San Vicente Warehouse

COMPUTATION OF QUANTITIES
Construction of 192 Sq.m Feedmill Building

TCCT Complex, Brgy. Pawa, Tabaco City
ITEM I CLEARING & GRUBBING

Estimated Quantity = 320.00 sq.m
Description Length Width Area

Area 20 16 320
320
ITEM II EARTHWORKS
Item A. STRUCTURE EXCAVATION
Estimated Quantity = 102.84 m³
Description Length (m) Width (m) Height (m) Qty Total

Footing 1.8 1.8 1.9 14 86.184
Footing Tie Beam 4 0.35 0.85 14 16.66
102.84
Item B. EMBANKMENT (From Structural Excavation)


Footing 1.6 1.5 0.3 14 10.08
Tie Beam 4 0.25 0.25 14 3.5
Column 0.4 0.3 1.4 14 2.352
15.93
Volume= Vol(item A) - Vol(Item B) 86.91
Item C. EMBANKMENT (From Borrow)

Description Length (m) Width (m) Height (m) % Compaction Total

Slab on Fill 16 12 0.8 1.15 176.64
176.64
Item D. GRAVEL BEDDING


Footin, F1 1.6 1.6 0.1 14 3.584
Footing Tie Bea, TB 4 0.25 0.1 14 1.4
Slab 20 16 0.1 1 32
36.98
ITEM III STRUCTURAL CONCRETE


Footing, F1 1.6 1.6 0.3 14 10.752
Footing Tie Beam, TB1 4 0.25 0.25 14 3.5
Slab on Fill 16 20 0.12 1 38.4
Lintel Beam 4 0.25 0.15 14 2.1
Column 0.3 0.4 8 14 13.44
Beam 1 4 0.25 0.4 14 5.6
Roof Beam 1 7 0.25 0.25 4 1.75
Concrete Gutter 16 0.1 0.8 2 2.56
Platform 4.5 3 0.5 2 13.5
Ramp 2 4 0.1 1 0.8
Base 1 Base 2 Height Length (m) Qty Total
Corbel Beam 0.2 0.7 0.6 16 2 8.64
101.042
ITEM IV REINFORCING STEEL

Estimated Quantity = 7,040.01 m³
dia Comml Total

Description Cut Length (m) No. of Bars set Weight (kgs) RSB Qty
(mm) Length (m) Length
FOOTING
Page 1 of 18
Bar x 16 1.60 8 9.00 14 179 312.62 22
Bar y 16 1.60 8 9.00 14 179 312.62 22
625.24
dia Comml Total

FOOTING TIE BEAM
Main Bar 16 4.00 6 9.00 14 336 596.82 42
Ties 10 1.00 33 9.00 14 462 315.78 57
912.60
dia Comml Total

SLAB on FILL
Bar x 10 20.00 28 9.00 1 560 382.26 69
Bar y 10 16.00 35 7.50 1 560 400.06 83
782.32
dia Comml Total

COLUMN
Main Bar 16 9.00 8 9.00 14 1008 1,762.04 124
Ties 1 10 1.40 61 6.00 14 1196 814.00 220
2,576.04
dia Comml Total

LINTEL BEAM, B-2
Main Bar 12 4.00 6 9.00 14 336 335.58 42
Ties 10 0.80 28 9.00 14 314 216.06 39
551.64
dia Comml Total

BEAM, B-1
Main Bar 16 4.00 8 9.00 14 448 781.55 55
Ties 10 1.30 28 6.00 14 510 347.80 94
1,129.35
dia Comml Total

ROOF BEAM, RB-1
Main Bar 16 7.00 4 7.50 4 112 201.28 17
Ties 10 1.30 48 9.00 4 250 171.74 31
373.02
dia Comml Total

CORBEL BEAM
Main Bar 16 2.10 2 9.00 10 42 85.26 6
16 2.00 2 6.00 10 40 75.76 8
Ties 10 2.00 5 6.00 10 100 70.30 19
231.32
dia Comml Total

CONCRETE GUTTER
Main Bar 10 16.00 5 6.00 2 160 111.00 30
Ties 10 1.05 80 7.50 2 168 120.50 25
231.50
dia Comml Total

RAMP
Bar x 10 2.00 11 6.00 1 22 18.50 5
Bar y 10 4.00 6 6.00 1 24 18.50 5
37.00
Reinforcing Steel Summary:
Dia (mm) Comm Length Quantity Weight/qty Total Weight

16 6 8 9.47 75.76
7.5 17 11.84 201.28
Page 2 of 18
9 271 14.21 3850.91
12 9 42 7.99 335.58
10 6 373 3.7 1380.1
7.5 108 4.82 520.56
9 196 5.54 1085.84
7450.03
ITEM V FORMWORKS & FALSEWORKS

Description Length (m) Width (m) Set Qty Total

Footing 1.60 0.30 2 14 13.44
1.50 0.30 2 14 12.6
Footing Tie Beam 4.00 0.25 3 14 42
Column 3.00 0.40 2 28 67.2
3.00 0.35 2 28 58.8
Lintel Beam 4.00 0.25 3 14 42
Beam 4.00 0.40 3 14 67.2
Corbel Beam 0.40 1.00 1 10 4
0.60 0.40 2 10 4.8
312.04
ITEM VI MASONRY WORKS

Description Length Width Set Total

for 6" CHB 4.00 3.50 14 196
for 4" CHB 4.00 3.00 14 168
Trianglular Section 12.00 3.00 2 36
400.000
Doors, Windows & Exhaust Fan (Deductions)

W-1 3.00 0.60 9 16.2
W-2 3.00 0.60 8 14.4
D-1 3.00 2.70 2 8.1
Exhaust Fan 0.75 0.75 2 0.5625
39.2625
Total Net Area for 4"CHB = 189.04 sq.m

Total Net Area for 6" CHB= 171.7 sq.m
ITEM VII CEMENT FLOOR FINISH


Area 16.00 20.00 1 1 320
320.00
ITEM VII CEMENT PLASTER FINISH

Masonry Area x 2 = 721.475
ITEM VIII DOORS & WINDOWS


W-1 3.00 0.60 9 16.2
W-2 3.00 0.60 8 14.4
D-1 3.00 2.70 2 8.1
38.7
ITEM IX ROOF FRAMING WORKS


Main Roofing Frame 12.00 16.00 1 192
Canopy Roof Frame 4.00 2.50 2 20
212
Page 3 of 18
ST1 Length Double Angle Set Total Length
Top Chord
2-1/2" x 2-1/2" x 1/4" 13.00 2 5 = 130
Bottom Chord
2-1/2" x 2-1/2" x 1/4" 12.50 2 5 = 125
Web Members
2" x 2" x 3/16" 38.50 2 5 = 385
Purlins
2" x 6" x 2.0mm 16 22 = 352
STRUT
Top & Bottom Member
2" x 2" x 3/16" 4.15 2 5 = 41.5
Web Members
1-1/2" x 1-1/2" x 3/16" 1.70 2 5 = 17
CB1
Top & Bottom Member
1-1/2" x 1-1/2" x 3/16" 10.00 2 4 = 80
Web Members
1" x 1" x 3/16" 9.85 2 4 = 78.8
CB2
Top & Bottom Member
1-1/2" x 1-1/2" x 3/16" 10.00 2 8 = 160
Web Members
1" x 1" x 3/16" 11.45 2 8 = 183.2
CANOPY
Top & Bottom Member
2" x 2" x 3/16" 5.90 2 6 = 70.8
Web Members
1-1/2" x 1-1/2" x 3/16" 3.10 2 6 = 37.2
Purlins
2" x 3" x 2.0mm 24 2 = 48
ITEM X ROOFING WORKS


Main Roofing Frame 16.00 6.50 2 208
Canopy Roof Frame 4.00 2.50 2 20
228
ITEM XI PAINTING WORKS

Plastered Area = 721.48

Column 6.00 0.40 2 14 67.2
6.00 0.35 2 14 58.8
Lintel Beam 4.00 0.25 4 14 56
Beam 4.00 0.40 3 14 67.2
4.00 0.25 3 14 42
Corbel Beam 0.40 1.00 1 10 4
0.60 0.40 2 10 4.8
300
Page 4 of 18
Republic of the Philippines
Province of Albay
CITY OF TABACO
Office of the City Engineer
Project Title : Construction of 192 Sq.m Feedmill Building

Location : TCCT Complex, Brgy. Pawa, Tabaco City
Description :
Implementation : By Contract
Appropriation : Php 6,000,000.00
DETAILED ESTIMATES
ITEM I CLEARING & GRUBBING

Estimated Quantity: 320.00 sq.m
A. Equipment Rental Cost 5 days

Rate/Day Cost
Qty Unit Description
Php Php
1 unit Backhoe, 0.8cu.m (8 days) 12,296.00 61,480.00
1 unit Dump Truck (2days) 11,360.00 22,720.00
1 unit Trailer Truck (2 trips) 12,500.00 25,000.00
109,200.00
B. Labor Cost 5 days

Rate/Day Cost
No. of Personnel Description
Php Php
1 Construction Foreman 600.00 3,000.00
1 Skilled Worker 500.00 2,500.00
2 Common Laborer 350.00 3,500.00
9,000.00
Sub-Direct Cost 118,200.00

Mark-Up (Profit + Contingencies) 23,640.00
Sub-total 141,840.00
plus: VAT /WT 7,092.00
148,932.00
Unit Cost PHP 148,932.00 / 320.00

465.41 / sq.m
ITEM II EARTHWORKS
Item A. STRUCTURE EXCAVATION
Estimated Quantity: 102.84 cu.m
A. Equipment Rental Cost 4 days

Rate/Day Cost
Php Php
1 unit Backhoe, 0.8cu.m 12,296.00 49,184.00
49,184.00

Rate/Day Cost
Php Php
7,200.00

Sub-total 67,660.80
71,043.84
Page 5 of 18
Unit Cost PHP 71,043.84 / 102.84
690.79 / cu.m
Item B. EMBANKMENT (From Structural Excavation)

a. Labor Cost 10.00 days

Rate/Day Cost
Php Php
2 Skilled Worker 500.00 10,000.00
5 Common Laborer 350.00 17,500.00
33,500.00

Sub-total 40,200.00
42,210.00
Unit Cost PHP 42,210.00 / 86.91

485.66 / cu.m
Item C. EMBANKMENT (From Borrow)

a. Materials
Unit Cost Cost
Php Php
177 cu.m. Filling Materials (Extracted Cost) 600.00 106,200.00
177 cu.m. Plus: Loading at Quarry 25.00 4,425.00
177 cu.m. Hauling of Quarry to Project Site 30.00 5,310.00
177 cu.m. Unloading at Project Site 25.00 4,425.00
Subtotal 120,360.00
plus: Quarry Fee 10,620.00
130,980.00
b. Labor Cost 12 days

Rate/Day Cost
Php Php
2 Skilled Worker 500.00 12,000.00
7 Common Laborer 350.00 29,400.00
48,600.00

plus: VAT /WT 10,774.80
226,270.80
Unit Cost PHP 226,270.80 / 176.64

1,280.97 / cu.m
Item D. GRAVEL BEDDING

A. Materials
Unit Cost Cost
Php Php
37 cu.m. Gravel (Extracted Cost) 815.00 30,155.00
37 cu.m. Hauling of Quarry to Proj. Site 65.00 2,405.00
37 cu.m. Undloading at Project Site 45.00 1,665.00
Subtotal 35,520.00
38,535.50
Page 6 of 18
Rate/Day Cost
Php Php
6 Common Laborer 350.00 10,500.00
21,000.00

Sub-total 71,442.60
75,014.73
Unit Cost PHP 75,014.73 / 36.98

2,028.30 / cu.m
ITEM III STRUCTURAL CONCRETE

A. Materials
Unit Cost Cost
Php Php
960 bags Portland Cement 300.00 288,000.00
112 cu.m. Gravel (Extracted Cost) 815.00 91,280.00
76 cu.m. Sand (Extracted Cost) 795.00 60,420.00
Subtotal 462,020.00
477,190.00
B. Equipment Rental Cost 25 days
Page 7 of 18
Rate/Day Cost
Php Php
1 unit One-bagger Concrete Mixer (20 days) 1,376.00 34,400.00
1 unit Concrete Vibrator (20 days) 730.00 18,250.00
52,650.00
C. Labor Cost 25 days

Rate/Day Cost
Php Php
4 Skilled Worker 500.00 50,000.00
10 Common Laborer 350.00 87,500.00
152,500.00

plus: VAT /WT 40,940.40
859,748.40
Unit Cost PHP 859,748.40 / 101.04

8,508.82 / cu.m
ITEM IV REINFORCING STEEL

Estimated Quantity: 7,450.03 kgs
A. Materials
Unit Cost Cost
Php Php
373 pcs 10mm Ø RSB, 6m 222.00 82,806.00
108 pcs 10mm Ø RSB, 7.5m 289.00 31,212.00
196 pcs 10mm Ø RSB, 9m 332.00 65,072.00
42 pcs 12mm Ø RSB, 6m 320.00 13,440.00
8 pcs 16mm Ø RSB, 6m 568.00 4,544.00
17 pcs 16mm Ø RSB, 7.5m 710.00 12,070.00
271 pcs 16mm Ø RSB, 9m 853.00 231,163.00
5 roll #16 G.I Tie Wires 2,750.00 13,750.00
454,057.00
B. Equipment Rental Cost 20.00 days

Rate/Day Cost
Php Php
1 unit Bar Cutter 1,758.00 35,160.00
1 unit Rebar Bender 2,812.00 56,240.00
91,400.00
C. Labor Cost 30 days

Rate/Day Cost
Php Php
3 Skilled Worker 500.00 45,000.00
6 Common Laborer 350.00 63,000.00
126,000.00

plus: VAT /WT 40,287.42
846,035.82
Unit Cost PHP 846,035.82 / 7450.03

113.56 / kgs
ITEM V FORMWORKS & FALSEWORKS

Page 8 of 18
A. Materials
Unit Cost Cost
Php Php
109 pcs Marine Plywood ¼" 490.00 53,410.00
936 bdft Coco Lumber 40.00 37,444.80
2 box CW Nail 4" 1,200.00 2,400.00
2 box CW Nail 3" 1,250.00 2,500.00
1 box CW Nail 1½" 1,300.00 1,300.00
97,054.80
B. Equipment Rental Cost 90.00 days

Rate/Day Cost
Php Php
H-Frame (1.7m x 1.2m), 2 pcs H-Frames, 4 pcs
94 units Diagonal Cross Braces, 4 pcs Horizontal Braces & 20.00 169,200.00
8 pcs Joint Pins
169,200.00
C. Labor Cost 10.00 days

Rate/Day Cost
Php Php
3 Skilled Worker 500.00 15,000.00
4 Common Laborer 350.00 14,000.00
35,000.00

plus: VAT /WT 18,075.29
379,581.05
Unit Cost PHP 379,581.05 / 312.04

1,216.45 / sq.m
ITEM VI MASONRY WORKS

A. Materials
Unit Cost Cost
Php Php
2,918 pcs 4" CHB 14.00 40,852.00
2,803 pcs 6" CHB 18.00 50,454.00
25 cu.m. Plus: Loading at Quarry 25.00 625.00
25 cu.m. Hauling of Quarry to Proj. Site 30.00 750.00
25 cu.m. Undloading at Project Site 25.00 625.00
336 pcs 10mm Ø RSB, 6m 222.00 74,592.00
2 roll #16 G.I Tie Wires 2,750.00 5,500.00
Subtotal 329,173.00
331,160.50
B. Labor Cost 30.00 days

Rate/Day Cost
Php Php
3 Skilled Worker 500.00 45,000.00
7 Common Laborer 350.00 73,500.00
136,500.00

plus: VAT /WT 28,059.63
Page 9 of 18
589,252.23
Unit Cost PHP 589,252.23 / 360.74

1,633.47 / sq.m
ITEM VII CEMENT FLOOR FINISH

A. Materials
Unit Cost Cost
Php Php
Subtotal 47,725.00
plus: Quarry Fee 874.50
48,599.50

Rate/Day Cost
Php Php
19,250.00

Sub-total 81,419.40
85,490.37
Unit Cost PHP 85,490.37 / 320.00

267.16 / sq.m
ITEM VII CEMENT PLASTER FINISH

A. Materials
Unit Cost Cost
Php Php
Subtotal 99,800.00
101,072.00

Rate/Day Cost
Php Php
3 Skilled Worker 500.00 15,000.00
5 Common Laborer 350.00 17,500.00
38,500.00

175,860.72
Page 10 of 18
Unit Cost PHP 175,860.72 / 721.48
243.75 / sq.m
ITEM VIII DOORS & WINDOWS

A. Materials
Unit Cost Cost
Php Php
16.20 sq.m W-1 3-Layers Glass Block, 0.2m x 0.2m 4,000.00 64,800.00
14.40 sq.m W-2 Concrete Louver Blocks, 0.2m x 0.2m 2,000.00 28,800.00
D-1 3m x 2.7m Fabricated Steel Sliding Door w/ 1-

2 set 1/2 x 1-1/2 x 3/16 Angle Bar frames and 2" Ø G.I 45,000.00 90,000.00
Pipe Main Frame & with High Tension Roll Caster
183,600.00

Rate/Day Cost
Php Php
3 Skilled Worker 500.00 22,500.00
5 Common Laborer 350.00 26,250.00
57,750.00

plus: VAT /WT 14,481.00
304,101.00
Unit Cost PHP 304,101.00 / 38.70

7,857.91 / sq.m
ITEM IX ROOF FRAMING WORKS

A. Materials
Unit Cost Cost
Php Php
50 pcs 2-1/2" x 2-1/2" x 1/4" Angle Bar 2,196.00 109,800.00
98 pcs 2" x 2" x 3/16" Angle Bar 1,307.00 128,086.00
58 pcs 1-1/2" x 1-1/2" x 3/16" Angle Bar 965.00 55,970.00
52 pcs 1" x 1" x 3/16" Angle Bar 622.00 32,344.00
10 pcs 1-1/2" x 1-1/2" x 1/4" Angle Bar 1,253.00 12,530.00
69 pcs 2" x 6" x 2.0mm C-Purlin 1,656.00 114,264.00
10 pcs 2" x 3" x 2.0mm C-Purlin 1,152.00 11,520.00
36 pcs 12mm Ø Plain Round Bar 350.00 12,600.00
16 pcs 12mm Ø Turnbuckle 115.00 1,840.00
18 pcs 16mm Ø Machine Bolt w/ Nut & Washer 95.00 1,710.00
2 set Oxygen for Acetylene 1,900.00 3,800.00
25 kgs Welding Rod, Wipweld 110.00 2,750.00
487,214.00
B. Equipment Rental Cost 16 days

Rate/Day Cost
Php Php
2 unit Welding Machine w/ Genset 1,496.00 47,872.00
47,872.00
C. Labor Cost 26.00 days

Rate/Day Cost
Php Php
5 Skilled Worker 500.00 65,000.00
Page 11 of 18
9 Common Laborer 350.00 81,900.00
162,500.00

plus: VAT /WT 41,855.16
878,958.36
Unit Cost PHP 878,958.36 / 212.00

4,146.03 / sq.m
ITEM X ROOFING WORKS

A. Materials
Unit Cost Cost
Php Php
240 sq.m Ga.24 G.I Pre-Painted Corrugated Long Span 950.00 228,000.00
18 m Ga.24 G.I Pre-Painted Ridge Roll 410.00 7,380.00
36 m Ga.24 G.I Pre-Painted Flashing 420.00 15,120.00
5 pcs 1" x 6" Fascia Board 400.00 2,000.00
2640 pcs 6mm J-Bolts w/ Felt and Cyclonic Washer 16.00 42,240.00
1129 pcs Blind Rivets 1.50 1,692.90
3 gal Roof Sealant 1,800.00 5,400.00
12 pcs 3" Ø PVC Pipe, 3.0m 480.00 5,760.00
307,592.90

Rate/Day Cost
Php Php
4 Skilled Worker 500.00 40,000.00
8 Common Laborer 350.00 56,000.00
108,000.00

plus: VAT /WT 24,935.57
523,647.05
Unit Cost PHP 523,647.05 / 228.00

2,296.70 / sq.m
ITEM XI PAINTING WORKS

Estimated Quantity: 1,021.48 sq.m
A. Materials
Unit Cost Cost
Qty Unit
Php Php
52 gal Concrete Neutralizer 500.00 26,000.00
54 gal Concrete Putty 550.00 29,700.00
18 pails Latex, Flat 2,320.00 41,760.00
26 pails Latex, Semi-Gloss 2,600.00 67,600.00
10 lit Acri-Color 120.00 1,200.00
24 gal Red Oxide Primer 600.00 14,400.00
39 gal Enamel, Semi-Gloss 750.00 29,250.00
62 bot Paint Thinner 50.00 3,100.00
25 sets Paint Roller w/ Tray 150.00 3,750.00
20 sets Paint Brush 125.00 2,500.00
219,260.00

Rate/Day Cost
Php Php
Page 12 of 18
5 Skilled Worker 500.00 37,500.00
8 Common Laborer 350.00 42,000.00
88,500.00

plus: VAT /WT 18,465.60
387,777.60
Unit Cost PHP 387,777.60 / 1,021.48

379.63 / sq.m
ITEM XII ELECTRICAL WORKS

Estimated Quantity: 1.00 lot
A. Materials
Unit Cost Cost
Php Php
1 set 60AT, Main, Bolt-on-type, w/ 6 Branches; 3-15AT 5,500.00 5,500.00

and 2-20AT
2 set 24" Exhaust Fan 15,000.00 30,000.00
11 set 100w LED, High Bay w/ Accessories 1,656.00 18,216.00
14 set 18w, LED T8 w/ Accessories 450.00 6,300.00
4 box 2.0mm2 THHN Stranded Cu. Wire 2,800.00 11,200.00
70 pcs 20mmØ Electrical Conduit 110.00 7,700.00
20 m 8.0mm2 THHN Stranded Cu. Wire 110.00 2,200.00
150 pcs 20mmØ Saddle Clamp (Metal) 20.00 3,000.00
1 Kg Tie Wire 100.00 100.00
150 pcs Metal Screw 5.00 750.00
10 Set 2-Gang Outlet w/ Plate 250.00 2,500.00
14 pcs Utility Box 50.00 700.00
30 pcs Junction Box 60.00 1,800.00
2 box 3.5mm2 THHN Stranded Cu. Wire 3,800.00 7,600.00
1 Pint PVC Solvent 1/12Li 80.00 80.00
2 set 3-Way-3 Gang Switch w/ Plate 520.00 1,040.00
2 set 2-Gang Switch w/ Plate 250.00 500.00
1 pc 25mmØ Entrance Cap 55.00 55.00
4 pc Square Box, 4-11/16'' x 4-11/16'' 60.00 240.00
99,481.00

Rate/Day Cost
Php Php
6 Common Laborer 350.00 12,600.00
25,200.00

157,098.06
Unit Cost PHP 157,098.06 / 1.00

157,098.06 / lot
Page 13 of 18
ITEM XIII Bunkhouse (Rental Basis) and Other Facilities
A. Materials
Unit Cost Cost
Php Php
8.00 month Rental of Bunkhouse 5,000.00 40,000.00
40,000.00

Sub-total 43,200.00
45,360.00
Unit Cost PHP 45,360.00 / 1.00

45,360.00 / lot
ITEM XIV Project Billboard/Signboard

Estimated Quantity: 1.00 unit
A. Materials
Unit Cost Cost
Php Php
1 unit Project Billboard 4,443.40 4,443.40
4,443.40

Mark-Up (Profit + Contingencies) 355.47
Sub-total 4,798.87
plus: VAT /WT 239.94
5,038.82
Unit Cost PHP 5,038.82 / 1.00

5,038.82 / unit
ITEM XV Occupational Construction Safety and Health

A. Materials
Unit Cost Cost
Php Php
1920 manday Safety Shoes 7.67 14,726.40
1920 manday Safety Helmet 0.25 480.00
1920 manday Safety Gloves 2.77 5,318.40
48 pcs Washable Facemask 40.00 1,920.00
6 gal Alcohol (70% Sol.) 520.00 3,120.00
25,564.80
B. Labor
Rate/Day Cost
No. of Personnel Required Description
Php Php
1 First Aider for 240 days 350.00 84,000.00
1 Part Time Safety Practitioner for 32 days 500.00 16,000.00
100,000.00

142,390.48
Unit Cost PHP 142,390.48 / 1.00

142,390.48 / lot
Page 14 of 18
SUMMARY
Item No. Description / Particulars % of Total Cost Php
A. Direct Cost
I Materials 50.14% 3,008,422.50
II Labor 19.48% 1,169,000.00
III Equipment Expenses 8.66% 519,506.00
IV Quarry Fee 0.55% 32,939.50
V Fabrication/ Installation of Billboard 0.07% 4,443.40
Sub-total 78.83% 4,734,311.40
B. Indirect Cost
Mark-up 15.44% 926,461.30
VAT/WT 4.72% 283,038.63
Sub-total 20.16% 1,209,499.93
Sub-total (A + B) 99.06% 5,943,811.33
C. Government Expenses
I Pre/Const. Eng'g./Proj. Management 0.94% 56,188.67
Sub-total
TOTAL ESTIMATED PROJECT COST 100.00% 6,000,000.00
Prepared by: Checked by:
JOMARI VINCENT B. FRANCISCO ROLAND B. GARCIA

Consultant- CE OIC-CGSO
Reviewed by: Recommending Approval:
FRANCO B. BITE DINDO B. BONGALOSA

City Architect OIC-City Engineering Office
Funds Available: Approved by:
3 CIELO KRISEL LAGMAN-LUISTRO

3 City Mayor
Page 15 of 18
Republic of the Philippines
Province of Albay
City of Tabaco
April 2021
EQUIPMENT REQUIREMENTS
Name of Project:
KIND NUMBER
Location: TCCT Complex, Brgy. Pawa, Tabaco City One-bagger Mixer 1 unit
Proj. Description : see description below Bar Bender 1 unit
Appropriation: Php 8,500,000.00 Bar Cutter 1 unit
Source of Fund: Concrete Vibrator 1 unit
Hand Tools Enough
Implementation Procedure: _____ CD
Item No. Description of Work to be Done % of Total Unit Quantity Unit Price Amount (Php)
I CLEARING & GRUBBING 2.54% sq.m 320.00 465.41 148,932.00
II EARTHWORKS
Item A. STRUCTURE EXCAVATION 1.21% cu.m 102.84 690.79 71,043.84
Item B. EMBANKMENT (From Structural Excavation) 0.72% cu.m 86.91 485.66 42,210.00
Item C. EMBANKMENT (From Borrow) 3.86% cu.m 176.64 1,280.97 226,270.80
Item D. GRAVEL BEDDING 1.28% cu.m 36.98 2,028.30 75,014.73
III STRUCTURAL CONCRETE 14.68% cu.m 101.04 8,508.82 859,748.40
IV REINFORCING STEEL 14.44% kgs 7,450.03 113.56 846,035.82
V FORMWORKS & FALSEWORKS 6.48% sq.m 312.04 1,216.45 379,581.05
VI MASONRY WORKS 10.06% sq.m 360.74 1,633.47 589,252.23
VII CEMENT PLASTER FINISH 3.00% sq.m 721.48 243.75 175,860.72
VIII DOORS & WINDOWS 5.19% sq.m 38.70 7,857.91 304,101.00
IX ROOF FRAMING WORKS 15.00% sq.m 212.00 4,146.03 878,958.36
X ROOFING WORKS 8.94% sq.m 228.00 2,296.70 523,647.05
XI PAINTING WORKS 6.62% sq.m 1,021.48 379.63 387,777.60
XII ELECTRICAL WORKS 2.68% lot 1.00 157,098.06 157,098.06
Bunkhouse (Rental Basis) and Other
XIII 0.77% lot 1.00 45,360.00 45,360.00
Facilities
XIV Project Billboard/Signboard 0.09% units 1.00 5,038.82 5,038.82
XV Occupational Construction Safety and Health 2.43% lot 1.00 142,390.48 142,390.48
100.00% TOTAL (PhP) 5,858,320.96
BREAKDOWN OF ESTIMATED EXPENDITURES
I. ESTIMATED CONTRACT COST
A. Direct Cost B. Indirect Cost
1. Mob./Demob. 1. Mark-Up 926,461.30
2. Materials 3,008,422.50 2. Vat/WT 283,038.63
2.1 Supply/Delivery Sub-Total PhP 1,209,499.93
2.2 Testing of Materials
3. Labor 1,169,000.00
3.1 Direct Labor Total of I PhP 5,943,811.33
3.2 Fringe Benefits
4. Equipment Expenses 519,506.00 II. ESTIMATED GOVERNMENT EXPENSES
5. Quarry Fee 32,939.50 1. Pre-Eng'g/Proj. Mgt.
6. Freight & Handling 2. Retention
7. Fabrication/ Installation of Billboard 4,443.40 3. Others
Sub-Total 4,734,311.40
Total of II 56,188.67
GRAND TOTAL OF I & II
ESTIMATED PROJECT COST PhP 6,000,000.00
Prepared by: Checked by: Reviewed by:
JOMARI VINCENT B. FRANCISCO ROLAND B. GARCIA FRANCO B. BITE

Consultant - CE OIC-CGSO City Architect
Recommending Approval: Funds Available: Approved by:
DINDO B. BONGALOSA EVANGELINA S. BORITO CIELO KRISEL LAGMAN-LUISTRO

OIC-City Engineering Office OIC-City Accountant City Mayor
Page 16 of 18
APPROVED BUDGET FOR THE CONTRACT
Construction of 192 Sq.m Feedmill Building

TCCT Complex, Brgy. Pawa, Tabaco City
MARK-UPS IN PERCENT TOTAL MARK-UP

ITEM ESTIMATED TOTAL INDIRECT
DESCRIPTION QTY UNIT OCM PROFIT MOB./ VAT TOTAL COST UNIT COST
NO. DIRECT COST % VALUE COST
(12% of EDC) (8% of EDC) DEMOB (14)
(10) (11) (12) (13)
(1) (2) (3) (4) (5) (6) (7) (8) (9)
5%[(5)+(10)]
=(5)*(9) (10)+(11) (5)+(12)
I CLEARING & GRUBBING 320.00 sq.m 118,200.00 14,184.00 9,456.00 (2.00) 20% 23,640.00 7,092.00 30,732.00 148,932.00 465.41
II EARTHWORKS
Item A. STRUCTURE EXCAVATION 102.84 cu.m 56,384.00 6,766.08 4,510.72 - 20% 11,276.80 3,383.04 14,659.84 71,043.84 690.79
EMBANKMENT (From Structural
Item B. 86.91 cu.m 33,500.00 4,020.00 2,680.00 - 20% 6,700.00 2,010.00 8,710.00 42,210.00 485.66
Excavation)
Item C. EMBANKMENT (From Borrow) 176.64 cu.m 179,580.00 21,549.60 14,366.40 - 20% 35,916.00 10,774.80 46,690.80 226,270.80 1,280.97
Item D. GRAVEL BEDDING 36.98 cu.m 59,535.50 7,144.26 4,762.84 - 20% 11,907.10 3,572.13 15,479.23 75,014.73 2,028.30
III STRUCTURAL CONCRETE 101.04 cu.m 682,340.00 81,880.80 54,587.20 - 20% 136,468.00 40,940.40 177,408.40 859,748.40 8,508.82
IV REINFORCING STEEL 7,450.03 kgs 671,457.00 80,574.84 53,716.56 - 20% 134,291.40 40,287.42 174,578.82 846,035.82 113.56
V FORMWORKS & FALSEWORKS 312.04 sq.m 301,254.80 36,150.58 24,100.38 - 20% 60,250.96 18,075.29 78,326.25 379,581.05 1,216.45
VI MASONRY WORKS 360.74 sq.m 467,660.50 56,119.26 37,412.84 - 20% 93,532.10 28,059.63 121,591.73 589,252.23 1,633.47
VII CEMENT PLASTER FINISH 721.48 sq.m 139,572.00 16,748.64 11,165.76 - 20% 27,914.40 8,374.32 36,288.72 175,860.72 243.75
VIII DOORS & WINDOWS 38.70 sq.m 241,350.00 28,962.00 19,308.00 - 20% 48,270.00 14,481.00 62,751.00 304,101.00 7,857.91
IX ROOF FRAMING WORKS 212.00 sq.m 697,586.00 83,710.32 55,806.88 - 20% 139,517.20 41,855.16 181,372.36 878,958.36 4,146.03
X ROOFING WORKS 228.00 sq.m 415,592.90 49,871.15 33,247.43 - 20% 83,118.58 24,935.57 108,054.15 523,647.05 2,296.70
XI PAINTING WORKS 1,021.48 sq.m 307,760.00 36,931.20 24,620.80 - 20% 61,552.00 18,465.60 80,017.60 387,777.60 379.63
XII ELECTRICAL WORKS 1.00 lot 124,681.00 14,961.72 9,974.48 - 20% 24,936.20 7,480.86 32,417.06 157,098.06 157,098.06
Bunkhouse (Rental Basis) and
XIII 1.00 lot 40,000.00 - 3,200.00 - 8% 3,200.00 2,160.00 5,360.00 45,360.00 45,360.00
Other Facilities
XIV Project Billboard/Signboard 1.00 units 4,443.40 - 355.47 - 8% 355.47 239.94 595.42 5,038.82 5,038.82
Occupational Construction Safety
XV 1.00 lot 125,564.80 - 10,045.18 - 8% 10,045.18 6,780.50 16,825.68 142,390.48 142,390.48
and Health
TOTAL 4,666,461.90 1,191,859.06 PHP 5,858,320.96
Prepared by: Checked by: Reviewed by: Recommending Approval:
JOMARI VINCENT B. FRANCISCO ROLAND B. GARCIA FRANCO B. BITE DINDO B. BONGALOSA

Consultant - CE OIC-CGSO City Architect OIC-City Engineering Office
Funds Available: Approved by:
EVANGELINA S. BORITO CIELO KRISEL LAGMAN LUISTRO
Page 17 of 18
OIC-City Accountant City Mayor
Page 18 of 18

San Vicente Warehouse

Uploaded by

Copyright:

Available Formats

You might also like

San Vicente Warehouse

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

San Vicente Warehouse

Uploaded by

Copyright:

Available Formats

COMPUTATION OF QUANTITIES

Construction of 192 Sq.m Feedmill Building

ITEM I CLEARING & GRUBBING

Description Length Width Area

Description Length (m) Width (m) Height (m) Qty Total

Item B. EMBANKMENT (From Structural Excavation)

Description Length (m) Width (m) Height (m) Qty Total

Item C. EMBANKMENT (From Borrow)

Description Length (m) Width (m) Height (m) % Compaction Total

Item D. GRAVEL BEDDING

Description Length (m) Width (m) Height (m) Qty Total

ITEM III STRUCTURAL CONCRETE

Description Length (m) Width (m) Height (m) Qty Total

ITEM IV REINFORCING STEEL

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

dia Comml Total

Reinforcing Steel Summary:

Dia (mm) Comm Length Quantity Weight/qty Total Weight

ITEM V FORMWORKS & FALSEWORKS

Description Length (m) Width (m) Set Qty Total

ITEM VI MASONRY WORKS

Description Length Width Set Total

Doors, Windows & Exhaust Fan (Deductions)

Total Net Area for 4"CHB = 189.04 sq.m

ITEM VII CEMENT FLOOR FINISH

Description Length (m) Width (m) Set Qty Total

ITEM VII CEMENT PLASTER FINISH

Masonry Area x 2 = 721.475

ITEM VIII DOORS & WINDOWS

Description Length Width Set Total

ITEM IX ROOF FRAMING WORKS

Description Length Width Set Total

ITEM X ROOFING WORKS

Description Length Width Set Total

ITEM XI PAINTING WORKS

Plastered Area = 721.48

Description Length (m) Width (m) Set Qty Total

Office of the City Engineer

Project Title : Construction of 192 Sq.m Feedmill Building

ITEM I CLEARING & GRUBBING

A. Equipment Rental Cost 5 days

B. Labor Cost 5 days

Sub-Direct Cost 118,200.00

Unit Cost PHP 148,932.00 / 320.00

A. Equipment Rental Cost 4 days

B. Labor Cost 4 days

Sub-Direct Cost 56,384.00

Item B. EMBANKMENT (From Structural Excavation)

a. Labor Cost 10.00 days

Sub-Direct Cost 33,500.00