3000 psi G1 @ 28 days ORD.

GENERAL LUNA, Quezon (malapit sa bayan)

DESIGNATION UNIT PRICE UNIT QUANTITY TOTAL PRICE

G1 1,400.00 cu.m 0.431 603.40
S1 1,400.00 cu.m 0.578 809.20
G 3/4 1,500.00 cu.m 0.296 443.36
Cement 240.00 bag 7 1,680.00
Admix 50.00 lit 2.8 140.00
Water 1.00 lit 153.9 153.90
Sub total 3,829.86

Factory Overhead
Salaries
Plant Manager 43.33 cu.m 1 43.33
Drivers 30.00 cu.m 1 30.00
Operator 30.00 cu.m 1 30.00
Helpers 16.00 cu.m 1 16.00
Sub total 119.33

Travel & Transportation

Meal Allowance 23.75 cu.m 1 23.75

Sub total 23.75

Light & Water

Generator Diesel 75.00 cu.m 1 75.00
Sub total 75.00

Depreciation 38.36 cu.m 1 38.36

Other Expenses 15.00 cu.m 1 15.00
Sub total 53.36

TOTAL A ₱4,101.30 per cu.m.

Fuel & Lubricants Liters

Truck Fuel @40.00 per liter 118.00 km 94.40 11,139.20
TOTAL B ₱1,336.70 per cu.m.

TOTAL A&B ₱5,438.01 per cu.m.

Repairs & Maintenance 543.80
GRAND TOTAL ₱5,981.81 per cu.m.
20% profit ₱7,178.17
25% profit ₱7,477.26
30% profit ₱7,776.35
35% profit ₱8,075.44