 440.00 3,520.00
Materials Total 88,264.00

D. DIRECT COST (A+B+C) 107,916.00

E. OCM 12.00% of Direct Cost 12,949.92


F. Contractor's Profit 10.00% of Direct Cost 10,791.60
G. VAT 12.00% of ( DC + OCM +CP ) 15,798.90
H. INDIRECT COST (E+F+G) 39,540.42

I. TOTAL ITEM COST (D+H) 147,456.42


Unit Cost/sq.m. 412.02
(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520

23 0.08
1.76 14.08

34,102.00
0.386363636
L. FINISHES
ITEM NO.: 1010 (b) UNIT: sq.m
DESCRIPTION: Flush Hollow Core Door QUANTITY: 5.04

Crew
Quantities Manpower Duration
Manpower No.
set ( Output/Day ) ( day )
Carpenter 1
5.04 4.0 2
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 2.00 500.00 1,000.00
b. Mason 1 2.00 350.00 700.00

Skilled Sub-Total 1,700.00


a. Laborer 1 2.00 306.00 612.00
-
Unskilled Sub-Total 612.00
Labor Total 2,312.00
C. Materials:
a. Jambs (2x6) 11 lin.m. 120.00 1,296.00
b. Door Knob 2.00 sets 1,300.00 2,600.00
c. Hinges 4.00 pcs 190.00 760.00
-
-
-
Materials Total 4,656.00
D. DIRECT COST (A+B+C) 6,968.00

E. OCM 12.00% of Direct Cost 836.16


F. Contractor's Profit 10.00% of Direct Cost 696.80
G. VAT 12.00% of ( DC + OCM +CP ) 1,020.12
H. INDIRECT COST (E+F+G) 2,553.08

I. TOTAL ITEM COST (D+H) 9,521.08


Unit Cost/set 1,889.10
6.888 27.552 4.592

1.968 7.872 3.936 43.952

(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520
2.747

23 0.08
1.76 14.08

4,012.00
0.861683849
L. FINISHES
ITEM NO.: 1005 UNIT:
DESCRIPTION: Steel Windows QUANTITY:

Crew
Quantities Manpower Duration
Manpower No.
sq.m. ( Output/Day ) ( day )
Carpenter 1
21.20 2.9 7.30
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 7.00 500.00
b. Carpenter 1 7.00 350.00

Skilled Sub-Total
a. Laborer 1 7.00 306.00

Unskilled Sub-Total
Labor Total
C. Materials:
a. 2x3mm Tubular Steel 164.00 lin.m. 65.00
b. 2x2mm Tubular Steel 87 lin.m. 54.00
c. Wire Mesh 21.20 sq.m. 490.00

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
Sq. M.
21.20

AMOUNT

-
-
-

3,500.00
2,450.00

5,950.00
2,142.00
-
2,142.00
8,092.00

10,660.00
4,698.00
10,388.00

25,746.00

33,838.00

4,060.56
3,383.80
4,953.88
12,398.24

46,236.24
2,180.95
6.888 27.552 4.592

1.968 7.872 3.936 43.952

(Fabrication, placing and dismantling of forms) 2 Mason & 4 Laborers = 2.00 cu.m
12 Laborer 15 days 200.00 36,000.00
( Concreting and Curing) 2 Mason & 4 Laborers = 2.5 cu.m./day
12 Laborer 12 days 200.00 28,800.00

Err:520
2.747

23 0.08
1.76 14.08

0.36
2.94
3.3

14,042.00
0.545405111
PART M. PAINTING WORKS
ITEM NO.: 1032(a) UNIT: sq.m
DESCRIPTION: Painting Works QUANTITY: 38.20

Crew
Quantities Manpower Duration
Manpower No.
sq.m. ( Output/Day ) ( day )
Painter 1
38.20 27.9 2.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 1.00 500.00 500.00
b. Painter 2 1.00 350.00 700.00

Skilled Sub-Total 1,200.00


a. Laborer 2 1.00 306.00 612.00
-
Unskilled Sub-Total 612.00
Labor Total 1,812.00
C. Materials:
a. Concrete Neutralizer 10 gals. 600.00 6,000.00
b. Flat Latex Paint 10 gals. 600.00 6,000.00
c. Acrylic Elastomer Waterproof (Semi-gloss)Paint 10 gals. 670.00 6,700.00
d. Latex Tinting Color 4 cans 50.00 200.00
e. Plasolux Glazing Putty 9 gals. 790.00 7,110.00
f. Sand Paper 12 pcs 25.00 300.00
j. Putty Applicator 2 pairs 50.00 100.00
l. Paint Roller no. 9 w/Tray 4 set 200.00 800.00
m. Paint Brush No. 4 4 pcs 80.00 320.00

Materials Total 27,530.00

D. DIRECT COST (A+B+C) 29,342.00

E. OCM 12.00% of Direct Cost 3,521.04


F. Contractor's Profit 10.00% of Direct Cost 2,934.20
G. VAT 12.00% of ( DC + OCM +CP ) 4,295.67
H. INDIRECT COST (E+F+G) 10,750.91

I. TOTAL ITEM COST (D+H) 40,092.91


Unit Cost/sq.m. 1,049.55
27.886224

Concrete: 249.22

Plywood: 3.3

252.52 10.1008
12.626

0.061754482
PART M. PAINTING WORKS
ITEM NO.: 1032(b)
DESCRIPTION: Painting Works(wooden surface)

Crew
Quantities Manpower
Manpower No.
sq.m. ( Output/Day )
Painter 1
81.51 27.9
Laborer 1

DESCRIPTION QTY. UNIT DAYS

A. Equipment Rental: (To include fuel & Lubricants)

Equipment Total
B. Labor:
a. Foreman 1 2.00
b. Painter 2 2.00

Skilled Sub-Total
a. Laborer 2 2.00

Unskilled Sub-Total

C. Materials:
b. Flat Enamel Paint 15 gals.
f. Sand Paper 12 pcs
j. Putty Applicator 2 pairs
l. Paint Roller no. 9 w/Tray 4 set
m. Paint Brush No. 4 4 pcs

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 12.00% of Direct Cost


F. Contractor's Profit 10.00% of Direct Cost
G. VAT 12.00% of ( DC + OCM +CP )
H. INDIRECT COST (E+F+G)

I. TOTAL ITEM COST (D+H)


Unit Cost/sq.m.
UNIT: sq.m
QUANTITY: 81.51

Duration
( day )
3.00

UNIT COST AMOUNT

-
-
Equipment Total -

500.00 1,000.00
350.00 1,400.00

Skilled Sub-Total 2,400.00


306.00 1,224.00
-
Unskilled Sub-Total 1,224.00
Labor Total 3,624.00

600.00 9,000.00
25.00 300.00
50.00 100.00
200.00 800.00
80.00 320.00

Materials Total 10,520.00

14,144.00

1,697.28
1,414.40
2,070.68
5,182.36

19,326.36
Unit Cost/sq.m. 237.10
P. ELECTRICAL WORKS
ITEM NO.: 1100 UNIT: sq.m.
DESCRIPTION: Conduits, Boxes and Fittings QUANTITY: 63.00

Crew
Quantities Manpower Duration
Manpower No.
pcs. (Output/Day) (day)
Electrician 1
63.00 32.0 2.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 2.00 500.00 1,000.00
b. Electrician 1 2.00 350.00 700.00

Skilled Sub-Total 1,700.00


a. Laborer 1 2.00 306.00 612.00
-
Unskilled Sub-Total 612.00
Labor Total 2,312.00
C. Materials:
a. uPVC Pipe 1/2" Ø 31.00 length 130.00 4,030.00
b. PVC Adapter 1/2" 39.00 pcs 50.00 1,950.00
c. PVC Clip 1/2" 92.00 pcs 15.00 1,380.00
d. uPVC Pipe 1" Ø (service entrance) 2.00 length 140.00 280.00
e. 1" Ø Entrance Cap w/ adapter 2.00 pcs 60.00 120.00
f. Electrical Tape 4.00 pcs 50.00 200.00
g. Junction Box (G.I.) 10.00 pcs 90.00 900.00
h. Utility Box (G.I.) 5.00 pcs 80.00 400.00
i. 1 1/4" Strain insulator 7.00 pcs 30.00 210.00

Materials Total 9,470.00

D. DIRECT COST (A+B+C) 11,782.00

E. OCM 12.00% of Direct Cost 1,413.84


F. Contractor's Profit 10.00% of Direct Cost 1,178.20
G. VAT 12.00% of ( DC + OCM +CP ) 1,724.88
H. INDIRECT COST (E+F+G) 4,316.92

I. TOTAL ITEM COST (D+H) 16,098.92


Unit Cost/pcs. 255.54
27.8862

96

0.1962315396
P. ELECTRICAL WORKS
ITEM NO.: 1101 UNIT: pcs.
DESCRIPTION: Wires and Wiring Devices QUANTITY: 19.00

Crew
Quantities Manpower Duration
Manpower No.
l.m. ( Output/Day ) ( day )
Electrician 1
19.00 60.0 1.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 1.00 500.00 500.00
b. Electrician 2 1.00 350.00 700.00

Skilled Sub-Total 1,200.00


a. Laborer 2 1.00 306.00 612.00
-
Unskilled Sub-Total 612.00
Labor Total 1,812.00
C. Materials:
a. 2.0 mm² THHN wire 120 mtrs 150.00 18,000.00
b. 3.5 mm² THHN wire 3 boxes 3,600.00 10,800.00
c. #4 Duplex Wire (service entrance) 6 boxes 2,500.00 15,000.00
d. Switch 2-gang 100 mtrs 180.00 18,000.00
e. 2-gang Convenience Outlet (universal) 20 pcs 85.00 1,700.00
f. 1x40W Fluorescent Lamp Recessed Louver Type 12 pcs 100.00 1,200.00
g. 4 Standard Wall Fan 4 pcs 170.00 680.00

Materials Total 65,380.00

D. DIRECT COST (A+B+C) 67,192.00

E. OCM 12.00% of Direct Cost 8,063.04


F. Contractor's Profit 10.00% of Direct Cost 6,719.20
G. VAT 12.00% of ( DC + OCM +CP ) 9,836.91
H. INDIRECT COST (E+F+G) 24,619.15

I. TOTAL ITEM COST (D+H) 91,811.15


Unit Cost/l.m. 4,832.17
27.8862

1570

0.026967496
P. ELECTRICAL WORKS
ITEM NO.: 1102 UNIT: set
DESCRIPTION: Power Load Center, Switchgear and Panelboards QUANTITY: 4.00

Crew
Quantities Manpower Duration
Manpower No.
Unit ( Output/Day ) ( day )
Electrician 1
4.00 0.5 8.00
Laborer 1

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental: (To include fuel & Lubricants)


-
-
Equipment Total -
B. Labor:
a. Foreman 1 8.00 500.00 4,000.00
b. Electrician 1 8.00 350.00 2,800.00

Skilled Sub-Total 6,800.00


a. Laborer 1 8.00 306.00 2,448.00
-
Unskilled Sub-Total 2,448.00
Labor Total 9,248.00
C. Materials:
a. 6 Branches Panel Board 1 sets 3,500.00 3,500.00
b. 15 Amperes Circuit Breaker 1 pcs. 150.00 150.00
c. 20 Amperes Circuit Breaker 1 pcs. 300.00 300.00
d. 60 Amperes Main Circuit Breaker 1 pcs. 550.00 550.00
f. 1/2"Ø PVC Clip 30 pcs. 30.00 900.00
g. -
h. -
i. -
j. -
k. -
l. -
m. -
n. -
o. -
p. -
q. -

Materials Total 5,400.00

D. DIRECT COST (A+B+C) 14,648.00

E. OCM 12.00% of Direct Cost 1,757.76


F. Contractor's Profit 10.00% of Direct Cost 1,464.80
G. VAT 12.00% of ( DC + OCM +CP ) 2,144.47
H. INDIRECT COST (E+F+G) 5,367.03

I. TOTAL ITEM COST (D+H) 20,015.03


Unit Cost/unit 5,003.76
27.8862

0.63134899