Dalit Pilar NI MARINEL

Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG.

Dalit Elementary School, Pilar, Abra
Project Name and Location
Stations:
Length:
ITEM
NO.
DESCRIPTION
(1)
UNIT
MARK-UPS
IN PERCENT
OCM[1]
PROFIT
TOTAL MARK-UP
MOB.\ DEMOB.[2] %
VAT[3]
VALUE
(3)
(4)
(5)
(6)
(7)
(8)
(9)
1.00
Lot
10,204.12
9.00%
8.00%
0.00%
17.00%
803
REMOVAL OF STRUCTURES &

OBSTRUCTION
STRUCTURE EXCAVATION
46.08
cu.m.
16,467.15
9.00%
8.00%
0.00%
17.00%
104
EMBANKMENT
205.16
cu.m.
99,657.25
9.00%
8.00%
0.00%
17.00%
900
REINFORCED CONCRETE
65.40
cu.m.
374,575.41
9.00%
8.00%
0.00%
17.00%
63,677.82
21,912.66
404
REINFORCING STEEL BARS
8357.91
Kg.
388,062.56
9.00%
8.00%
0.00%
17.00%
65,970.64
22,701.66
414
FORMS & FALSEWORK
265.00
Cu.m.
150,897.48
9.00%
8.00%
0.00%
17.00%
25,652.57 P
8,827.50
704
MASONRY WORKS
196.34
Sq.m.
156,897.15
9.00%
8.00%
0.00%
17.00%
26,672.52 P
9,178.48
1002
PLUMBING WORKS
14.00
Lin.m.
57,980.00
9.00%
8.00%
0.00%
17.00%
3,391.83
1102
ELECTRICAL WORKS
58.00
Outlet
113,319.36
9.00%
8.00%
0.00%
17.00%
19,264.29 P
6,629.18
1027
PLASTERING WORKS
719.76
Sq.m.
261,685.60
9.00%
8.00%
0.00%
17.00%
44,486.55
15,308.61
1010
WOODEN DOORS
9.00
Set
58,748.06
9.00%
8.00%
0.00%
17.00%
9,987.17
3,436.76
1009
JALOUSIE WINDOW
12.00
Set
66,399.96
9.00%
8.00%
0.00%
17.00%
11,287.99 P
403
METAL STRUCTURES (ROOF FRAMING)
317.98
Sq.m.
335,032.42
9.00%
8.00%
0.00%
17.00%
56,955.51
1014
ROOFING WORKS
317.98
Sq.m.
186,593.24
9.00%
8.00%
0.00%
17.00%
1003
CARPENTRY WORKS
21.28
Sq.m.
32,809.12
9.00%
8.00%
0.00%
17.00%
Spl.1
METAL FURRING CEILING
276.63
Sq.m.
123,585.96
9.00%
8.00%
0.00%
17.00%
1032
PAINTING WORKS
354.78
Sq.m.
75,719.60
9.00%
8.00%
0.00%
17.00%
101
(2)
QUANTITY
ESTIMATED
DIRECT COST
(10)
(11)
1,734.70
2,799.42
963.33
16,941.73 P
5,829.95
9,856.60
596.94
3,884.40
19,599.40
31,720.85
10,915.70
5,577.55
1,919.33
21,009.61 P
7,229.78
12,872.33 P
4,429.60
THREE MILLION EIGHTY-ONE THOUSAND EIGHT HUNDRED FIFTY-NINE PESOS & 08/100
PREPARED/SUBMITTED BY:
FERDINAND A. TADEO
Engineer III
SOCORRO LITO S. BENEDITO

Engineer II
APPROVED:
LORETO B. DACOROON
JONATHAN T. BOBITA
Engineer II
Contract Duration:
TOTAL
INDIRECT
COST
TOTAL COST
(12)
2,331.64
120 cd
UNIT COST
(13)
(14)
12,535.76
12,535.76
12,535.76
12,535.76
3,762.75
20,230.04
439.02
22,771.68
122,429.23
596.75
85,590.48
460,166.17
7,036.18
88,672.30
476,735.19
57.04
34,480.07
185,378.10
699.54
35,851.00
192,748.94
981.71
13,248.43
71,228.50
5,087.75
25,893.47
139,212.76
2,400.22
59,795.16
321,480.80
446.65
446.65
321,480.76
13,423.93
72,171.99
8,019.11
8,019.11
72,171.99
15,172.39
81,572.40
6,797.70
6,797.70
81,572.35
76,554.91 P
411,586.95 P
1,294.38
42,636.55
229,228.60
720.89
7,496.88
40,306.02
1,894.08
28,239.39
151,825.61
548.84
17,301.93
93,022.01
262.20
3,081,859.08
100
LORETO B. DACOROON
CARETAKER
3,081,859.08
0.00
PROJECT TITLE:
LOCATION:
CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG.

Dalit Elementary School, Pilar, Abra
DETAILED ESTIMATE
101 REMOVAL OF STRUCTURES & OBSTRUCTION

Quantity:
1.00
Duration:
4
LABOR
Manpower
Needed
Construction Foreman
1
Skilled laborer
2
Laborer
2
Lot
CD.
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
4
4
4
Rate/Day
250.00
Duration
4
P
P
P
P
Total cost
2,302.44
3,332.00
2,569.68
8,204.12
P
P
P
P
P
P
P
P
P
P
Total cost
2,000.00
2,000.00
10,204.12
1,734.70
11,938.82
596.94
12,535.76
12,535.76
12,535.76
12,535.76
P
P
P
P
P
P
P
P
P
P
P
P
Total cost
1,726.83
1,249.50
13,490.82
16,467.15
16,467.15
2,799.42
19,266.57
963.33
20,229.90
20,229.90
439.02
20,230.04
EQUIPMENT
Equipment
Needed
2
Minor tools
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
803 STRUCTURE EXCAVATION
Quantity:
Duration:
46.08
3
cu.m.
CD.
LABOR
Manpower
Skilled laborer
Laborer
Needed
1
1
14
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
3
3
3
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
104 EMBANKMENT
Quantity:
Duration:
Placing
Compaction
MATERIALS
Description of Material/s
EarthFill ( Excavated Material )
Gravel bedding
205.16
cu.m.
3.66
7.33
10.99
11.00
CD.
Quantity
174.36
30.80
Unit
cu.m.
cu.m.
Unit Cost
P
1,424.00
Total Cost
P
P
P
43,859.20
43,859.20
P
P
P
Total cost
6,331.71
49,466.34
55,798.05
99,657.25
LABOR
Manpower
Laborer
Needed
1
14
P
P
Rate/Day
575.61
321.21
Sub-total
Duration
11.00
11.00
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
P
P
P
P
P
P
P
16,941.73
116,598.98
5,829.95
122,428.93
122,428.93
596.75
122,429.23
P
P
P
P
Total Cost
157,669.05
46,992.00
86,528.00
291,189.05
P
P
P
P
Total cost
9,785.37
14,161.00
38,223.99
62,170.36
P
P
P
P
P
P
P
P
P
P
Total cost
21,216.00
21,216.00
374,575.41
63,677.82
438,253.23
21,912.66
460,165.89
460,165.89
7,036.18
460,166.17
900 REINFORCED CONCRETE

Quantity:
Slab on Fill,F1 & WF1=
Columns & Beams=
Duration:
Slab on Fill=
Columns & Beams=
MATERIALS
40 kg. Portland Cement
Fine aggregates
Coarse aggregates (2" Gravel pea)
36.01
29.39
65.40
cu.m.
7.00
10.00
17.00
CD.
Quantity
595
33
52
Unit
Bags
Cu.m.
Cu.m.
P
P
P
Unit Cost
264.99
1,424.00
1,664.00
LABOR
Manpower
Mason
Laborer
Needed
1
2
7
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
17.00
17.00
17.00
Needed
1
Rate/Day
1,248.00
Duration
17
EQUIPMENT
Equipment
1-Bagger conc. Mixer
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
404 REINFORCING STEEL BARS
Quantity:
Duration:
MATERIALS
Column & Wall Footing
Footing Tie Beam
Column, Pc & Stiffener
RG & LRB
SOF, corridor and ramp
Masonry wall
Total
14" cut-off machine blade
#16 G.I. Tie wire
Transhipment
8357.91
12
Quantity
535.17
1618.81
2171.64
2287.35
1200.1
544.84
8357.91
8
125
1
Kg.
CD.
Unit
Kgs.
Kgs.
Kgs.
Kgs.
Kgs.
Kgs.
Kgs.
Pcs.
Kgs.
lot
Unit Cost
P
P
P
P
35.62
450.00
90.00
3,748.25
Total Cost
P
P
P
P
P
297,708.75
3,600.00
11,250.00
3,748.25
316,307.00
LABOR
Manpower
Steelman
Laborer
Needed
1
3
12
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
12
12
12
300.00
12
Sub-total
Mark-up
17%
VAT
5%
P
P
P
P
Total cost
6,907.32
14,994.00
46,254.24
68,155.56
P
P
P
P
P
P
P
P
P
P
3,600.00
3,600.00
388,062.56
65,970.64
454,033.20
22,701.66
476,734.86
476,734.86
57.04
476,735.19
P
P
P
P
Total Cost
17,980.00
63,882.00
11,300.00
93,162.00
P
P
P
P
P
P
P
P
P
P
P
P
Total cost
6,907.32
19,992.00
30,836.16
57,735.48
150,897.48
25,652.57
176,550.05
8,827.50
185,377.55
185,377.55
699.54
185,378.10
EQUIPMENT
Equipment
Cut-off machine
Total Item Cost

Unit Cost
Total Adjusted Cost
414 FORMS & FALSEWORK

Quantity:
Approx. area
Volume of conc. To be formed:
Duration:
Fabrication & Installation
Removal
Say
MATERIALS
1/2"thk.Ordinary plywood
Form lumber
Assorted nails
265
29.39
Sq.m.
Cu.m.
7.57
4.42
11.99
12
CD.
Quantity
29
2366
113
Unit
Pcs.
Bd.ft.
Kgs.
P
P
P
Unit Cost
620.00
27.00
100.00
LABOR
Manpower
Carpenter
Laborer
Needed
1
4
8
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
12
12
12
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
704 MASONRY WORKS
Quantity:
Duration:
Exterior wall: Class A I:2 Mix
5"thk. CHB
196.34
7
Quantity
196.34
2454
Sq.m.
CD
Unit
Sq.m.
Pcs.
Unit Cost
P
14.00
Total Cost
P
34,356.00
40kg. Portland cement

Sand
241
13
Bags
Cu.m.
P
P
264.99
1,424.00
Manpower
Mason
Laborer
Needed
1
4
7
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
7
7
7
Equipment
Needed
1
Rate/Day
1,248.00
Duration
7
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
63,862.59
18,512.00
116,730.59
Total cost
4,029.27
11,662.00
15,739.29
31,430.56
Total cost
8,736.00
8,736.00
156,897.15
26,672.52
183,569.67
9,178.48
192,748.15
192,748.15
981.71
192,748.94
1002 PLUMBING WORKS

Quantity:
Duration:
A. Fixtures:
Water closet w/ tank
Lavatory
1/2" Hose bibb
1/2"0 Angle valve
1/2"0 Gate valve
4"x4" Floor drain
B. PPR Pipe & Fittings:
1/2"0x4.00m.PPR pipe
1/2"0 Coupling
1/2"0 Elbow
1/2"0 Tee
1/2"0 male / female adaptor
1/2"0 Union patente
1/2"x3" Nipple
C. Sewer & Fittings:
4"0 x 10' PVC pipe
2"0 x 10' PVC pipe
4"0 Elbow 90 deg
14.00
4.00
Quantity
Lin.m.
CD.
Unit
Unit Cost
Total Cost
3
3
1
2
2
3
Set
Set
Pcs.
Pcs.
Pcs.
Pcs.
P
P
P
P
P
P
8,000.00
3,000.00
250.00
350.00
385.00
120.00
P
P
P
P
P
P
24,000.00
9,000.00
250.00
700.00
770.00
360.00
12
6
14
6
6
1
3
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
P
P
P
P
P
P
P
330.00
30.00
40.00
35.00
165.00
80.00
30.00
P
P
P
P
P
P
P
3,960.00
180.00
560.00
210.00
990.00
80.00
90.00
7
9
4
Pcs.
Pcs.
Pcs.
P
P
P
580.00
280.00
100.00
P
P
P
4,060.00
2,520.00
400.00
4"0 Elbow 45 deg

4"0 Sanitary tee
4"0 Wye
2"x4" wye
4"0 Clean-out
2"0 Elbow 90 deg.
2"0 Elbow 45 deg.
2"0 Sanitary tee
2"0 P-trap
Solvent cement sealant 100cc
4
3
3
6
4
6
4
4
6
4
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Cans
P
P
P
P
P
P
P
P
P
P
100.00
150.00
150.00
150.00
95.00
45.00
45.00
60.00
120.00
165.00
Manpower
Plumber
Helper
Needed
1
1
1
P
P
P
Rate/Day
450.00
300.00
250.00
Duration
4.00
4.00
4.00
Equipment
Pipe threader / cutter
Needed
1
Rate/Day
300.00
Duration
4
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
400.00
450.00
450.00
900.00
380.00
270.00
180.00
240.00
720.00
660.00
52,780.00
Total cost
1,800.00
1,200.00
1,000.00
4,000.00
Total cost
1,200.00
1,200.00
57,980.00
9,856.60
67,836.60
3,391.83
71,228.43
71,228.43
5,087.75
71,228.50
P
P
P
P
P
Total Cost
15,000.00
21,600.00
2,000.00
500.00
900.00
P
P
P
P
1102 ELECTRICAL WORKS

Quantity:
Duration:
Wall fan
2-36w Fluorescent Lamp w/ box casing
18w Fluorescent Bulb w/ receptacle
1-gang switch w/ plate
2-gang switch w/ plate
58.00
12.00
Quantity
6
18
8
5
6
Outlet
CD.
Unit
Set
Pcs.
Pcs.
Set
Set
P
P
P
P
P
Unit Cost
2,500.00
1,200.00
250.00
100.00
150.00
2-gang Conv. Outlet,Fm. w/ plate

1-gang Conv. Outlet,Fm. w/ plate(wallfan CO)
5 hole Panel Board center main CB

40 amp. Main Ckt. Breaker
20 amp. Ckt. Breaker
15 amp. Ckt. Breaker
Junction box,deep type
Utility box,deep type
Electrical tape (big)
14mm.sq.TW copper wire
5.5mm.sq.THHN copper wire
20mm PVC conduit Pipe (Orange)
20mm PVC long elbow (Orange)
32mm.0 Entrance cap
32mm.0 RSC elbow
32mm.0 RSC coupling
32mm.0 Rigid steel conduit
Abreco meter connection
12
6
1
1
3
2
32
34
10
5
1
2
1
91
45
1
3
3
4
1
Set
Set
Set
Set
Set
Set
Set
Set
Pcs.
Mtrs.
Rolls
Rolls
Rolls
Pcs
Pcs
Pcs.
Pcs.
Pcs.
Pcs.
Lot
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
150.00
100.00
4,000.00
3,250.00
350.00
350.00
45.00
35.00
40.00
140.00
5,000.00
3,500.00
2,500.00
90.00
30.00
100.00
95.00
50.00
500.00
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
1,800.00
600.00
4,000.00
3,250.00
1,050.00
700.00
1,440.00
1,190.00
400.00
700.00
5,000.00
7,000.00
2,500.00
8,190.00
1,350.00
100.00
285.00
150.00
2,000.00
12,000.00
93,705.00
P
P
P
P
P
P
P
P
P
P
P
P
Total cost
6,907.32
4,998.00
7,709.04
19,614.36
113,319.36
19,264.29
132,583.65
6,629.18
139,212.83
139,212.83
2,400.22
139,212.76
P
P
P
Total Cost
125,870.25
19,936.00
145,806.25
P
P
P
P
Total cost
8,634.15
49,980.00
38,545.20
97,159.35
P
P
P
P
P
P
P
P
P
Total cost
18,720.00
18,720.00
261,685.60
44,486.55
306,172.15
15,308.61
321,480.76
321,480.76
446.65
LABOR
Manpower
Electrician
Helper
Needed
1
1
2
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
12
12
12
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
1027 PLASTERING WORKS
Quantity:
Flooring ( non skid)
Wall
Duration:
MATERIALS
40kg. Portland Cement
Fine aggregates
220.58
499.18
719.76
15
Sq.m.
Sq.m.
Sq.m.
CD.
Quantity
475
14
Unit
Bags
Cu.m.
P
P
Unit Cost
264.99
1,424.00
LABOR
Manpower
Mason
Laborer
Needed
1
8
8
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
15
15
15
Needed
1
Rate/Day
1,248.00
Duration
15
EQUIPMENT
Equipment
Sub-total
Mark-up
Labor Cost
VAT
Total Item Cost
Unit Cost
17%
5%
Total Adjusted Cost
321,480.80
1010 WOODEN DOORS

Quantity:
Duration:
Doors
MATERIALS
D1- 0.90x2.40 m.Mahogany Panel door
on 50x150mm.thk Mahogany jamb w/
fixed clear glass transom
D5- 0.70x2.10 m. Hollow core flush type
swing dooron 50x150mm.thk jamb w/
Marine plywd. Facing inside & ordinary
outside
Lockset
3 1/2"x 3 1/2" loose pin hindges
9.00
Set
2.00
2.00
CD.
CD.
Quantity
6
Unit
Set
Unit Cost
6,000.00
Total Cost
36,000.00
Set
3,500.00
10,500.00
9
27
Pcs.
Pcs.
P
P
450.00
90.00
P
P
P
4,050.00
2,430.00
52,980.00
P
P
P
P
P
P
P
P
P
P
P
P
P
Total cost
1,151.22
1,666.00
1,666.00
1,284.84
5,768.06
58,748.06
9,987.17
68,735.23
3,436.76
72,171.99
72,171.99
8,019.11
72,171.99
LABOR
Manpower
Carpenter
Mason
Helper
Needed
1
2
2
2
P
P
P
P
Rate/Day
575.61
416.50
416.50
321.21
Duration
2
2
2
2
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
1009 JALOUSIE WINDOW
Quantity:
Duration:
MATERIALS
W-1. 2.50x1.50 m. Jalousie window w/ clear
glass blades on standard jalouplus casing
& fixed clear glass transom on 50x150mm.
Mahogany jamb complete w/ hardware &
accessories
& fixed clear glass transom on 50x150mm.
Mahogany jamb complete w/ hardware &
accessories
on 50x150mm. Mahogany jamb complete
w/ hardware & accessories
12.00
3.00
Set
CD.
Quantity
3.00
Unit
Set
Unit Cost
9,375.00
Total Cost
28,125.00
6.00
Set
5,250.00
31,500.00
3.00
Set
945.00
2,835.00
62,460.00
P
P
P
P
P
Total cost
1,726.83
1,249.50
963.63
3,939.96
66,399.96
LABOR
Manpower
Skilled Laborer
Helper
Needed
1
1
1
P
P
P
Rate/Day
575.61
416.50
321.21
Sub-total
Duration
3
3
3
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
403 METAL STRUCTURES (ROOF FRAMING)

Quantity:
Duration:
Fabrication of steel trusses
Installation of Purlins & Facia bd.
MATERIALS
Steel Trusses
Purlins & Channel beams
Angular base plate
Sag rod
Cross bracing
Total
Turn buckle
Rail guard
Welding rod
Cut-off saw blade
317.98
Sq.m.
27.00
7.00
34.00
CD.
Quantity
2262.57
3635.56
207.02
65.83
255.81
6426.79
24
1
21
5
Unit
Kgs.
Kgs.
Kgs.
Kgs.
Kgs.
Kgs.
Pcs.
Lot
Kgs.
Pcs.
P
P
P
P
P
P
P
Unit Cost
P
P
P
P
P
35.62
60.00
3,000.00
100.00
495.00
11,287.99
77,687.95
3,884.40
81,572.35
81,572.35
6,797.70
81,572.40
Total Cost
P
P
P
P
P
P
228,922.26
1,440.00
3,000.00
2,100.00
2,475.00
237,937.26
P
P
P
P
Total cost
19,570.74
14,161.00
32,763.42
66,495.16
P
P
P
P
P
P
P
P
P
P
P
20,400.00
10,200.00
30,600.00
335,032.42
56,955.51
391,987.93
19,599.40
411,587.33
411,587.33
1,294.38
411,586.95
LABOR
Manpower
Welder
Helper
Needed
1
1
3
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
34.00
34.00
34.00
1
1
P
P
600.00
300.00
34
34
Sub-total
Mark-up
17%
VAT
5%
EQUIPMENT
Equipment
Welding machine
Cut-off machine
Total Item Cost

Unit Cost
Total Adjusted Cost
1014 ROOFING WORKS
Quantity:
Duration:
Intallation of Roofing
Intallation of Gutter/flashing/ridgeroll
MATERIALS
317.98
Sq.m.
7.00
5.00
12.00
CD.
Rib-type Roof Ga.24
Ga. 24, 24"x 8' PPGI Ridge roll
12mm x 12"x8' Cement fiber facia bd.
55mm. Tekscrew
5/32" Blind rivets
Touch-up paint
Vulca seal
Quantity
317.98
16
12
3500
4
6
5
Unit
Lin.m.
Pcs.
Pcs.
Pcs.
Boxes
Lit.
Lit.
P
P
P
P
P
P
P
Unit Cost
360.00
440.00
550.00
2.50
800.00
150.00
400.00
P
P
P
P
P
P
P
P
Total Cost
114,472.80
7,040.00
6,600.00
8,750.00
3,200.00
900.00
2,000.00
142,962.80
P
P
P
P
Total cost
6,907.32
9,996.00
23,127.12
40,030.44
P
P
P
P
P
P
P
P
P
P
Total cost
3,600.00
3,600.00
186,593.24
31,720.85
218,314.09
10,915.70
229,229.79
229,229.79
720.89
229,228.60
LABOR
Manpower
Latero
Helper
Needed
1
2
6
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
12.00
12.00
12.00
Needed
2
Rate/Day
150.00
Duration
12
EQUIPMENT
Equipment
Elec. Drill
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
1003 CARPENTRY WORKS

Quantity:
Duration:
3-1.20x4.80 m. Blackboard
3/4"thk. Plyboard
1/4" thk. Lawanit board
2"x2" Lumber
1"x2" Lumber
10mm. Anchor bolt
2mm x 10mm x 10mm Wire mess
Assorted Nails
Air vent
2mm x 10mm x 10mm Wire mess
1"x3" S4S KD Lumber
1"x1" S4S KD Lumber
Assorted Nails
21.28
4.00
Quantity
17.28
3
12
250
55
24
0.6
10
4.00
4
15
7
2
Manpower
Carpenter
Laborer
Needed
1
2
2
Sq.m.
CD.
Unit
Sq.m.
Pc.
Pcs.
Bd.ft.
Bd.ft.
Pcs.
Sq.m.
Kgs.
Sq.m.
Sq.m.
Bd.ft.
Bd.ft.
Kgs.
P
P
P
Unit Cost
Rate/Day
575.61
416.50
321.21
P
P
P
P
P
P
P
1,000.00
700.00
27.00
27.00
50.00
200.00
100.00
P
P
P
P
P
P
P
3,000.00
8,400.00
6,750.00
1,485.00
1,200.00
120.00
1,000.00
P
P
P
P
200.00
75.00
75.00
100.00
P
P
P
P
P
800.00
1,125.00
525.00
200.00
24,605.00
Total cost
2,302.44
3,332.00
2,569.68
8,204.12
32,809.12
5,577.55
38,386.67
1,919.33
40,306.00
40,306.00
1,894.08
40,306.02
Duration
4
4
4
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
Total Cost
P
P
P
P
P
P
P
P
P
P
P
P
Spl.1 METAL FURRING CEILING

Quantity:
Duration:
Wall angle
Carrying channel
Double furring
W-clip
4.5mmx1.22mx2.44m Fiber cement board
1" Self tapping screw
1/8"x1" Tox with screw
1/8" Drill bit
1/8"x1" Bling rivets
276.63
8.00
Quantity
93
52
114
469
101
5533
337
5
3
Manpower
Carpenter
Laborer
Needed
1
3
6
P
P
P
Rate/Day
575.61
416.50
321.21
Duration
8
8
8
Equipment
Needed
2
Rate/Day
150.00
Duration
8
Elec. Drill
Sq.m.
CD.
Unit
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
Box
P
P
P
P
P
P
P
P
P
Unit Cost
80.00
165.00
170.00
15.00
400.00
1.00
2.00
65.00
600.00
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
Total Cost
7,440.00
8,580.00
19,380.00
7,035.00
40,400.00
5,533.00
674.00
325.00
1,800.00
91,167.00
Total cost
4,604.88
9,996.00
15,418.08
30,018.96
Total cost
2,400.00
2,400.00
123,585.96
21,009.61
144,595.57
7,229.78
151,825.35
151,825.35
548.84
151,825.61
1032 PAINTING WORKS

Quantity:
Duration:
Masonry wall(interior):
Boysen Flat Latex Paint
Boysen Semi-Gloss Latex Paint
Concrete Neutralizer
Patching compoud
Latex Tinting colors
Wood:
Flatwall enamel
Quick dry enamel
Glazing Putty
Paint thinner
Blackboard:
Blackboard paint
354.78
5.00
Quantity
236.49
9
17
1
12
4
61.34
3
5
4
4
17.28
1
Sq.m.
CD.
Unit
Sq.m.
Gal.
Gal.
Gal.
Kgs
Lit.
Sq.m.
Gal.
Gal.
Gal.
Gal.
Sq.m.
Gal.
Unit Cost
Total Cost
P
P
P
P
P
500.00
520.00
250.00
50.00
123.00
P
P
P
P
P
4,500.00
8,840.00
250.00
600.00
492.00
P
P
P
P
550.00
600.00
520.00
260.00
P
P
P
P
1,650.00
3,000.00
2,080.00
1,040.00
900.00
900.00
Polytuff putty
Paint thinner
Metal:
Red oxide paint
Flatwall enamel
Quick dry enamel
Glazing Putty
Paint thinner
9" Roller brush
Pan
Pallet knives
3" Paint brush
Sand paper
Transhipment
Manpower
Painter
Helper
1
1
39.67
1
1
3
2
2
20
6
6
18
200
1
Needed
1
6
6
Gal.
Gal.
Sq.m.
Gal.
Gal.
Gal.
Gal.
Gal.
Pcs.
Pcs.
Pcs.
Pcs.
Pcs.
lot
P
P
P
Rate/Day
575.61
416.50
321.21
P
P
540.00
260.00
P
P
540.00
260.00
P
P
P
P
P
P
P
P
P
P
P
400.00
550.00
600.00
520.00
260.00
105.00
95.00
50.00
85.00
70.00
3,748.25
P
P
P
P
P
P
P
P
P
P
P
P
400.00
550.00
1,800.00
1,040.00
520.00
2,100.00
570.00
300.00
1,530.00
14,000.00
3,748.25
50,710.25
Total cost
2,878.05
12,495.00
9,636.30
25,009.35
75,719.60
12,872.33
88,591.93
4,429.60
93,021.53
93,021.53
262.20
93,022.01
Duration
5
5
5
Sub-total
Mark-up
17%
VAT
5%
Total Item Cost

Unit Cost
Total Adjusted Cost
P
P
P
P
P
P
P
P
P
P
P
P
SUMMARY
NO.
WORK ITEM
DURATION
MATERIALS
LABOR
EQUIPMENT
101REMOVAL OF STRUCTURES & OBSTRUCTION

803 STRUCTURE EXCAVATION
104 EMBANKMENT
900 REINFORCED CONCRETE
404 REINFORCING STEEL BARS
414 FORMS & FALSEWORK
704 MASONRY WORKS
1002 PLUMBING WORKS
1102 ELECTRICAL WORKS
1027 PLASTERING WORKS
1010 WOODEN DOORS
1009 JALOUSIE WINDOW
403 METAL STRUCTURES (ROOF FRAMING)
1014 ROOFING WORKS
1003 CARPENTRY WORKS
Spl.1 METAL FURRING CEILING
1032 PAINTING WORKS
NO.
101
803
104
900
404
414
704
1002
1102
1027
1010
1009
403
1014
1003
Spl.1
1032
4
3.00
11.00
17
12
12
7
4
12
15
2
3
34
12
4
8
5
165
WORK ITEM
QUANTITY
REMOVAL OF STRUCTURES & OBSTRUCT
1.00
46.08
EMBANKMENT
205.16
REINFORCED CONCRETE
65.40
8357.91
FORMS & FALSEWORK
265.00
MASONRY WORKS
196.34
PLUMBING WORKS
14.00
ELECTRICAL WORKS
58.00
PLASTERING WORKS
719.76
WOODEN DOORS
9.00
JALOUSIE WINDOW
12.00
317.98
ROOFING WORKS
317.98
CARPENTRY WORKS
21.28
276.63
PAINTING WORKS
354.78
Agg.tax P
1,400.00
8,204.12
16,467.15
55,798.05
62,170.36
68,155.56
57,735.48
31,430.56
4,000.00
19,614.36
97,159.35
5,768.06
3,939.96
66,495.16
40,030.44
8,204.12
30,018.96
25,009.35
2,000.00
P
P
21,216.00
3,600.00
P 93,162.00
P 116,730.59
P 52,780.00
P 93,705.00
P 145,806.25
P 52,980.00
P 62,460.00
P 237,937.26
P 142,962.80
P 24,605.00
P 91,167.00
P 50,710.25
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
8,736.00
1,200.00
18,720.00
P
P
30,600.00
3,600.00
2,400.00
1,816,361.40
600,201.04
92,072.00
1.67
1,816,363.08
P 43,859.20
P 291,189.05
P
316,307.00
UNIT
Lot
cu.m.
cu.m.
cu.m.
Kg.
Cu.m.
Sq.m.
Lin.m.
Outlet
Sq.m.
Set
Set
Sq.m.
Sq.m.
Sq.m.
Sq.m.
Sq.m.
UNIT COST ADJ.COST/ITEM

P 12,535.76 P
12,535.76
P
439.02 P
20,230.04
P
596.75 P 122,429.23
P
7,036.18 P 460,166.17
P
57.04 P 476,735.19
P
699.54 P 185,378.10
P
981.71 P 192,748.94
P
5,087.75 P
71,228.50
P
2,400.22 P 139,212.76
P
446.65 P 321,480.80
P
8,019.11 P
72,171.99
P
6,797.70 P
81,572.40
P
1,294.38 P 411,586.95
P
720.89 P 229,228.60
P
1,894.08 P
40,306.02
P
548.84 P 151,825.61
P
262.20 P
93,022.01
P 3,081,859.08
9.72
ramp
wf
0.91
0.4
6
9.3333333333
11
24.3333333333
18.3333333333
10
9.6666666667
6
50.4
50.4
0.0957177093
1.4955892083
3
3
37.8
37.8
0.10%
1.50%
3
2.3333333333
11
4.5833333333
1,335,258.44
1,541,451.93
1,680,664.69
2,002,145.50
21,192.00
#REF!
2,016,677.13
71,381.18
#REF!
455.00
693.00
295.75
346.50
325.33
381.15
318.50
485.10
878.00
439.00
482.90
614.60
42,888.84
2,796,705.44
182.00
P
P
P
P
P
P
P
P
P
2.97
5.32
2.43
0.59
2.74
0.05
0.82
55.33
92.21
#REF!
236.49
222.99
35.74
(0.01)
(0.00)
MARK-UP
VAT
COST/ITEM
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
1,734.70 P
2,799.42 P
16,941.73 P
63,677.82 P
65,970.64 P
25,652.57 P
26,672.52 P
9,856.60 P
19,264.29 P
44,486.55 P
9,987.17 P
11,287.99 P
56,955.51 P
31,720.85 P
5,577.55 P
21,009.61 P
12,872.33 P
426,467.85 P
P
596.94 P
963.33 P
5,829.95 P
21,912.66 P
22,701.66 P
8,827.50 P
9,178.48 P
3,391.83 P
6,629.18 P
15,308.61 P
3,436.76 P
3,884.40 P
19,599.40 P
10,915.70 P
1,919.33 P
7,229.78 P
4,429.60 P
146,755.11 P
573,222.96 P
12,535.76
20,229.90
122,428.93
460,165.89
476,734.86
185,377.55
192,748.15
71,228.43
139,212.83
321,480.76
72,171.99
81,572.35
411,587.33
229,229.79
40,306.00
151,825.35
93,021.53
3,081,857.40
3,081,859.08
P
12,535.76
P
20,229.90
P
122,428.93
P
460,165.89
P
476,734.86
P
185,377.55
P
192,748.15
P
71,228.43
P
139,212.83
P
321,480.76
P
72,171.99
P
81,572.35
P
411,587.33
P
229,229.79
P
40,306.00
P
151,825.35
P
93,021.53
P 3,081,857.40
P 3,081,857.40
P
P
(3,911.48)
(25,009.35)
575191.69
-21097.87
J.COST/ITEM
P
12,535.76
P
20,230.04
P
122,429.23
P
460,166.17
P
476,735.19
P
185,378.10
P
192,748.94
P
71,228.50
P
139,212.76
P
321,480.80
P
72,171.99
P
81,572.40
P
411,586.95
P
229,228.60
P
40,306.02
P
151,825.61
P
93,023.32
P 3,081,860.39
(1.67)
I. CONSTRUCTION OF STEEL STAIR
B. LABOR
Manpower
Welder
NO.
1
1
P
P
Rate/Day
300.00
280.00
Duration
#REF!
#REF!
Mark-up
Total Item Cost
Unit Cost
Total Adjusted Cost
10%
I. CONSTRUCTION OF STEEL STAIR & FLATFORM
Total cost
#REF!
#REF!
B. LABOR
Manpower
NO.
1
Rate/Day
300.00
Labor Cost
Duration
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Materials+Labor
Mark-up
Total Item Cost
Unit Cost
10%
Total cost
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Republic of the Philippines

Department of Public Works and Highways
Cordillera Administrative Region
OFFICE OF THE DISTRICT ENGINEER
Bangued, Abra
DATE:
Region:
District:
Name of Project:
Location:
Appopriation:
N/A
N/A
CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG. Type of Structure:

Dalit Elementary School, Pilar, Abra No. of Spans:
P
3,102,592.44 No. of Storeys:
Source of Funds:
Limits:
Length:
No. of Classrooms/Beds:
Type of Structure:
No.of Days to Complete:
Classification:
Starting Date:
Type of Superstructure:
Mode of Implementation:
NO.
101
803
104
900
404
414
704
1002
1102
1027
1010
1009
403
1014
1003
Spl.1
1032
NO.
101
803
104
900
404
414
704
1002
1102
1027
1010
1009
403
1014
1003
Spl.1
1032
1
2
3
4
5
6
7
8
9
1-Jul-15
PROGAM OF WORK
CAR
Roadbed Width:
Abra Engineering District Pavement Width:
Upon Approval
ITEM/S OF WORK TO BE DONE
PERCENT
LABOR:
MATERIALS:
EQUIPMENT EXPENSES:
INDIRECT COST (VAT):
SOIL EXPLORATION:
ENG'G.,ADMIN.OVERHEAD:
CONST. CONTINGENCIES:
AGGREGATE TAX:
ROAD RIGHT OF WAY:
BREAKDOWN OF ESTIMATED EXPENDITURES

PERCENT
P
600,201.04
19.35
P
1,816,363.08
58.54
P
92,072.00
2.97
P
573,222.96
18.48
P
P
P
15,512.96
460.40
1,400.00
0.50
0.01
0.05
120
By Contract
EQUIPMENT
NEEDED
DESCRIPTION
REMOVAL OF STRUCTURES & OBSTRUCTIO

0.41
Minor tools
0.66
EMBANKMENT
3.97
Cut-off machine
REINFORCED CONCRETE
14.93
Pipe threader / cutter
15.47
Welding machine
FORMS & FALSEWORK
6.02
Elec. Drill
MASONRY WORKS
6.25
PLUMBING WORKS
2.31
ELECTRICAL WORKS
4.52
PLASTERING WORKS
10.43
WOODEN DOORS
2.34
JALOUSIE WINDOW
2.65
13.36
ROOFING WORKS
7.44
CARPENTRY WORKS
1.31
4.93
PAINTING WORKS
3.02
Total:
100.00
ESTIMATED COST OF PREPARED WORK
ITEM/S OF WORK TO BE DONE
UNIT
QUANTITY
1.00
REMOVAL OF STRUCTURES & OBSTRUCTIO
Lot
46.08
cu.m.
205.16
EMBANKMENT
cu.m.
65.40
REINFORCED CONCRETE
cu.m.
8357.91
Kg.
265.00
FORMS & FALSEWORK
Cu.m.
196.34
MASONRY WORKS
Sq.m.
14.00
PLUMBING WORKS
Lin.m.
58.00
ELECTRICAL WORKS
Outlet
719.76
PLASTERING WORKS
Sq.m.
9.00
WOODEN DOORS
Set
12.00
JALOUSIE WINDOW
Set
317.98
Sq.m.
317.98
ROOFING WORKS
Sq.m.
21.28
CARPENTRY WORKS
Sq.m.
276.63
Sq.m.
354.78
PAINTING WORKS
Sq.m.
AVAILABLE
2
2
1
1
1
2
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
UNIT COST
12,535.76
439.02
596.75
7,036.18
57.04
699.54
981.71
5,087.75
2,400.22
446.65
8,019.11
6,797.70
1,294.38
720.89
1,894.08
548.84
262.20
TOTAL PROJECT
COST(DIRECT &
INDIRECTCOST):
ENG'G.,ADMIN.
OVERHEAD:
CONST. CONT.:
AGGREGATE TAX:
ROAD RIGHT OF WAY:
SURVEY PLAN &
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
TOTAL COST
12,535.76
20,230.04
122,429.23
460,166.17
476,735.19
185,378.10
192,748.94
71,228.50
139,212.76
321,480.80
72,171.99
81,572.40
411,586.95
229,228.60
40,306.02
151,825.61
93,022.01
3,081,859.08
3,081,859.08
P
P
P
P
15,512.96
460.40
1,400.00
-
10
11
12
SURVEY PLAN & PREPARATION:

PUBLICATION FEE:
BILLBOARD:
PREPARED BY:
JUAN ANTONIO E. FLORENTINO
ARCHITECT II
APPROVED:
3,360.00
3,102,592.44
CHECKED BY:
PUBLICATION FEE:
SOIL EXPLORATION:
BILLBOARD:
0.11
0.00
100.00
P
P
P
3,360.00
-
3,102,592.44
SUBMITTED BY:
EMMANUEL T. COLLADO
ENGINEER II
CHONA LUISA A. RAMOS

CHIEF, Planning & Design Section
CONCURRED BY:
LORETO B. DACOROON
RONALD B. CASTILLO, CESO VI
CARETAKER
SCHOOL DIVISION SUPERINTENDENT
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
P
12,535.76
20,230.04
122,429.23
460,166.17
476,735.19
185,378.10
192,748.94
71,228.50
139,212.76
321,480.80
72,171.99
81,572.40
411,586.95
229,228.60
40,306.02
151,825.61
93,023.32
3,081,860.39
(0.00)
3,102,592.44
P
0.00
VAT
#REF!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
P
P
P
3,083,259.08
-
P
P
P
P
#REF!
I. HAULING COST OF FINE/COARSE AGGREGATES

HAULING DISTANCE =
50
KMS.
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.
LOADING TIME =
5
UNLOADING TIME =
1
SLACK TIME =
6
12
LOADED TRIP =
50
KMS. X
20
60
KPH
MINS/HR
150
UNLOADED TRIP =
50
KMS. X
25
60
KPH
MINS/HR
120
TOTAL TIME =
NO OF HRS./TRIP =
282
60
282
=
4.7
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
6
4.7
HRS.
P 5,057.20
SAY
HAULING COST PER CU.M. =
FOR FINE AGGREGATES:

Pick-up price=
P 160.00
Hauling cost=
P 1,264.00
P 5,057.00 =
4
SAY
/cu.m.
(processed material)
FOR COARSE AGGREGATES:

Pick-up price=
P 160.00
/cu.m.
Hauling cost=
P 1,264.00
P 1,424.00
say
1,424.00
P 1,424.00
say
1,424.00
FOR Gravel pea:

Pick-up price=
P 400.00
Hauling cost=
P 1,264.00
P 1,664.00
say
1,664.00
/cu.m.
P 1,264.25 /CU.M.
P 1,264.00 /CU.M.
P 5,057.00
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
II. HAULING COST OF BOULDERS

HAULING DISTANCE =
97.35 /CU.M.
40
KMS.
USING 1 PAYLOADER
1 DUMPTRUCK WITH A CAPACITY OF 4 CU.M.
LOADED TRIP =
LOADED TRIP =
40
40
KMS. X
15
KMS. X
20
LOADING TIME =
MINS.
UNLOADING TIME =
SLACK TIME =
1
2
8
MINS.
MINS.
MINS.
60
MINS/H =
160
MINS
60
MINS/H =
120
MINS
288
MINS
KPH
KPH
TOTAL TIME =
NO OF HRS./TRIP =
288
60 MINS./HR.
COST OF 1 DUMPTRUCK = P 5,672.00
X
8
4.8
HRS.
COST OF 1 PAYLOADER = P 6,648.00

X
8 (60 MINS./HR)
4.8 HOURS
3,403.20
69.25
3,472.45
TOTAL =
UNIT COST =
P 3,472.45
4
97.35
=
SAY
P
P
965.46 /CU.M.
965.00 /CU.M.
Quantity of conc.to be formed:
#REF!
PAINTING ( 2-Coats )
Wall Area:
Ceiling Area:
80
Total Area:
80
Duration:
A. MATERIALS
Description of Material/s Quantity
Boysen Flat Latex
Boysen Quick Dry
Paint Thinner
10
Concrete Neutraliz
Sand paper
28
Concrete Putty fille
Wood Paste fillers

Transhipment
3
0.5
Material cost
B. LABOR
Manpower
NO.
Construction Fore
Painter
Laborer
3
Labor Cost
Total Item Cost

Unit Cost
Total Adjusted Cost
PAINTING
#REF!
PAINTING
II. HAULING COST OF BUILDING MATERIALS

Equipment Rental:
1- Dumptruck 6-8 tons, 4 cu.m.
MINS.
MINS.
MINS.
MINS.
MINS
MINS
MINS
HOURS
P 807.00 /hour
P 6,456.00 /day
Manpower:
6-Laborers @ P 25.00/man hr.
Loading Time:
Unloading Time:
Slack Time:
Total
Travel Velocity:
Loaded:
Unloaded:
Distance:
Loaded:
35.00
=
105.00
Unloaded:
35.00
84.00
Total=
P 150.00 /hour
P 1,200.00 /day
20.00
20.00
6.00
46.00
minutes
minutes
minutes
minutes
15.00
20.00
35.00
km. X
20.00
minutes
Kph
Kph
Km.
60.00
Kph
km. X
60.00
25.00 Kph
minutes
Min./hour
Min./hour
235.00 minutes
3.92 hours
Hauling Cost of Building Materials:

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

6000
kgs./ 40 kgs.per bag =
150
= P
P
3,748.25 per trip

150 bags/trip
24.99
24.99 /bag
cu.m.
Kgs.
Bd.ft
Pcs./trip
bags/trip
Pick-up at Site
P 240.00 P 264.99
Hauling Cost per kilograms:

= P 3,748.25 per trip
6000 Kgs.
P
0.62 /Kgs.
0.62
Pick-up at Site
P 35.00 P 35.62
Hauling Cost per Bd.Ft.:

= P 3,748.25 per trip
1687.5 Bd.ft
P
2.22 /Bd.Ft.
2.22
Pick-up at Site
P 36.00 P 38.22
Hauling Cost per CHB.:

= P 3,748.25 per trip
500 Pcs./trip
P
7.50 /Pcs.
7.50
4" Chb
Pick-up at Site
P 9.00 P 16.50
5" Chb
Pick-up at Site
3.92
3.92
Total
=
=
=
P
587.50
P 3,160.75
P 3,748.25
P 11.00
Cu.m.
18.50
Sq.m.
Sq.m.
Sq.m.
C.D.
Unit
Gal.
Gal.
Gal.
Gal.
Total Cost
Pcs.
#REF!
Lit.
#REF!
Lit.
#REF!
Trip
#REF!
Material cost
#REF!
VAT
#REF!
Mark-up
#REF!
#REF!
#REF!
Rate/Day
#REF!
P277.30
#REF!
P209.90
#REF!
P194.70
Labor Cost Total cost
VAT
#REF!
Mark-up
#REF!
#REF!
Total Item Cost
#REF!
Unit Cost
#REF!
Total Adjusted Cost
#REF!
#REF!
#REF!
#REF!
#REF!
MARK-UP
#REF!
#REF!
#REF!
#REF!
#REF!
P
#REF!
#REF!
#REF!
#REF!
80.00
#REF!
per trip

Dalit Pilar NI MARINEL

Uploaded by

Document Information

Original Description:

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

Dalit Pilar NI MARINEL

Uploaded by

Copyright:

Available Formats

Standard Form Number: SF-INFR-01

Revised on: July 28, 2004

APPROVED BUDGET FOR THE CONTRACT

CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG.

REMOVAL OF STRUCTURES &

REINFORCING STEEL BARS

FORMS & FALSEWORK

METAL STRUCTURES (ROOF FRAMING)

METAL FURRING CEILING

SOCORRO LITO S. BENEDITO

CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG.

101 REMOVAL OF STRUCTURES & OBSTRUCTION

Total Item Cost

Total Item Cost

Total Item Cost

900 REINFORCED CONCRETE

Total Item Cost

Total Item Cost

414 FORMS & FALSEWORK

Total Item Cost

40kg. Portland cement

Total Item Cost

1002 PLUMBING WORKS

4"0 Elbow 45 deg

Total Item Cost

1102 ELECTRICAL WORKS

2-gang Conv. Outlet,Fm. w/ plate

5 hole Panel Board center main CB

Total Item Cost

Total Adjusted Cost

1010 WOODEN DOORS

Total Item Cost

Total Item Cost

403 METAL STRUCTURES (ROOF FRAMING)

Total Item Cost

Total Item Cost

1003 CARPENTRY WORKS

Total Item Cost

Spl.1 METAL FURRING CEILING

Total Item Cost

1032 PAINTING WORKS

Total Item Cost

101REMOVAL OF STRUCTURES & OBSTRUCTION

UNIT COST ADJ.COST/ITEM

I. CONSTRUCTION OF STEEL STAIR

I. CONSTRUCTION OF STEEL STAIR & FLATFORM

Republic of the Philippines

CONSTRUCTION OF 1 STOREY, 3 CL SCHOOL BLDG. Type of Structure:

ITEM/S OF WORK TO BE DONE

BREAKDOWN OF ESTIMATED EXPENDITURES

REMOVAL OF STRUCTURES & OBSTRUCTIO

SURVEY PLAN & PREPARATION:

CHONA LUISA A. RAMOS

RONALD B. CASTILLO, CESO VI

SCHOOL DIVISION SUPERINTENDENT

I. HAULING COST OF FINE/COARSE AGGREGATES

TOTAL COST PER TRIP =

HAULING COST PER CU.M. =

FOR FINE AGGREGATES:

FOR COARSE AGGREGATES:

FOR Gravel pea:

II. PRODUCTION COST OF BOULDERS

PRODUCTION COST = P 1,362.90