Construction of Lto Building

Republic of the Philippines
DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

Cordillera Administrative Region
Office of the District Engineer
Bangued, Abra
CONSTRUCTION OF LTO BUILDING

Bangued Abra
APPROVED BUDGET FOR THE CONTRACT
Stations:
Length: Contract Duration
MARK-UPS IN
ESTIMATED TOTAL - MARK-UPS
PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT DIRECT VAT
COST
OCM PROFIT % VALUE
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)
(5) x (8) 5%[(5)+(9)]
PART I FACILITIES FOR ENGINEER
PART A FACILITIES FOR ENGINEER
A.1.1 OFFICES AND LABORATORY FOR THE ENGINEER 6.67 mos. 157,494.80 0% 10% 10% 15,749.48 8,662.21
TOTAL PART A
PART II OTHER GENERAL REQUIREMENTS
PART B OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard 1.00 l.s. 3,964.31 0% 10% 10% 396.43 218.04
B.7 Occupational Safety and Health Program 6.67 month 69,774.83 0% 10% 10% 6,977.48 3,837.62
TOTAL PART B
PART F BRIDGE CONSTRUCTION
401 (1) a Metal Railing - ln.m. 0.00 15% 10% 25% - -
403 (4) Structural Steel, furnished, and fabricated - Purlins 3,877.90 kg 322,553.59 15% 10% 25% 80,638.40 20,159.60
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 6,946.14 kg 708,138.99 15% 10% 25% 177,034.75 44,258.69
404 (1) a Reinforcing Steel 28,430.95 kg 1,351,132.25 15% 10% 25% 337,783.06 84,445.77
TOTAL PART F
CIVIL, MECHANICAL, ELECTRICAL AND SANITARY
PART III
PLUMBING WORKS
DIVISION I GENERAL
MARK-UPS IN
PERCENT
COST
OCM PROFIT % VALUE
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Walls,Windows & Roof Framing) - l.s. 0.00 15% 10% 25% - -
803 (1) a Structure Excavation 221.00 cu.m. 26,781.34 15% 10% 25% 6,695.33 1,673.83
TOTAL PART A
PART B PLAIN AND REINFORCED CONCRETE WORKS
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 708.00 cu.m. 2,727,035.03 15% 10% 25% 681,758.76 170,439.69
903(1) Forms and Falseworks 1,080.00 sq.m. 465,840.02 15% 10% 25% 116,460.01 29,115.00
TOTAL PART B
TOTAL DIVISION I
MARK-UPS IN
PERCENT
COST
OCM PROFIT % VALUE
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe 160.00 ln.m. 24,666.02 15% 10% 25% 6,166.50 1,541.63
1001 (1) a3 Pipe - 100mm dia. PVC Pipe 500.00 ln.m. 131,728.23 15% 10% 25% 32,932.06 8,233.01
1001 (8) Two Chamber Septic Vault 2.00 unit 59,875.55 15% 10% 25% 14,968.89 3,742.22
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow 50.00 pc 3,850.42 15% 10% 25% 962.60 240.65
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow 20.00 pc 2,282.03 15% 10% 25% 570.51 142.63
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow 20.00 pc 1,602.03 15% 10% 25% 400.51 100.13
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow 20.00 pc 2,702.03 15% 10% 25% 675.51 168.88
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug 15.00 pc 1,271.03 15% 10% 25% 317.76 79.44
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug 20.00 pc 2,262.03 15% 10% 25% 565.51 141.38
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap 20.00 pc 3,221.62 15% 10% 25% 805.41 201.35
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 70.00 pc 6,277.27 15% 10% 25% 1,569.32 392.33
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye 20.00 pc 2,702.03 15% 10% 25% 675.51 168.88
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye 20.00 pc 3,602.03 15% 10% 25% 900.51 225.13
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 20.00 pc 3,082.03 15% 10% 25% 770.51 192.63
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 50.00 pc 8,300.42 15% 10% 25% 2,075.10 518.78
1002 (2) a1 13 mm dia. G.I. Pipe 150.00 ln.m. 15,037.79 15% 10% 25% 3,759.45 939.86
1002 (2) a2 25 mm dia. G.I. Pipe 150.00 ln.m. 19,787.79 15% 10% 25% 4,946.95 1,236.74
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow 105.00 pc. 10,867.95 15% 10% 25% 2,716.99 679.25
1002(2)c1 Fittings - 13mm dia. G.I. tee equal 50.00 pc. 5,391.88 15% 10% 25% 1,347.97 336.99
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling 25.00 pc. 2,715.94 15% 10% 25% 678.99 169.75
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 35.00 pc. 3,964.52 15% 10% 25% 991.13 247.78
1002(5) a1 Water Closet 10.00 set 73,956.44 15% 10% 25% 18,489.11 4,622.28
1002(5) c1 Stainless Kitchen Sink Complete 3.00 set 19,648.25 15% 10% 25% 4,912.06 1,228.02
1002(5) h1 50 mm dia. Stainless Floor Drain 50.00 pc 18,841.93 15% 10% 25% 4,710.48 1,177.62
1002(5) o Shower Complete 4.00 set 9,922.58 15% 10% 25% 2,480.64 620.16
1002 (5) s1 Water Meter 2.00 pc 3,393.68 15% 10% 25% 848.42 212.10
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 846.00 sq.m. 401,399.55 15% 10% 25% 100,349.89 25,087.47
1008 (1) b Residential Casement 250.00 sq.m. 178,556.63 15% 10% 25% 44,639.16 11,159.79
1010(2) a Wooden Doors - Flush 50.50 sq.m. 29,283.82 15% 10% 25% 7,320.96 1,830.24
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 200.00 ln.m. 46,146.27 15% 10% 25% 11,536.57 2,884.14
1013(2) b Fabricated Metal Roofing Accessory -Flashings 150.00 ln.m. 14,650.54 15% 10% 25% 3,662.63 915.66
1013(2) c Fabricated Metal Roofing Accessory - Gutters 170.00 ln.m. 35,101.58 15% 10% 25% 8,775.40 2,193.85
MARK-UPS IN
PERCENT
COST
OCM PROFIT % VALUE
1013(3) Roof Ventilators 20.00 set 30,057.24 15% 10% 25% 7,514.31 1,878.58
1014(1) b2 Metal Roofing-Prepainted Long Span 520.00 sq.m 251,183.91 15% 10% 25% 62,795.98 15,698.99
1018(1) Glazed Tiles and Trims 846.00 sq.m. 1,076,541.21 15% 10% 25% 269,135.30 67,283.83
1018(2) Unglazed Tiles - Vitrified Floor Tile 135.00 sq.m. 138,304.67 15% 10% 25% 34,576.17 8,644.04
1027(1) Cement Plaster Finish 1,800.00 sq.m. 449,152.34 15% 10% 25% 112,288.09 28,072.02
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting 2,934.00 sq.m. 421,214.74 15% 10% 25% 105,303.69 26,325.92
1043(2) a PVC Doors and Frames 8.00 set 24,637.21 15% 10% 25% 6,159.30 1,539.83
1046(2) b CHB Non Load Bearing Wall - 100mm 1,500.00 sq.m. 729,953.36 15% 10% 25% 182,488.34 45,622.09
1201 (6) b1 Gate Valve 10.00 pc 4,168.39 15% 10% 25% 1,042.10 260.52
MARK-UPS IN
PERCENT
COST
OCM PROFIT % VALUE
TOTAL PART C
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes 200.00 pc 23,016.63 15% 10% 25% 5,754.16 1,438.54
1100(11) b2 PVC Utility Boxes 150.00 pc 14,460.89 15% 10% 25% 3,615.22 903.81
1100(22) Grounding Rod Copperweld 60.00 length 15,572.82 15% 10% 25% 3,893.21 973.30
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN 5,250.00 mtr. 346,412.73 15% 10% 25% 86,603.18 21,650.80
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN 5,000.00 mtr. 146,870.11 15% 10% 25% 36,717.53 9,179.38
1101(7)a1 Single Pole Wall Switch on one Switch Plate 210.00 set 73,134.10 15% 10% 25% 18,283.52 4,570.88
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 150.00 set 56,738.64 15% 10% 25% 14,184.66 3,546.17
1101(8)a2 Duplex Convenience Receptacles/Outlets 250.00 set 96,314.40 15% 10% 25% 24,078.60 6,019.65
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 3.00 set 27,854.10 15% 10% 25% 6,963.53 1,740.88
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 40.00 set 45,280.28 15% 10% 25% 11,320.07 2,830.02
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 60.00 set 33,720.42 15% 10% 25% 8,430.11 2,107.53
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED TWENTY FOUR THOUSAND SEVEN HUNDRED SIXTY SIX PESOS
Prepared/Submitted by: Approved:
RONALDO O. SAPONGEN CHOPIN P. BACARRA EDGARDO K. LIM

Engineer II Engineer II OIC - District Engineer
JONATHAN T. BOBITA ERNESTO B. BELMES

Engineer II Engineer II
T OF PUBLIC WORKS AND HIGHWAYS
Bangued, Abra
TRUCTION OF LTO BUILDING

Bangued Abra
BUDGET FOR THE CONTRACT
Contract Duration: 200 C.D.
TOTAL
INDIRECT TOTAL COST UNIT COST
COST
(11) (12) (13)

(9) + (10) (5) + (11) (12)/ (3)
24,411.69 181,906.49 27,285.97

181,906.49
614.47 4,578.78 4,578.78

10,815.10 80,589.93 12,088.49
85,168.71
- - #DIV/0!
100,798.00 423,351.58 109.17
221,293.43 929,432.42 133.81
422,228.83 1,773,361.08 62.37
3,126,145.08
TOTAL
COST
- - #DIV/0!
8,369.17 35,150.50 159.05
35,150.50
852,198.45 3,579,233.47 5,055.41

145,575.01 611,415.03 566.13
4,190,648.50
4,225,799.00
TOTAL
COST
7,708.13 32,374.15 202.34

41,165.07 172,893.30 345.79
18,711.11 78,586.65 39,293.33
1,203.26 5,053.67 101.07
713.13 2,995.17 149.76
500.63 2,102.67 105.13
844.38 3,546.42 177.32
397.20 1,668.23 111.22
706.88 2,968.92 148.45
1,006.76 4,228.38 211.42
1,961.65 8,238.92 117.70
844.38 3,546.42 177.32
1,125.63 4,727.67 236.38
963.13 4,045.17 202.26
2,593.88 10,894.30 217.89
4,699.31 19,737.10 131.58
6,183.68 25,971.47 173.14
3,396.24 14,264.19 135.85
1,684.96 7,076.84 141.54
848.73 3,564.67 142.59
1,238.91 5,203.43 148.67
23,111.39 97,067.83 9,706.78
6,140.08 25,788.33 8,596.11
5,888.10 24,730.03 494.60
3,100.81 13,023.38 3,255.85
1,060.52 4,454.20 2,227.10
125,437.36 526,836.91 622.74
55,798.95 234,355.57 937.42
9,151.19 38,435.02 761.09
14,420.71 60,566.97 302.83
4,578.29 19,228.83 128.19
10,969.25 46,070.83 271.00
TOTAL
COST
9,392.89 39,450.13 1,972.51

78,494.97 329,678.89 634.00
336,419.13 1,412,960.34 1,670.17
43,220.21 181,524.88 1,344.63
140,360.11 589,512.45 327.51
131,629.61 552,844.35 188.43
7,699.13 32,336.33 4,042.04
228,110.43 958,063.79 638.71
1,302.62 5,471.01 547.10
TOTAL
COST
5,606,087.75
7,192.70 30,209.33 151.05

4,519.03 18,979.92 126.53
4,866.51 20,439.33 340.66
108,253.98 454,666.71 86.60
45,896.91 192,767.02 38.55
22,854.41 95,988.50 457.09

17,730.83 74,469.47 496.46
30,098.25 126,412.65 505.65
8,704.41 36,558.51 12,186.17
14,150.09 59,430.37 1,485.76
10,537.63 44,258.05 737.63
1,154,179.86
6,760,267.61
14,379,286.89
Y FOUR THOUSAND SEVEN HUNDRED SIXTY SIX PESOS
EDGARDO K. LIM
OIC - District Engineer
SUMMARY OF ESTIMATES
ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST

A.1.1 57,494.80 100,000.00 - 21,104.30 178,599.10
B.5 922.10 2,950.00 92.21 531.22 4,495.53
B.7 31,985.68 37,789.15 - 9,349.83 79,124.66
104 (2)a 23,428.07 - 4,741.31 7,324.04 35,493.41
105 (1)a 126.88 - 3,859.58 1,036.48 5,022.94
200(1) 190.31 25,875.00 5,356.56 8,169.69 39,591.57
201 (1) 152.25 25,875.00 4,631.50 7,971.28 38,630.03
311 (1)b1 2,721.39 192,260.38 42,981.09 61,870.34 299,833.20
403 (4) 32,828.67 282,539.20 7,185.72 83,863.93 406,417.52
403 (5) 213,125.81 448,363.04 46,650.13 184,116.14 892,255.12
404 (1) a 99,408.39 1,150,954.27 100,769.59 351,294.39 1,702,426.64
803 (1) a 3,335.76 - 23,445.58 6,963.15 33,744.48
803 (3) 13,157.40 18,240.00 1,315.74 8,505.42 41,218.56
900(1) 164143.35 2445400.14 117491.54 709029.11 3,436,064.13
903(1) 117,690.93 336,380.00 11,769.09 121,118.41 586,958.43
1001 (1) a1 6,665.62 17,333.83 666.56 6,413.16 31,079.18
1001 (1) a3 20,509.60 109,167.67 2,050.96 34,249.34 165,977.57
1001 (8) 8,784.00 50,213.15 878.40 15,567.64 75,443.19
1001 (2) a1 1,408.56 2,301.00 140.86 1,001.11 4,851.52
1001 (2) a3 528.21 1,701.00 52.82 593.33 2,875.36
1001 (2) b1 528.21 1,021.00 52.82 416.53 2,018.56
1001 (2) b3 528.21 2,121.00 52.82 702.53 3,404.56
1001 (2) c1 528.21 690.00 52.82 330.47 1,601.50
1001 (2) c3 528.21 1,681.00 52.82 588.13 2,850.16
1001 (2) e1 574.20 2,590.00 57.42 837.62 4,059.24
1001 (2) f1 1,760.70 4,340.50 176.07 1,632.09 7,909.36
1001 (2) g1 528.21 2,121.00 52.82 702.53 3,404.56
1001 (2) g3 528.21 3,021.00 52.82 936.53 4,538.56
1001 (2) l2 528.21 2,501.00 52.82 801.33 3,883.36
1001 (2) k2 1,408.56 6,751.00 140.86 2,158.11 10,458.52
1002 (2) a1 7,747.08 6,516.00 774.71 3,909.82 18,947.61
1002 (2) a2 7,747.08 11,266.00 774.71 5,144.82 24,932.61
1002(2)b1 8,206.32 1,841.00 820.63 2,825.67 13,693.62
1002(2)c1 3,970.80 1,024.00 397.08 1,401.89 6,793.77
1002(2)e1 1,985.40 532.00 198.54 706.14 3,422.08
1002(2) f2 2,779.56 907.00 277.96 1,030.77 4,995.29
1002 (4)a3 3,838.44 1,132.00 383.84 1,392.11 6,746.40
1002 (4)b3 3,309.00 1,282.00 330.90 1,279.69 6,201.59
1002(5) a1 4,960.40 68,500.00 496.04 19,228.67 93,185.11
1002(5) c1 4,225.68 15,000.00 422.57 5,108.54 24,756.79
1002(5) h1 4,401.75 14,000.00 440.18 4,898.90 23,740.83
1002(5) o 1,984.16 7,740.00 198.42 2,579.87 12,502.45
1002 (5) s1 176.07 3,200.00 17.61 882.36 4,276.03
1002 (15)a 9,920.80 100,000.00 992.08 28,837.35 139,750.23
1003(1) a1 73,171.14 320,911.30 7,317.11 104,363.88 505,763.44
1008 (1) b 75,051.48 96,000.00 7,505.15 46,424.72 224,981.35
1010(2) a 14,938.02 12,852.00 1,493.80 7,613.79 36,897.62
1013(2)a 9,742.06 35,430.00 974.21 11,998.03 58,144.30
1013(2) b 5,163.76 8,970.40 516.38 3,809.14 18,459.68
1013(2) c 5,901.44 28,610.00 590.14 9,126.41 44,228.00
1013(3) 3,688.40 26,000.00 368.84 7,814.88 37,872.12
1014(1) b2 45,421.74 201,220.00 4,542.17 65,307.82 316,491.73
1018(1) 194,201.10 862,920.00 19,420.11 279,900.71 1,356,441.92
1018(2) 34,913.34 99,900.00 3,491.33 35,959.22 174,263.89
1027(1) 308,664.00 109,621.94 30,866.40 116,779.61 565,931.95
1032(1) a1 97,802.64 313,631.84 9,780.26 109,515.83 530,730.58
1043(2) a 2,397.46 22,000.00 239.75 6,405.67 31,042.88
1046(2) b 169,797.27 543,176.37 16,979.73 189,787.87 919,741.24
1100(11) a2 5,106.03 17,400.00 510.60 5,984.32 29,000.96
1100(11) b2 3,873.54 10,200.00 387.35 3,759.83 18,220.73
1100(22) 248.02 15,300.00 24.80 4,048.93 19,621.76
1101(1) b5 25,234.30 318,655.00 2,523.43 90,067.31 436,480.04
1101(1) b6 24,152.83 120,302.00 2,415.28 38,186.23 185,056.34
1101(1)b8 4,031.37 37,031.00 403.14 10,781.03 52,246.53
1101(7)a1 41,667.36 27,300.00 4,166.74 19,014.86 92,148.96
1101(7)a2 29,762.40 24,000.00 2,976.24 14,752.05 71,490.69
1101(8)a2 49,604.00 41,750.00 4,960.40 25,041.74 121,356.14
1102(1)a1 2,594.64 25,000.00 259.46 7,242.07 35,096.17
1103(2)a33 10,254.80 34,000.00 1,025.48 11,772.87 57,053.15
1103(7)a5 15,382.20 16,800.00 1,538.22 8,767.31 42,487.73
1201 (6) b1 880.35 3,200.00 88.04 1,083.78 5,252.17
2,124,946.93 8,879,302.18 506,713.14
Total Project Cost = P 14,474,676.96

Contingencies= 323.04
Engineering Overhead Cost = 525,000.00 15,000,000.00
APPROPRIATION = P 15,000,000.00
Prepared by:
ERNESTO B. BELMES
Engineer II
Checked by:
ARLON DON G. BARBERO

Engineer II
Submitted by:
ARLON DON G. BARBERO
OIC- Chief Maintenance Section
Bangued, Abra
PROGRAM OF WORK
Region : C.A.R. Roadbed Width :

District : ABRA-DEO Pavement Width :
Name of Project : Bridge Width :
Type of Structure :
Road Section ID : Type of Superstructure :
Section : Type of SubStructure :
Location : Bangued Abra No. of Span : ____na____ No. of Piers :
Appropriation : P15,000,000.00
Source of Fund : For Funding Purposes Only Dimension :
Classification ### Public Building No. of Storeys :
Station Limits : n/a No. of Rooms :
Net Length : n/a
Thickness : n/a No. of Days to Complete
Width
Starting Date :
ITEMS OF WORK EQUIP
TO BE DONE % DESCRIPTION
OFFICES AND LABORATORY FOR THE ENGINEER 1.234% Backhoe (1.04 cu.m. Capacity)
Project Billboard / Signboard 0.031% Dumptruck (10 cu.m. Capacity)
Occupational Safety and Health Program 0.547% Minor Tools (10% of Labor Cost)
Structural Steel, furnished, and fabricated - Purlins 2.808% One Bagger Mixer
Structural Steel, furnished, fabricated, and erected - Truss 6.164% Welding Machine
Reinforcing Steel 11.761% Concrete Vibrator
Embankment from Borrow (Common Soil) 0.245%
Subgrade Preparation (Common Material) 0.035%
Aggregate Subbase Course 0.274%
Aggregate Base Course 0.267%
Structure Excavation 0.233%
Foundation Fill (Gravel Bedding) 0.285%
Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) 2.071%
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 23.738%
Forms and Falseworks 4.055%
Pipe - 50mm dia. PVC Pipe 0.215%
Pipe - 100mm dia. PVC Pipe 1.147%
Two Chamber Septic Vault 0.521%
Fittings- 50mm dia. PVC 45deg. Elbow 0.034%
Fittings- 50mm dia. PVC Cleanout with Plug 0.011%
Fittings- 100mm dia. PVC Cleanout with Plug 0.020%
Fittings- 50mm dia. PVC P-Trap 0.028%
Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 0.055%
Fittings- 50mm dia. PVC Sanitary Wye 0.024%
Fittings- 100mm dia. PVC Sanitary Wye 0.031%
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 0.027%
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 0.072%
13 mm dia. G.I. Pipe 0.131%
25 mm dia. G.I. Pipe 0.172%
Fittings - 13mm dia. G.I. 90deg. Elbow 0.095%
Fittings - 13mm dia. G.I. tee equal 0.047%
Fittings - 13 mm dia. G.I. socket/coupling 0.024%
Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 0.035%
1002 (4)a3 0.047%
1002 (4)b3 0.043%
Water Closet 0.644%
Stainless Kitchen Sink Complete 0.171%
50 mm dia. Stainless Floor Drain 0.164%
Shower Complete 0.086%
Water Meter 0.030%
Lavatory, Counter Top/Under Counter, Complete 0.965%
Ceiling (4.5mm Fiber Cement Board) 3.494%
Residential Casement 1.554%
Wooden Doors - Flush 0.255%
Fabricated Metal Roofing Accessory -Ridge Roll 0.402%
Fabricated Metal Roofing Accessory -Flashings 0.128%
Fabricated Metal Roofing Accessory - Gutters 0.306%
Roof Ventilators 0.262%
Cement Plaster Finish 3.910%
Painting Works - Masonry and Fiber Cement Painting 3.667%
Metal Roofing-Prepainted Long Span 2.187%
Glazed Tiles and Trims 9.371%
Unglazed Tiles - Vitrified Floor Tile 1.204%
PVC Doors and Frames 0.214%
CHB Non Load Bearing Wall - 100mm 6.354%
Gate Valve 0.036%
PVC Octagonal Junction Boxes 0.200%
PVC Utility Boxes 0.126%
Grounding Rod Copperweld 0.136%
Electrical Wire - 2.0mm² TWG/THHN 3.015%
Single Pole Wall Switch on one Switch Plate 0.637%
Duplex(2 Single Pole Wall Switch on one Switch Plate) 0.494%
Duplex Convenience Receptacles/Outlets 0.838%
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 0.242%
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 0.394%
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 0.294%
100.00%
ESTIMATED COST OF PRO
ITEM DESCRIPTION
UNIT QUANTITY
A.1.1 OFFICES AND LABORATORY FOR THE ENGINEER mos. 6.67
B.5 Project Billboard / Signboard l.s. 1.00
B.7 Occupational Safety and Health Program month 6.67
403 (4) Structural Steel, furnished, and fabricated - Purlins kg 3,877.90
403 (5) Structural Steel, furnished, fabricated, and erected - Truss kg 6,946.14
404 (1) a Reinforcing Steel kg 28,430.95
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
104 (2)a Embankment from Borrow (Common Soil) cu.m. 240.00
105 (1)a Subgrade Preparation (Common Material) sq.m. 250.00
200(1) Aggregate Subbase Course cu.m. 50.00
201 (1) Aggregate Base Course cu.m. 50.00
803 (1) a Structure Excavation cu.m. 221.00
803 (3) Foundation Fill (Gravel Bedding) cu.m. 40.00
311 (1)b1 Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) sq.m. 250.00
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) cu.m. 708.00
903(1) Forms and Falseworks sq.m. 1,080.00
DIVISION IIBUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe ln.m. 160.00
1001 (1) a3 Pipe - 100mm dia. PVC Pipe ln.m. 500.00
1001 (8) Two Chamber Septic Vault unit 2.00
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow pc 50.00
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow pc 20.00
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow pc 20.00
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow pc 20.00
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug pc 15.00
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug pc 20.00
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap pc 20.00
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee pc 70.00
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye pc 20.00
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye pc 20.00
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye pc 20.00
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee pc 50.00
1002 (2) a1 13 mm dia. G.I. Pipe ln.m. 150.00
1002 (2) a2 25 mm dia. G.I. Pipe ln.m. 150.00
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow pc. 105.00
1002(2)c1 Fittings - 13mm dia. G.I. tee equal pc. 50.00
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling pc. 25.00
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc. 35.00
1002 (4)a3 Fittings -25 mm dia. G.I. Elbow 90 pc. 50.00
1002 (4)b3 Fittings -25 mm dia. G.I. Tee Equal pc. 50.00
1002(5) a1 Water Closet set 10.00
1002(5) c1 Stainless Kitchen Sink Complete set 3.00
1002(5) h1 50 mm dia. Stainless Floor Drain pc 50.00
1002(5) o Shower Complete set 4.00
1002 (5) s1 Water Meter pc 2.00
1002 (15)a Lavatory, Counter Top/Under Counter, Complete set 20.00
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) sq.m. 846.00
1008 (1) b Residential Casement sq.m. 250.00
1010(2) a Wooden Doors - Flush sq.m. 50.50
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll ln.m. 200.00
1013(2) b Fabricated Metal Roofing Accessory -Flashings ln.m. 150.00
1013(2) c Fabricated Metal Roofing Accessory - Gutters ln.m. 170.00
1013(3) Roof Ventilators set 20.00
1014(1) b2 Metal Roofing-Prepainted Long Span sq.m 520.00
1018(1) Glazed Tiles and Trims sq.m. 846.00
1018(2) Unglazed Tiles - Vitrified Floor Tile sq.m. 135.00
1027(1) Cement Plaster Finish sq.m. 1,800.00
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting sq.m. 2,934.00
1043(2) a PVC Doors and Frames set 8.00
1046(2) b CHB Non Load Bearing Wall - 100mm sq.m. 1,500.00
1201 (6) b1 Gate Valve pc 10.00
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes pc 200.00
1100(11) b2 PVC Utility Boxes pc 150.00
1100(22) Grounding Rod Copperweld length 60.00
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN mtr. 5,250.00
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN mtr. 5,000.00
1101(1)b8 Electrical Wire - 8.0mm² TWG/THHN roll 1,000.00
1101(7)a1 Single Pole Wall Switch on one Switch Plate set 210.00
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) set 150.00
1101(8)a2 Duplex Convenience Receptacles/Outlets set 250.00
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set 3.00
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) set 40.00
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet set 60.00
BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

1. LABOR P 2,124,946.93 14.17 A. TOTAL PROJECT COST
2. MATERIALS 8,879,302.18 59.20 ( DIRECT / INDIRECT )
3. EQUIPMENT EXPENSES 506,713.14 3.38 B. ENG'G. & ADMIN. OH
4. INDIRECT COST ( OCM, C. SURVEY PREPARATION
PROFITS, TAX, VAT ) 2,963,714.71 19.76 D. ROW /SITE ACQUISITION
5. ENG'G. & ADM. OVERHEAD 525,000.00 3.50 SOIL EXPLORATION
6. CONST. CONTINGENCIES 323.04 0.00 E. CONST. CONTINGENCIES
7. GENDER & DEVELOPMENT F. GENDER & DEVELOPMENT
8. COST OF RIGHT OF WAY G. COST OF RIGHT OF WAY
9. RA 9206 H. RA 9206
10. YOUTH & INFRA DEVELOPMENT I. BUDGET RESERVE
11. BUDGET RESERVE J. YOUTH & INFRA DEVELOPM
TOTAL P 15,000,000.00 100.00 K. APPROPRIATION
Prepared by: Checked by:
JUN MICHAEL A. VELASCO SOCORRO LITO S. BENEDIT

Engineer ll Engineer ll
Submitted by: Recommending Approval:
ARLON DON G. BARBERO EDWIN T. BRINGAS

OIC- Chief Maintenance Section OIC - Assistant District Engine
Approved:
EDGARDO K. LIM
District Engineer
public of the Philippines
OF PUBLIC WORKS AND HIGHWAYS
lera Administrative Region
ce of the District Engineer
Bangued, Abra
OGRAM OF WORK
n/a
n/a
n/a
Office Building
:
:
No. of Span : ____na____ No. of Piers : n/a
:
:
:
200 c.d.
EQUIPMENT
DESCRIPTION NEEDED
Backhoe (1.04 cu.m. Capacity) 1
Dumptruck (10 cu.m. Capacity) 1
Minor Tools (10% of Labor Cost) 1
1
1
1
ESTIMATED COST OF PROPOSED WORK
UNIT COST TOTAL COST
26,789.87 178,599.10
4,495.53 4,495.53
11,868.70 79,124.66
104.80 406,417.52
128.45 892,255.12
59.88 1,702,426.64
147.89 35,493.41
20.09 5,022.94
791.83 39,591.50
772.60 38,630.03
152.69 33,744.48
1,030.46 41,218.56
1,199.33 299,833.20
4,853.20 3,436,064.13
543.48 586,958.43
194.24 31,079.18
331.96 165,977.57
37,721.59 75,443.19
97.03 4,851.52
143.77 2,875.36
100.93 2,018.56
170.23 3,404.56
106.77 1,601.50
142.51 2,850.16
202.96 4,059.24
112.99 7,909.36
170.23 3,404.56
226.93 4,538.56
194.17 3,883.36
209.17 10,458.52
126.32 18,947.61
166.22 24,932.61
130.42 13,693.62
135.88 6,793.77
136.88 3,422.08
142.72 4,995.29
134.93 6,746.40
124.03 6,201.59
9,318.51 93,185.11
8,252.26 24,756.79
474.82 23,740.83
3,125.61 12,502.45
2,138.02 4,276.03
6,987.51 139,750.23
597.83 505,763.44
899.93 224,981.35
730.65 36,897.62
290.72 58,144.30
123.06 18,459.68
260.16 44,228.00
1,893.61 37,872.12
608.64 316,491.73
1,603.36 1,356,441.92
1,290.84 174,263.89
314.41 565,931.95
180.89 530,730.58
3,880.36 31,042.88
613.16 919,741.24
525.22 5,252.17
145.00 29,000.96
121.47 18,220.73
327.03 19,621.76
83.14 436,480.04
37.01 185,056.34
52.25 52,246.53
438.80 92,148.96
476.60 71,490.69
485.42 121,356.14
11,698.72 35,096.17
1,426.33 57,053.15
708.13 42,487.73
A. TOTAL PROJECT COST P 14,474,676.96

( DIRECT / INDIRECT )
B. ENG'G. & ADMIN. OH 525,000.00
C. SURVEY PREPARATION
D. ROW /SITE ACQUISITION
SOIL EXPLORATION
E. CONST. CONTINGENCIES 323.04
F. GENDER & DEVELOPMENT
G. COST OF RIGHT OF WAY
I. BUDGET RESERVE
J. YOUTH & INFRA DEVELOPMENT
K. APPROPRIATION P 15,000,000.00
SOCORRO LITO S. BENEDITO

Engineer ll
EDWIN T. BRINGAS
OIC - Assistant District Engineer
EDGARDO K. LIM
District Engineer
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Number
A.1.1
B.5
B.7
104 (2)a
105 (1)a
201 (1)
311 (1)b1
403 (4)
403 (5)
404 (1) a
803 (1) a
803 (3)
900(1)
903(1)
1001 (1) a1
1001 (1) a3
1001 (8)
1001 (2) a1
1001 (2) a3
1001 (2) b1
1001 (2) b3
1001 (2) c1
1001 (2) c3
1001 (2) e1
1001 (2) f1
1001 (2) g1
1001 (2) g3
1001 (2) l2
1001 (2) k2
1002 (2) a1
1002 (2) a2
1002(2)b1
1002(2)c1
1002(2)e1
1002(2) f2
1002 (4)a3
1002 (4)b3
1002(5) a1
1002(5) c1
1002(5) h1
1002(5) o
1002 (5) s1
1002 (15)a
1003(1) a1
1008 (1) b
1010(2) a
1013(2)a
1013(2) b
1013(2) c
1013(3)
1014(1) b2
1018(1)
1018(2)
1027(1)
1032(1) a1
1043(2) a
1046(2) b
1100(11) a2
1100(11) b2
1100(22)
1101(1) b5
1101(1) b6
1101(1)b8
1101(7)a1
1101(7)a2
1101(8)a2
1102(1)a1
1103(2)a33
1103(7)a5
1201 (6) b1
ITEM OF WORKS IN BUILDING CONSTRUCTION
Item Name Unit
OFFICES AND LABORATORY FOR THE ENGINEER mos.
Project Billboard / Signboard l.s.
Occupational Safety and Health Program month
Embankment from Borrow (Common Soil) cu.m.
Subgrade Preparation (Common Material) sq.m.
Aggregate Base Course cu.m.
Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days ) sq.m.
Structural Steel, furnished, and fabricated - Purlins kg
Structural Steel, furnished, fabricated, and erected - Truss kg
Reinforcing Steel kg
Structure Excavation cu.m.
Foundation Fill (Gravel Bedding) cu.m.
Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) cu.m.
Forms and Falseworks sq.m.
Pipe - 50mm dia. PVC Pipe ln.m.
Pipe - 100mm dia. PVC Pipe ln.m.
Two Chamber Septic Vault unit
Fittings- 50mm dia. PVC 45deg. Elbow pc
Fittings- 50mm dia. PVC Cleanout with Plug pc
Fittings- 100mm dia. PVC Cleanout with Plug pc
Fittings- 50mm dia. PVC P-Trap pc
Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee pc
Fittings- 50mm dia. PVC Sanitary Wye pc
Fittings- 100mm dia. PVC Sanitary Wye pc
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye pc
Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee pc
13 mm dia. G.I. Pipe ln.m.
25 mm dia. G.I. Pipe ln.m.
Fittings - 13mm dia. G.I. 90deg. Elbow pc.
Fittings - 13mm dia. G.I. tee equal pc.
Fittings - 13 mm dia. G.I. socket/coupling pc.
Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc.
Fittings -25 mm dia. G.I. Elbow 90 pc.
Fittings -25 mm dia. G.I. Tee Equal pc.
Water Closet set
Stainless Kitchen Sink Complete set
50 mm dia. Stainless Floor Drain pc
Shower Complete set
Water Meter pc
Lavatory, Counter Top/Under Counter, Complete set
Ceiling (4.5mm Fiber Cement Board) sq.m.
Residential Casement sq.m.
Wooden Doors - Flush sq.m.
Fabricated Metal Roofing Accessory -Ridge Roll ln.m.
Fabricated Metal Roofing Accessory -Flashings ln.m.
Fabricated Metal Roofing Accessory - Gutters ln.m.
Roof Ventilators set
Metal Roofing-Prepainted Long Span sq.m
Glazed Tiles and Trims sq.m.
Unglazed Tiles - Vitrified Floor Tile sq.m.
Cement Plaster Finish sq.m.
Painting Works - Masonry and Fiber Cement Painting sq.m.
PVC Doors and Frames set
CHB Non Load Bearing Wall - 100mm sq.m.
PVC Octagonal Junction Boxes pc
PVC Utility Boxes pc
Grounding Rod Copperweld length
Electrical Wire - 2.0mm² TWG/THHN mtr.
Electrical Wire - 3.5mm² TWG/THHN mtr.
Electrical Wire - 8.0mm² TWG/THHN roll
Single Pole Wall Switch on one Switch Plate set
Duplex(2 Single Pole Wall Switch on one Switch Plate) set
Duplex Convenience Receptacles/Outlets set
Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) set
Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) set
Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet set
Gate Valve pc
Qty
6.67 A.1.1
1.00 B.5
6.67 B.7
240.00 104 (2)a
250.00 105 (1)a
50.00 201 (1)
250.00 311 (1)b1
3,877.90 403 (4)
6,946.14 403 (5)
28,430.95 404 (1) a
221.00 803 (1) a
40.00 803 (3)
708.00 900(1)
1,080.00 903(1)
160.00 1001 (1) a1
500.00 1001 (1) a3
2.00 1001 (8)
50.00 1001 (2) a1
20.00 1001 (2) a3
20.00 1001 (2) b1
20.00 1001 (2) b3
15.00 1001 (2) c1
20.00 1001 (2) c3
20.00 1001 (2) e1
70.00 1001 (2) f1
20.00 1001 (2) g1
20.00 1001 (2) g3
20.00 1001 (2) l2
50.00 1001 (2) k2
150.00 1002 (2) a1
150.00 1002 (2) a2
105.00 1002(2)b1
50.00 1002(2)c1
25.00 1002(2)e1
35.00 1002(2) f2
50.00 1002 (4)a3
50.00 1002 (4)b3
10.00 1002(5) a1
3.00 1002(5) c1
50.00 1002(5) h1
4.00 1002(5) o
2.00 1002 (5) s1
20.00 1002 (15)a
846.00 1003(1) a1
250.00 1008 (1) b
50.50 1010(2) a
200.00 1013(2)a
150.00 1013(2) b
170.00 1013(2) c
20.00 1013(3)
520.00 1014(1) b2
846.00 1018(1)
135.00 1018(2)
1,800.00 1027(1)
2,934.00 1032(1) a1
8.00 1043(2) a
1,500.00 1046(2) b
200.00 1100(11) a2
150.00 1100(11) b2
60.00 1100(22)
5,250.00 1101(1) b5
5,000.00 1101(1) b6
1,000.00 1101(1)b8
210.00 1101(7)a1
150.00 1101(7)a2
250.00 1101(8)a2
3.00 1102(1)a1
40.00 1103(2)a33
60.00 1103(7)a5
10.00 1201 (6) b1
#REF!
Reinforcing Steel 3,001,099.28
Concrete and Paintings 8,609,246.43
Electrical 1,108,012.67
Waterline 82,313.19
Fixtures 130,444.35
Sanitary 348,096.02
TOTAL 13,279,211.94
The Following are excluded:
1.) Painting Works-Ceiling and wall

2.) Floor tiles except @ T & B
ITEM 200(1) - Aggregate Subbase Course
Unit of Measurement = cu.m. Quantity = 50.00
Output/Hour = 40 cu.m./hr Duration = 1.25
No. of
Designation No. of Hours
Person
1. Labor :
Construction Foreman 1 1.25
Laborers 2 1.25
Sub - Total for 1

No. of
Name and Capacity No. of Hours
Units
2. Equipment :
Motorized Road Grader (G710A) 1 1.25
Vibratory Road Roller 1 1.25
Water Truck 1 0.31
Sub - Total for 2

Name and Specification Unit Quantity
3. Materials :
a. Aggregate Subbase Course cu.m. 57.50
(w/ 15% Shrinkage Factor)
Sub - Total for 3

Direct Cost
OCM/CP
VAT
Total Item Cost
Unit Cost
Total Adjusted Cost
cu.m.
Hr.
Hourly Rate Amount
P 71.95 P 89.94
P 40.15 P 100.38
P 190.31
Hourly Rate Amount
P 2,173.00 P 2,716.25
P 1,846.00 P 2,307.50
P 1,065.00 P 332.81
P 5,356.56
Unit Cost Amount
P 450.00 P 25,875.00
P 25,875.00
P 31,421.88
20% P 6,284.38
5% P 1,885.31
P 39,591.57
P 791.83
P 39,591.50
DETAILED UNIT PRICE ANALYSIS (DUPA)
Name of Project : CONSTRUCTION OF LTO BUILDING

Location : K0408+625-K0408+990
ITEM 105 (1)a - Subgrade Preparation (Common Material)

Unit of Measurement = sq.m. Quantity = 250.00 sq.m.
Output/Hour = 300 sq.m. Duration = 0.83 hr.
No. of
Designation No. of Hours Hourly Rate
Person
1. Labor :
Construction Foreman 1 0.83 P 71.95
Laborers 2 0.83 P 40.15
Sub - Total for 1

No. of
Name and Capacity No. of Hours Hourly Rate
Units
2. Equipment :
Motorized Road Grader (140 hp), G710A 1 0.83 P 2,173.00
Vibratory Roller (10 mt), SD100DC 1 0.83 P 1,846.00
Water Truck/ Pump (16000 L) 1 0.21 P 2,450.00
Sub - Total for 2

Name and Specification Unit Quantity Unit Cost
3. Materials :

Location : K0408+625-K0408+990
Sub - Total for 3
Direct Cost
Contractor's Profit (CP) 8%
Overhead, Contingencies and Miscellaneous (OCM) 12%
VAT 5%
Total Item Cost
Unit Cost

Location : K0408+625-K0408+990
ITEM 201 (1) - Aggregate Base Course

Unit of Measurement = cu.m. Quantity = 50.00 cu.m.
Output/Hour = 50 cu.m. Duration = 1.00 hr.
No. of
Person
1. Labor :
Laborers 2 1.00 P 40.15
Sub - Total for 1

No. of
Units
2. Equipment :
Motorized Road Grader (140 hp), G710A 1 1.00 P 2,173.00
Vibratory Roller (10 mt), SD100DC 1 1.00 P 1,846.00
Water Truck/Pump (16000 L) 1 0.25 P 2,450.00
Sub - Total for 2

Total (1+2)
3. Materials :
Aggregate Base Course (w/ 15% Shrinkage Factor) cu.m. 57.50 P 450.00

Location : K0408+625-K0408+990
Sub - Total for 3
Direct Cost
VAT 5%
Total Item Cost
Unit Cost

Location : K0408+625-K0408+990
ITEM 311 (1)b1 - Portland Cement Concrete Pavement (Unreinforced, 0.20 m. Thick Shoulder, 14 Days )
Unit of Measurement = sq.m. Quantity = 250.00 sq.m.

Output/Hour = 70 sq.m. Duration = 3.57 hr.
No. of
Person
1. Labor :
Skilled Laborers 4 3.57 P 52.06
Laborers 12 3.57 P 40.15
Sub - Total for 1

No. of
Units
2. Equipment :
Transit Mixer (5 m3) 4 3.57 P 1,318.00
Concrete Vibrator 2 3.57 P 91.25
Concrete Batch Plant (30 m3) 1 3.57 P 1,759.50
Payloader (1.50 m ), LX80-2C
3
1 3.57 P 1,733.00
Concrete Screeder (5.5 hp) 1 3.57 P 545.00
Water Truck/Pump (16000 L) 1 3.57 P 2,450.00
Concrete Saw (7.5 hp), 14" Blade dia. 1 3.57 P 32.63
Bar Cutter, Single Phase 1 0.36 P 219.75
Minor Tools (5% of Labor Cost)
Sub - Total for 2

Total (1+2)
3. Materials :
Reinforcing Steel Bars kg. 98 P 36.00
Curing Compound L 73 P 75.00
Sand cu.m. 28 P 560.00
Gravel cu.m. 50 P 610.00
Cement bag 475 P 269.89
Concrete saw (diamond blade 14" dia.) pc. 1 P 32.63
Asphalt Sealant L 30 P 44.00
Pipe Sleeve, 1 1/2" dia. l.m. 1 P 97.00
Grease/Tar L 1 P 300.00
Steel Forms (23 cm. width, Rental) l.m. 115 P 62.00
Sub - Total for 3


Location : K0408+625-K0408+990
Direct Cost
VAT 5%
Total Item Cost
Unit Cost
D UNIT PRICE ANALYSIS (DUPA)
ON OF LTO BUILDING
Amount
P 59.96
P 66.92
P 126.88
Amount
P 1,810.83
P 1,538.33
P 510.42
P 3,859.58
Amount
ON OF LTO BUILDING
P -
P 3,986.46
P 318.92
P 478.38
P 239.19
P 5,022.94
P 20.09
ON OF LTO BUILDING
Amount
P 71.95
P 80.30
P 152.25
Amount
P 2,173.00
P 1,846.00
P 612.50
P 4,631.50
P 4,783.75
Amount
P 25,875.00
ON OF LTO BUILDING
P 25,875.00
P 30,658.75
P 2,452.70
P 3,679.05
P 1,839.53
P 38,630.03
P 772.60
ON OF LTO BUILDING
Amount
P 256.96
P 743.71
P 1,720.71
P 2,721.39
Amount
P 18,828.57
P 651.79
P 6,283.93
P 6,189.29
P 1,946.43
P 8,750.00
P 116.54
P 78.48
P 136.07
P 42,981.09
P 45,702.48
Amount
P 3,528.00
P 5,475.00
P 15,680.00
P 30,500.00
P 128,197.75
P 32.63
P 1,320.00
P 97.00
P 300.00
P 7,130.00
P 192,260.38
ON OF LTO BUILDING
P 237,962.86
P 19,037.03
P 28,555.54
P 14,277.77
P 299,833.20
P 1,199.33
Name of Project: : CONSTRUCTION OF LTO BUILDING
Location: : Bangued Abra
DETAILED UNIT PRICE ANALYSIS
ITEM 403 (4) : Structural Steel, furnished, and fabricated - Purlins

Unit of Measurement= kg Quantity= 3,877.90
Output= 61.92 kg./hr. Duration= 62.63 hr.
Say 63.00 hr.
Designation No. of Person No. of Hours Hourly Rate Amount
1 Labor:
Foreman 1 63 71.95 4,532.85

Skilled 4 63 52.06 13,119.12
Unskilled 6 63 40.15 15,176.70
Sub-Total for 1 P 32,828.67
Name and Capacity No. of Units No. of Hours Hourly Rate Amount
2 Equipment:
Minor Tools 10% of Labor Cost 3,282.87

Welding Machine 1 63 61.95 3,902.85
Name and Specification Unit Quantity Unit Cost Amount
2 Materials:
50x100x1.2mm C-Purlins kg. 3,088.50 48.00 148,248.00

Welding Rod kg. 244.00 100.00 24,400.00
50x50x5 Angle Bar -Cleats kg. 754.00 48.00 36,192.00
20x3mm Flat Bar -Gutter support kg. 35.40 48.00 1,699.20
Red Lead Primer ltr. 180.00 400.00 72,000.00
Direct Cost P 322,553.59

OCM/CP 20% P 64,510.72
VAT 5% P 19,353.22
ITEM COST P 406,417.52
TOTAL UNIT COST P 104.80
ITEM 403 (5) : Structural Steel, furnished, fabricated, and erected - Truss
Output= 17 kg./hr. Duration= 408.60 hr.
Say 409.00 hr.
1 Labor:
Foreman 1 409 71.95 29,427.55

Skilled 4 409 52.06 85,170.16
Unskilled 6 409 40.15 98,528.10
2 Equipment:

Welding Machine 1 409 61.95 25,337.55
2 Materials:
63x63x4mm Angle Bar kg. 2,000.00 48.00 96,000.00

50x50x3mm Angle Bar kg. 3,600.61 48.00 172,829.18
10mm thick Steel Plate kg. 602.88 42.00 25,320.96
6mm thick Steel Plate kg. 196.25 42.00 8,242.50
Welding Rod kg. 711.00 110.00 78,210.00
Red Lead Primer gal. 36 400.00 14,400.00
Assorted Sizes Paint Brush pc. 120 60.00 7,200.00
Thinner gal. 45 250.00 11,250.00
12mmx400 A307 Anchor Bolt with hook kg. 120 35.00 4,200.00
12.7mm Turnbuckle pc. 96 160.00 15,360.00
12mm dia. Sag Rod kg. 426 36.00 15,350.40

OCM/CP 20% P 141,627.80
VAT 5% P 42,488.34
ITEM 404 (1) a : Reinforcing Steel

Output= 179.5125 kg./hr. Duration= 158.38 hr.
Say 159.00 hr.
1 Labor:
Foreman 1 159 71.95 11,440.05

Skilled 6 159 52.06 49,665.24
Unskilled 6 159 40.15 38,303.10
Sub-Total for 1-Grade 40 P 99,408.39
2 Equipment:

Bar Cutter 1 159 219.75 34,940.25
Bar Bender 1 159 351.50 55,888.50
2 Materials:
20mm dia. RSB kg. 6,256.80 36.00 225,244.80

16mm dia. RSB kg. 7,654.15 36.00 275,549.47
12mm dia. RSB kg. 1,520.00 36.00 54,720.00
10mm dia. RSB kg. 13,000.00 36.00 468,000.00
GI Wire #16 kg. 2,124.00 60.00 127,440.00
Sub-Total for 3 P1,150,954.27
Direct Cost P1,351,132.25

OCM/CP 20% P 270,226.45
VAT 5% P 81,067.94
ITEM COST P1,702,426.64
Name of Project: CONSTRUCTION OF LTO BUILDING
Location: Bangued Abra
ITEM B.5 : Project Billboard / Signboard

Unit of Measurement= l.s. Quantity= 1.00
Output= Duration= 9.60 hr.
Say 10.00 hr.
1 Labor:
Skilled 1 10 52.06 520.60

Labor 1 10 40.15 401.50
Sub-Total for 1 P 922.10
2 Equipment:
Minor Tools (10% of Labor Cost) 92.21
2 Materials:
A. For DPWH Standard Billboard:

Computer generated tarpaulin signs sq.ft. 32 50.00 1,600.00
Coco Lumber bd.ft. 38 25.00 950.00
Common Nails Assorted kg. 1 80.00 80.00
1/4" Ordinary Plywood pc. 1 320.00 320.00

OCM/CP 8% P 317.14
VAT 5% P 214.07
TOTAL UNIT COST P 4,495.53
ITEM B.7 : Occupational Safety and Health Program

Unit of Measurement= month Quantity= 6.67
Output= Duration= 200.00
1 Labor:
Safety Officer 1 400 78.12 31,248.00

Skilled 1 8 52.06 416.48
Unskilled 1 8 40.15 321.20
2 Equipment:
NONE
Sub-Total for 2 P -
2 Materials:
Personal Protective Equipment (PPE)

Safety Shoes man-days 3535 7.67 27,113.45
Safety Helmet man-days 3535 0.25 883.75
Safety Gloves man-days 3535 2.77 9,791.95

OCM 8% P 5,581.99
VAT 5% P 3,767.84
ITEM A.1.1 : OFFICES AND LABORATORY FOR THE ENGINEER

Unit of Measurement= mos. Quantity= 6.67
Output= Duration= hr.
Say - hr.
1 Labor:
Laborer 1 1,432 40.15 57,494.80
(For the Maintenance of Rented Field Office) -
-
2 Equipment:
Sub-Total for 2 P -
2 Materials:
Temporary Facilities for the Engineers mos. 6.67 15,000.00 100,000.00
(Field Office, Testing Laboratory and Living Quarters)

OCM/CP 8% P 12,599.58
VAT 5% P 8,504.72
ITEM 803 (1) a : Structure Excavation

Unit of Measurement= cu.m. Quantity= 221.00
Output= 30 cu.m./hr. Duration= 7.37 hr.
Say 8.00 hr.
1 Labor:
Foreman 1 8.00 71.95 575.60

Skilled (Equipment Operator) 2 8.00 52.06 832.96
Skilled (Mason) 6 8.00 40.15 1,927.20
2 Equipment:
Backhoe (1.04 cu.m. Capacity) 1 8.00 1,537.00 12,296.00

Dumptruck (10 cu.m. Capacity) 1 8.00 1,352.00 10,816.00

2 Materials:
Sub-Total for 3 P -

OCM/CP 20% P 5,356.27
VAT 5% P 1,606.88
ITEM 900(1) : Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam)
Output= 2.25 cu.m./hr. Duration= 314.67 hr.
Say 315.00 hr.
1 Labor:
Foreman 1 315 71.95 22,664.25

Skilled 4 315 52.06 65,595.60
Unskilled 6 315 40.15 75,883.50
2 Equipment:
Concrete Vibrator 1 315 148.88 46,897.20

One Bager Mixer 1 315 172.00 54,180.00
Minor Tools (10% of Labor Cost) 16,414.34
2 Materials:
Note: use Class A Concrete Mixture

40 Kgs. Portland Cement bag 6,726.00 269.89 1,815,280.14
sand cu.m. 354.00 560.00 198,240.00
gravel cu.m. 708.00 610.00 431,880.00
Sub-Total for 3 ###
Direct Cost ###

OCM/CP 20% P 545,407.01
VAT 5% P 163,622.10
ITEM COST ###
ITEM 903(1) : Forms and Falseworks

Unit of Measurement= sq.m. Quantity= 1080
Say 267.00 hr.
1 Labor:
Foreman 1 267 71.95 19,210.65

Skilled 4 267 52.06 55,600.08
Unskilled 4 267 40.15 42,880.20
2 Equipment:
2 Materials:
1/4" Ordinary Plywood (4x8ft) - Two(2) Uses pc. 444 320.00 142,080.00
2x2 Coco Lumber (multiple uses) bd.ft. 7,660 25.00 191,500.00
common nails assorted kg. 35 80.00 2,800.00

OCM/CP 20% P 93,168.00
VAT 5% P 27,950.40
ITEM 1003(1) a1 : Ceiling (4.5mm Fiber Cement Board)

Unit of Measurement= sq.m. Quantity= 846.00
Output= 5.1 sq./hr Duration= 165.88 hr.
Say 166.00 hr.
1 Labor:
Foreman 1 166 71.95 11,943.70

Skilled 4 166 52.06 34,567.84
Unskilled 4 166 40.15 26,659.60
2 Equipment:
2 Materials:
4.5mm thick Marine Plywood (120cm X 240cm) pc. 294 350.00 102,812.50
using 2"x2" ceiling Joist at 0.40m. Spacing bdft 5,397 40.00 215,865.36
common nails assorted kg. 28 80.00 2,233.44
Spandrel 4" x 0.4mm tthick lm. 645 59.50 38,377.50
Edger lm. 24 81.90 1,965.60
center line lm. 12 163.80 1,965.60
rivets pc. 3,870 1.00 3,870.00
tookscrew box 1 500.00 500.00

OCM/CP 20% P 80,279.91
VAT 5% P 24,083.97
ITEM 1008 (1) b : Residential Casement

Output= 0.72 sq.m./hr. Duration= 347.22 hr.
Say 347.00 hr.
1 Labor:
Foreman 1 347 71.95 24,966.65

Skilled 2 347 52.06 36,152.78
Unskilled 1 347 40.15 13,932.05
2 Equipment:
2 Materials:
note: complete accessories and glass
steel casement windows (swing type) sq.m. 48.00 1,850.00 88,800.00

steel casement windows (awning type) sq.m. 4.00 1,800.00 7,200.00

OCM/CP 20% P 35,711.33
VAT 5% P 10,713.40
ITEM 1010(2) a : Wooden Doors - Flush

Say 81.00 hr.
1 Labor:
Skilled 2 81 52.06 8,433.72

Unskilled 2 81 40.15 6,504.30
2 Equipment:
2 Materials:
note: doors with complete hardware accessories(hinge

and door knobs)
Flush Type solid core door sq.m. 7.56 1,700.00 12,852.00

OCM/CP 20% P 5,856.76
VAT 5% P 1,757.03
ITEM 1014(1) b2 : Metal Roofing-Prepainted Long Span

Unit of Measurement= sq.m Quantity= 520.00
Say 126.00 hr.
1 Labor:
Foreman 1 126 71.95 9,065.70

Skilled 4 126 52.06 26,238.24
Unskilled 2 126 40.15 10,117.80
2 Equipment:
2 Materials:
Gauge 26 Pre-Painted Rid Type PPGI Sheet Long Span sq.m 520.00 370.00 192,400.00
2"Self Drilling Screw (Tekscrew) pc. 3,950.00 2.00 7,900.00
Roof Sealant pc. 8 115.00 920.00

OCM/CP 20% P 50,236.78
VAT 5% P 15,071.03
ITEM 1013(2)a : Fabricated Metal Roofing Accessory -Ridge Roll

Unit of Measurement= ln.m. Quantity= 200.00
Output= 5.3125 ln.m./hr. Duration= 37.65 hr.
Say 38.00 hr.
1 Labor:
Foreman 1 38 71.95 2,734.10

Skilled 2 38 52.06 3,956.56
Unskilled 2 38 40.15 3,051.40
2 Equipment:
2 Materials:
Gauge 24 Prepainted Ridge Roll ln.m. 200.00 168.00 33,600.00

1/8x1"Blind Rivets pc. 800.00 2.00 1,600.00
Roof Sealant pc. 2 115.00 230.00

OCM/CP 20% P 9,229.25
VAT 5% P 2,768.78
ITEM 1013(2) b : Fabricated Metal Roofing Accessory -Flashings

Say 28.00 hr.
1 Labor:
Skilled 2 28 52.06 2,915.36

Unskilled 2 28 40.15 2,248.40
2 Equipment:
2 Materials:
Gauge 24 Prepainted Wall Flashing (2.44m) ln.m. 13.80 168.00 2,318.40

Gauge 24 Prepainted Flashing (2.44m) ln.m. 34.00 168.00 5,712.00
1/8x1"Blind Rivets pc. 400.00 1.00 400.00
Marine Epoxy ltr. 3 180.00 540.00

OCM/CP 20% P 2,930.11
VAT 5% P 879.03
ITEM 1013(2) c : Fabricated Metal Roofing Accessory - Gutters

Say 32.00 hr.
1 Labor:
Skilled 2 32 52.06 3,331.84

Unskilled 2 32 40.15 2,569.60
2 Equipment:
2 Materials:
Gauge 24 Prepainted Gutter (2.44m) ln.m. 170.00 168.00 28,560.00

1/8x1"Blind Revits pc. 50.00 1.00 50.00

OCM/CP 20% P 7,020.32
VAT 5% P 2,106.10
ITEM 1013(3) : Roof Ventilators

Unit of Measurement= set Quantity= 20.00
Output= 1 Duration= 20.00 hr.
Say 20.00 hr.
1 Labor:
Skilled 2 20.00 52.06 2,082.40

Unskilled 2 20.00 40.15 1,606.00
2 Equipment:
2 Materials:
300x1175mm Roof Ventilators set 20.0 1,300.00 26,000.00

OCM/CP 20% P 6,011.45
VAT 5% P 1,803.43
ITEM 1018(1) : Glazed Tiles and Trims

Say 755.00 hr.
1 Labor:
Skilled 4 566 56.64 128,289.60

Unskilled 2 755 43.65 65,911.50
2 Equipment:
Minor Tools-10% of Labor Cost 19,420.11
2 Materials:
note: with tile trim, adhesive and tile grout and cement
base
200x200mm Glazed Wall Tiles (for kitchen) sq.m. 1,015.20 850.00 862,920.00
Direct Cost ###

OCM/CP 20% P 215,308.24
VAT 5% P 64,592.47
ITEM COST ###
ITEM 1018(2) : Unglazed Tiles - Vitrified Floor Tile

Say 121.00 hr.
1 Labor:
Skilled 4 121 52.06 25,197.04

Unskilled 2 121 40.15 9,716.30
2 Equipment:
2 Materials:
note: with tile trim, adhesive and tile grout and cement
base
300x300mm Unglazed Vitrified Tiles sq.m. 135.00 740.00 99,900.00

OCM/CP 20% P 27,660.93
VAT 5% P 8,298.28
ITEM 1027(1) : Cement Plaster Finish

Unit of Measurement= sq.m. Quantity= 1,800.00
Output= 3 sq.m./hr. Duration= 600.00 hr.
Say 600.00 hr.
1 Labor:
Skilled 6 600 56.64 203,904.00

Unskilled 4 600 43.65 104,760.00
2 Equipment:
2 Materials:
Note: Use 16 mm plaster Class B Mixture
40 kg. Cement bag 346.00 269.89 93,381.94

Fine sand cu.m. 29.00 560.00 16,240.00

OCM/CP 20% P 89,830.47
VAT 5% P 26,949.14
ITEM 1032(1) a1 : Painting Works - Masonry and Fiber Cement Painting

Say 234.00 hr.
1 Labor:
Foreman 1 234 78.12 18,280.08

Skilled 6 234 56.64 79,522.56
2 Equipment:
Minor Tools 10% of Labor Cost 1 9,780.26
2 Materials:
Note: for newly plastered walls only
Flat Wall Primer - 1 coat gal. 117.36 581.00 68,186.16

Semi-Gloss Latex - 2 coats gal. 117.36 520.00 61,027.20
Penetrating Sealer gal. 117.36 545.00 63,961.20
Tinting Color (latex) ltr. 117.36 123.00 14,435.28
Putty Filler ltr. 117.36 275.00 32,274.00
Paint Brush pc. 20.00 60.00 1,200.00
Paint Roller (big) pc. 10.00 110.00 1,100.00
Body Filler with Hardener gal. 117.36 550.00 64,548.00
Extra Hardener pc. 10.00 120.00 1,200.00
Paint Reducer (thinner) gal. 30.00 190.00 5,700.00

OCM/CP 20% P 84,242.95
VAT 5% P 25,272.88
ITEM 1032(1) a2 : Painting Works - Wood Paint

Say 521.00 hr.
1 Labor:
Foreman 1 521 78.12 40,700.52

Skilled 2 521 56.64 59,018.88
2 Equipment:
2 Materials:
Quick Dry Enamel gal. 50 581.00 29,050.00

Oil Tinting Color ltr. 50 123.00 6,150.00
Paint Brush ltr. 10.00 60.00 600.00
Paint Thinner gal. 13.00 190.00 2,470.00
Wood Putty ltr. 7.00 250.00 1,750.00
Sand Paper roll 1.00 1,600.00 1,600.00

OCM/CP 20% P 30,262.27
VAT 5% P 9,078.68
ITEM 1043(2) a : PVC Doors and Frames

Say 13.00 hr.
1 Labor:
Skilled 2 13 52.06 1,353.56

Unskilled 2 13 40.15 1,043.90
2 Equipment:
2 Materials:
note: doors with complete hardware accessories(hinge

and door knobs)
0.6m PVC door (0.6m X 2.1m) set 10.00 2,200.00 22,000.00

OCM/CP 20% P 4,927.44
VAT 5% P 1,478.23
ITEM 1046(2) b : CHB Non Load Bearing Wall - 100mm

Say 471.00 hr.
1 Labor:
Foreman 1 471 71.95 33,889.04
Skilled 4 471 52.06 98,085.75
Unskilled 2 471 40.15 37,822.48
2 Equipment:
2 Materials:
Note: Use Class B Mixture
150mm thick CHB Non-load Bearing pc. 19,688 15.00 295,312.50

40 kg. Cement bag 783 269.89 211,323.87
Fine Sand cu.m. 65 560.00 36,540.00

OCM/CP 20% P 145,990.67
VAT 5% P 43,797.20
ITEM 803 (3) : Foundation Fill (Gravel Bedding)

Say 40.00 hr.
1 Labor:
Foreman 1 20 71.95 1,439.00

Skilled 1 40 52.06 2,082.40
Unskilled 6 40 40.15 9,636.00
2 Equipment:
2 Materials:
3/4 Gravel cu.m. 40.00 456.00 18,240.00

OCM/CP 20% P 6,542.63
VAT 5% P 1,962.79
ITEM 104 (2)a : Embankment from Borrow (Common Soil)

Say 39.00 hr.
1 Labor:
Foreman 1 20 71.95 1,403.03

Skilled 2 20 52.06 2,030.34
Unskilled 6 83 40.15 19,994.70
2 Equipment:

Plate Compactor 1 20 123.00 2,398.50
2 Materials:
Additional Common Borrow cu.m. 0.00 180.00 -
Sub-Total for 3 P -
OCM/CP 20% P 5,633.87
VAT 5% P 1,690.16
ITEM 1100(11) a2 : PVC Octagonal Junction Boxes

Unit of Measurement= pc Quantity= 200.00
Output= 7 pc./hr. Duration= 28.57 hr.
Say 29.00 hr.
1 Labor:
Foreman 1 29 71.95 2,086.55

Skilled 2 29 52.06 3,019.48
`
2 Equipment:
2 Materials:
PVC 4x4 Octagonal Junction Boxes pcs. 200 33.00 6,600.00

PVC Adapter pcs. 1,200 9.00 10,800.00

OCM/CP 20% P 4,603.33
VAT 5% P 1,381.00
ITEM 1100(11) b2 : PVC Utility Boxes

Say 22.00 hr.
1 Labor:
Foreman 1 22 71.95 1,582.90

Skilled 2 22 52.06 2,290.64
2 Equipment:
2 Materials:
2x4 Utility Boxes pc. 150 32.00 4,800.00

PVC Adapter pc. 600 9.00 5,400.00

OCM/CP 20% P 2,892.18
VAT 5% P 867.65
ITEM 1100(22) : Grounding Rod Copperweld

Unit of Measurement= length Quantity= 60.00
Say 2.00 hr.
1 Labor:
Foreman 1 2 71.95 143.90

Skilled 1 2 52.06 104.12
2 Equipment:
2 Materials:
16mm x 3 m Copperweld Grounding Rod pc. 60 250.00 15,000.00

Clamp pc. 2 150.00 300.00

OCM/CP 20% P 3,114.56
VAT 5% P 934.37
ITEM 1101(1) b5 : Electrical Wire - 2.0mm² TWG/THHN

Unit of Measurement= mtr. Quantity= 5,250.00
Output= 75 lm./hr. Duration= 70.00 hr.
Say 70.00 hr.
1 Labor:
Foreman 1 70 71.95 5,036.50

Skilled 4 70 52.06 14,576.80
Unskilled 2 70 40.15 5,621.00
2 Equipment:
2 Materials:
Electrical Wire - 2.0mm² TWG/THHN mtr. 5,250 29.00 152,250.00

Electrical Tape pc. 5 31.00 155.00
PVC conduit pipe (3m x 19mm D) pc. 1,750 95.00 166,250.00
Sub-Total for 3 P318,655.00
Direct Cost P346,412.73

OCM/CP 20% P 69,282.55
VAT 5% P 20,784.76
ITEM COST P436,480.04
ITEM 1101(1) b6 : Electrical Wire - 3.5mm² TWG/THHN

Unit of Measurement= mtr. Quantity= 5,000.00
Say 67.00 hr.
1 Labor:
Foreman 1 67 71.95 4,820.65

Skilled 4 67 52.06 13,952.08
Unskilled 2 67 40.15 5,380.10
2 Equipment:
2 Materials:
Electrical Wire - 3.5mm² TWG/THHN mtr. 5,000 24.00 120,000.00

3.5mm TWG Wire (for grounding) mtr. 10 24.00 240.00
Sub-Total for 3 P120,302.00
Direct Cost P146,870.11

OCM/CP 20% P 29,374.02
VAT 5% P 8,812.21
ITEM 1101(1)b8 : Electrical Wire - 8.0mm² TWG/THHN

Unit of Measurement= roll Quantity= 1,000.00
Say 13.33 hr.
1 Labor:
Foreman 1 10 71.95 719.50

Skilled 4 13 52.06 2,776.53
Unskilled 2 6.67 40.15 535.33
2 Equipment:
Minor Tools 10% of Labor Cost 1 100 403.14
2 Materials:
Electrical Wire - 8.0mm² TWG/THHN roll 1,000.00 37.00 37,000.00


OCM/CP 20% P 8,293.10
VAT 5% P 2,487.93
ITEM 1101(7)a1 : Single Pole Wall Switch on one Switch Plate

Output= 1.25 set/hr. Duration= 168.00 hr.
Say 168.00 hr.
1 Labor:
Skilled 2 168 71.95 24,175.20

Unskilled 2 168 52.06 17,492.16
2 Equipment:
3 Materials:
Tumbler Switch Single-Gang set 210.00 130.00 27,300.00

OCM/CP 20% P 14,626.82
VAT 5% P 4,388.05
ITEM 1101(7)a2 : Duplex(2 Single Pole Wall Switch on one Switch Plate)
Say 120.00 hr.
1 Labor:
Skilled 2 120 71.95 17,268.00

Unskilled 2 120 52.06 12,494.40
2 Equipment:
3 Materials:
Tumbler Switch Two-Gang set 150.00 160.00 24,000.00

OCM/CP 20% P 11,347.73
VAT 5% P 3,404.32
ITEM 1101(8)a2 : Duplex Convenience Receptacles/Outlets

Say 200.00 hr.
1 Labor:
Skilled 2 200 71.95 28,780.00

Unskilled 2 200 52.06 20,824.00
2 Equipment:
2 Materials:
Duplex Convenience Outlet set 250.00 167.00 41,750.00

OCM/CP 20% P 19,262.88
VAT 5% P 5,778.86
ITEM 1102(1)a1 : Panelboard Circuit Breaker Type - Main Distribution Panel (MDP)
Say 12.00 hr.
1 Labor:
Foreman 1 12 71.95 863.40

Skilled 2 12 52.06 1,249.44
Unskilled 1 12 40.15 481.80
2 Equipment:
2 Materials:
15 AMP Circuit Breaker pc. 15.00 300.00 4,500.00

8 holes Panel Box set 3.00 1,000.00 3,000.00
ABRAECO Connection set 1.00 10,000.00 10,000.00

OCM/CP 20% P 5,570.82
VAT 5% P 1,671.25
ITEM 1103(2)a33 : Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted)
Say 40.00 hr.
1 Labor:
Foreman 1 40 71.95 2,878.00

Skilled 2 40 52.06 4,164.80
Unskilled 2 40 40.15 3,212.00
2 Equipment:
2 Materials:
1-36 Watts Flourescent Lighting Fixture (FLF) set 40.00 850.00 34,000.00

OCM/CP 20% P 9,056.06
VAT 5% P 2,716.82
ITEM 1103(7)a5 : Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet
Say 60.00 hr.
1 Labor:
Foreman 1 60 71.95 4,317.00

Skilled 2 60 52.06 6,247.20
Unskilled 2 60 40.15 4,818.00
2 Equipment:
3 Materials:
18w Energy Saving bulb with receptacle set 60.00 280.00 16,800.00

OCM/CP 20% P 6,744.08
VAT 5% P 2,023.23
ITEM 1002 (2) a1 : 13 mm dia. G.I. Pipe

Say 44.00 hr.
No. of
Designation No. of Hours Hourly Rate Amount
Person
1 Labor:
Foreman 1 44.00 71.95 3,165.80

Skilled 2 44.00 52.06 4,581.28
2 Equipment:
2 Materials:
13 mm dia. G.I. Pipes ln.m/s 150.00 43.33 6,500.00

Teflon Tape roll//s 2.00 8.00 16.00

OCM/CP 20% P 3,007.56
VAT 5% P 902.27
ITEM 1002 (2) a2 : 25 mm dia. G.I. Pipe

Say 44.00 hr.
No. of
Person
1 Labor:
Foreman 1 44.00 71.95 3,165.80

Skilled 2 44.00 52.06 4,581.28
2 Equipment:
2 Materials:
20 mm dia. G.I. Pipe ln.m./s 150.00 75.00 11,250.00

Teflon Tape roll//s 2.00 8.00 16.00

OCM/CP 20% P 3,957.56
VAT 5% P 1,187.27
ITEM 1002(2)b1 : Fittings - 13mm dia. G.I. 90deg. Elbow

Unit of Measurement= pc. Quantity= 105.00
Output= 1.72 pc./hr. Duration= 61.05 hr.
Say 62.00 hr.
No. of
Person
1 Labor:
Skilled 1 62 52.06 3,227.72

Unskilled 2 62 40.15 4,978.60
2 Equipment:
2 Materials:
Fittings - 13mm dia. G.I. 90deg. Elbow pc. 105 15.00 1,575.00
nipple 8" 13mm dia pc. 5 50.00 250.00
Teflon Tape roll 2 8.00 16.00

OCM/CP 20% P 2,173.59
VAT 5% P 652.08
ITEM 1002(2)c1 : Fittings - 13mm dia. G.I. tee equal

Say 30.00 hr.
No. of
Person
1 Labor:
Skilled 1 30 52.06 1,561.80

Unskilled 2 30 40.15 2,409.00
2 Equipment:
2 Materials:
Fittings - 13mm dia. G.I. tee equal pc. 50 20.00 1,000.00


OCM/CP 20% P 1,078.38
VAT 5% P 323.51
ITEM 1002(2)e1 : Fittings - 13 mm dia. G.I. socket/coupling

Say 15.00 hr.
No. of
Person
1 Labor:
Skilled 1 15 52.06 780.90

Unskilled 2 15 40.15 1,204.50
2 Equipment:
2 Materials:
Fittings - 13 mm dia. G.I. socket/coupling pc. 25 20.00 500.00


OCM/CP 20% P 543.19
VAT 5% P 162.96
ITEM 1002(2) f2 : Fittings - 25mm dia. X 13 mm dia. G.I. Reducer

Say 21.00 hr.
No. of
Person
1 Labor:
Skilled 1 21 52.06 1,093.26

Unskilled 2 21 40.15 1,686.30
2 Equipment:
2 Materials:
Fittings - 25mm dia. X 13 mm dia. G.I. Reducer pc. 35 25.00 875.00


OCM/CP 20% P 792.90
VAT 5% P 237.87
ITEM 1002 (4)a3 : Fittings -25 mm dia. G.I. Elbow 90

Say 29.00 hr.
No. of
Person
1 Labor:
Skilled 1 29 52.06 1,509.74

Unskilled 2 29 40.15 2,328.70
2 Equipment:
2 Materials:
Fittings -25 mm dia. G.I. Elbow 90 pc. 50 22.00 1,100.00


OCM/CP 20% P 1,070.86
VAT 5% P 321.26
ITEM 1002 (4)b3 : Fittings -25 mm dia. G.I. Tee Equal

Say 25.00 hr.
No. of
Person
1 Labor:
Skilled 1 25 52.06 1,301.50

Unskilled 2 25 40.15 2,007.50
2 Equipment:
2 Materials:
Fittings -25 mm dia. G.I. Tee Equal pc. 50 25.00 1,250.00


OCM/CP 20% P 984.38
VAT 5% P 295.31
ITEM 1201 (6) b1 : Gate Valve

Say 5.00 hr.
No. of
Person
1 Labor:
Foreman 1 5 71.95 359.75

Skilled 2 5 52.06 520.60
2 Equipment:
2 Materials:
1/2" Gate Valve pc. 10.00 320.00 3,200.00

OCM/CP 20% P 833.68
VAT 5% P 250.10
ITEM 1002 (5) s1 : Water Meter

Say 1.00 hr.
No. of
Person
1 Labor:
Foreman 1 1 71.95 71.95

Skilled 2 1 52.06 104.12
2 Equipment:
2 Materials:
1/2" Water Meter pc. 2.00 1,600.00 3,200.00

OCM/CP 20% P 678.74
VAT 5% P 203.62
ITEM 1002(5) c1 : Stainless Kitchen Sink Complete

Say 24.00 hr.
No. of
Person
1 Labor:
Foreman 1 24 71.95 1,726.80

Skilled 2 24 52.06 2,498.88
2 Equipment:
2 Materials:
Stainless counter sink with Lever Type Faucet and set 3.00 5,000.00 15,000.00
Stainless Drain

OCM/CP 20% P 3,929.65
VAT 5% P 1,178.89
ITEM 1002(5) a1 : Water Closet

Say 40.00 hr.
No. of
Person
1 Labor:
Foreman 1 40 71.95 2,878.00

Skilled 1 40 52.06 2,082.40
2 Equipment:
2 Materials:
Water Closet 1.6gpf Including Fittings with accessories

set 10.00 6,850.00 68,500.00
(Elongated) American Std. or Equivalent

OCM/CP 20% P 14,791.29
VAT 5% P 4,437.39
ITEM 1002(5) o : Shower Complete

Say 16.00 hr.
No. of
Person
1 Labor:
Foreman 1 16 71.95 1,151.20

Skilled 1 16 52.06 832.96
2 Equipment:
2 Materials:
Shower Head/ Shower Valve and other accessories set 4.00 1,935.00 7,740.00

OCM/CP 20% P 1,984.52
VAT 5% P 595.35
ITEM 1002 (15)a : Lavatory, Counter Top/Under Counter, Complete

Say 80.00 hr.
No. of
Person
1 Labor:
Foreman 1 80 71.95 5,756.00

Skilled 1 80 52.06 4,164.80
2 Equipment:
2 Materials:
Lavatory w/ Complete Accessories set 20.00 5,000.00 100,000.00

OCM/CP 20% P 22,182.58
VAT 5% P 6,654.77
ITEM 1001 (1) a1 : Pipe - 50mm dia. PVC Pipe

Say 26.00 hr.
No. of
Person
1 Labor:
Foreman 1 26 71.95 1,870.70

Skilled 2 26 52.06 2,707.12
Unskilled 2 26 40.15 2,087.80
2 Equipment:
2 Materials:
50mm dia. PVC Pipe Series 600 ln.m. 160.00 83.33 13,333.33
PVC Solvent cc 2,667.00 1.50 4,000.50

OCM/CP 20% P 4,933.20
VAT 5% P 1,479.96
ITEM 1001 (1) a3 : Pipe - 100mm dia. PVC Pipe

Say 80.00 hr.
No. of
Person
1 Labor:
Foreman 1 80 71.95 5,756.00

Skilled 2 80 52.06 8,329.60
Unskilled 2 80 40.15 6,424.00
2 Equipment:
2 Materials:
100mm dia. PVC Pipe Series 600 ln.m. 500.00 193.33 96,666.67
PVC Solvent cc 8,334.00 1.50 12,501.00
Sub-Total for 3 ###
Direct Cost ###

OCM/CP 20% P 26,345.65
VAT 5% P 7,903.69
ITEM COST ###
ITEM 1001 (2) a1 : Fittings- 50mm dia. PVC 45deg. Elbow

Say 8.00 hr.
No. of
Person
1 Labor:
Foreman 1 8 71.95 575.60

Skilled 2 8 52.06 832.96
2 Equipment:
2 Materials:
50mm dia. PVC 45deg. elbow pc. 50.00 21.00 1,050.00

PVC Solvent cc 834.00 1.50 1,251.00

OCM/CP 20% P 770.08
VAT 5% P 231.02

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
100mm dia. PVC 45deg. elbow pc. 20.00 60.00 1,200.00

PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 456.41
VAT 5% P 136.92
ITEM 1001 (2) b1 : Fittings- 50mm dia. PVC 90deg. Elbow

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
50mm dia. PVC 90 deg. elbow pc. 20.00 26.00 520.00

PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 320.41
VAT 5% P 96.12

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
100mm dia. PVC 90deg. long sweep elbow pc. 20.00 81.00 1,620.00
PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 540.41
VAT 5% P 162.12
ITEM 1001 (2) c1 : Fittings- 50mm dia. PVC Cleanout with Plug
Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
50mm dia. PVC Cleanout with Plug pc. 15.00 21.00 315.00
PVC Solvent cc 250.00 1.50 375.00

OCM/CP 20% P 254.21
VAT 5% P 76.26
Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
100mm dia. PVC Cleanout with Plug pc. 20.00 59.00 1,180.00
PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 452.41
VAT 5% P 135.72
ITEM 1001 (2) g1 : Fittings- 50mm dia. PVC Sanitary Wye

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
Fittings- 50mm dia. PVC Sanitary Wye pc. 20.00 81.00 1,620.00
PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 540.41
VAT 5% P 162.12

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
Fittings- 100mm dia. PVC Sanitary Wye pc. 20.00 126.00 2,520.00
PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 720.41
VAT 5% P 216.12
ITEM 1001 (2) l2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye
Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 71.95 215.85

Skilled 2 3 52.06 312.36
2 Equipment:
2 Materials:
Fittings- 100mm dia. X 50mm dia. PVC Reducer- pc. 20.00 100.00 2,000.00
Sanitary Wye
PVC Solvent cc 334.00 1.50 501.00

OCM/CP 20% P 616.41
VAT 5% P 184.92
ITEM 1001 (2) e1 : Fittings- 50mm dia. PVC P-Trap

Say 3.00 hr.
No. of
Person
1 Labor:
Foreman 1 3 78.12 234.36

Skilled 2 3 56.64 339.84
2 Equipment:
2 Materials:
50mm dia. PVC P-trap pc. 20.00 107.00 2,140.00

PVC Solvent cc 300.00 1.50 450.00

OCM/CP 20% P 644.32
VAT 5% P 193.30
ITEM 1001 (2) f1 : Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee
Say 10.00 hr.
No. of
Person
1 Labor:
Foreman 1 10.00 71.95 719.50

Skilled 2 10.00 52.06 1,041.20
2 Equipment:
2 Materials:
50mm dia. X 50mm dia. Sanitary Tee pc. 70.00 37.00 2,590.00
PVC Solvent cc 1,167.00 1.50 1,750.50

OCM/CP 20% P 1,255.45
VAT 5% P 376.64
ITEM 1001 (2) k2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee
Say 8.00 hr.
No. of
Person
1 Labor:
Foreman 1 8.00 71.95 575.60

Skilled 2 8.00 52.06 832.96
2 Equipment:
2 Materials:
100mm dia. X 50mm dia. Reducer - Sanitary Tee pc. 50.00 110.00 5,500.00
PVC Solvent cc 834.00 1.50 1,251.00

OCM/CP 20% P 1,660.08
VAT 5% P 498.02
ITEM 1002(5) h1 : 50 mm dia. Stainless Floor Drain

Say 25.00 hr.
No. of
Person
1 Labor:
Foreman 1 25 71.95 1,798.75

Skilled 2 25 52.06 2,603.00
2 Equipment:
2 Materials:
50 mm dia. Stainless Floor Drain pc. 50.00 280.00 14,000.00

OCM/CP 20% P 3,768.39
VAT 5% P 1,130.52
ITEM 1001 (8) : Two Chamber Septic Vault

Unit of Measurement= unit Quantity= 2.00
Say hr.
No. of
Person
1 Labor:
Foreman 1 24 78.12 1,874.88

Skilled 2 24 56.64 2,718.72
Unskilled 4 24 43.65 4,190.40
2 Equipment:
2 Materials:
unit 2.00 25,106.57 50,213.15

Two Chamber Septic Vault(L=3.6 m,W=1.5 m,H=2 m)

OCM/CP 20% P 11,975.11
VAT 5% P 3,592.53
ITEM 1200 (1) : Air Conditioning and Ventilating System

Unit of Measurement= l.s. Quantity= -
Output= Duration= -
Say -
No. of
Person
1 Labor:
Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15
Sub-Total for 1
Name and Capacity No. of Units No. of Hours Hourly Rate
2 Equipment:
Sub-Total for 2
2 Materials:
Ventilating Equipment (complete accessories) set 0.00 600,000.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1202 (1) : Automated Fire Sprinkler System (AFSS)

Output= Duration= -
Say -
No. of
Person
1 Labor:
Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
Automated Fire Sprinkler System (complete

accessories) set 0.00 650,000.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1208 (1) : Fire Alarm System

Output= Duration= -
Say -
No. of
Person
1 Labor:
Foreman 1 0 71.95
Skilled 2 0 52.06
Unskilled 2 0 40.15
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
Fire Alarm System (complete accessories) set 0.00 100,000.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Output= 7 pcs./hr. Duration= 0.57
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50mm dia. PVC 45deg. elbow pc/s 4.00 21.00

PVC Solvent cc/s 67.00 1.50
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Say 2.00
No. of
Person
1 Labor:
Foreman 1 2 71.95
Skilled 2 2 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
100mm dia. PVC 45deg. elbow pc/s 9.00 60.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Say 2.00
No. of
Person
1 Labor:
Foreman 1 2 71.95
Skilled 2 2 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50mm dia. PVC 90 deg. elbow pc/s 12.00 26.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
100mm dia. PVC 90deg. long sweep elbow pc/s 2.00 81.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50mm dia. PVC Cleanout with Plug pc/s 1.00 21.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
100mm dia. PVC Cleanout with Plug pc/s 4.00 59.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
Fittings- 50mm dia. PVC Sanitary Wye pc/s 1.00 81.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST

Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
Fittings- 100mm dia. PVC Sanitary Wye pc/s 3.00 126.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) l2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
Fittings- 100mm dia. X 50mm dia. PVC Reducer- pc/s 3.00 100.00
Sanitary Wye
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) e1 : Fittings- 50mm dia. PVC P-Trap

Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 78.12
Skilled 2 1 56.64
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50mm dia. PVC P-trap pc/s 2.00 107.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) f1 : Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1.00 71.95

Skilled 2 1.00 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50mm dia. X 50mm dia. Sanitary Tee pc/s 7.00 37.00

Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (2) k2 : Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1.00 71.95

Skilled 2 1.00 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
100mm dia. X 50mm dia. Reducer - Sanitary Tee pc/s 2.00 110.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1002(5) h1 : 50 mm dia. Stainless Floor Drain

Output= 2.00 pc./hr. Duration= 1.00
Say 1.00
No. of
Person
1 Labor:
Foreman 1 1 71.95
Skilled 2 1 52.06
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
50 mm dia. Stainless Floor Drain pc/s 2.00 280.00
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ITEM 1001 (8) : Two Chamber Septic Vault

Unit of Measurement= unit Quantity= 1.00
Output= Duration= 24.00
Say
No. of
Person
1 Labor:
Foreman 1 24 78.12
Skilled 2 24 56.64
Unskilled 4 24 43.65
Sub-Total for 1
2 Equipment:
Sub-Total for 2
2 Materials:
unit/s 1.00 25,106.57

Two Chamber Septic Vault(L=3.6 m,W=1.5 m,H=2 m)
Sub-Total for 3
Direct Cost
OCM/CP 20%
VAT 5%
ITEM COST
TOTAL UNIT COST
ILED UNIT PRICE ANALYSIS
hr.
hr.
Amount
-
-
-
P -
Amount
P -
Amount
P -
P -
P -
P -
P -
#DIV/0!
hr.
hr.
Amount
-
-
-
P -
Amount
P -
Amount
P -
P -
P -
P -
P -
#DIV/0!
hr.
hr.
Amount
-
-
-
P -
Amount
P -
Amount
P -
P -
P -
P -
P -
#DIV/0!
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
84.00
100.50
P 184.50
P 378.18
P 75.64
P 22.69
P 476.50
P 119.13
hours
hours
Amount
143.90
208.24
P 352.14
Amount
35.21
P 35.21
Amount
540.00
225.00
P 765.00
P 1,152.35
P 230.47
P 69.14
P 1,451.97
P 161.33
hours
hours
Amount
143.90
208.24
P 352.14
Amount
35.21
P 35.21
Amount
312.00
300.00
P 612.00
P 999.35
P 199.87
P 59.96
P 1,259.19
P 104.93
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
162.00
51.00
P 213.00
P 406.68
P 81.34
P 24.40
P 512.41
P 256.21
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
21.00
25.50
P 46.50
P 240.18
P 48.04
P 14.41
P 302.62
P 302.62
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
236.00
100.50
P 336.50
P 530.18
P 106.04
P 31.81
P 668.02
P 167.01
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
81.00
25.50
P 106.50
P 300.18
P 60.04
P 18.01
P 378.22
P 378.22
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
378.00
75.00
P 453.00
P 646.68
P 129.34
P 38.80
P 814.81
P 271.60
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
300.00
75.00
P 375.00
P 568.68
P 113.74
P 34.12
P 716.53
P 238.84
hours
hours
Amount
78.12
113.28
P 191.40
Amount
19.14
P 19.14
Amount
214.00
450.00
P 664.00
P 874.54
P 174.91
P 52.47
P 1,101.92
P 550.96
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
259.00
175.50
P 434.50
P 628.18
P 125.64
P 37.69
P 791.50
P 113.07
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
220.00
51.00
P 271.00
P 464.68
P 92.94
P 27.88
P 585.49
P 292.75
hours
hours
Amount
71.95
104.12
P 176.07
Amount
17.61
P 17.61
Amount
560.00
P 560.00
P 753.68
P 150.74
P 45.22
P 949.63
P 474.82
hours
hours
Amount
1,874.88
2,718.72
4,190.40
P 8,784.00
Amount
878.40
P 878.40
Amount
25,106.57
P 25,106.57
P 34,768.97
P 6,953.79
P 2,086.14
P 43,808.91
P 43,808.91
ITEM 803. STRUCTURE EXCAVATION
COLUMN FOOTING WALL FOOTING
W= 1 W= 0.3
H= 1 H= 0.6
L= 1 L= 22
No. = 3 Volume 3.96
Volume 3
TOTAL VOLUME 6.96 cu.m.
ITEM 900. REINFORCED CONCRETE

COLUMN FOOTING COLUMN colum extension BEAM
W= 1 W= 0.25 0.25 W= 0.2
H= 0.3 H= 4.7 1 H= 0.3
L= 1 L= 0.35 0.35 L= 28.5
No. = 3 No. = 3 3
Volume 0.9 Volume 1.49625 0.2625 Volume 1.71
WALL FOOTING SLAB

W= 0.3 Area = 5.85
H= 0.1 Thickness 0.15
L= 22
Volume 0.66 Volume 0.8775
TOTAL VOLUME 5.64375 cu.m.
ITEM 1043(2). CHB NON LOAD BEARING WALL (100MM)

Area = 154.5 172.5
.
SEPTIC TANK
EXCAVATION
Width 1.5 m.
Depth 2 m.
Length 3.6 m.
volume 10.8 cu.m. @ 0
MASONRY
Perimeter 11.7 m.
height 2 m.
area 23.4 sq.m.
# of CHB 292.5 pcs @ 9
mortar and fill 0.005016 cu.m.

total volume 1.467217 cu.m.
cement 15 bags @ 269.89

sand 0.733609 cu.m. @ 560.00
gravel 1.467217 cu.m. @ 610.00
CONCRETE
Cover Slab
volume 0.54 cu.m.
Chamber slab
13,279,211.94 volume 1.08 cu.m.
footing
323.04 volume 0.351 cu.m.
total volume 1.971 cu.m.
cement 20 bags @ 269.89

sand 0.9855 cu.m. @ 560
gravel 2.171 cu.m. @ 610
REINFORCEMENT
10mm Wall
Horizontal Bars 50.31 m
Vertical Bars 49.842 m
total length 100.152 m
No. of 6 m 10 mm
dia. Bar 17 pcs @ 125
#16 GI Tie Wire 0.7488 kg @ 60
12mm Cover Slab length number

Longitudenal 4.056 10
Cross 1.956 24
total length 87.504 m.
12mm chamber slab
Longitudenal 2.856 5
cross 1.956 12
total length 37.752
12mm leaching well slab

Longitudenal 1.656 5 8.28
cross 1.956 3 5.868
total length 14.148
Total Length 139.404 m.
No. of 6 m 12 mm
dia. Bar 24 pcs @ 195
#16 GI Tie Wire 1.783019 kg @ 60
Number of Intersection 315
Length of 30cm tie wire 94.5
Total Price
BACKHOE
DUMPTRUCK
0
2632.5
4048.35
410.8209
895.0026
5397.8
551.88
1324.31
2125
44.928
4680
106.9811
22217.57
1,537.00
1,352.00
25,106.57
I. HAULING COST OF FINE/COARSE AGGREGATES
HAULING DISTANCE = 5 KMS.
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.

LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.
SLACK TIME = 6 MINS.
12 MINS.
LOADED TRIP = 5 KMS. X 60 MINS/HR = 20 MINS

15 KPH
UNLOADED TRIP = 5 KMS. X 60 MINS/HR = 15 MINS

20 KPH
TOTAL TIME = 47 MINS
NO OF HRS./TRIP = 47 = 0.78 HOURS

60 MINS./HR.
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day
TOTAL COST PER TRIP = P 6,456.00 X 0.78 = P 839.28

6 HRS.
SAY P 839.00
HAULING COST PER CU.M. = P 839.00 = P 209.75 /CU.M.

4 SAY P 210.00 /CU.M.
FOR FINE AGGREGATES:

Pick-up price= P 350.00 /cu.m. (processed material)
Hauling cost= P 210.00
P 560.00
say 560.00
FOR COARSE AGGREGATES:

P 610.00
say 610.00
FOR Gravel pea:

P 610.00
say 610.00
II. PRODUCTION COST OF BOULDERS
PICKING & STOCK PILING FROM RIVER BED

LABOR CAPACITY= 2 CU.M./DAY
EMPLOYING 7 LABORERS= 14 CU.M./DAY
LABOR RATE ( P 194.70 X 7)= P 1,362.90 / DAY
PRODUCTION COST OF BOULDERS
PRODUCTION COST = P 1,362.90
14
= P 97.35 /CU.M.
II. HAULING COST OF BOULDERS

HAULING DISTANCE = 17 KMS.
USING 1 PAYLOADER
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.
LOADING TIME = 5 MINS.
UNLOADING TIME = 1 MINS.

SLACK TIME = 2 MINS.
8 MINS.
LOADED TRIP = 17 KMS. X 60 MINS/H = 68 MINS

15 KPH
LOADED TRIP = 17 KMS. X 60 MINS/H = 51 MINS

20 KPH
TOTAL TIME = 127 MINS
NO OF HRS./TRIP = 127 = 2.12 HOURS

60 MINS./HR.
COST OF 1 DUMPTRUCK = P 5,672.00 X 2.12 = P 1,503.08

8 HRS.
COST OF 1 PAYLOADER = P 6,648.00 X 5 = P 69.25

8 (60 MINS./HR)
TOTAL = P 1,572.33
UNIT COST = P 1,572.33 + P 97.35 = P 490.43 /CU.M.

4 SAY P 490.00 /CU.M.
Quantity of conc.to be formed: #REF! Cu.m.
PAINTING ( 2-Coats )
Wall Area: 0 Sq.m.
Ceiling Area: 80 Sq.m.
Total Area: 80 Sq.m.
Duration: 1 C.D.
A. MATERIALS
Description of Material/s Quantity Unit
Boysen Flat Latex 0 Gal.
Boysen Quick Dry 5 Gal.
Paint Thinner 10 Gal.
Concrete Neutrali 0 Gal.
Sand paper 28 Pcs.
Concrete Putty fill 0 Lit.
Wood Paste filler 3 Lit.
Transhipment 0.5 Trip
Material cost
VAT
Mark-up
B. LABOR
Manpower NO. Rate/Day
Construction For 1 P277.30
Painter 3 P209.90
Laborer 3 P194.70
Labor Cost
VAT
Mark-up
Total Item Cost

Unit Cost
Total Adjusted Cost
PAINTING #REF! #REF!
PAINTING 1 80.00
II. HAULING COST OF BUILDING MATERIALS
Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m. P 807.00 /hour
P 6,456.00 /day
Manpower:
6-Laborers @ P 25.00/man hr. P 150.00 /hour
P 1,200.00 /day
Loading Time: 20.00 minutes

Unloading Time: 20.00 minutes
Slack Time: 6.00 minutes
Total 46.00 minutes
Travel Velocity:
Loaded: 15.00 Kph
Unloaded: 20.00 Kph
Distance: 0.00 Km.
Loaded: 0.00 km. X 60.00 Min./hour
15.00 Kph
= 0.00 minutes
Unloaded: 0.00 km. X 60.00 Min./hour

20.00 Kph
= 0.00 minutes
Total= 46.00 minutes

0.77 hours
Hauling Cost of Building Materials:

Equipment Rental:
6-Laborers @ P 25.00/man hr. P 150.00 /hour x 0.77 = P 115.00
1-Dumptruck (5.00 cu.m.) P 807.00 /hour x 0.77 = P 618.70
Total = P 733.70
Capacity of 1-unit Dumptruck= 4 cu.m.
6.0 Tons= 6000 Kgs.
5 Cu.yard= 1687.5 Bd.ft
4"CHB 500 Pcs./trip
Hauling Cost of 40 kg.Portland cement:

6000 kgs./ 40 kgs.per bag = 150 bags/trip
= P 733.70 per trip

150 bags/trip
P 4.89 Pick-up at Site
4.89 /bag P 265.00 P 269.89
Hauling Cost per kilograms:

= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 P 36.00 P 36.12
Hauling Cost per Bd.Ft.:

= P 733.70 per trip
1687.5 Bd.ft
P 0.43 /Bd.Ft. Pick-up at Site
0.43 P 36.00 P 36.43
Hauling Cost per CHB.:

= P 733.70 per trip
500 Pcs./trip 4" Chb
P 1.47 /Pcs. Pick-up at Site
1.47 P 9.00 P 10.47
5" Chb
Pick-up at Site
P 11.00 P 12.47
Hauling Cost of Structural Steel:

= P 733.70 per trip
6000 Kgs.
P 0.12 /Kgs. Pick-up at Site
0.12 43.8 P 44.00
GITW # 16
= P 733.70 per trip
6000 Kgs.
0.1222833333 /Bd.Ft. Pick-up at Site
0.12 60 P 60.12
Total Cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Total cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
MARK-UP
#REF!
#REF!
#REF!
#REF!
P -
P -
P -
P -
P -
#REF! #REF!
#REF!
#REF!
#REF!
per trip
STEEL TRUSS
(2'' X 2'' X 3/16" X 20' Angle bar)
TOP CHORD
EFF. L NO. NO OF TRUSS LENGTH
6.8 2 4 54.4
4.6 1 2 9.2
TOTAL LENGTH= 127.2 m.

BOTTOM CHORD
13 1 4 52
4.33 1 2 8.66
TOTAL LENGTH= 121.32
KING POST
2 1 4 8
1.5 1 2 3
TOTAL LENGTH= 22 m.
(1 1/4'' X 1 1/4'' X 3/16" X 20' Angle bar)

VERTICAL MEMBER
1.67 2 4 13.36
1.33 2 4 10.64
1 2 4 8
0.67 2 4 5.36
0.33 2 4 2.64
1.125 1 2 2.25
0.75 1 2 1.5
0.375 1 2 0.75
TOTAL LENGTH= 89 m.
DIAGONAL MEMBER
1.99 2 4 15.92
1.72 2 4 13.76
1.47 2 4 11.76
1.27 2 4 10.16
1.13 2 4 9.04
1.56 1 2 3.12
1.32 1 2 2.64
1.14 1 2 2.28
TOTAL LENGTH= 137.36 m.

GRAND TOTAL
2'' X 2'' X 3/16 X 20' Angle bar= 279.52 m say 280 47
1 1/4'' X 1 1/4'' X 3/16 '' X 20' Angle bar= 232.36 m say 233 39
Bangued, Abra

Bangued Abra
APPROVED BUDGET FOR THE CONTRACT
Stations:
Length:
MARK-UPS IN
TOTAL - MARK-
ESTIMATED PERCENT
ITEM NO. DESCRIPTION QUANTITY UNIT
DIRECT COST
OCM PROFIT %
(1) (2) (3) (4) (5) (6) (7) (8)

A.1.1 OFFICES AND LABORATORY FOR THE ENGINEER 6.67 mos. 157,494.80 0% 10% 10%
TOTAL PART A
B.5 Project Billboard / Signboard 1.00 l.s. 3,964.31 0% 10% 10%
B.7 Occupational Safety and Health Program 6.67 month 69,774.83 0% 10% 10%
TOTAL PART B
403 (4) Structural Steel, furnished, and fabricated - Purlins 3,877.90 kg 322,553.59 15% 10% 25%
403 (5) Structural Steel, furnished, fabricated, and erected - Truss 6,946.14 kg 708,138.99 15% 10% 25%
404 (1) a Reinforcing Steel 28,430.95 kg 1,351,132.25 15% 10% 25%
TOTAL PART F
PART III CIVIL, MECHANICAL, ELECTRICAL AND SANITARY PLUMBING WORKS
DIVISION I GENERAL
PART A EARTHWORK
801(1) Removal of Actual Structures/Obstruction (Walls,Windows & Roof Framing) - l.s. 0.00 15% 10% 25%
803 (1) a Structure Excavation 221.00 cu.m. 26,781.34 15% 10% 25%
TOTAL PART A
900(1) Reinforced Concrete (Column Footing, Wall Footing, Slab, Column, Beam) 708.00 cu.m. 2,727,035.03 15% 10% 25%
903(1) Forms and Falseworks 1,080.00 sq.m. 465,840.02 15% 10% 25%
TOTAL PART B
TOTAL DIVISION I
DIVISION II BUILDINGS
PART C FINISHING
1001 (1) a1 Pipe - 50mm dia. PVC Pipe 160.00 ln.m. 24,666.02 15% 10% 25%
1001 (1) a3 Pipe - 100mm dia. PVC Pipe 500.00 ln.m. 131,728.23 15% 10% 25%
1001 (8) Two Chamber Septic Vault 2.00 unit 59,875.55 15% 10% 25%
1001 (2) a1 Fittings- 50mm dia. PVC 45deg. Elbow 50.00 pc 3,850.42 15% 10% 25%
1001 (2) a3 Fittings- 100mm dia. PVC 45deg. Elbow 20.00 pc 2,282.03 15% 10% 25%
1001 (2) b1 Fittings- 50mm dia. PVC 90deg. Elbow 20.00 pc 1,602.03 15% 10% 25%
1001 (2) b3 Fittings- 100mm dia. PVC 90deg. Elbow 20.00 pc 2,702.03 15% 10% 25%
1001 (2) c1 Fittings- 50mm dia. PVC Cleanout with Plug 15.00 pc 1,271.03 15% 10% 25%
1001 (2) c3 Fittings- 100mm dia. PVC Cleanout with Plug 20.00 pc 2,262.03 15% 10% 25%
1001 (2) e1 Fittings- 50mm dia. PVC P-Trap 20.00 pc 3,221.62 15% 10% 25%
1001 (2) f1 Fittings- 50mm dia. X 50mm dia. PVC Sanitary Tee 70.00 pc 6,277.27 15% 10% 25%
1001 (2) g1 Fittings- 50mm dia. PVC Sanitary Wye 20.00 pc 2,702.03 15% 10% 25%
1001 (2) g3 Fittings- 100mm dia. PVC Sanitary Wye 20.00 pc 3,602.03 15% 10% 25%
1001 (2) l2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Wye 20.00 pc 3,082.03 15% 10% 25%
1001 (2) k2 Fittings- 100mm dia. X 50mm dia. PVC Reducer-Sanitary Tee 50.00 pc 8,300.42 15% 10% 25%
1002(2)b1 Fittings - 13mm dia. G.I. 90deg. Elbow 105.00 pc. 10,867.95 15% 10% 25%
1002(2)c1 Fittings - 13mm dia. G.I. tee equal 50.00 pc. 5,391.88 15% 10% 25%
1002(2)e1 Fittings - 13 mm dia. G.I. socket/coupling 25.00 pc. 2,715.94 15% 10% 25%
1002(2) f2 Fittings - 25mm dia. X 13 mm dia. G.I. Reducer 35.00 pc. 3,964.52 15% 10% 25%
1002 (2) a1 13 mm dia. G.I. Pipe 150.00 ln.m. 15,037.79 15% 10% 25%
1002 (2) a2 25 mm dia. G.I. Pipe 150.00 ln.m. 19,787.79 15% 10% 25%
1002(5) a1 Water Closet 10.00 set 73,956.44 15% 10% 25%
1002(5) c1 Stainless Kitchen Sink Complete 3.00 set 19,648.25 15% 10% 25%
1002(5) h1 50 mm dia. Stainless Floor Drain 50.00 pc 18,841.93 15% 10% 25%
1002(5) o Shower Complete 4.00 set 9,922.58 15% 10% 25%
1002 (5) s1 Water Meter 2.00 pc 3,393.68 15% 10% 25%
1003(1) a1 Ceiling (4.5mm Fiber Cement Board) 846.00 sq.m. 401,399.55 15% 10% 25%
1008 (1) b Residential Casement 250.00 sq.m. 178,556.63 15% 10% 25%
1010(2) a Wooden Doors - Flush 50.50 sq.m. 29,283.82 15% 10% 25%
1013(2)a Fabricated Metal Roofing Accessory -Ridge Roll 200.00 ln.m. 46,146.27 15% 10% 25%
1013(2) b Fabricated Metal Roofing Accessory -Flashings 150.00 ln.m. 14,650.54 15% 10% 25%
1013(2) c Fabricated Metal Roofing Accessory - Gutters 170.00 ln.m. 35,101.58 15% 10% 25%
1013(3) Roof Ventilators 20.00 set 30,057.24 15% 10% 25%
1014(1) b2 Metal Roofing-Prepainted Long Span 520.00 sq.m 251,183.91 15% 10% 25%
1018(2) Unglazed Tiles - Vitrified Floor Tile 135.00 sq.m. 138,304.67 15% 10% 25%
1027(1) Cement Plaster Finish 1,800.00 sq.m. 449,152.34 15% 10% 25%
1032(1) a1 Painting Works - Masonry and Fiber Cement Painting 2,934.00 sq.m. 421,214.74 15% 10% 25%
1046(2) b CHB Non Load Bearing Wall - 100mm 1,500.00 sq.m. 729,953.36 15% 10% 25%
1201 (6) b1 Gate Valve 10.00 pc 4,168.39 15% 10% 25%
0 Unit of Measurement= - 0.63 0.00 15% 10% 25%
TOTAL PART C
PART D ELECTRICAL
1100(11) a2 PVC Octagonal Junction Boxes 200.00 pc 23,016.63 15% 10% 25%
1100(11) b2 PVC Utility Boxes 150.00 pc 14,460.89 15% 10% 25%
1100(22) Grounding Rod Copperweld 60.00 length 15,572.82 15% 10% 25%
1101(1) b5 Electrical Wire - 2.0mm² TWG/THHN 5,250.00 mtr. 346,412.73 15% 10% 25%
1101(1) b6 Electrical Wire - 3.5mm² TWG/THHN 5,000.00 mtr. 146,870.11 15% 10% 25%
1101(7)a1 Single Pole Wall Switch on one Switch Plate 210.00 set 73,134.10 15% 10% 25%
1101(7)a2 Duplex(2 Single Pole Wall Switch on one Switch Plate) 150.00 set 56,738.64 15% 10% 25%
1101(8)a2 Duplex Convenience Receptacles/Outlets 250.00 set 96,314.40 15% 10% 25%
1102(1)a1 Panelboard Circuit Breaker Type - Main Distribution Panel (MDP) 3.00 set 27,854.10 15% 10% 25%
1103(2)a33 Flourescent Lighting Fixture with/ HPF-NCPF Ballast (Boxtype Surface Mounted) 40.00 set 45,280.28 15% 10% 25%
1103(7)a5 Led Bulb w/ Medium Base, Keyless Type, porcelain Receptacle/Outlet 60.00 set 33,720.42 15% 10% 25%
TOTAL PART D
TOTAL DIVISION II
TOTAL
ONE MILLION TWO HUNDRED NINETY NINE THOUSAND SIX HUNDRED TWO & 57/100 PESOS O
Prepared/Submitted by:
RONALDO O. SAPONGEN CHOPIN P. BACARRA

JONATHAN T. BOBITA ERNESTO B. BELMES

OF PUBLIC WORKS AND HIGHWAYS
dillera Administrative Region
fice of the District Engineer
Bangued, Abra
UCTION OF LTO BUILDING

Bangued Abra
UDGET FOR THE CONTRACT
Contract Duration: 200 C.D.
TOTAL - MARK-UPS TOTAL

VAT INDIRECT TOTAL COST UNIT COST
COST
VALUE
(9) (10) (11) (12) (13)
(5) x (8) 5%[(5)+(9)] (9) + (10) (5) + (11) (12)/ (3)
15,749.48 8,662.21 24,411.69 181,906.49 27,285.97

181,906.49
396.43 218.04 614.47 4,578.78 4,578.78

6,977.48 3,837.62 10,815.10 80,589.93 12,088.49
85,168.71
80,638.40 20,159.60 100,798.00 423,351.58 109.17

177,034.75 44,258.69 221,293.43 929,432.42 133.81
337,783.06 84,445.77 422,228.83 1,773,361.08 62.37
3,126,145.08
- - - - #DIV/0!
6,695.33 1,673.83 8,369.17 35,150.50 159.05
35,150.50
681,758.76 170,439.69 852,198.45 3,579,233.47 5,055.41

116,460.01 29,115.00 145,575.01 611,415.03 566.13
4,190,648.50
4,225,799.00
6,166.50 1,541.63 7,708.13 32,374.15 202.34

32,932.06 8,233.01 41,165.07 172,893.30 345.79
14,968.89 3,742.22 18,711.11 78,586.65 39,293.33
962.60 240.65 1,203.26 5,053.67 101.07
570.51 142.63 713.13 2,995.17 149.76
400.51 100.13 500.63 2,102.67 105.13
675.51 168.88 844.38 3,546.42 177.32
317.76 79.44 397.20 1,668.23 111.22
565.51 141.38 706.88 2,968.92 148.45
805.41 201.35 1,006.76 4,228.38 211.42
1,569.32 392.33 1,961.65 8,238.92 117.70
675.51 168.88 844.38 3,546.42 177.32
900.51 225.13 1,125.63 4,727.67 236.38
770.51 192.63 963.13 4,045.17 202.26
2,075.10 518.78 2,593.88 10,894.30 217.89
2,716.99 679.25 3,396.24 14,264.19 135.85
1,347.97 336.99 1,684.96 7,076.84 141.54
678.99 169.75 848.73 3,564.67 142.59
991.13 247.78 1,238.91 5,203.43 148.67
3,759.45 939.86 4,699.31 19,737.10 131.58
4,946.95 1,236.74 6,183.68 25,971.47 173.14
18,489.11 4,622.28 23,111.39 97,067.83 9,706.78
4,912.06 1,228.02 6,140.08 25,788.33 8,596.11
4,710.48 1,177.62 5,888.10 24,730.03 494.60
2,480.64 620.16 3,100.81 13,023.38 3,255.85
848.42 212.10 1,060.52 4,454.20 2,227.10
100,349.89 25,087.47 125,437.36 526,836.91 622.74
44,639.16 11,159.79 55,798.95 234,355.57 937.42
7,320.96 1,830.24 9,151.19 38,435.02 761.09
11,536.57 2,884.14 14,420.71 60,566.97 302.83
3,662.63 915.66 4,578.29 19,228.83 128.19
8,775.40 2,193.85 10,969.25 46,070.83 271.00
7,514.31 1,878.58 9,392.89 39,450.13 1,972.51
62,795.98 15,698.99 78,494.97 329,678.89 634.00
34,576.17 8,644.04 43,220.21 181,524.88 1,344.63
112,288.09 28,072.02 140,360.11 589,512.45 327.51
105,303.69 26,325.92 131,629.61 552,844.35 188.43
182,488.34 45,622.09 228,110.43 958,063.79 638.71
1,042.10 260.52 1,302.62 5,471.01 547.10
- - - - #DIV/0!
4,160,791.08
5,754.16 1,438.54 7,192.70 30,209.33 151.05

3,615.22 903.81 4,519.03 18,979.92 126.53
3,893.21 973.30 4,866.51 20,439.33 340.66
86,603.18 21,650.80 108,253.98 454,666.71 86.60
36,717.53 9,179.38 45,896.91 192,767.02 38.55
18,283.52 4,570.88 22,854.41 95,988.50 457.09
14,184.66 3,546.17 17,730.83 74,469.47 496.46
24,078.60 6,019.65 30,098.25 126,412.65 505.65
6,963.53 1,740.88 8,704.41 36,558.51 12,186.17
11,320.07 2,830.02 14,150.09 59,430.37 1,485.76
8,430.11 2,107.53 10,537.63 44,258.05 737.63
1,154,179.86
5,314,970.94
12,933,990.22
E THOUSAND SIX HUNDRED TWO & 57/100 PESOS ONLY
Approved by:
EDGARDO K. LIM
OIC - District Engineer
Name of Material Unit DepED Price Unit
#REF! #REF!
#REF! #REF! Php 150.00
#REF! #REF!
#REF!
#REF!
#REF! #REF! Php 8,444.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! #REF! Php 4,222.00
#REF!
#REF!
#REF!
#REF!
#REF! #REF! Php 6,257.50
#REF!
#REF! #REF! Php 9,300.00
#REF!
#REF! #REF! Php 1,055.00
DPWH BFDEO Price
PAY ITEM EQUIPMENT/MANPOWER REQUIREMENT AND PRODUCTION OUTPUT
ITEM NO. DESCRIPTION UNIT MATERIALS REQ
100 Clearing and Grubbing ha.

(with Stripping)
102(a) Roadway Excavation (Common) cu.m.
102(b) Roadway Excavation (Surplus) cu.m.
103a Structure Excavation (Soft Soil) cu.m.
104a Embankment cu.m. 0.125
105a Subgrade Preparation sq.m.

(in common excavation)
200 Aggregate Subbase Course cu.m. 1.15
201 Aggregate Base Course cu.m. 1.15
202 Crushed Aggregate Base Course cu.m. 1.15
300 Aggregate Surface Course cu.m. 1.15
301 Bituminous Prime Coat m.t. 1.05
302 Bituminous tack Coat m.t. 1.05
310a Bituminous Concrete Surface sq.m. 0.122

Course
310b Bituminous Concrete Surface sq.m. 50 mm.

Course 0.00795 MT/sq.m.
Facto r= 2.335 m.t./cu.m. 0.00488 cu.m./sq.m.
6.5% Asphalt Content 0.0038 cu.m./sq.m.
311a Portland Cement Concrete Pavement (Conventional Method) sq.m. 0.39 kgs.
Pavement (Conventional Method) 0.285 liters
0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
9.5 bags
311b Portland Cement Concrete sq.m. 0.39 kgs.

Pavement (Using Concrete 0.285 liters
Paver) 0.12 liters
0.45 l.m.
0.1265 cu.m.
0.23 cu.m.
2.19 bags
404(1) Reinforcing Steel Bar, Grade 40 kg. 0.02 kgs.

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

(Minor Structure) 1.05 kgs.
405 Structural Concrete Class "A" cu.m. 9.50 bags

0.5 cu.m.
1 cu.m.
45 bd.ft./cu.m.
0.64 pc.
0.94 kg./cu.m.
0.78 kg./cu.m.
500(1) Pipe Culverts and Storm Drains l.m. 1.098 bags
(24"Ø) - 610 mm 0.061 cu.m.
1 pc.
0.061 cu.m.
500(3) Pipe Culverts and Storm Drains l.m. 1.80 bags
(36"Ø) - 910 mm 0.10 cu.m.
1 pc.
0.124 cu.m.
600(1) Concrete Curb l.m. 0.73 bags
0.004 cu.m.
0.0798 pc.
0.23 pc.
5.00 bd.ft.
600(2) Concrete Curb and Gutter l.m. 1.20 bags
Type A 0.065 cu.m.
0.13 cu.m.
0.36 pc.
8.00 bd.ft.
603(3a) Metal Guardrail (Metal Beam) l.m. 0.136 cu.m.
Including Post 16.542 kg.
0.678 pc.
24.49 bd.ft.
4.20 l.m.
0.331 kg.
603(b) Guardrail (End Piece) ea. 1 ea.
605(1) Danger/Warning Signs, (60 cm. ea. 0.48 bags

Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Triangle) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(2) Regulatory Signs ea. 0.48 bags
(60 cm. Octagon) 0.05 cu.m.
0.025 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(3) Informative Signs ea. 1.32 bags
(12" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
605(4) Chevron Directional Signs ea. 1.32 bags
(18" x 24") 0.145 cu.m.
0.073 cu.m.
8.00 bd.ft.
3.10 m.
2 kgs.
1 pc.
12 pcs.
606 Pavement Marking sq.m. 0.375 gal.
612(1) Reflectorized Thermoplastic sq.m. 0.325 bags
Pavement Marking (white) 0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.
612(2) Reflectorized Thermoplastic sq.m. 0.325 bags

Pavement Marking (yellow) 0.033 bags
0.12 ltr.
0.004 cyl.
0.002 cyl.
0.125 kg.
SPL 1 Project Billboard pc. 32 ft.

42 bd.ft.
1 pc.
MATERIALS REQ. EQUIPMENT REQUIREMENT LABOR REQUIREMENT
None 1 Bulldozer (D65A-8-155 HP) 1

1 Payloader (1.50 cu.m.) 2
2 Dumptruck (10 cu.m.)
1 Backhoe (0.80 cu.m.)
None 2 Dumptruck (10 cu.m.) 1
1 Backhoe (0.80 cu.m.) 3
Minor Tools (10% of Labor)
Common Borrow 1 Motorized Road Grader (140 HP) 1
(w/ shrinkage factor) 1 Vibratory Road Roller (10MT) 2
0.25 Water Truck (1000 gals.)
None 1 Motorized Road Grader (140 HP) 1
1 Vibratory Road Roller (10MT) 2
Subbase Course 1 Grader (140 HP) 1
(w/ 15% shrinkage factor) 1 Vibratory Road Roller (10MT) 2
Aggregate Base Course 1 Grader (140 HP) 1
Crushed Aggregate Base Course 1 Grader (140 HP) 1
Aggregate Surface Course 1 Grader (140 HP) 1
MC-70 Cutback Asphalt 1 Asphalt Distributor (5 Tons) 1
(Hot Laid) 1 Power Broom (20 m. wide) 3
Emulsified Asphalt SS-1 1 Asphalt Distributor (5 Tons) 1
1 Power Broom (20 m. wide) 3
MT-Bituminous Concrete Surface 1 Asphalt Paver (80 HP) 1
Course (T=50mm) 1 Pneumatic Roller (10 MT) 4
5% Wastage 1 Tandem Steel Roller (10 MT) 8
1 Water Truck (1000 gals.)
thickness 1 Asphalt Paver (88 HP, 10 ft. wide) 1
Asphalt Cement 1 Pneumatic Roller (10 MT) 6
Aggregates (93%) 1 Tandem Steel Roller (10 MT) 12
Mineral Filler (7%) 2 Dumptruck (5 cu.m.)
1 Asphlat Batch Plant (60-80 TPH)
1 Water Truck (1000 gals.)
1 Payloader (1.50 cu.m.)
Reinforcing Steel Bars 4 Transit Mixer (5 cu.m. capacity) 1
Curing Compound 2 Concrete Vibrator 4
Asphalt Sealant 1 Batching Plant (30 cu.m. capacity) 12
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Concrete Screeder
Gravel 1 Water Truck (1000 gals.)
Cement 1 Concrete Saw
(9.5 x volume of concrete) 0.10 Bar Cutter
Reinforcing Steel Bars 1 Batching Plant (50 cu.m./hr.) 1
Curing Compound 1 Concrete Paver 4
Asphalt Sealant 5 Transit Mixer (8 cu.m. capacity) 10
Forms 1 Payloader (1.50 cu.m.)
Riversand 1 Water Truck (1000 gals.)
Gravel 1 Concrete Saw
Cement 0.10 Concrete Vibrator
0.10 Bar Cutter
#16 Tie Wire (2% of RSB) 0.15 Service Crane (25 Tons) 1
RSB, Grade 40 0.15 Service Truck (10 Tons) 2
0.50 Bar Cutter 8
0.50 Bar Bender
#16 Tie Wire (2% of RSB) 0.15 Service Truck (10 Tons) 1
RSB, Grade 40 0.50 Bar Cutter 2
0.50 Bar Bender 8
Cement 1 One Bagger Mixer 1
Riversand 1 Concrete Vibrator 4
Gravel 0.10 Water Truck (1000 gals.) 8
Form Lumber
Plywood 1/2"x4'x8'
CWN (asstd)
#16 Tie Wire
Cement 0.50 Backhoe (0.80 cu.m.) 1
Riversand 0.50 Plate Compactor (5 HP) 2
RCPC 24"Ø - 610 mm Minor Tools (10% of Labor) 4
Sand Bedding
Cement 0.50 Backhoe (0.80 cu.m.) 1
Riversand 0.50 Plate Compactor (5 HP) 2
RCPC 36"Ø - 910 mm Minor Tools (10% of Labor) 4
Sand Bedding
Cement 1 Concrete Vibrator 1
Riversand 1 One Bagger Mixer 4
Gravel 1 Water Truck (500-1000 gals.) 8
1/2"x4'x8' Marine Plywood, 4 uses Minor Tools (5% of Labor)
Form Lumber, 4 uses
Cement 1 Concrete Vibrator 1
Riversand 1 One Bagger Mixer 4
Gravel 0.05 Water Truck (500-1000 gals.) 8
1/2"x4'x8' Marine Plywood, 4 uses Minor Tools (5% of Labor)
Form Lumber, 4 uses
Concrete Class "C" 1 Concrete Vibrator 1
Reinforcing Steel, Grade 40 1 One Bagger Mixer 2
Marine Plywood, 1/2"x4'x8' 4 uses 1 Water Truck (500-1000 gals.) 4
Form Lumber, 4 uses 1 Cargo Truck (6-8 tons)
Metal Beam Guardrail Minor Tools (5% of Labor)
Tie Wire, 2% of RSB
ea. Metal Guardrail End Piece 1 Cargo Truck 1
Minor Tools (5% of Labor) 1
2
Cement 0.25 Stake Truck 1
Gravel Minor Tools 10% of Labor 1
Riversand 2
Form Lumber, good, 4 uses
3"Ø G.I. Pipe
Plate
Sign Face, 3mm thick, Aluminum Sheet
Bolts, 5mmØ
bags Cement 0.25 Stake Truck 1
cu.m Gravel Minor Tools 10% of Labor 1
cu.m. Riversand 2
bd.ft. Form Lumber, good, 4 uses
3"Ø G.I. Pipe
kgs. Plate
pc. Sign Face, 3mm thick, Aluminum Sheet
pcs. Bolts, 5mmØ
cu.m. Riversand 2
3"Ø G.I. Pipe
kgs. Plate
pcs. Bolts, 5mmØ
cu.m. Riversand 2
3"Ø G.I. Pipe
kgs. Plate
pcs. Bolts, 5mmØ
cu.m. Riversand 2
3"Ø G.I. Pipe
kgs. Plate
pcs. Bolts, 5mmØ
Pavement Markings (white), 2 coats 0.05 Stake Truck 1
Miscellaneous 5% of Above Minor Tools 10% of Labor 1
2
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Thermoplastic Paint (yellow) 1 Stake Truck/Delivery Truck 1
Glass Beads 1 Applicator Machine 2
Primer 1 Kneading Machine 6
LPG (50 kg.) 1 Traffic Safety Device
LPG (12 kg.) Minor Tools 10% of Labor
Calsumine
Miscellaneous 5% of Above
Tarpaulin (4'x8') Minor Tools 10% of Labor 1
Good Lumber 1
Plywood Marine, 1/2"x4'x8' 4
LABOR REQUIREMENT PRODUCTION OUTPUT/HR.
Foreman 500 sq.m./hr.

Laborer
Foreman 60 cu.m./hr.
Laborer
Laborer
Laborer
Unskilled
Foreman 300 sq.m./hr.

Unskilled
Unskilled
Unskilled
Unskilled
Unskilled
Foreman 6.30 m.t./hr.

Unskilled
Foreman 0.30 m.t./hr.
Unskilled
Foreman 171.30 sq.m./hr.
Skilled or
Unskilled 20 m.t./hr.

Skilled or
Unskilled 20 m.t./hr.
Skilled
Unskilled

Skilled
Unskilled
Foreman 180.00 kg./hr.

Skilled
Unskilled
Foreman 180.00 kg./hr.

Skilled
Unskilled
Foreman 1.40 cu.m./hr.
Skilled
Unskilled
Foreman 18.00 l.m./day

Mason
Laborer
Foreman 14.00 l.m./day

Mason
Laborer
Foreman 18.40 l.m./hr.

Skilled
Unskilled

Skilled
Unskilled
Skilled
Unskilled
Foreman 6.00 ea./hr.

Skilled
Unskilled
Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled

Skilled
Unskilled
Skilled
Unskilled

Skilled
Unskilled
Foreman 1.00 pc./hr.

Skilled
Unskilled
UNIT COST DERIVATION FOR CONSTRUCTION MATERIALS FOR
Construction of Daclan E/S Open Gym
UNIT COST DERIVATION OF CEMENT

Source: La Trinidad, Benguet
Distance of Paved Road = 65 kms.
Distance of Unpaved Road = 6 kms.
Toatal Distance from Source to Site = 71 kms.
Volume = 48.00 cu.m.

Volume required = 48.00 bags
Cycle Time
Ave. Hauling Distance = 90.00 kms.
Distance from Source to Project Site = 90.00
paved road = 72.00
unpaved road (National) = 18.00
unpaved road (Local) = -
Capacity of Cargo Truck = 150.00 bags
No. of Laborers = 6.00 Laborers
A) Paved Road
72.00 kms x 60 min/hr
Loaded Trip = = 216.00 mins
20 kms/hr
Unloaded Trip = = 144.00 mins
30 kms/hr
B) UnPaved Road (National)
15 kms/hr
Unloaded Trip = = 43.20 min.
25 kms/hr
C) UnPaved Road (Local) 18.00 kms.
5 kms/hr
10 kms/hr
D) Loading Time = 150.00 bags X 1min./bag/man-day

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

= 25.00 min.
6
F) Slack Time
= 6.00 min.
Total Cycle Time = 531.20 min.
No. of Trips/day 480 / 531.20 = 0.90 trips/day
Utilizing 1 Cargo Truck w/ capacity of 150 bags = 150.00 bags/trip
No. of days Required = 48.00

= 0.40 days
150.00 x 0.90
Hauling Cost
Equipment Cost = 1 Cargo Truck x 6,248.00 /day x 0.40 days =
Labor Cost = 6 Laborers x 312.24 /day x 0.40 days =
Unit Cost of Hauling …………………………………………………………………………………… 67.68 /bag

Cost at Source ……………………………………………………………………………………………… 215.00
Unit Cost of CEMENT ………………………………………………………………………………. 282.68

say 283.00 /bag
Construction of Road along Ambangeg Junction National Road to Mt. Pulag
UNIT COST DERIVATION OF COARSE AGGREGATES

Source: Gurel, Bokod, Benguet
Volume = 8.00 cum.

Volume required = 9.20 cum.
Cycle Time
paved road = 13.00
Capacity of Dump Truck = 3.00 cum.
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
C) UnPaved Road (Local) (31.00) kms.
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.
Utilizing 1 Dump Truck w/ capacity of 3 cum. = 3.00 cum./trip

= 1.25 days
3.00 x 2.46
Hauling Cost
Equipment Cost = 1 Dump Truck x 5,944.00 /day x 1.25 days =
1 Payloader x 7,464.00 /day x 1.25 days =
Unit Cost of Hauling …………………………………………………………………………………… 1,821.74 /cum.

Cost at Source ……………………………………………………………………………………………… 450.00
Unit Cost of COARSE AGGREGATES …………………………………….…..………………… 2,271.74

say 2,272.00 /cum.
UNIT COST DERIVATION OF FINE AGGREGATES

Volume = 3.00 cum.

Cycle Time
paved road = 13.00
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.

= 0.47 days
3.00 x 2.46
Hauling Cost

Cost at Source ……………………………………………………………………………………………… 400.00
Unit Cost of FINE AGGREGATES …………………………………….…..……………………… 2,226.60

say 2,227.00 /cum.

UNIT COST DERIVATION OF ABC

Volume = 3.35 cum.

Cycle Time
paved road = 13.00
A) Paved Road
20 kms/hr
30 kms/hr
15 kms/hr
25 kms/hr
5 kms/hr
10 kms/hr
D) Loading Time
= 6.00 min.
E) Unloading Time
= 3.00 min.
F) Slack Time
= 6.00 min.

= 0.52 days
3.00 x 2.46
Hauling Cost

Cost at Source ……………………………………………………………………………………………… 190.00
Unit Cost of ABC …………………………………….…..……………………………………………. 1,999.78

say 2,000.00 /cum.
trips/day
bags/trip
2,499.20
749.38
3,248.58
trips/day
cum./trip
7,430.00
9,330.00
16,760.00
/cum.
/cum.
trips/day
cum./trip
2,793.68
3,508.08
6,301.76
/cum.
/cum.
trips/day
cum./trip
3,090.88
3,881.28
6,972.16
/cum.
/cum.
Tuba NHS (Nangalisan)
Hauling Cost Soil Testing Building Cost Total

509,875.15 150,000.00 14,971,327.92 15,631,203.07
5.25 4
5.65 7.06
29.6625 28.24

Construction of Lto Building

Uploaded by

Copyright:

Available Formats

Construction of Lto Building

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Construction of Lto Building

Uploaded by

Copyright:

Available Formats

What are the different parts and their costs included in the construction project?

What are the different parts and their costs included in the construction project?

What are the steps involved in deriving the unit cost for construction materials?

What are the steps involved in deriving the unit cost for construction materials?

Republic of the Philippines

DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS

CONSTRUCTION OF LTO BUILDING

APPROVED BUDGET FOR THE CONTRACT

Prepared/Submitted by: Approved:

RONALDO O. SAPONGEN CHOPIN P. BACARRA EDGARDO K. LIM

JONATHAN T. BOBITA ERNESTO B. BELMES

TRUCTION OF LTO BUILDING

BUDGET FOR THE CONTRACT

Contract Duration: 200 C.D.

(11) (12) (13)

24,411.69 181,906.49 27,285.97

614.47 4,578.78 4,578.78

852,198.45 3,579,233.47 5,055.41

7,708.13 32,374.15 202.34

9,392.89 39,450.13 1,972.51

7,192.70 30,209.33 151.05

22,854.41 95,988.50 457.09

ITEM LABOR MATERIALS EQ. RENTALS INDIRECT COST TOTAL COST

Total Project Cost = P 14,474,676.96

ARLON DON G. BARBERO

Region : C.A.R. Roadbed Width :

BREAKDOWN OF EXPENDITURES ( ESTIMATE ) %

Prepared by: Checked by:

JUN MICHAEL A. VELASCO SOCORRO LITO S. BENEDIT

Submitted by: Recommending Approval:

ARLON DON G. BARBERO EDWIN T. BRINGAS

A. TOTAL PROJECT COST P 14,474,676.96

SOCORRO LITO S. BENEDITO

1.) Painting Works-Ceiling and wall

Sub - Total for 1

Sub - Total for 2

Sub - Total for 3

Hourly Rate Amount

Hourly Rate Amount

Unit Cost Amount

Name of Project : CONSTRUCTION OF LTO BUILDING

ITEM 105 (1)a - Subgrade Preparation (Common Material)

Sub - Total for 1

Sub - Total for 2

Name of Project : CONSTRUCTION OF LTO BUILDING

Name of Project : CONSTRUCTION OF LTO BUILDING

ITEM 201 (1) - Aggregate Base Course

Sub - Total for 1

Sub - Total for 2

Name of Project : CONSTRUCTION OF LTO BUILDING

Name of Project : CONSTRUCTION OF LTO BUILDING

Unit of Measurement = sq.m. Quantity = 250.00 sq.m.

Sub - Total for 1

Sub - Total for 2

Name and Specification Unit Quantity Unit Cost

Sub - Total for 3

Name of Project : CONSTRUCTION OF LTO BUILDING

DETAILED UNIT PRICE ANALYSIS