Republic of the Philippines

COLLEGE OF ENGINEERING AND APPLIED TECHNOLOGY

Cordillera Administrative Region
La Trinidad, Benguet

PROGRAM OF WORK

Name of Project: Construction of Slaughterhouse (20-50 Heads Hogs and 5-10 Heads Large Animals
Capacity)
Location: Mankayan, Benguet
Owner: JJEA
Project Duration: 79 Calendar Days
(Duration includes mobilization, demobilization, and curing of concrete.)

SLAUGHTERHOUSE
ITEM SCOPE OF WORK QUANTITY UNIT UNIT COST(Php) AMOUNT (Php)
I Demolition works 1 lot 20,261.3 20,261.25
II Earthworks 2585 cu.m 137.9 356,370.66
III Concrete works 517 cu.m 4,810.4 2,486,975
IV Steel works 18353.5 kg 201.2 3,691,864.85
V Masonry works 3152 cu.m 63.3 199,640.52
VI Plastering works 563 sq.m 141.8 79,859.10
VII Scaffolding & frameworks 641.4 sq.m 534.0 342,504.57
VIII Carpentry works 150 sq.m 488.1 73,218.60
IX Tinnery works 121 sq.m 4,658.6 563,694.77
X Plumbing works 26 pcs 2,902.0 75,452.01
XII Electrical works 55 outlet 1,808.1 99,447.90
XII Doors & Windows 4.05 sq.m 7,510.5 30,417.66
Painting works( including
XIII
376
installation of project maker) sq.m 267.3 100,741.91
GRAND TOTAL Php 8,120,448.88
BREAKDOWN EXPINDITURES
EXPENDITURES % AMOUNT (Php)
1. Direct Cost
a.materials 57.51 4,864,276.00
b.Labor 18.95 1,375,300.00
c.Equipment Rental 4.94 370,476.00
TOTAL DIRECT COST 81.4 6,610,052.00
2.Indirect Cost
a.Overhead,Contigencies,& Miscelaneous 0CM(9% of TDC) 7.13 594,904.68
b.Contractor's Profit, CP(8%of TDC) 6.51 528,804.16
c.Value Added Tax,VAT (5%of (TDC+OCM+CP) 4.76 386,688.04
TOTAL INDIRECT COST (TIC) 18.6 1,510,396.88
TOTAL PROJECT COST 100 8,120,448.88
A. Materials 4,864,276.00
B.Labor 1,375,300.00
C.Equipment Rental 370,476.00
D.Total Indirect Cost (OCM,CP,VAT) 1,510,396.88
TOTAL 8,120,448.88
Prepared by:

Jenida C. Comot Eloisa D. Sapino

Jenebeth P.Peg-ed Ariel B. Sison

Checked by:

Engr. Alvin C. Dulay

Instructor/Chairman, BSU-CEAT
 Republic of the Philippines
COLLEGE OF ENGINEERING AND APPLIED TECHNOLOGY
Cordillera Administrative Region
La Trinidad, Benguet

PROGRAM OF WORK

Name of Project: Construction of Slaughterhouse (20-50 Heads Hogs and 5-10 Heads Large Animals
Capacity)
Location: Mankayan, Benguet
Owner: JJEA
Project Duration: 79 Calendar Days
(Duration includes mobilization, demobilization, and curing of concrete.)

ITEM I: DEMOLITION WORKS

Unit of Measurement 1 lot
Scope of Work: Demolition of Existing Structure
A. LABOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 5 500 2,500.00
Unskiled Laborer 8 5 300 12,000.00
Sub- Total for A 14,500.00
C. Equipment
Name and Capacity Quantity No. of Days Unit Cost Amount(Php)
Jackhammer (Handheld) 1 4 500 2,000.00
Sub- Total for C 2,000.00
Total Direct Cost (Php) 16,500.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 1,485.00
= (9% of TDC)
Contractors Profit (CP) = 1,320.00 ( 8% of TDC)
Value Added Tax (VAT) = 965.25 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =3,761.25
Total Item Cost = 20, 261.25

ITEM II: EARTHWORKS 2585 cu.m crew

Unit of Measurement: ( Excavation and leveling of site) 25 cu.m/hr 1- foreman
Daily Output 144 cu.m 5- unskilled laborers
Unit of Measurement: ( Compaction works) 50 cu.m/day capacity = 25 cu. m/hr
Daily Output
Scope of Work
> Site Development ( Excavation, leveling of site, fill compactor) excavation of retaining
wall footing, column footing and grade beams
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Foreman 1 12 500 6000
Unskiled Laborer 8 11 300 26,400.00
Sub- Total for A 32,400.00
C. Equipment
Name and Capacity Quantity No. of Days Unit Cost Amount(Php)
Buldozer 1 11 11,500.00 126,500.00
Backhoe (Wheel Type 0.6 cu.m) 1 11 11,500.00 126,500.00
Plate Compactor 1 11 426 4,686.00
Sub- Total for C 257,686.00
Total Direct Cost (Php) 290,086.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 26,107.74
= (9% of TDC)
Contractors Profit (CP) = 23,206.88 ( 8% of TDC)
Value Added Tax (VAT) = 16,970.031 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =66,284.66
Total Item Cost = 356,370.66
ITEM III: CONCRETE WORKS
Unit of Measurement 517 cu.m crew composition
Daily Output 2.8 cu.m/hr 1- foreman
Scope of Work 2-mason
> Concreting of retaining wall, columns, beams and concrete slab 7- laborers
Capacity: 2.8 cu.m/day
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Foreman 1 26 500 13,000.00
Mason 8 25 400 80,000.00
Unskilled Laborer 28 26 300 218,400.00
Sub- Total for A 311,400.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
Portland Cement, 40kgs 3452 bags 265 914780
Wahed sand 242 cu.m 1,000.00 242000
3/4 " crushed gravel 484 cu,m 1,100.00 532400
Water provision 194 drums 30 5820
Sub- Total for B 1,695,000.00
C. Equipment
Name and Capacity Quantity No. of Days Unit Cost Amount(Php)
Portable Concrete Vibrator, 5hp 1 9 500 4500
3 bagger concrete mixer 1 9 1,500.00 13500
Sub- Total for C 18000
Total Direct Cost (Php) 2,024,400.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 182,196(9%
= of TDC)
Contractors Profit (CP) = 161952 ( 8% of TDC)
Value Added Tax (VAT) = 118,427.4 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) = 462,575.40
Total Item Cost = 2,486,975.40

ITEM IV. STEEL WORKS

Unit of Measurement (RSB) 18353.5 kg crew (RSB) crew (trusses)
Daily Output 225 kg/day 1- foreman 2 welders
Unit of Measurement( assembly and erection of trusses) 698.83 sq.m 1- steelman
Daily Output 24 sq.m/day 4- laborers 2 laborers
Scope of Work
1. fabrication & installation of RSB in retaining wall, footings, columns, beams, slabs, pen railings and roof trusses

A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 38 500 19,000.00
Steelman 18 38 400 273,600.00
Unskilled Laborer 48 38 300 547,200.00
Sub- Total for A 839,800.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
16 mm ø deformed bars 1175 pcs 285 334875
12 mm ø deformed bars 1055 pcs 205.00 216275
10 mm ø deformed bars 463 pcs 140.00 64820
# 16 GI tie wire 250 kgs 85.00 21250
2 1/2" X 1 1/2" X 1/4" angle bar 210 pcs 1,700.00 357000
2" X 2" X 1/4" angle bar 410 pcs 1,200.00 492000
2" X 4" c-purins 179 pcs 800.00 143200
2" X 6" c-purlins 45 pcs 1,100.00 49500
1/8" ordinary welding rod 234 kgs 85.00 19890
E6013, welding rod 507 kgs 195.00 98865
2" ø X 6m GI pipe, sch. 40 344 pcs 800.00 275200
1"ø X 6m GI Pipe, sch. 40 10 pcs 460 4600
Sub- Total for B 2,077,475.00
C. Equipment
Name and Capacity Quantity No. of Days Unit Cost Amount(Php)
Bar Cutter/ Bar Bender 1 39 110 4290
welding machine, gas/diesel 1 59 1,500.00 88500
driven 500 amp, 70hp
Sub- Total for C 92,790.00
Total Direct Cost (Php) 3,010,065.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 270,905.85
= (9% of TDC) 270905.85
Contractors Profit (CP) = 240,805.2 ( 8% of TDC) 240805.2
Value Added Tax (VAT) = 170,088.80 ( 5% of TDC + OCM + CP) 176088.8025
Total Direct Cost (TIC) =681,799.85 687799.8525
Total Item Cost = 3,691,864.85
ITEM V: MASONRY WORKS
Unit of Measurement 3152 cu.m crew composition
Daily Output 230 cu.m/hr
Scope of Work 2-mason
> Concreting of retaining wall, columns, beams and concrete slab 3- laborers
Capacity: 230 cu.m/day
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 6 500 3,000.00
Mason 6 6 400 14,400.00
Unskilled Laborer 9 6 300 16,200.00
Sub- Total for A 33,600.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
4" Ordinary chb 3152 pcs 16.5 52008
Portland Cement, 40kgs 121 bags 265.00 32065
washed sand 15 cu.m 1,000.00 15000
Water provision 9 drums 30.00 270
10 mm ø deformed bars 196 pcs 140.00 27440
# 16 GI tie wire 25 kgs 85 2125
Sub- Total for B 128,908.00
Total Direct Cost (Php) 162,508.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 14,625.72
= (9% of TDC)
Contractors Profit (CP) = 13,000.08 ( 8% of TDC)
Value Added Tax (VAT) = 9,506.718 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =37,132.52
Total Item Cost = 199,640.57

ITEM VI: PLASTERING WORKS

Unit of Measurement 563 cu.m chb plastering
Daily Output 2.8 cu.m/hr
Scope of Work
> Concreting of retaining wall, columns, beams and concrete slab
Capacity: 2.8 cu.m/day
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 6 500 3,000.00
Mason 4 6 400 9,600.00
Unskilled Laborer 8 6 300 14,400.00
Sub- Total for A 27,000.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
Portland Cement, 40kgs 101 bags 265 26765
Wahed sand 11 cu.m 1,000.00 11000
Water provision 7.5 drums 30 225
Sub- Total for B 37,990.00
Total Direct Cost (Php) 64,990.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 5,849.1
= (9% of TDC)
Contractors Profit (CP) = 5199.2 ( 8% of TDC)
Value Added Tax (VAT) = 3,801.92 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =14,850.22
Total Item Cost = 79,859.10
ITEM VII: SCAFFOLDING AND FORMWORKS
Unit of Measurement 641.4 sq.m >fabrication & Installation
Daily Output 30 sq.m crew composition
Scope of Work 1 foreman
> Fabrication & Installation of forms & scaffoldings 2- carpenter
capacity: 30 sq.m
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 9 500 4,500.00
Mason 4 9 400 14,400.00
Unskilled Laborer 8 9 300 21,600.00
Sub- Total for A 40,500.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
2" X 3" rough lumber 1318 bd.ft 35 46,130.00
2" X 2" rough lumber 4787 bd.ft 35.00 167,545.00
1/4" X 4" X 8" ordinary plywood 50 pcs 360 18,000.00
assorted CWN 92 kgs 72 6,624.00
Sub- Total for B 238,299.00
Total Direct Cost (Php) 278,799.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 25091.91
= (9% of TDC)
Contractors Profit (CP) = 22303.92 ( 8% of TDC)
Value Added Tax (VAT) = 16,309.74 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =63,705.57
Total Item Cost = 342,504.57

ITEM VIII: CARPENTRY WORKS

Unit of Measurement 150 sq.m >fabrication & Installation
Daily Output 15 sq.m/day crew composition
Scope of Work 1 foreman
> Fabrication & Installation of ceiling joist/frames 2- carpenter
>installation of 3/4" marine plywood ceiling 1 laborer
> utilized 2" X 2" lumber from scaffolding for ceiling joist
A.LABOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 9 500 4,500.00
Carpenter 2 9 400 7,200.00
Unskilled Laborer 1 9 300 2,700.00
Sub- Total for A 14,400.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
1/2" marine plywood 57 pcs 650 37050
assorted CWN 16 kgs 85.00 1360
assorted CWN 194 bd.ft 35 6790
Sub- Total for B 45,200.00
Total Direct Cost (Php) 59,600.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 5,364.00
= (9% of TDC)
Contractors Profit (CP) = 4,768.00 ( 8% of TDC)
Value Added Tax (VAT) = 3,486.6 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =13,618.60
Total Item Cost = 73,218.60

ITEM IX: TINERRY WORKS

Unit of Measurement 121 sq.m 1 Tinsmith
Daily Output 27 sq.m/day 2 laborers
Scope of Work capacity 27 sq.m/day
> Installation of Ribtype G.I sheet & including roofing fixtures
A.LABOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 7 500 3,500.00
Tinsmith 6 7 400 16,800.00
Unskilled Laborer 6 7 300 12,600.00
Sub- Total for A 32,900.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
GA 26, corrugated gi roofing 940 sq.m 360 338,400.00
GA 24( 0.701mm) X 2.44m, pre-painted68ridge roll LM 165.00 11,220.00
GA 24( 0.701mm) X 2.44m, gutter 137 LM 165 22,605.00
GA 24( 0.701mm) X 2.44m, pre-painted
137flashing LM 165.00 22,605.00
vulcaseal roof sealant ( 220g) 75 pcs 150.00 11,250.00
2 1/2" tecksrew ( for metal) 3746 pcs 4 14,984.00
Sub- Total for B 421,064.00
Total Direct Cost (Php) 453,964.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 40,856.76= (9% of TDC)
Contractors Profit (CP) = 36,317.12 ( 8% of TDC)
Value Added Tax (VAT) = 26,556.89 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =103,730.77
Total Item Cost = 557,694.77

ITEM X: PLUMBING WORKS

Unit of Measurement 26 pcs
Daily Output 4 pcs/day
Scope of Work
> Installation of service pipes, downspouts & storm drains
A.LABOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 4 500 2,000.00
Plumber 1 4 400 1,600.00
Laborer 2 4 300 2,400.00
Sub- Total for A 6,000.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
1/2 " diax 6m GI pipe, sch40 7 pcs 400 2,800.00
3/4" diax 6m GI pipe, sch 40 18 pcs 670 12,060.00
1/2" ø GI elbow ֩90˚
( bend), sch 40 35 pcs 25 875.00
3/4" ø GI elbow ֩90˚
( bend), sch 40 1 pcs 30 30.00
1/2" X 3/4" ø X 1/2" ø GI elbow ֩90˚
( bend),
8 sch 40 pcs 35 280.00
1/2" dia GI COUPLING 10 pcs 20 200.00
1/2" ordinary faucet 17 pcs 150 2,550.00
1/2" teflon tape 47 rolls 15 705.00
3/4" dia check valve 1 pcs 430 430.00
3/4" dia gate valve 1 pcs 460 460.00
3/4" dia water meter 1 pcs 1,800.00 1,800.00
3" dia X 3m sanitary pipe orage 22 pcs 434 9,548.00
4" dia x 3m sanitary pipe orage 33 pcs 680.00 22,440.00
3" dia X 87.5 degree bend sanitary elbow
20 pcs 50.00 1,000.00
4" dia X 90 degree bend sanitary elbow 3 pcs 80 240.00
Sub- Total for B 55,418.00
Total Direct Cost (Php) 61,418.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 5,527.62(9%
= of TDC)
Contractors Profit (CP) = 4,913.44 ( 8% of TDC)
Value Added Tax (VAT) = 3,592.95 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =14,034.01
Total Item Cost = 75,452.01
ITEM XI: ELECTRICAL WORKS
Unit of Measurement 55 outlet
Daily Output 8 outlet/day
Scope of Work
> layouting & installation of elctrical fixtures
A.LBOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 3 500 1,500.00
Electrician 1 3 400 1,200.00
Laborer 4 3 300 3,600.00
Sub- Total for A 6,300.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
single gang switch 4 sets 95 2,800.00
two-gang switch 2 sets 130 260.00
three-gang switch 5 sets 175 875.00
100 watts flourescent bulb 27 sets 700 18,900.00
Lighting receptacles 27 pcs 37 999.00
15 ampere circuit breaker, 2 pole 3 pcs 250 750.00
Enclosed air circuit breaker 50 AF, 2P, 220V, 40AT
NEMA 1 2 pcs 1,500.00 3,000.00
utility box 4 pcs 40 160.00
1/2 mouldflex 62 LM 25 1,550.00
electrical wires thwn/ thhn 3.5 mm^2 312 LM 47 14,664.00
4" receptacle 55 pcs 45.00 2,475.00
Coverplate 2 gang 2 pcs 85 170.00
Coverplate 1 gang 4 pcs 85.00 340.00
Coverplate 3 gang 5 pcs 90.00 450.00
Octagonal box 57 pcs 65.00 3,705.00
pvc conduit pipe ( 3m X 1/2" dia) 125 pcs 135.00 16,875.00
pvc conduit coupling (1/2" dia) 125 pcs 12.00 1,500.00
pvc conduit pipe elbow (1/2" dia) 65 pcs 15.00 975.00
service entrance cap (1/2" dia) 4 pcs 150.00 600.00
Electrical tape 38 pcs 95 3,610.00
Sub- Total for B 74,658.00
Total Direct Cost (Php) 80,958.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 7,=286.22(9% of TDC)
Contractors Profit (CP) = 6,476.64 ( 8% of TDC)
Value Added Tax (VAT) = 4,736.04 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =18,489.90
Total Item Cost = 99,447.90

ITEM XII: DOORS AND WINDOWS

Unit of Measurement 4.05 sq.m > instalation
Daily Output 2.8 sq.m/day crew composition
Scope of Work 1- foreman
> installation of pre- fabricated doors and windows 1- skilled
2- laborers
capacity 1.2 sq.m/day
A. Labor
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
ConstructionForeman 1 2 500 1,000.00
Skilled Laborers 1 2 400 800.00
Laborer 2 2 300 1,200.00
Sub- Total for A 3,000.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
Panel door with jambs & door knob( 1X1.8
1.8 M) sq.m 4,500.00 8100
Steel door with jambs & door knob( 0.80
1.28X 1.6m) sq.m 5,000.00 6400
awning type window 2.42 sq.m 3,000.00 7260
Sub- Total for B 21,760.00
Total Direct Cost (Php) 24,760.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 2,2228.4
= (9% of TDC)
Contractors Profit (CP) = 1,980.8 ( 8% of TDC)
Value Added Tax (VAT) = 1,448.46 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) = 5,657.66
Total Item Cost = 30,697.46
ITEM XIII: PAINTING WORKS ( 2 COATS INCLUDING INSTALLATION OF PROJECT MARKER
Unit of Measurement 376 sq.m > includes surface preparation/sanding
Daily Output 12 sq.m/day capacity: 12 sq.m/man-day
Scope of Work
>painting works as per designated areas considering overnight drying for every coat (double coat)
A.LABOR
Designation No. of Person No. of Days Daily Rate (Php) Amount(Php)
Construction Foreman 1 3 500 1,500.00
Painter 4 3 400 4,800.00
Laborer 8 3 300 7,200.00
Sub- Total for A 13,500.00
B. Materials
Name and Specifications Quantiy Unit Unit Cost(Php) Amount(Php)
Concrete Neutralizer 9 galloons 425 3,825.00
Flat wall Latex 12 galloons 550 6,600.00
Permacoat latex, light green 12 galloons 580 6,960.00
Permacoat latex, gray 12 galloons 580 6,960.00
red oxide primer 3 galloons 550 1,650.00
silver aluminum ( trusses final coat) 7 galloons 550 3,850.00
7" Paint roller with pan 5 pcs 90 450.00
4" baby roller 6 pcs 80 480.00
4" Paint brush 5 pcs 50 250.00
2" paint brush 7 pcs 25 175.00
Paint thinner 7 galloons 372.00 2,604.00
Lacquer thinner 6 galloons 420 2,520.00
Waste Rag(stopa) 3 kgs 60.00 180.00
200mm X 250 mm bronze project marker 2 lot 16,000.00 32,000.00
Sub- Total for B 68,504.00
Total Direct Cost (Php) 82,004.00
D. Indirect Cost ( VAT, OCM, Profit, Mob., and Demob. )
Overhead, Contegencies, & Miscelaneous (OCM) 7,380.36(9%
= of TDC)
Contractors Profit (CP) = 6,560.32 ( 8% of TDC)
Value Added Tax (VAT) = 4,797.23 ( 5% of TDC + OCM + CP)
Total Direct Cost (TIC) =18,737.91
Total Item Cost = 100,741.91

1.LABOR Php 4, 864,276.00

2.MATERIALS Php 1, 375,300.00
3.EQUIPMENT RENTAL Php 370,476.00
4.INDIRECT COST
Overhead, Contigencies, & Miscelaneous, OCM (9% of TDC) Php 594, 904.68
Contractor's Profit, CP( 8% OF TDC) Php 528,804.16
Value Added Tax VAT( 5% OF TDMC+OCM+CP) Php 386,688.04
TOTAL PROJECT COST Php 8,120,448.88

Prepared by:

Jenida C. Comot Eloisa D. Sapino

Jenebeth P. Peg-ed Ariel B. Sison

Checked by:

Engr. Alvin C. Dulay

Instructor/Chairman, BSU-CEAT