Republic of the Philippines

DEPARTMENT OF AGRICULTURE
PHILIPPINE RURAL DEVELOPMENT PROJECT

Municipality of La Trinindad

SUB-PROJECT PROGRAM OF WORKS

PROJECT IDENTIFICATION NO.: PRDP-IR-CAR-BEN-021-LAT-021-2019

Project Title: Construction of SRT Green House with Storage. (in support to Potato Tuberlets Production and Marketing)

Category Construction of Green House with Storage

Brgy/Mun/Province Pico, La Trinidad, Benguet
Total Project Cost PHP 3,855,500.00
Physical Target 415.80 SQ. M.
Project Duration 166.00 calenday days inclusive of 28.00 unworkable days
Implementation Mode By Contract
Project Description: Equipment Needed Technical Personnel
Green House Description Owned Leased No. Description
No. of Storey: 1 One Bagger Mixer 1 1 Project Engineer
Floor Area: 387.30 Bar Cutter 1 1 Material Engineer
Storage Bar Bender 1 1 First Aider
No. of Storey: 1 Welding Machine 1
Floor Area: 28.5 Riveter 1
Driller (1/8" bit) 1

Item No. Scope of Work % Weight Quantity Unit Unit Cost Total

A. GENERAL REQUIREMENTS
SPL 1 PROJECT BILLBOARD 0.28% 1.00 each 10,680.52 10,680.52
SPL 2 HEALTH AND SAFETY 3.28% 1.00 lot 126,585.54 126,585.54
B. EARTHWORKS
800(1) CLEARING AND GRUBBING 0.05% 415.80 sq.m 4.98 2,071.61
803 STRUCTURE EXCAVATION 0.83% 50.67 cu.m 629.31 31,887.24
804(1) EMBANKMENT FROM STRUCTURE EXCAVATION 0.31% 36.92 cu.m 322.66 11,912.49
C. STRUCTURE
900 REINFORCED CONCRETE 13.26% 27.66 cu.m 18,482.55 511,227.34

704.3a 100mm CONCRETE HOLLOW BLOCK (Non Load

Bearing) 1.56% 62.80 sq.m 958.36 60,184.87
150mm CONCRETE HOLLOW BLOCK (Non Load
704.3b Bearing) 2.23% 58.41 sq.m 1,472.73 86,021.91
1027 CEMENT PLASTER FINISH 2.62% 242.42 sq.m 416.61 100,995.45
1002(b) GI Pipe Sch. 40 37.58% 2,415.45 ln.m 599.90 1,449,022.73
1005 STEEL WINDOW 0.23% 4.32 sq.m 2,062.98 8,912.09
1010(2)b WOODEN PANEL DOOR 0.10% 1.79 sq.m 2,246.20 4,020.70
1011(1) ROLL UP DOOR 1.74% 1.00 set 66,912.45 66,912.45
711 WIRE FENCE 7.63% 133.92 sq.m 2,195.34 294,000.32

GREENHOUSE COVER AND ACCESSORIES (Insect

SPL 4 Screen, PE Covering, Houseband, Manual Side
Winder and Rubberized Plastic Clip) 16.73% 747.78 sq.m 862.58 645,021.21
D. ELECTRICAL
1100(1) 1" RIGID STEEL CONDUIT 1.03% 100.00 ln.m 397.93 39,793.29
1101(2)a 5.5mm2 ELECTRICAL WIRE THHN COPPER 0.49% 292.00 ln.m 65.19 19,034.11
1101(2)b 8 mm2 ELECTRICAL WIRE THHN COPPER 0.59% 160.80 ln.m 142.52 22,916.56
1100 JUNCTION BOX 0.21% 48.00 pc 169.47 8,134.56
1103(2) LIGHTING FIXTURE 1.68% 32.00 set 2,024.68 64,789.80
SPL 3 CIRCULATING FAN 2.00% 13.00 set 5,919.51 76,953.68
1101(3) SWITCHES 0.05% 2.00 set 938.90 1,877.80
1101(4) SINGLE CONVINIENCE OUTLET 0.05% 2.00 set 903.90 1,807.80
1102 PANEL BOARD WITH MAIN BREAKER 0.16% 1.00 set 6,315.60 6,315.60
E. WATER SUPPLY SYSTEM
1100(6) 15mm PVC PIPE 0.10% 13.60 ln.m 286.45 3,895.66
1206(b) SPRINKLER SYSTEM 1.29% 45.00 Piece 1,103.36 49,651.30
1206(c) HDPE Pipe 181.80 Li.m 498.15 90,564.07
1201(a) Water Pumping System 1.56% 1.00 set 60,288.10 60,288.10
Total Project Cost 97.65% 3,855,478.79
SOURCE OF FUND
Breakdown of Estimated Project Cost Total Cost
WB DA Grant(GOP) CASH (LGU)
A. Direct Cost 1,659,745.91 553,248.64 553,248.64 2,766,243.18
Equipment 299,720.60 99,906.87 99,906.87 499,534.33
Labor 416,062.30 138,687.43 138,687.43 693,437.16
Materials 943,963.01 314,654.34 314,654.34 1,573,271.69
B. Indirect Cost 653,541.36 217,847.12 217,847.12 1,089,235.61
 OCM 239,714.57 79,904.86 79,904.86 399,524.28
Contractor's Profit 165,974.59 55,324.86 55,324.86 276,624.32
Taxes 247,852.21 82,617.40 82,617.40 413,087.01
C. Project Cost (Total A + B) 2,313,287.00 771,095.76 771,095.76 3,855,478.79
Say ,Estimated Project Cost (EPC) 2,313,300.00 771,100.00 771,100.00 3,855,500.00
D. PERCENTAGE 60% 20% 20% 100%

Prepared by: Recommending Approval:

JAKE L. BADONGEN FELICITAS D. TICBAEN BENEDICT P. PINEDA

Engineer I Municipal Agriculturist Municipal Engineer

Approved by:

ROMEO K. SALDA
Municipal Mayor
Green House

Item 800(1) Clearing and Grubbing

Length 21 m
Width 19.8 m
Area 415.8 sq.m
Area of Storage 28.5 sq.m
Total Area 387.3 sq.m

Item 803 Structure Excavation

1. Foundation
Length 0.5 m
Width 0.5 m
Area 0.25 sq.m
Height 0.9 m
Volume 0.225 cu.m
# of foundation 79 pcs
Total Volume 17.775 cu.m
2. Wall Footing
Length 72.2 m
Deductive Length 22 m
Width 0.3 m
Area 15.06 sq.m
Height 0.55 m
Volume 8.283 cu.m
Grand Total 26.06 cu.m

Item 902(1) RSB

1. Foundation
12mm
Length of Parilla 0.55 m
# of pcs per foundation 8 pcs
# of foundation 79 pcs
Total Length of 12mm RSB 347.6 m
2. Column
12mm
Length of Vertical Bars 1.25 m
# of pcs per column 8 pcs
# of column 79 pcs
Total Length of 12mm RSB 790 m
10mm
Length of ties 0.8 m
# of pcs per column 6 pcs
# of column 79 pcs
Total Length of 10mm RSB 379.2 m
3. Wall Footing
10mm
Longitudinal Bar
Length of longitudinal bar 72.2 m
# of longitudinal bar 3 pcs
Total Length of longitudinal bar 216.6 m
Transverse Bar
Length of transverse bar 0.3 m
Spacing 0.6 m
# of transverse bar 122 pcs
Total Length of transverse bar 36.6 m
4. Canal Cover
12mm
Longitudinal Bar
Length 0.95 m
Spacing 0.2 m
# of longitudinal bar 6 pcs
Length per RSB 21 m
Total Length 120.75 m
Tansverse Bar
Length 21 m
Spacing 0.2 m
# of longitudinal bar 106 pcs
Length per RSB 0.95 m
Total Length 100.7 m
Summary Length Kg
12mm 1359.05 1206.836
10mm 632.4 389.5584
Total Weight of RSB, kg 1596.39

Item 900 Reinforced Concrete

1. Foundation
Length 0.5 m
Width 0.5 m
Area 0.25 sq.m
Thickness 0.2 m
Volume 0.05 cu.m
# of foundation 79 pcs
Total Volume 3.95 cu.m
2. Column
Length 0.2 m
Width 0.2 m
Area 0.04 sq.m
Height 1m
Volume 0.04 cu.m
# of foundation 79 pcs
Total Volume 3.16 cu.m

3. Wall Footing
Length 72.2 m
Deductive Length 17.2 m
Width 0.3 m
Area 16.5 sq.m
Height 0.15 m
Volume 2.475 cu.m
4. Canal Cover
Thickness 0.1 m
Width 0.95 m
Length 21 m
Volume 1.995
Grand Total 11.58 cu.m

Item 1046 Concrete Hollow Blocks

Length 72.2 m
Deductive Length 17.2 m
Heigth 0.9 m
Area 49.5 sq.m

Item 1027(1) Cement Plaster Finish

Length 72.2 m
Deductive Length 17.2 m
Heigth 0.9 m
Area 49.5 sq.m
Number of sides 2 sides
Total Area 99 sq.m

Item 804 Embankment

1. Foundation
Total Foundation Excavation 17.775 cu.m
Total Foundation Concrete 3.95 cu.m
Volume 13.825 cu.m
2. Wall Footing
Total Wall Footing Excavation 8.283 cu.m
Deductive Volume 5.775 cu.m
Volume 2.508 cu.m
Total Volume 16.33 cu.m

1002(b) Metal Structures for Pipes

1. 1 1/2" GI Pipe
Post 1
Length 2.19 m
# of pcs 39 pcs
Total Length 85.41 m
Post 2
Length 2.755 m
# of pcs 40 pcs
Total Length 110.2 m
Grand Total 195.61 m
2. 1" GI Pipe
Frame
Length 55.8 m
# of layers 4 pcs
Total Length 223.2 m
Arc1
Length 5.4 m
# of pcs 56 pcs
Total Length 302.4 m
Arc2
Length 2.47 m
# of pcs 56 pcs
Total Length 138.32 m
Door
Total Length of Door 10.5 m
# of sets 3 sets
Total Length 31.5 m
Grand Total 695.42 m
3. 3/4" GI Pipe
Lateral Support of Arc
Total Length 78 m
# of pcs 11 pcs
Grand Total 858 m
4. 1/2" GI Pipe
Arc Truss
Total Length per set 7.654 m
# of Sets 56 pcs
Total Length 428.624 m
Lateral Purlins 1
Total Length per set 82.2 m
# of sets 1 sets
Total Length 82.2 m
Lateral Purlins 2
Total Length per set 77.8 m
# of sets 2 sets
Total Length 155.6 m
Grand Total 666.42 m
Total Length of Pipe 2415.45 m

711 Wire Mesh

Length 55.8 m
Height 2.4 m
Area 133.92 sq.m

SPL4 COVER AND ACCESSORIES

Fence
Length 55.8 m
Height 2.4 m
Area 133.92 sq.m
Arc 1
Total Length 78 m
Perimeter 5.4 m
Area 421.2 sq.m
Arc 2
Total Length 78 m
Perimeter 2.47 m
Area 192.66 sq.m
Grand Total 747.78 sq.m

Item 1100(1) 1" Rigid Steel Conduit

Total Length 100 m

Item 1101(2)a 5.5 mm2 Electrical Wire THHN Copper

Total Length 256 m

Item 1101(2)b 8 mm2 Electrical Wire THHN Copper

Total Length 160.8 m

Item 1100 Junction Box

Total pcs 37 pcs

Item 1103(2) Fluorescent Lighting Fixture

Total pcs 26 pcs

SPL 3 Circulating Fan

Total 12 sets

SPL 6 Sprinkler System

Total 1 lot

SPL 7 Water Pump

Total 1 lot

SPL 8 1000l Water Tank

Total 2 set

1001(1)c 50mm HDPE Pipe

Length of Pipe
(Tapping Point to Water Pump 150 m

Length of Pipe
Water Pump to Water Tank 6m
Sprinkler System 25.8 m
Total Length 181.8 m

Storage Facility

Item 800(1) Clearing and Grubbing

Length 6m
Width 4.75 m
Area 28.5 sq.m

Item 803 Structure Excavation

1. Foundation
Length 4.75 m
Width 1.85 m
Area 8.7875 sq.m
Height 1.4 m
Volume 12.3025 cu.m
# of foundation 2 pcs
Total Volume 24.61 cu.m

Reinforcing Steel Bar

1. Foundation
16mm
Length of Parilla 1.9 m
# of pcs per foundation 34 pcs
# of foundation 2 pcs
Length of Parilla 4.8 m
# of pcs per foundation 22 pcs
# of foundation 2 pcs
Total Length of 16mm RSB 340.4 m
2. Column
16mm
Length of Vertical Bars 5.6 m
# of pcs per column 8 pcs
# of column 4 pcs
Total Length of 16mm RSB 179.2 m
10mm
Length of ties 1.2 m
# of pcs per column 37 pcs
# of column 4 pcs
Total Length of 10mm RSB 177.6 m
3. Tie Beam
4.15
16mm
Length of Horizontal Bars 4.35 m
# of pcs per Tie Beam 4 pcs
# of Tie Beam 2 pcs
Total Length of 16mm RSB 34.8 m
10mm
Length of ties 1.2 m
# of pcs per Tie Beam 37 pcs
# of Tie Beam 2 pcs
Total Length of 10mm RSB 88.8 m
5.6
16mm
Length of Horizontal Bars 5.8 m
# of pcs per Tie Beam 4 pcs
# of Tie Beam 2 pcs
Total Length of 16mm RSB 46.4 m
10mm
Length of ties 1.2 m
# of pcs per Tie Beam 49 pcs
# of Tie Beam 2 pcs
Total Length of 10mm RSB 117.6 m
4. Beam
4.15
16mm
Length of Horizontal Bars 4.35 m
# of pcs per Tie Beam 5 pcs
# of Tie Beam 2 pcs
Total Length of 16mm RSB 43.5 m
10mm
Length of ties 1.2 m
# of pcs per Tie Beam 37 pcs
# of Tie Beam 2 pcs
Total Length of 10mm RSB 88.8 m
5.6
16mm
Length of Horizontal Bars 5.8 m
# of pcs per Tie Beam 5 pcs
# of Tie Beam 2 pcs
Total Length of 16mm RSB 58 m
10mm
Length of ties 1.2 m
# of pcs per Tie Beam 40 pcs
# of Tie Beam 2 pcs
Total Length of 10mm RSB 96 m
5. Slab on fill
12mm
Length 6m
Width 4.75 m
# of 6 RSB 13 pc
# of 4.75 RSB 16 pc
Total Length of 12mm RSB 154 m
6. Top Slab
12mm
Length 6m
Width 4.75 m
# of 6 RSB 49 pc
# of 4.75 RSB 61 pc
Total Length of 12mm RSB 583.75 m

Summary Length Kg
16mm 702.3 1108.229
12mm 737.75 655.122
10mm 568.8 350.3808
Total Weight of RSB, kg 2008.85 2113.73

Item 900 Reinforced Concrete

1. Foundation
Length 4.75 m
Width 1.85 m
Area 8.7875 sq.m
Thickness 0.3 m
Volume 2.63625 cu.m
# of foundation 2 pcs
Total Volume 5.2725 cu.m
2. Column
Length 0.3 m
Width 0.3 m
Area 0.09 sq.m
Height 4.6 m
Volume 0.414 cu.m
# of foundation 4 pcs
Total Volume 1.656 cu.m
3. Tie Beam
Length 21.5 m
Deductive Length 1.2 m
Width 0.2 m
Area 4.06 sq.m
Height 0.3 m
Volume 1.218 cu.m
4. Beam
Length 21.5 m
Deductive Length 1.2 m
Width 0.25 m
Area 5.075 sq.m
Height 0.3 m
Volume 1.5225 cu.m
5. Slab on fill
Length 6m
Width 4.75 m
Thickness 0.1 m
Volume 2.85 cu.m
6. Top Slab
Length 6m
Width 4.75 m
Thickness 0.125 m
Volume 3.5625 cu.m
Grand Total 16.08 cu.m

Item 804 Embankment

1. Foundation
Total Foundation Excavation 24.61 cu.m
Total Foundation Concrete 5.2725 cu.m
Volume 19.3375 cu.m
2. Upgrading
Length 6m
Width 4.75 m
Thickness 0.7 m
Volume 1.25 cu.m
Total Volume 20.59 cu.m

Item 1005 Steel Window

W-1
Width 1.2 m
Height 1.2 m
# of pcs 1 pc
Area 1.44 sq.m
W-2
Width 2.4 m
Height 1.2 m
# of pcs 1 pc
Area 2.88 sq.m
Total Area 4.32 sq.m

Item 1010(2)b Wooden Panel Door

Width 0.85 m
Height 2.1 m
Area 1.79 sq.m

Item 1011(1) Rolling Up Doors

Width 2.4 m
Height 2.3 m
Area 5.52 sq.m

Item 1046 6" Concrete Hollow Blocks

Total Length 20.3 m
Total Height 3.45 m
Area 70.035 sq.m
Deductive Area (Doors and Windows) 11.63 m
Total Area 58.41 sq.m

Item 1046 4" Concrete Hollow Blocks

Total Length 4.75 m
Total Height 2.8 m
Area 13.3 sq.m

Item 1027(1) Cement Plaster Finish

Area of CHB 71.71 m
Face to be palstered 2m
Total Area 143.42 sq.m

Item 1100(6) 15mm PVC Pipe

Length 13.6 m

Item 1100 Junction Box/ Utility Box

# of pcs 11 pc

Item 1101(2) 5.5 mm2 Electrical Wire THHN Copper

Length 36 m

Item 1101 Switches

# of Sets 2 set

Item 1101b Single Convinience Outlet

# of Sets 2 set

Item 1102 Panel Board with Main Beaker

# of set 1 set

Item 1103(2) Lightning Fixture

# of set 6 set

SPL 3 Circulating Fan

# of Set 1 set

BILL OF MATERIALS
A. GENERAL REQUIREMENTS
SPL 1 PROJECT BILLBOARD 1.00 each 1.00
SPL 2 HEALTH AND SAFETY 1.00 lot 1.00
B. EARTHWORKS
800(1)a CLEARING AND GRUBBING 415.80 sq.m 415.80 415.8
803a STRUCTURE EXCAVATION 50.67 cu.m 50.67 50.67
804(1)a EMBANKMENT FROM STRUCTURE 36.92
EXCAVATION cu.m 36.92 36.92
C. STRUCTURE
900a STRUCTURAL CONCRETE (3000 PSI) 27.66 cu.m 27.66 27.66
REINFORCING STEEL BARS GRADE 33 3,710.12 kg 3,710.12 3710.12
704.3a 100mm CONCRETE HOLLOW BLOCK (Non 62.80
Load Bearing) sq.m 62.80 62.8
704.3b 150mm CONCRETE HOLLOW BLOCK (Non
58.41
Load Bearing) sq.m 58.41 58.41
1027(1) CEMENT PLASTER FINISH 242.42 sq.m 242.42 242.42
1002(2)a(1) GI Pipe 2,415.45 ln.m 2,415.45 2415.45
711 WIRE FENCE 133.92 sq.m 133.92 133.92
SPL 4 GREENHOUSE COVER AND ACCESSORIES
(Insect Screen, PE Covering, Houseband, Manual 747.78
Side Winder and Rubberized Plastic Clip) sq.m 747.78 747.78
D. ELECTRICAL
1100(1) 1" RIGID STEEL CONDUIT 100.00 ln.m 100.00 100
292.00
1101(1)a 5.5mm2 ELECTRICAL WIRE THHN COPPER ln.m 292.00 292
160.80
1101(1)b 8 mm2 ELECTRICAL WIRE THHN COPPER ln.m 160.80 160.8
1100 JUNCTION BOX 48.00 pc 48.00 48
1103(2) LIGHTING FIXTURE 32.00 set 26.00 32
SPL 3 CIRCULATING FAN 13.00 set 12.00 13
E. WATER SUPPLY SYSTEM
SPL 4 SPRINKLER SYSTEM 45.00 piece
1206 © HDPE Pipe 181.80 li.m
1201(a) Water Pumping System 1.00 set
1005 STEEL WINDOW 4.32 sq.m 4.32 4.32
1010(2)b WOODEN PANEL DOOR 1.79 sq.m 1.79 1.79
1011(1) ROLL UP DOOR 1.00 set 1.00 1
1100(6) 15mm PVC Pipe 13.60 ln.m 13.6
1101(3) SWITCHES 2.00 set 2.00 2
1101(4) SINGLE CONVINIENCE OUTLET 2.00 set 2.00 2
1102 PANEL BOARD WITH MAIN BREAKER 1.00 set 1.00
Name of Subproject: CONSTRUCTION OF SRT AUTOMATED GREEN HOUSE WITH STORAGE
Location: Pico, La Trinidad, Benguet
Breakdown of Subproject Cost

Labor Contractor's
Item No Description Equipment Materials Direct Cost OCM Taxes Total Cost Qty
Skilled Unskilled Amount Profit
A. GENERAL REQUIREMENTS
SPL 1 PROJECT BILLBOARD 65.66 992.08 321.20 1,313.28 6,250.00 7,628.94 1,144.34 762.89 1,144.34 10,680.52 1.00
SPL 2 HEALTH AND SAFETY 93,840.00 93,840.00 8,908.00 102,748.00 - 10,274.80 13,562.74 126,585.54 1.00
B. EARTHWORKS - - - - - -
800(1) CLEARING AND GRUBBING 134.52 863.40 481.80 1,345.20 - 1,479.72 221.96 147.97 221.96 2,071.61 415.80
803 STRUCTURE EXCAVATION 2,070.60 9,785.20 10,920.80 20,706.00 - 22,776.60 3,416.49 2,277.66 3,416.49 31,887.24 50.67
804(1) EMBANKMENT FROM STRUCTURE EXCAVATION 3,121.72 2,014.60 3,372.60 5,387.20 - 8,508.92 1,276.34 850.89 1,276.34 11,912.49 36.92
C. STRUCTURE - - - - - -
900 REINFORCED CONCRETE 13,413.51 37,298.48 45,771.00 83,069.48 268,679.40 365,162.39 54,774.36 36,516.24 54,774.36 511,227.34 27.66
704.3a 100mm CONCRETE HOLLOW BLOCK (Non Load Bearing) 1,062.41 6,448.52 4,175.60 10,624.12 31,302.66 42,989.19 6,448.38 4,298.92 6,448.38 60,184.87 62.80
704.3b 150mm CONCRETE HOLLOW BLOCK (Non Load Bearing) 1,230.58 8,451.36 3,854.40 12,305.76 47,907.88 61,444.22 9,216.63 6,144.42 9,216.63 86,021.91 58.41
1027 CEMENT PLASTER FINISH 4,204.47 28,875.48 13,169.20 42,044.68 25,890.46 72,139.60 10,820.94 7,213.96 10,820.94 100,995.45 242.42
1002(b) GI Pipe Sch. 40 347,358.46 114,093.36 104,068.80 218,162.16 469,495.62 1,035,016.24 155,252.44 103,501.62 155,252.44 1,449,022.73 2,415.45
1005 STEEL WINDOW 916.50 1,408.56 321.20 1,729.76 3,719.52 6,365.78 954.87 636.58 954.87 8,912.09 4.32
1010(2)b WOODEN PANEL DOOR 163.45 992.08 642.40 1,634.48 1,074.00 2,871.93 430.79 287.19 430.79 4,020.70 1.79
1011(1) ROLL UP DOOR 131.33 992.08 321.20 1,313.28 46,350.00 47,794.61 7,169.19 4,779.46 7,169.19 66,912.45 1.00
711 WIRE FENCE 112,167.63 31,692.60 28,908.00 60,600.60 37,232.00 210,000.23 31,500.03 21,000.02 31,500.03 294,000.32 133.92
SPL 4 GREENHOUSE COVER AND ACCESSORIES (Insect Screen, PE C 8,484.08 44,369.64 40,471.20 84,840.84 367,404.51 460,729.43 69,109.42 46,072.94 69,109.42 645,021.21 747.78
D. ELECTRICAL - - - - - -
1100(1) 1" RIGID STEEL CONDUIT 1,247.62 9,424.76 3,051.40 12,476.16 14,700.00 28,423.78 4,263.57 2,842.38 4,263.57 39,793.29 100.00
1101(2)a 5.5mm2 ELECTRICAL WIRE THHN COPPER 196.99 1,488.12 481.80 1,969.92 11,428.88 13,595.79 2,039.37 1,359.58 2,039.37 19,034.11 292.00
1101(2)b 8 mm2 ELECTRICAL WIRE THHN COPPER 404.00 2,112.84 1,927.20 4,040.04 11,924.93 16,368.97 2,455.35 1,636.90 2,455.35 22,916.56 160.80
1100 JUNCTION BOX - 2,498.88 1,927.20 4,426.08 1,384.32 5,810.40 871.56 581.04 871.56 8,134.56 48.00
1103(2) LIGHTING FIXTURE 525.31 3,968.32 1,284.80 5,253.12 40,500.00 46,278.43 6,941.76 4,627.84 6,941.76 64,789.80 32.00
SPL 3 CIRCULATING FAN 196.99 1,488.12 481.80 1,969.92 52,800.00 54,966.91 8,245.04 5,496.69 8,245.04 76,953.68 13.00
1101(3) SWITCHES 99.21 992.08 - 992.08 250.00 1,341.29 201.19 134.13 201.19 1,877.80 2.00
1101(4) SINGLE CONVINIENCE OUTLET 99.21 992.08 - 992.08 200.00 1,291.29 193.69 129.13 193.69 1,807.80 2.00
1102 PANEL BOARD WITH MAIN BREAKER 49.60 496.04 - 496.04 3,965.50 4,511.14 676.67 451.11 676.67 6,315.60 1.00
E. WATER SUPPLY SYSTEM - - - - - -
1100(6) 15mm PVC PIPE 65.66 496.04 160.60 656.64 2,060.31 2,782.61 417.39 278.26 417.39 3,895.66 13.60
1206(b) SPRINKLER SYSTEM 653.79 3,968.32 2,569.60 6,537.92 28,273.50 35,465.21 5,319.78 3,546.52 5,319.78 49,651.30 45.00
1206(c) HDPE Pipe 1,307.58 7,936.64 5,139.20 13,075.84 50,305.20 64,688.62 9,703.29 6,468.86 9,703.29 90,564.07 181.80
1201(a) Water Pumping System 163.45 992.08 642.40 1,634.48 41,265.00 43,062.93 6,459.44 4,306.29 6,459.44 60,288.10 1.00
Total 499,534.33 418,971.76 274,465.40 693,437.16 1,573,271.69 2,766,243.18 399,524.28 276,624.32 413,087.01 3,855,478.80

DPWH: D.O No. 197 Series of 2016

Indirect Cost % Total Indirect
Estimated Direct Cost (EDC) for OCM & Cost % for
Profit OCM & Profit
Php OCM Profit
(% of EDC) (% of EDC)
Up to 5M 15% 10% 0.25
Above 5M up to 50M 12% 8% 0.2
Above 50M up to 150M 10% 8% 0.18
Above 150M 8% 8% 0.16

OCM 15%
What to USE?
Profit 10%

Prepared by: Checked/ Approved:

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 Philippine Rural Development Project (PRDP)
Sub-Project Title: SEED POTATO TUBERS PRODUCTION AND MARKETING ENTERPRISE (GREEN HOUSE
Location: Sadsadan, Bauko, Mountain Province

MINIMUM MATERIALS TESTING REQUIREMENT

Original POW Estimated Test Min. No. of Sample Test

Item No. Description Unit
Quantity Direct Cost (P) Required Test Req'd. Requirements
(1) (2) (3) (4) (5) (6) (7) (8)

SPL 2 HEALTH AND SAFETY Lot 1.00 Err:509 PEC

SPL 3 PROJECT BILLBOARD Unit 1.00 Err:509 PEC
803 STRUCTURE EXCAVATION cu.m 0.70 0.00 IR 1.00
P 1.00 for every 1,500.00 cu m.
C 1.00
900 STRUCTURAL CONCRETE Cu.m. 0.70 7,628.94 PEC
a.)Cement bags 252.00 Qc 1.00 for every 2,000.00 bags

b.) Fine Aggregates cu.m. 13.83 Q4 1.00 for every 1,500.00 cu m.

G 1.00 for every 75.00 cu m.
c.) Water PEC 1.00
for the whole work
Qw 1.00
d.)Steel Bars kgs. 27.66 Q7 1.00 for every 1,000.00 kg

403 METAL STRUCTURES FOR PIPES Sq.m. 82.50 102,748.00 IR

SPL 1 GREENHOUSE COVER AND ACCESSORIES Lot 1.00 1,341.29 IR
TOTAL COST Err:509

The number of tests indicated here in were based on the minimum test requirements from one source. In the event that the materials were taken from various sources, each material should be t
of test should be on the same basis as the minimum requirements.

LEGEND
IR - Inspection Report Q1 - Quality Test (Grading, Plasticity and Abrasion)
PEC - Project Engineer Certificate Q2 - Quality Test (Grading, Plasticity, Abrasion, Stripping and Bulk Specific Gravity)
G - Grading Q3 - Quality Test (Grading, Elutriation (Wash), Bulk Specific Gravity, Absorption, Mo
P - Plasticity Test Unit Weight, % Clay Lumps and Shale)
C - Laboratory Compaction Test Q4 - Quality Test (Grading Elutriation (Wash), Bulk Specific Gravity, Absorption and
FDT - Field Density Test Q5 - Quality Test (Grading, Bulk Specific Gravity, Absorption, Abrasion, Soundness
CBR - California Bearing Ratio Q6 - Quality Test (Grading, Bulk Specific Gravity, Absorption and Abrasion)
F - Fractured Face Q7 - Quality Test (Bending, Tension and Chemical Analysis) for Steel Bar
E - Extraction Qw - Physical Test for Water
R - Retained Stability Index Qp - Quality Test for Paint
Sty - Stability Ql - Quality Test for Hydrated Lime
Ft - Flexural Strength Test for Concrete Beam Sample Qs - Quality Test for Asphalt (Bituminous) Materials
Ct - Compressive Strength Test on Concrete Cylinder Sample Qc - Quality Test for Cement (Chemical or Physical)
St - Slump Test Qm - Quality Test for other Materials (Bearing Pad, Premolded Filler, Joint Filler, et
Ta - Thickness Determination (Core Drilling and Compression Test) for Asphalt MC - Mill Test Certificate
Tc - Thickness Determination (Core Drilling and Compression Test) for PCC Pavement

Prepared by: Checked By: Approved:

BENITO JR. M. MOK-ENG MILDRED B. CADWISING ALFREDO G. DIANO

Engineer I Engineer III Municipal Engineer
ect (PRDP)
PRISE (GREEN HOUSE SITE 3)

EMENT

Total Test Test Amount of

REMARKS
Required Unit Cost Test
(9) (10) (11) (12)
= (4)/(8) x (7) = (9) x (10)

1.00 - if materials are to be incorporated in the work

1.00 -
1.00 -

1.00 - apply Qc if source is questionable

1.00 - apply Q3 test, if source not yet tested

1.00 - Additional test (G) if delivered materials are inconsistent

Inspection Report or Qw if source is questionable

1.00 - 1 sample per size

s, each material should be tested separately a number

and Bulk Specific Gravity)

cific Gravity, Absorption, Mortar Strength, Soundness, Organic Impurities,

fic Gravity, Absorption and Mortar Strength)

tion, Abrasion, Soundness and Unit Weight)
tion and Abrasion)
sis) for Steel Bar

molded Filler, Joint Filler, etc.)

Updated ACEL RATES (2014)
(Minimum Operation = 8 hrs. per day)
No. Name & Capacity Description Hourly Rate Daily Rate Description
1 Air Compressor, 86-125 cfm/42Hp 86-125 cfm/42Hp 965.00 7,720.00 86-125 cfm/42Hp
2 Asphalt Batching Plant 4,286.63 34,293.04
3 Asphalt Distributor 10 ft wide 3,301.00 26,408.00 10 ft wide
4 Asphalt Paver/Finisher PF-180 5,150.00 41,200.00 PF-180
5 Backhoe, 0.80 cu.m 0.80 cu.m. 1,537.00 12,296.00 SE 130 LC-2, 0.80 cu.m.
6 Backhoe, Wheel Type, 0.28 cu.m PW60-3, 0.28 cu.m 922.00 7,376.00 PW60-3, 0.28 cu.m.
7 Backhoe with Breaker 1,998.10 15,984.80
8 Bulldozer, D65A-8/155Hp D65A-8/155Hp 3,379.00 27,032.00 D65A-8/155Hp
9 Clampshell 315.00 2,520.00
10 Chain Saw 75.36 602.88
11 Concrete Paver/Finisher GP-2500 Slipform 3,361.00 26,888.00 GP-2500 Slipform
12 Concrete Batching Plant, 30 cu.m 30 cu.m. 1,759.50 14,076.00 30 cu.m.
13 Crawler Crane 46-50T 1,902.00 15,216.00 46-50T
14 Crawler Crane 36-40T 1,902.00 15,216.00 36-40T
15 Concrete Vibrator 91.25 730.00
16 Concrete Mixer, 1.5-2 Bagger 1.5-2 Bagger 190.00 1,520.00 1.5-2 Bagger
17 Concrete Mixer, 1-Bagger 1-Bagger 172.00 1,376.00 1-Bagger
18 Concrete Screeder 545.00 4,360.00
19 Concrete Saw 32.63 261.04
20 Diesel Hammer K25-DSL 1,286.00 10,288.00 K25-DSL
21 Drop Hammer 200.00 1,600.00
22 Dump Truck, 10-11 cu.m 10-11 cu.m 1,420.00 11,360.00 (Cap. 10-11 cu.m.)
23 Forklift 597.00 4,776.00
24 Generator Set All Make 1,296.67 10,373.36 All Make
25 Oxygen/Acetylene Cutting Outfit 45.45 363.60
26 Payloader, 1.50 cu.m 1.50 cu.m. 1,733.00 13,864.00 1.5 cu.m.
27 Plate Compactor, 5 Hp 5 Hp 123.00 984.00
28 Power Broom Towed Type (Engine 2m wide) 130.54 1,044.32 Towed Type (Engine 2m wide)
29 Bar Bender 351.50 2,531.00
30 Bar Cutter 219.75 1,266.00

54
No. Name & Capacity Description Hourly Rate Daily Rate Description
31 Road Grader, 140 Hp 140Hp / G710A 2,173.00 17,384.00 140Hp / G710A
32 Road Roller, Vibratory, 10T 10MT, SP 56 1,846.00 14,768.00 Single Smooth Drum, SP 56
33 Road Roller, Pneumatic Tire/Static, W251D W251D 561.00 4,488.00 W251D
34 Cargo / Service Truck, 6-8T 6-8 MT/195Hp 1,212.00 9,696.00 6-8 MT/195Hp
35 Service Vehicle Frontier, 3.2 AT II 4x4 783.00 6,264.00 Frontier, 3.2 AT II 4x4
36 Transit Mixer, 5-6 cu.m 5-6 cu.m. 1,318.00 10,544.00 5-6 cu.m.
37 Tower Lights 5Hp / 2.70 KW Generator 328.12 2,624.96 5Hp / 2.70 KW Generator
38 Truck-Mounted Crane (21-25T) 21-25T 1,861.00 14,888.00 31-35mt
39 Truck, 6-wheeler 5T 783.00 6,264.00 5T
40 Vibro Hammer Hydraulic Driven 3,069.00 24,552.00 Hydraulic Driven,60ton
41 Water Truck, 1000 Gals. (1000 Gal.) 1,065.00 8,520.00 (1000 Gals.)
Water Truck, 16000 Gals. (16000 Gal.) 2,450.00 19,600.00 (16000 Gals.)
42 Welding Machine 371.00 1,160.00
43 Batching Plant, 30 cu.m 1,759.50 14,076.00
44 Bar Cutter, Single Phase 219.75 1,758.00
45 Cargo Truck, 10T 10T, 270Hp 1,212.00 9,696.00
46 Boom Truck 1,017.90 8,143.20
47 Lowbed Trailer w/ Prime Mover 2,290.00 18,320.00
48 Cargo Truck/Delivery Truck, 2-5T 783.00 6,264.00
49 Applicator Machine 93.75 750.00
50 Kneading Machine 187.50 1,500.00
51 Cutting Outfit 45.45 363.60
52 Traffic Safety Device 121.50 972.00
Based from DUPA and not in the 2014ACEL RATE

54
OPERATOR HELPER NET RENTAL RATE
321.20 7,398.80
416.48 321.20 33,555.36
416.48 321.20 25,670.32
416.48 321.20 40,462.32
416.48 321.20 11,558.32
416.48 321.20 6,638.32
416.48 321.20 15,247.12
416.48 321.20 26,294.32
2,520.00
602.88
416.48 321.20 26,150.32
416.48 321.20 13,338.32
416.48 321.20 14,478.32
416.48 321.20 14,478.32
730.00
416.48 321.20 782.32
416.48 321.20 638.32
4,360.00
261.04
416.48 321.20 9,550.32
416.48 321.20 862.32
416.48 321.20 10,622.32
416.48 321.20 4,038.32
10,373.36
363.60
416.48 321.20 13,126.32
984.00
1,044.32
2,531.00
1,266.00

54
OPERATOR HELPER NET RENTAL RATE
416.48 321.20 16,646.32
416.48 321.20 14,030.32
416.48 321.20 3,750.32
416.48 321.20 8,958.32
416.48 5,847.52
416.48 321.20 9,806.32
2,624.96
14,888.00
416.48 321.20 5,526.32
416.48 321.20 23,814.32
416.48 321.20 7,782.32
416.48 321.20 18,862.32
416.48 743.52
416.48 321.20 13,338.32
1,758.00
416.48 321.20 8,958.32
416.48 321.20 7,405.52
416.48 321.20 17,582.32
416.48 321.20 5,526.32
750.00
1,500.00
363.60
972.00

54
 SCHEDULE OF LABOR RATES
DPWH - CAR

April 2013
Mountain Province
No. Designation Hourly Rate Daily Rate
1 Part-time Safety Practitioner 75.00 600.00
2 Foreman 71.95 575.60
3 First Aider 55.00 440.00
4 Skilled Laborer 52.06 416.48
5 Unskilled Laborer 40.15 321.20
 Prices of Construction Materials
(As per local canvass in the province - 4th Quarter CY 2014)

Hauling
No. Description Unit Unit Price Total Price Remarks
Cost
1 Portland Cement bag 250.00 250.00

2 Washed Sand cu.m. 900.00 900.00

3 Washed Gravel cu.m. 950.00 950.00

4 RSB, Grade 33 kgs. 45.00 45.00

5 #16 Galvanized Iron Wire kgs. 68.00 68.00
8'x8' Tarpauline with frame and stand
6 unit 6,250.00 6,250.00
(Good Lumber - 2" x 3" x 10')
7 1 1/2" Ø Sch 40 G.I. Pipe x 6 m pcs 1,200.00 1,200.00
8 1" Ø Sch 40 G.I. Pipe x 6 m pcs 700.00 700.00
3/4" Ø Sch 40 G.I. Pipe x 6 m pcs 525.00 525.00
9 1/2"Ø Sch 40 G.I. Pipe x 6m pcs 380.00 380.00
10 Wire Mesh pcs 160.00 160.00
11 1.5m x 2m prefabricated door set 2,700.00 2,700.00
Bow/Arc -5.50m Prefabricated bended
12 (Diagonal, Horizontal and vertical support set 2,800.00 2,800.00
is included)
13 Welding Rod kgs. 100.00 100.00
14 Insect Screen 1.3m x 15m rolls 2,620.00 2,620.00
15 Insect Screen 2.5m x 5.5m rolls 2,229.00 2,229.00
20' X 50' X 8mL PE plastic covering UV
16 rolls 28,650.00 28,650.00
treated 200microns
17 Houseband li.m. 15.00 15.00
18 Manual side Winder units 6,350.00 6,350.00
19 Sprinkler and fittings set 250.00 250.00
20 16mm Class 4 P.E Pipe li.m. 120.00 120.00
21 3/4" SDR 17 HDPE Pipe m 200.00 200.00
22 Rivet pcs 1.50 1.50
23 Rubberized Plastic clip 1" dia. pcs 25.00 25.00
24 4'x8' 10mm MS Plate pc 2,420.00 2,420.00
25 1"x1/8" Anglebar pc 135.00 135.00
26 1" RSC Conduit l.m 140.00 140.00
27 5.5sq.mm THHN Copper Wire l.m 38.00 38.00
28 8sq.mm THHN Copper Wire l.m 72.00 72.00
29 Junction Box pc 28.00 28.00
1-40 Watts fluorescent lightning fixture,
30 set 1,250.00 1,250.00
box type
31 Industrial Circulating Fan set 4,800.00 4,800.00
32 1 HP Autamatic Water Pump Set 8,000.00 8,000.00
33 60 li bladder Pressure Tank Set 4,500.00 4,500.00
34 1000 li Water Tank with Stand Set 13,000.00 13,000.00
35 Float Vlave pc 400.00 400.00
36 50mm HDPE Pipe m 280.00 280.00
37 Tex screw pcs 5.00 5.00
38 100mm CHB pcs 14.00 14.00
39 150mm CHB pcs 20.00 20.00
40 Steel Window sq.m 820.00 820.00
41 Wooden Panel Door sq.m 600.00 600.00
42 Roll up Door set 45,000.00 45,000.00
43 15mm PVC Pipe m 115.00 115.00
44 1/2" PVC Fittings pc 24.00 24.00
45 Switches set 125.00 125.00
46 Convinience Outlet set 100.00 100.00
Panel Board with Main Breaker and 6
47 set 3,850.00 3,850.00
Branches 400 Amo
48 Safety Boots pairs 420.00 420.00
49 Safety Gloves pairs 150.00 150.00
50 Epoxy Primer gal 450.00 450.00
51 Safety Helmet pairs 420.00 420.00
52 First Aid Kit set 1,000.00 1,000.00
 PART E - GENERAL REQUIREMENTS
ITEM NO.: SPL 1 UNIT: Each
DESCRIPTION: PROJECT BILLBOARD QUANTITY: 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 65.66
5% of labor
Equipment Total 65.66
B. Labor:
a. Foreman 1 1.00 575.60 575.60
b. Carpenter 1 1.00 416.48 416.48
Skilled Sub-Total 992.08
a. Laborer 1 1.00 321.20 321.20
Unskilled Sub-Total 321.20
Labor Total 1,313.28
C. Materials:
a Project Billboard
8' X 8' Tarpaulin with
1.00 unit 6250.00 6,250.00
frame and stand (Good
Lumber - 2" x 3" x 10')

Materials Total 6,250.00

D. DIRECT COST (A+B+C) 7,628.94

E. OCM 15.00% of Direct Cost 1,144.34

F. Profit 10.00% of Direct Cost 762.89
G. VAT 12.00% of ( DC + OCM +CP ) 1,144.34
H. INDIRECT COST (E+F+G) 3,051.58

I. TOTAL ITEM COST (D+H) 10,680.52

Unit Cost/Set 10,680.52

Prepared by: Checked/ Approved:

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART E - GENERAL REQUIREMENTS
ITEM No.: SPL 2 UNIT: Lot
DESCRIPTION: HEALTH AND SAFETY QUANTITY: 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:

Equipment Total -
B. Labor:
a. Part-time Safety Practitione 1 55.20 600.00 33,120.00
b. First Aider 1 138.00 440.00 60,720.00
Skilled Sub-Total 93,840.00

Unskilled Sub-Total -
Labor Total 93,840.00
C. Materials:
a Safety Boots 8 pairs 420.00 3,360.00
b Safety Gloves 8 pairs 150 1,200.00
C. Safety Helmet 8 pairs 420 3,360.00
d First Aid Kit 1 set 1000 988.00

Materials Total 8,908.00

D. DIRECT COST (A+B+C) 102,748.00

E. OCM 0.00% of Direct Cost -

F. Profit 10.00% of Direct Cost 10,274.80
G. VAT 12.00% of ( DC + OCM +CP ) 13,562.74
H. INDIRECT COST (E+F+G) 23,837.54

I. TOTAL ITEM COST (D+H) 126,585.54

Unit Cost 126,585.54

Prepared by: Checked/ Approved:

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART A - EARTHWORK
ITEM NO.: 800(1) UNIT: sq.m
DESCRIPTION: CLEARING AND GRUBBING QUANTITY: 415.80

Quantities Working Output Duration

Manpower/Equipement No. of Unit
sq.m sq.m/day day
Manpower 2.00 415.80 200.00 1.50
Equipment - 415.80 - -

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 134.52
10% of labor
Equipment Total 134.52
B. Labor:
a. Foreman 1.00 1.50 575.6 863.40
Skilled Sub-Total 863.40
d. Laborers 1.00 1.50 321.2 481.80
Unskilled Sub-Total 481.80
Labor Total 1,345.20
C. Materials:
a. -
Materials Total -

D. DIRECT COST (A+B+C) 1,479.72

E. OCM 15.00% of Direct Cost 221.96

F. Profit 10.00% of Direct Cost 147.97
G. VAT 12.00% of ( DC + OCM +CP ) 221.96
H. INDIRECT COST (E+F+G) 591.89

I. TOTAL ITEM COST (D+H) 2,071.61

Unit Cost/cu.m. 4.98

Prepared by: Checked/ Approved:

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART A - EARTHWORK
ITEM NO.: 803 UNIT: cu.m
DESCRIPTION: STRUCTURE EXCAVATION QUANTITY: 50.67
WORKING OUTPUT: 3.00 cu.m/day

Quantities Working Output Duration

Manpower No. of Unit
cu.m cu.m/day day
Foreman 1.00 50.67 3.00 17.00
Laborers 2.00 50.67 3.00 17.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 2,070.60
10% of labor
Equipment Total 2,070.60
B. Labor:
a. Foreman 1.00 17.00 575.6 9,785.20
Skilled Sub-Total 9,785.20
d. Laborers 2.00 17.00 321.2 10,920.80
Unskilled Sub-Total 10,920.80
Labor Total 20,706.00
C. Materials:
a. -
Materials Total -

D. DIRECT COST (A+B+C) 22,776.60

E. OCM 15.00% of Direct Cost 3,416.49

F. Profit 10.00% of Direct Cost 2,277.66
G. VAT 12.00% of ( DC + OCM +CP ) 3,416.49
H. INDIRECT COST (E+F+G) 9,110.64

I. TOTAL ITEM COST (D+H) 31,887.24

Unit Cost/cu.m. 629.31

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 804(1) UNIT:
DESCRIPTION: EMBANKMENT FROM STRUCTURE EXCAVATION QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
cu.m cu.m/day day
Foreman 1.00 36.92 12.00 3.50
Laborer 3.00 36.92 12.00 3.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

DIRECT COST
A. Equipment Rental:
a. a. Plate Compactor (5hp) 1 2.63 984.00
b. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 3.50 575.60

Skilled Sub-Total
a. Laborer 3 3.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
Embankment Materials 44.30 cu.m -

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Cu.M.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 cu.m
36.92

AMOUNT

2,583.00
538.72

3,121.72

2,014.60

2,014.60
3,372.60
3,372.60
5,387.20

8,508.92

1,276.34
850.89
1,276.34
3,403.57

11,912.49
322.66
 PART B - STRUCTURE
ITEM No.: 900 UNIT: cu.m
DESCRIPTION: REINFORCED CONCRETE QUANTITY: 27.66
WORKING OUTPUT: 3.500 cu.m/day
Quantities Working Output Duration
Manpower No. of Unit
cu.m cu.m/day day
Foreman 1.00 27.66 3.50 8.00
Gang 1.00 27.66 3.50 8.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. One Bagger Mixer 1 8.00 638.32 5,106.56
b. Various Hand Tools 8,306.95
10% of labor
Equipment Total 13,413.51
B. Labor:
a. Foreman 1 8.00 575.60 4,604.80
for concrete
b. Operator 1 8.00 416.48 3,331.84
c. Mason 1 8.00 416.48 3,331.84
for formworks
d. Carpenters 2 8.00 416.48 6,663.68
for reinforcing steel 1
e. Steel man 1 46.50 416.48 19,366.32

Skilled Sub-Total 37,298.48

for concrete
a. Laborer 8 8.00 321.20 20,556.80
for formworks -
b. Laborer 4 8.00 321.20 10,278.40
for reinforcing steel -
c. Laborer 1 46.50 321.20 14,935.80
Unskilled Sub-Total 45,771.00
Labor Total 83,069.48
C. Materials:
a. Portland Cement 252.00 bags. 250.00 63,000.00
b. Washed Sand 13.83 cu.m. 900.00 12,447.00
c. Washed Gravel 27.66 cu.m. 950.00 26,277.00
d. Reinforcing steel 3710.12 kg. 45.00 166,955.40

e. #16 Galvanized Iron Wire 55.65 kg 2,800.00 155,825.04

Materials Total 268,679.40

D. DIRECT COST (A+B+C) 365,162.39

E. OCM 15.00% of Direct Cost 54,774.36

F. Profit 10.00% of Direct Cost 36,516.24
G. VAT 12.00% of ( DC + OCM +CP ) 54,774.36
H. INDIRECT COST (E+F+G) 146,064.96

I. TOTAL ITEM COST (D+H) 511,227.34

Unit Cost/Cu.M. 18,482.55

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 704.3a UNIT: sq.m
100mm CONCRETE HOLLOW BLOCK (Non Load
DESCRIPTION: QUANTITY: 62.80
Bearing)

Quantities Working Output Duration

Manpower No. of Unit
sq.m sq.m/day day
Gang 1.00 62.80 10.00 6.50

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. Various Hand Tools 1,062.41
10% of labor
Equipment Total 1,062.41
B. Labor:
a. Foreman 1 6.50 575.60 3,741.40
c. Mason 1 6.50 416.48 2,707.12

Skilled Sub-Total 6,448.52

a. Laborer 2 6.50 321.20 4,175.60
Unskilled Sub-Total 4,175.60
Labor Total 10,624.12
C. Materials:
a. 100mm CHB 816.40 pcs 14.00 11,429.60
b. Cement 32.97 bag 250.00 8,242.50
c. Washed Sand 2.51 cu.m 900.00 2,260.80
d. Reinforcing Steel 203.47 kg 45.00 9,156.24
e. #16 Tie Wire 3.14 kg 68.00 213.52
Materials Total 31,302.66

D. DIRECT COST (A+B+C) 42,989.19

E. OCM 15.00% of Direct Cost 6,448.38

F. Profit 10.00% of Direct Cost 4,298.92
G. VAT 12.00% of ( DC + OCM +CP ) 6,448.38
H. INDIRECT COST (E+F+G) 17,195.68

I. TOTAL ITEM COST (D+H) 60,184.87

Unit Cost/Cu.M. 958.36

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 704.3b UNIT: sq.m
150mm CONCRETE HOLLOW BLOCK (Non
DESCRIPTION: QUANTITY: 58.41
Load Bearing)

Quantities
Working Output Duration
Manpower No. of Unit
sq.m sq.m/day day
Foreman 1.00 58.41 10.00 6.00
Gang 1.00 58.41 10.00 6.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
b. Various Hand Tools 1,230.58
10% of labor
Equipment Total 1,230.58
B. Labor:
a. Foreman 1 6.00 575.60 3,453.60
c. Mason 2 6.00 416.48 4,997.76

Skilled Sub-Total 8,451.36

a. Laborer 2 6.00 321.20 3,854.40
Unskilled Sub-Total 3,854.40
Labor Total 12,305.76
C. Materials:
a. 150mm CHB 759.33 pcs 20.00 15,186.60
b. Cement 87.62 bag 250.00 21,903.75
c. Washed Sand 2.34 cu.m 900.00 2,102.76
d. Reinforcing Steel 189.25 kg 45.00 8,516.18
e. #16 Tie Wire 2.92 kg 68.00 198.59
Materials Total 47,907.88

D. DIRECT COST (A+B+C) 61,444.22

E. OCM 15.00% of Direct Cost 9,216.63

F. Profit 10.00% of Direct Cost 6,144.42
G. VAT 12.00% of ( DC + OCM +CP ) 9,216.63
H. INDIRECT COST (E+F+G) 24,577.69

I. TOTAL ITEM COST (D+H) 86,021.91

Unit Cost/Cu.M. 1,472.73

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 1027 UNIT: sq.m
DESCRIPTION: CEMENT PLASTER FINISH QUANTITY: 242.42

Quantities Working Output Duration

Manpower No. of Unit
sq.m sq.m/day day
Foreman 1.00 242.42 12.00 20.50
Gang 1.00 242.42 12.00 20.50

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. Various Hand Tools 4,204.47
10% of labor
Equipment Total 4,204.47
B. Labor:
a. Foreman 1 20.50 575.60 11,799.80
b. Mason 2 20.50 416.48 17,075.68

Skilled Sub-Total 28,875.48

a. Laborer 2 20.50 321.20 13,169.20
Unskilled Sub-Total 13,169.20
Labor Total 42,044.68
C. Materials:
a. Portland Cement 80.00 bags. 250.00 19,999.65
b. Washed Sand 6.55 cu.m. 900.00 5,890.81

Materials Total 25,890.46

D. DIRECT COST (A+B+C) 72,139.60

E. OCM 15.00% of Direct Cost 10,820.94

F. Profit 10.00% of Direct Cost 7,213.96
G. VAT 12.00% of ( DC + OCM +CP ) 10,820.94
H. INDIRECT COST (E+F+G) 28,855.84

I. TOTAL ITEM COST (D+H) 100,995.45

Unit Cost/Cu.M. 416.61

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1002(b) UNIT: ln.m
DESCRIPTION: GI Pipe Sch. 40 QUANTITY: 2,415.45

Quantities Working Output Duration

Manpower No. of Unit
ln.m ln.m/day day
Foreman 1.00 2,415.45 30.00 81.00
Gang 1.00 2,415.45 30.00 81.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 21,816.22
10% of labor
b. machine
Bar Cutter 2 81.00 1,266.00 205,092.00
Welding Machine 2 81.00 743.52 120,450.24
Equipment Total 347,358.46
B. Labor:
a. Foreman 1 81.00 575.60 46,623.60
b. Welders 2 81.00 416.48 67,469.76
Skilled Sub-Total 114,093.36
a. Laborer 4 81.00 321.20 104,068.80
Unskilled Sub-Total 104,068.80
Labor Total 218,162.16
C. Materials:
a. 1 1/2" Ø Sch 40 G.I. Pipe x 6 m 33 pcs 1,200.00 39,600.00
b. 1" Ø Sch 40 G.I. Pipe x 6 m 116.00 pcs 525.00 60,900.00
c. 3/4" Ø Sch 40 G.I. Pipe x 6 m 143 pcs 160.00 22,880.00
d. 1/2"Ø Sch 40 G.I. Pipe x 6m 112.00 pcs 2800.00 313,600.00

e. 4'x8' 10mm MS Plate 4.00 pcs 2420.00 9,680.00

f. Welding Rod 141.40 kgs. 100.00 14,140.00

g. Epoxy Primer 19.32 gal. 450.00 8,695.62
Materials Total 469,495.62

D. DIRECT COST (A+B+C) 1,035,016.24

E. OCM 15.00% of Direct Cost 155,252.44
F. Profit 10.00% of Direct Cost 103,501.62
G. VAT 12.00% of ( DC + OCM +CP ) 155,252.44
H. INDIRECT COST (E+F+G) 414,006.49

I. TOTAL ITEM COST (D+H) 1,449,022.73

Unit Cost/Sq.m. 599.90

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 1005 UNIT: sq.m
DESCRIPTION: STEEL WINDOW QUANTITY: 4.32

Quantities
Working OutputDuration
Manpower No. of Unit
sq.m sq.m/day day
Foreman 1.00 4.32 4.32 1.00
Gang 1.00 4.32 4.32 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. Welding Machine 1 0.25 743.52
b. Various Hand Tools 172.98
10% of labor
Equipment Total 916.50
B. Labor:
a. Foreman 1 1.00 575.60 575.60
b. Skilled Laborer 2 1.00 416.48 832.96

Skilled Sub-Total 1,408.56

a. Laborer 1 1.00 321.20 321.20
Unskilled Sub-Total 321.20
Labor Total 1,729.76
C. Materials:
a. Steel Window 4.32 sq.m 820.00 3,542.40
b. Consumables (5% of Materials Cost) 177.12

Materials Total 3,719.52

D. DIRECT COST (A+B+C) 6,365.78

E. OCM 15.00% of Direct Cost 954.87

F. Profit 10.00% of Direct Cost 636.58
G. VAT 12.00% of ( DC + OCM +CP ) 954.87
H. INDIRECT COST (E+F+G) 2,546.31

I. TOTAL ITEM COST (D+H) 8,912.09

Unit Cost/Cu.M. 2,062.98

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 1010(2)b UNIT: sq.m
DESCRIPTION: WOODEN PANEL DOOR QUANTITY: 1.79

Quantities
Working OutputDuration
Manpower No. of Unit
sq.m sq.m/day day
Skilled Laborer 1.00 1.79 1.79 1.00
Gang 1.00 1.79 1.79 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. Various Hand Tools 163.45
10% of labor
Equipment Total 163.45
B. Labor:
a. Foreman 1 1.00 575.60 575.60
b. Skilled Laborer 1 1.00 416.48 416.48

Skilled Sub-Total 992.08

a. Laborer 2 1.00 321.20 642.40
Unskilled Sub-Total 642.40
Labor Total 1,634.48
C. Materials:
a. Wooden Panel Door 1.79 sq.m 600.00 1,074.00

Materials Total 1,074.00

D. DIRECT COST (A+B+C) 2,871.93

E. OCM 15.00% of Direct Cost 430.79

F. Profit 10.00% of Direct Cost 287.19
G. VAT 12.00% of ( DC + OCM +CP ) 430.79
H. INDIRECT COST (E+F+G) 1,148.77

I. TOTAL ITEM COST (D+H) 4,020.70

Unit Cost/Cu.M. 2,246.20

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM No.: 1011(1) UNIT: set
DESCRIPTION: ROLL UP DOOR QUANTITY: 1.00

Quantities
Working OutputDuration
Manpower No. of Unit
set sq.m/day day
Skilled Laborer 1.00 1.00 1.00 1.00
Gang 1.00 1.00 1.00 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

DIRECT COST
A. Equipment Rental:
a. Various Hand Tools 131.33
10% of labor
Equipment Total 131.33
B. Labor:
a. Foreman 1 1 575.60 575.60
b. Skilled Laborer 1 1 416.48 416.48

Skilled Sub-Total 992.08

a. Laborer 1 1 321.20 321.20
Unskilled Sub-Total 321.20
Labor Total 1,313.28
C. Materials:
a. 2.4mx2.3m Roll up door 1.00 sq.m 45,000.00 45,000.00
Consumables (3% of Materials Cost) 1,350.00

Materials Total 46,350.00

D. DIRECT COST (A+B+C) 47,794.61

E. OCM 15.00% of Direct Cost 7,169.19

F. Profit 10.00% of Direct Cost 4,779.46
G. VAT 12.00% of ( DC + OCM +CP ) 7,169.19
H. INDIRECT COST (E+F+G) 19,117.84

I. TOTAL ITEM COST (D+H) 66,912.45

Unit Cost/Cu.M. 66,912.45

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 711 UNIT:
DESCRIPTION: WIRE FENCE QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
sq.m sq.m/day day
Foreman 1.00 133.92 6.00 22.50
Gang 1.00 133.92 6.00 22.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
5% of labor
b. machine
Riveter 2 22.50 1,212.64
Driller (1/8" bit) 2 22.50 1,212.64
Equipment Total
B. Labor:
a. Foreman 1 22.50 575.60
b. Welders 2 22.50 416.48
Skilled Sub-Total
a. Laborer 4 22.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. 2"x2" Wire Mesh 133.92 sq.m 160.00
b. 1"x1/8" Anglebar 61.00 pcs 135.00
c. Welding Rod 30.50 kg 100.00
d. Epoxy Primer 10.04 gal 450.00
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 sq.m
133.92

AMOUNT

3,030.03

54,568.80
54,568.80
112,167.63

12,951.00
18,741.60
31,692.60
28,908.00
28,908.00
60,600.60

21,427.20 0.02
8,235.00
3,050.00
4,519.80
37,232.00

210,000.23

31,500.03
21,000.02
31,500.03
84,000.09

294,000.32
2,195.34

NEDICT P. PINEDA
unicipal Engineer
 PART B - STRUCTURE
ITEM NO.: SPL 4 UNIT:
GREENHOUSE COVER AND ACCESSORIES (Insect Screen,
DESCRIPTION: PE Covering, Houseband, Manual Side Winder and QUANTITY:
Rubberized Plastic Clip)

Quantities Working Output Duration

Manpower No. of Unit
sq.m sq.m/day day
Foreman 4.00 747.78 24.00 31.50
Gang 1.00 747.78 24.00 31.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 31.50 575.60
b. Skilled Laborer 2 31.50 416.48
Skilled Sub-Total
a. Laborer 4 31.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. # 50 Insect Screen 2.5m x 5.5m 11.00 rolls 2,229.00
20' X 50' X PE plastic covering UV
b. 10.00 rolls 28,650.00
treated 200microns

c. Houseband 224.33 li.m. 15.00

d. Manual side Winder 2.00 units 6,350.00
e. Rivet 1197.00 pcs 1.50
f. Rubberized Plastic clip 1" dia. 1496.00 pcs 25.00
g. Tex screw 225.00 pcs 5.00
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 sq.m

747.78

AMOUNT

8,484.08

8,484.08

18,131.40
26,238.24
44,369.64
40,471.20
40,471.20
84,840.84

24,519.00

286,500.00

3,365.01
12,700.00
1,795.50
37,400.00
1,125.00
367,404.51

460,729.43

69,109.42
46,072.94
69,109.42
184,291.77

645,021.21
862.58

DICT P. PINEDA
nicipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1100(1) UNIT: ln.m
DESCRIPTION: 1" RIGID STEEL CONDUIT QUANTITY: 100.00

QuantitiesWorking Output Duration

Manpower No. of Unit
ln.m ln.m/day day
Foreman 1.00 100.00 10.66 9.50
Gang 1.00 100.00 10.66 9.50

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 1,247.62
10% of labor
Equipment Total 1,247.62
B. Labor:
a. Foreman 1 9.50 575.60 5,468.20
b. Skilled Laborer 1 9.50 416.48 3,956.56
Skilled Sub-Total 9,424.76
a. Laborer 1 9.50 321.20 3,051.40
Unskilled Sub-Total 3,051.40
Labor Total 12,476.16
C. Materials:
a. 1" Rigid Steel Conduit 100.00 m 140.00 14,000.00
b. Consumables (5% of Materials Cost) 700.00
Materials Total 14,700.00

D. DIRECT COST (A+B+C) 28,423.78

E. OCM 15.00% of Direct Cost 4,263.57

F. Profit 10.00% of Direct Cost 2,842.38
G. VAT 12.00% of ( DC + OCM +CP ) 4,263.57
H. INDIRECT COST (E+F+G) 11,369.51

I. TOTAL ITEM COST (D+H) 39,793.29

Unit Cost/Sq.m. 397.93

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1101(2)a UNIT:
DESCRIPTION: 5.5mm2 ELECTRICAL WIRE THHN COPPER QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
ln.m ln.m/day day
Foreman 1.00 292.00 200.00 1.50
Gang 1.00 292.00 200.00 1.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 1.50 575.60
b. Skilled Laborer 1 1.50 416.48
Skilled Sub-Total
a. Laborer 1 1.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. 5.5mm2 Electrical Wire 292.00 m 38.00

b. Consumables (3% of Materials Cost)

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 ln.m
292.00

AMOUNT

196.99

196.99

863.40
624.72
1,488.12
481.80
481.80
1,969.92

11,096.00

332.88

11,428.88

13,595.79

2,039.37
1,359.58
2,039.37
5,438.32

19,034.11
65.19

PINEDA
ngineer
 PART B - STRUCTURE
ITEM NO.: 1101(2)b UNIT:
DESCRIPTION: 8 mm2 ELECTRICAL WIRE THHN COPPER QUANTITY:

QuantitiesWorking Output Duration

Manpower No. of Unit
ln.m sq.m/day day
Foreman 4.00 160.80 114.29 1.50
Gang 1.00 160.80 114.29 1.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 1.50 575.60
b. Skilled Laborer 2 1.50 416.48
Skilled Sub-Total
a. Laborer 4 1.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. 8 mm2 Electrical Wire 160.80 m 72.00
b. Consumables (3% of Materials Cost)
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 ln.m
160.80

AMOUNT

404.00

404.00

863.40
1,249.44
2,112.84
1,927.20
1,927.20
4,040.04

11,577.60
347.33
11,924.93

16,368.97

2,455.35
1,636.90
2,455.35
6,547.59

22,916.56
142.52

T P. PINEDA
al Engineer
 PART B - STRUCTURE
ITEM NO.: 1100 UNIT: pcs
DESCRIPTION: JUNCTION BOX QUANTITY: 48.00

QuantitiesWorking Output Duration

Manpower No. of Unit
pcs pcs/day day
Skilled Laborer 1.00 48.00 8.00 6.00
Gang 1.00 48.00 8.00 6.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:

Equipment Total -
B. Labor:
a. Skilled Laborer 1 6.00 416.48 2,498.88
Skilled Sub-Total 2,498.88
a. Laborer 1 6.00 321.20 1,927.20
Unskilled Sub-Total 1,927.20
Labor Total 4,426.08
C. Materials:
a. Junction Box 48.00 pcs 28.00 1,344.00

b. Consumables (3% of Materials Cost) 40.32

Materials Total 1,384.32

D. DIRECT COST (A+B+C) 5,810.40

E. OCM 15.00% of Direct Cost 871.56

F. Profit 10.00% of Direct Cost 581.04
G. VAT 12.00% of ( DC + OCM +CP ) 871.56
H. INDIRECT COST (E+F+G) 2,324.16

I. TOTAL ITEM COST (D+H) 8,134.56

Unit Cost/Sq.m. 169.47

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1103(2) UNIT: set
DESCRIPTION: LIGHTING FIXTURE QUANTITY: 32.00

QuantitiesWorking Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 32.00 8.00 4.00
Gang 1.00 32.00 8.00 4.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 525.31
10% of labor
Equipment Total 525.31
B. Labor:
a. Foreman 1 4.00 575.60 2,302.40
b. Skilled Laborer 1 4.00 416.48 1,665.92
Skilled Sub-Total 3,968.32
a. Laborer 1 4.00 321.20 1,284.80
Unskilled Sub-Total 1,284.80
Labor Total 5,253.12
C. Materials:
1-40 Watts fluorescent lightning
a. 32.00 set 1250.00 40,000.00
fixture, box type
b. 40 Watts Light Bulb 2.00 set 250.00 500.00
Materials Total 40,500.00

D. DIRECT COST (A+B+C) 46,278.43

E. OCM 15.00% of Direct Cost 6,941.76

F. Profit 10.00% of Direct Cost 4,627.84
G. VAT 12.00% of ( DC + OCM +CP ) 6,941.76
H. INDIRECT COST (E+F+G) 18,511.37

I. TOTAL ITEM COST (D+H) 64,789.80

Unit Cost/Sq.m. 2,024.68

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: SPL 3 UNIT: set
DESCRIPTION: CIRCULATING FAN QUANTITY: 13.00

QuantitiesWorking Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 13.00 9.00 1.50
Gang 1.00 13.00 9.00 1.50

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 196.99
10% of labor
Equipment Total 196.99
B. Labor:
a. Foreman 1 1.50 575.60 863.40
b. Skilled Laborer 1 1.50 416.48 624.72
Skilled Sub-Total 1,488.12
a. Laborer 1 1.50 321.20 481.80
Unskilled Sub-Total 481.80
Labor Total 1,969.92
C. Materials:
a. Industrial Cirulating Fan 11.00 set 4800.00 52,800.00

Materials Total 52,800.00

D. DIRECT COST (A+B+C) 54,966.91

E. OCM 15.00% of Direct Cost 8,245.04

F. Profit 10.00% of Direct Cost 5,496.69
G. VAT 12.00% of ( DC + OCM +CP ) 8,245.04
H. INDIRECT COST (E+F+G) 21,986.76

I. TOTAL ITEM COST (D+H) 76,953.68

Unit Cost/Sq.m. 5,919.51

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1101(3) UNIT:
DESCRIPTION: SWITCHES QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 2.00 2.00 1.00
Gang 1.00 2.00 2.00 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 1 575.60
b. Skilled Laborer 1 1 416.48
Skilled Sub-Total

Unskilled Sub-Total
Labor Total
C. Materials:
a. Switches 2.00 m 125.00

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 set
2.00

AMOUNT

99.21

99.21

575.60
416.48
992.08

-
992.08

250.00

250.00

1,341.29

201.19
134.13
201.19
536.52

1,877.80
938.90

PINEDA
ngineer
 PART B - STRUCTURE
ITEM NO.: 1101(4) UNIT:
DESCRIPTION: SINGLE CONVINIENCE OUTLET QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 2.00 2.00 1.00
Gang 1.00 2.00 2.00 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 1 575.60
b. Skilled Laborer 1 1 416.48
Skilled Sub-Total

Unskilled Sub-Total
Labor Total
C. Materials:
a. Convinience Outlet 2.00 m 100.00

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 set
2.00

AMOUNT

99.21

99.21

575.60
416.48
992.08

-
992.08

200.00

200.00

1,291.29

193.69
129.13
193.69
516.52

1,807.80
903.90

PINEDA
ngineer
 PART B - STRUCTURE
ITEM NO.: 1102 UNIT:
DESCRIPTION: PANEL BOARD WITH MAIN BREAKER QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 1.00 2.00 0.50
Gang 1.00 1.00 2.00 0.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 0.50 575.60
b. Skilled Laborer 1 0.50 416.48
Skilled Sub-Total

Unskilled Sub-Total
Labor Total
C. Materials:
a. Panel Board with Main Breaker 1.00 set 3850.00
and 6 Branches 400 amp

b. Consumables (3% of Materials Cost)

Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 set
1.00

AMOUNT

49.60

49.60

287.80
208.24
496.04

-
496.04

3,850.00

115.50

3,965.50

4,511.14

676.67
451.11
676.67
1,804.46

6,315.60
6,315.60

PINEDA
ngineer
 PART B - STRUCTURE
ITEM NO.: 1100(6) UNIT:
DESCRIPTION: 15mm PVC PIPE QUANTITY:

QuantitiesWorking Output Duration

Manpower No. of Unit
ln.m ln.m/day day
Foreman 1.00 13.60 28.27 0.50
Gang 1.00 13.60 28.27 0.50

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 0.50 575.60
b. Skilled Laborer 1 0.50 416.48
Skilled Sub-Total
a. Laborer 1 0.50 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. 1/2" PVC Pipe 14.28 m 115.00
b. 1/2" PVC Fittings 14.00 pcs 24.00
c. Consumables (5% of Materials Cost)
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 ln.m
13.60

AMOUNT

65.66

65.66

287.80
208.24
496.04
160.60
160.60
656.64

1,642.20
336.00
82.11
2,060.31

2,782.61

417.39
278.26
417.39
1,113.05

3,895.66
286.45

P. PINEDA
al Engineer
 PART B - STRUCTURE
ITEM NO.: 1206(b) UNIT: Piece
DESCRIPTION: SPRINKLER SYSTEM QUANTITY: 45.00

Quantities Working Output Duration

Manpower No. of Unit
Piece lot/day day
Foreman 1.00 45.00 12.00 4.00
Gang 1.00 45.00 12.00 4.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 653.79
10% of labor
Equipment Total 653.79
B. Labor:
a. Foreman 1 4.00 575.60 2,302.40
b. Skilled Laborer 1 4.00 416.48 1,665.92
Skilled Sub-Total 3,968.32
a. Laborer 2 4.00 321.20 2,569.60
Unskilled Sub-Total 2,569.60
Labor Total 6,537.92
C. Materials:

a. 1/2" Rubber Hose 135.00 m 120.00 16,200.00

b. Sprinkler and fittings 45.00 set 250.00 11,250.00

c. consumables (3% of Materials Cost) 823.50
Materials Total 28,273.50

D. DIRECT COST (A+B+C) 35,465.21

E. OCM 15.00% of Direct Cost 5,319.78

F. Profit 10.00% of Direct Cost 3,546.52
G. VAT 12.00% of ( DC + OCM +CP ) 5,319.78
H. INDIRECT COST (E+F+G) 14,186.08

I. TOTAL ITEM COST (D+H) 49,651.30

Unit Cost/Sq.m. 1,103.36

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 PART B - STRUCTURE
ITEM NO.: 1206(c) UNIT:
DESCRIPTION: HDPE Pipe QUANTITY:

Quantities Working Output Duration

Manpower No. of Unit
Li.m lot/day day
Foreman 1.00 181.80 24.00 8.00
Gang 1.00 181.80 24.00 8.00

DESCRIPTION QTY. UNIT DAYS UNIT COST

A. Equipment Rental:
a. Various Hand Tools
10% of labor
Equipment Total
B. Labor:
a. Foreman 1 8.00 575.60
b. Skilled Laborer 1 8.00 416.48
Skilled Sub-Total
a. Laborer 2 8.00 321.20
Unskilled Sub-Total
Labor Total
C. Materials:
a. 3/4" SDR 17 HDPE Pipe 25.80 m 200.00
b. 50mm HDPE Pipe 156.00 m 280.00
c. consumables (3% of Materials Cost)
Materials Total

D. DIRECT COST (A+B+C)

E. OCM 15.00% of Direct Cost

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

I. TOTAL ITEM COST (D+H)

Unit Cost/Sq.m.

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 Li.m
181.80

AMOUNT

1,307.58

1,307.58

4,604.80
3,331.84
7,936.64
5,139.20
5,139.20
13,075.84

5,160.00
43,680.00
1,465.20
50,305.20

64,688.62

9,703.29
6,468.86
9,703.29
25,875.45

90,564.07
498.15

P. PINEDA
l Engineer
 PART B - STRUCTURE
ITEM NO.: 1201(a) UNIT: set
DESCRIPTION: Water Pumping System QUANTITY: 1.00

QuantitiesWorking Output Duration

Manpower No. of Unit
set set/day day
Foreman 1.00 1.00 1.00 1.00
Gang 1.00 1.00 1.00 1.00

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

A. Equipment Rental:
a. Various Hand Tools 163.45
10% of labor
Equipment Total 163.45
B. Labor:
a. Foreman 1 1 575.60 575.60
b. Skilled Laborer 1 1 416.48 416.48
Skilled Sub-Total 992.08
a. Laborer 2 1 321.20 642.40
Unskilled Sub-Total 642.40
Labor Total 1,634.48
C. Materials:
a. 1 HP Automatic Water Pump 1.00 set 8000.00 8,000.00

b. 60 li bladder pressure tank 1.00 set 4,500.00 4,500.00

c. 1000 li Water Tank with Stand 2.00 set 13,000.00 26,000.00

d. Float Valve 2.00 pc 400.00 800.00
e. Consumables (5% of Materials Cost) 1,965.00
Materials Total 41,265.00

D. DIRECT COST (A+B+C) 43,062.93

E. OCM 15.00% of Direct Cost 6,459.44

F. Profit 10.00% of Direct Cost 4,306.29
G. VAT 12.00% of ( DC + OCM +CP ) 6,459.44
H. INDIRECT COST (E+F+G) 17,225.17

I. TOTAL ITEM COST (D+H) 60,288.10

Unit Cost/Sq.m. 60,288.10

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer
 TIME AND MOTION ANALYSIS
A) AGGREGATES
SOURCE: Gitlangan, Cervantes Ilocos Sur
Canvassed Actual Prevailing Pick-up Price from Source
1.Fine Aggregates P900.00 / Cu.m.
2.Coarse Aggregates P950.00 / Cu.m.
A.1. Hauling and Stockpiling
Average Hauling Distance ( Round Trip ) 80.00 Kms.
Average Speed 12 KPH
CYCLE TIME:
Estimated Travel Time 400 Min.
Loading and Unloading Time 6 Min.
Maneuvering Time 6 Min.
Slack Time 6 Min.
Total Travel Time per Trip 418.00 Min.
Capacity of Dumptruck 4.5 cu.m.
Number of Trips per Day 1.15 Trips
EQUIPMENT RENTAL:
Dumptruck (4 cu.m./175 HP) @ #REF! /Day
Unit Hauling Cost #REF! /Cu.M.
Unit Cost of Fine Aggregates @ Nearest Accessible Road #REF! /Cu.M.
Unit Cost of Coarse Aggregates @ Nearest Accessible Road #REF! /Cu.M.
B) CEMENT
SOURCE: Abatan, Bauko Hardwares
Canvassed Actual Prevailing Pick-up Price from Source
1.Portland Cement P270.00 / Bag
B.1. Hauling and Stockpiling
Average Hauling Distance ( Round Trip ) 30.00 Kms.
Average Speed 12 KPH
CYCLE TIME:
Estimated Travel Time 150 Min.
Loading and Unloading Time (2 min/bag) 240 Min.
Maneuvering Time 6 Min.
Slack Time 6 Min.
Total Travel Time per Trip 402.00 Min.
Capacity of Truck 120.0 bags
Number of Trips per Day 1.19 Trips
EQUIPMENT RENTAL:
Cargo Truck (2-5 Tons/160HP) @ #REF! /Day
Unit Hauling Cost #REF! /Bag
Total Unit Cost of Cement @ Nearest Accesible Road #REF! /Bag

Prepared by: Checked/ Approved

JAKE L. BADONGEN BENEDICT P. PINEDA

Engineer I Municipal Engineer