1.MPB SEGABE POW With Safety and Health 1

Republic of the Philippines
DEPARTMENT OF AGRICULTURE
PHILIPPINE RURAL DEVELOPMENT PROJECT
PROVINCE OF ZAMBOANGA DEL NORTE
SUB-PROJECT PROGRAM OF WORKS

(For Building)
PROJECT IDENTIFICATION NO.: PRDP-IR-R009-ZDN-007-000-000-2019 (MIS Data)
Project Title: CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)
Category: I-REAP Civil Works
Brgy/Mun/Province: Piñ an PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñ an, Zamboanga Del Norte
Total Project Cost: Php 3,871,000.00
Physical Target: Building Dimension: 14m x 27m
Project Duration: 178 c.d. inclusive of 36 unworkable days
Implemention Mode: By Contract
Project Description: Equipment Needed: Technical Personnel:
Owned Leased Description No. Description
2 Conc. Mixer (1bagger) 1 Project Engineer
CONSTRUCTION OF 378 SQ.M. MULTI-PURPOSE BUILDING, 1 Oxy-Acytelene Outfit 1 Materials Engineer
STORAGE/SORTING ROOM, MECHANICAL DRYING AREA, 2 Welding machine 1 Safety Health Practitioner
CONFERENCE ROOM, COMFORT ROOM WITH COMPLETE 2 Bar Cutter 1 First Aider
PAINTING, ELECTRICAL AND PLUMBING 1 Bar Bender 1 Foreman
2 Cut-Off Machine 26 Skilled Laborer
21 Unskilled Laborer
Item No. Scope of Work % Weight Quantity Unit Unit Cost Total
PART A. EARTHWORKS
800(1) Clearing and Grubbing 0.07% 0.038 ha. 68,865.19 2,603.10
803(1) Structure Excavation 0.42% 48.91 cu.m 332.72 16,274.50
803(3) Foundation Fill 1.69% 44.83 cu.m 1,460.70 65,484.72
804(1) Embankment 0.30% 41.42 cu.m 281.18 11,646.88
PART B. CONCRETE WORKS
900 Structural Concrete 19.69% 79.48 cu m 9,589.73 762,196.29
404 Reinforcing Steel 9.58% 3,840.69 kgs 96.54 370,790.77
PART C FINISHING
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm 9.31% 345.23 sq.m 1,044.49 360,588.07
1046(3) Louver Blocks 0.31% 6.84 sq.m 1,769.45 12,103.02
1027(a) Cement Plaster Finish 3.06% 699.88 sq.m 169.03 118,303.06
1032(a) Painting Works 6.14% 1,125.14 m² 211.34 237,788.88
403(1) Structural Steel, furnished, fabricated and erected 19.69% 5,848.35 kgs 130.36 762,389.30
1003 Carpentry and Joinery Works 4.48% 174.00 m² 996.31 173,358.50
1010a Frames (Jambs, sills, head, transoms and mullions) 0.80% 10.00 set 3,096.28 30,962.85
1010b Doors 0.52% 8.61 m² 2,357.71 20,299.90
1009(1) Glass Jalousie Windows 0.18% 5.52 m² 1,285.21 7,094.36
1018.2.1.1 Glazed tiles & trims 0.93% 21.79 m² 1,659.65 36,172.05
1018.2.1.2 Unglazed tiles 0.33% 8.00 m² 1,579.74 12,637.93
1014(a) Prepainted Metal Sheets 8.76% 400.04 sq.m 847.28 338,943.98
1021(a) Plain Cement Floor Finish 1.67% 378.00 sq.m. 171.11 64,679.89
Plumbing Works
1001.2(a1) PVC pipes(Orange) 2.70% 80.00 ln.m 1,306.08 104,486.59
1001.2(a2) PVC Pipes (Blue) 0.26% 15.00 ln.m 674.48 10,117.13
1002(c) Plumbing Fixtures 1.05% 5.00 units 8,154.59 40,772.93
PART D. ELECTRICAL WORKS
1100 Conduits, Boxes and Fittings 0.23% 1.00 lumpsum 8,847.33 8,847.33
1101 Wires and wiring Devices 0.96% 500.00 ln.m 74.71 37,353.96
1102(1) Panel Board (circuit breaker type) 0.21% 1.00 circuit 7,949.56 7,949.56
1103(c) Lighting Fixtures 0.47% 29.00 set 621.05 18,010.33
SPL - ITEMS
SPL 1 Service Entrance and its accessories 0.09% 1.00 lumpsum 3,532.56 3,532.56
SPL 2 Airconditioned Unit 0.96% 1.00 unit 37,169.66 37,169.66
SPL - 3 Welded Screen 0.14% 6.84 sq.m. 818.66 5,599.66
SPL - 4 Project Billboard 0.24% 1.00 unit 9,357.26 9,357.26
SPL 5 Safety and Health (including Construction Safety Provisions for 4.74% 1.00 l.s. 183,563.20 183,563.20
CoVid-19 and Personnel One Time Testing)
Total Project Cost 100.00% 3,871,078.25
SOURCE OF FUND
Breakdown of Estimated Project Cost Total Cost
WB DA Grant CASH (LGU)
A. Direct Cost 1,669,761.25 556,587.08 556,587.08 2,782,935.42
Equipment 83,066.40 27,688.80 27,688.80 138,444.00
Skilled 213,382.72 71,127.57 71,127.57 355,637.87
Labor
Unskilled 96,724.99 32,241.66 32,241.66 161,208.32
Materials 1,276,587.14 425,529.05 425,529.05 2,127,645.24
B. Indirect Cost 652,885.69 217,628.56 217,628.56 1,088,142.82
OCM 237,054.54 79,018.18 79,018.18 395,090.90
Contractor's Profit 166,976.13 55,658.71 55,658.71 278,293.54
Taxes 248,855.03 82,951.68 82,951.68 414,758.38
C. Estimated Project Cost ( Total A + B ) 2,322,646.95 774,215.65 774,215.65 3,871,078.25
Say ,Estimated Project Cost (EPC) 3,871,000.00
PERCENTAGE 60% 20% 20% 100%
Prepared by: Checked by: Approved by:
MA. ROSA L. ADELA FE C. BATILONA ROBERTO Y. UY

Special Agent I Engineer III, I-BUILD Head Provincial Governor
Name of Subproject: CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)
Location: Piñan PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñan, Zamboanga Del Norte
Breakdown of Subproject Cost:
Labor Contractor's
Item No Description Equipment Materials Direct Cost OCM Profit Taxes Total Cost Qty
Skilled Unskilled Amount
800(1) Clearing and Grubbing - 696.80 1,162.56 1,859.36 - 1,859.36 278.90 185.94 278.90 2,603.10 0.038
803(1) Structure Excavation - 3,486.72 8,137.92 11,624.64 - 11,624.64 1,743.70 1,162.46 1,743.70 16,274.50 48.91
803(3) Foundation Fill - 2,324.48 6,200.32 8,524.80 38,250.00 46,774.80 7,016.22 4,677.48 7,016.22 65,484.72 44.83
804(1) Embankment - 2,090.40 5,812.80 7,903.20 416.00 8,319.20 1,247.88 831.92 1,247.88 11,646.88 41.42
900 Structural Concrete 30,272.00 48,623.52 34,101.76 82,725.28 431,428.64 544,425.92 81,663.89 54,442.59 81,663.89 762,196.29 79.48
404 Reinforcing Steel 56,952.00 18,838.08 10,463.04 29,301.12 178,597.43 264,850.55 39,727.58 26,485.06 39,727.58 370,790.77 3,840.69
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 10 - 25,117.44 13,950.72 39,068.16 218,494.75 257,562.91 38,634.44 25,756.29 38,634.44 360,588.07 345.23
1046(3) Louver Blocks - 2,093.12 1,162.56 3,255.68 5,389.34 8,645.02 1,296.75 864.50 1,296.75 12,103.02 6.84
1027(a) Cement Plaster Finish - 24,415.20 11,625.60 36,040.80 48,461.39 84,502.19 12,675.33 8,450.22 12,675.33 118,303.06 699.88
1032(a) Painting Works - 16,276.80 7,750.40 24,027.20 145,822.00 169,849.20 25,477.38 16,984.92 25,477.38 237,788.88 1,125.14
403(1) Structural Steel, furnished, fabricated and erected 51,220.00 34,894.40 15,500.80 50,395.20 442,948.58 544,563.78 81,684.57 54,456.38 81,684.57 762,389.30 5,848.35
1003 Carpentry and Joinery Works - 21,159.84 10,075.52 31,235.36 92,592.14 123,827.50 18,574.12 12,382.75 18,574.12 173,358.50 174
1010a Frames (Jambs, sills, head, transoms and mullions) - 9,766.08 4,650.24 14,416.32 7,700.00 22,116.32 3,317.45 2,211.63 3,317.45 30,962.85 10
1010b Doors - 2,324.48 775.04 3,099.52 11,400.41 14,499.93 2,174.99 1,449.99 2,174.99 20,299.90 8.61
1009(1) Glass Jalousie Windows - 2,324.48 775.04 3,099.52 1,967.88 5,067.40 760.11 506.74 760.11 7,094.36 5.52
1018.2.1.1 Glazed tiles & trims - 4,648.96 1,550.08 6,199.04 19,638.14 25,837.18 3,875.58 2,583.72 3,875.58 36,172.05 21.79
1018.2.1.2 Unglazed tiles - 1,162.24 387.52 1,549.76 7,477.33 9,027.09 1,354.06 902.71 1,354.06 12,637.93 8
1014(a) Prepainted Metal Sheets - 8,135.68 10,850.56 18,986.24 223,116.60 242,102.84 36,315.43 24,210.28 36,315.43 338,943.98 400.04
1021(a) Plain Cement Floor Finish - 13,021.44 6,200.32 19,221.76 26,978.16 46,199.92 6,929.99 4,619.99 6,929.99 64,679.89 378
1001.2(a1) PVC pipes(Orange) - 3,486.72 1,162.56 4,649.28 69,984.00 74,633.28 11,194.99 7,463.33 11,194.99 104,486.59 80
1001.2(a2) PVC Pipes (Blue) - 2,324.48 775.04 3,099.52 4,127.00 7,226.52 1,083.98 722.65 1,083.98 10,117.13 15
1002(c) Plumbing Fixtures - 2,324.48 775.04 3,099.52 26,024.00 29,123.52 4,368.53 2,912.35 4,368.53 40,772.93 5
1100 Conduits, Boxes and Fittings - 2,324.48 775.04 3,099.52 3,220.00 6,319.52 947.93 631.95 947.93 8,847.33 Lumpsum
1101 Wires and wiring Devices - 5,811.20 3,875.20 9,686.40 16,995.00 26,681.40 4,002.21 2,668.14 4,002.21 37,353.96 500
1102(1) Panel Board (circuit breaker type) - 1,162.24 387.52 1,549.76 4,128.50 5,678.26 851.74 567.83 851.74 7,949.56 1
1103(c) Lighting Fixtures - 2,324.48 775.04 3,099.52 9,765.00 12,864.52 1,929.68 1,286.45 1,929.68 18,010.33 29
SPL 1 Service Entrance and its Accessories - 1,162.24 387.52 1,549.76 973.50 2,523.26 378.49 252.33 378.49 3,532.56 lumpsum
SPL 2 Airconditioned Unit - 1,162.24 387.52 1,549.76 25,000.00 26,549.76 3,982.46 2,654.98 3,982.46 37,169.66 1.00
SPL - 3 Welded Screen - 1,162.24 387.52 1,549.76 2,450.00 3,999.76 599.96 399.98 599.96 5,599.66 6.84
SPL - 4 Project Billboard - 1,162.24 387.52 1,549.76 5,134.00 6,683.76 1,002.56 668.38 1,002.56 9,357.26 1.00
Safety and Health (including Construction Safety
SPL 5 Provisions for CoVid-19 and Personnel One Time - 89,830.67 - 89,830.67 59,165.44 148,996.11 - 14,899.61 19,667.49 183,563.20 1.00
Testing)
Total 138,444.00 355,637.87 161,208.32 516,846.19 2,127,645.24 2,782,935.42 395,090.90 278,293.54 414,758.38 3,871,078.25
DPWH: D.O No. 197 Series of 2016

Indirect Cost % for OCM &
Estimated Direct Cost (EDC) Profit Total Indirect
Php OCM Profit Cost % for
OCM & Profit
(% of EDC) (% of EDC)
Up to 5M 15 10 25
Above 5M up to 50M 12 8 20
Above 50M up to 150M 10 8 18 OCM 15%
What to USE?
Above 150M 8 8 16 Profit 10%
PHILIPPINE RURAL DEVELOPMENT PROJECT
Sub-Project Title: CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)
Location: Piñan PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñan, Zamboanga Del Norte
MINIMUM MATERIALS TESTING REQUIREMENT (FOR "OTHER" RURAL INFRASTRUCTURE)
Original POW Estimated Test Min. No. of Sample Test Total Test
Item No. Unit
Description Quantity Direct Cost (P) Required Test Req'd. Requirements Required
(1) (2) (3) (4) (5) (6) (7) (8) (9)
= (4)/(8) x (7)
CONSTRUCTION OF MULTI-PURPOSE BUILDING
800(1) Clearing and Grubbing ha. 0.038 2,603.10 IR 1 whole area 1
803(1) Structure Excavation cu.m 48.91 16,274.50 IR 1 1
803(3) Foundation Fill cu.m 44.83 65,484.72 G 1 1
P 1 for every 1500 cu.m. 1
C 1 1
804(1) Embankment cu.m 41.42 11,646.88 G 1 1
P 1 for every 1500 cu.m. 1
C 1 1
FDT 3 for every 500 sq.m. 3
900 Structural Concrete cu m 79.48 762,196.29
a) Portland Cement bags 723.00 PEC 1 for every delivery
MC
Qc 1 for every 2000 bags 1
b) Washed Sand cu.m. 40.35 Q4 1 for every 1500 cu.m. 1

G 1 for every 75 cu.m. 1
c) Screened Gravel cu.m. 79.75 Q6 1 for every 1500 cu.m. 1
G 1 for every 75 cu.m. 1
d) Water PEC 1 for the whole work 1
Qw 1 for the whole work
e) Concrete cu m 79.48 Ct 3 for every 75 cu.m. 3
St 1 for every batch/day
404 Reinforcing Steel kgs 3,840.69 370,790.77 Q7 1 for every 10000 kg 1
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm sq.m 345.23 360,588.07
1046(2)a1
a) Concrete Hollow Blocks # of pcs 4,748 Qchb 1 for every 10000 units 1
b) Steel Reinforcement kgs 963.57 Q7 1 for every 10000 kgs 1
1046(3) Louver Blocks sq.m 6.84 12,103.02 IR 1 for the whole work 1
1027(a) Cement Plaster Finish sq.m 699.88 118,303.06 IR 1 for the whole work 1
1032(a) Painting Works m² 1,125.14 237,788.88 IR 1 for each type of materials 1

used
403(1) Structural Steel, furnished, fabricated and erected kgs 5,848.35 762,389.30 Q/MC 1 1 sample per 50T 1
per material used 1
1003 Carpentry and Joinery Works m² 174.00 173,358.50 IR 1 1
1010a Frames (Jambs, sills, head, transoms and mullions) set 10.00 30,962.85 IR 1 1
1010b Doors m² 8.61 20,299.90 IR 1 1
1009(1) Glass Jalousie Windows m² 5.52 7,094.36 IR 1 1
1018.2.1.1 Glazed tiles & trims m² 21.79 36,172.05 IR 1 1
1018.2.1.2 Unglazed tiles m² 8.00 12,637.93 IR 1 1
1014(a) Prepainted Metal Sheets sq.m 400.04 338,943.98 IR 1 1
1021(a) Plain Cement Floor Finish sq.m. 378.00 64,679.89 IR 1 1
1001.2(a1) PVC pipes(Orange) ln.m 80.00 104,486.59 IR 1 1
1001.2(a2) PVC Pipes (Blue) ln.m 15.00 10,117.13 IR 1 1
1002(c) Plumbing Fixtures units 5.00 40,772.93 IR 1 1
1100 Conduits, Boxes and Fittings lumpsum 1.00 8,847.33 IR 1 1
1101 Wires and wiring Devices ln.m 500.00 37,353.96 IR 1 1
1102(1) Panel Board (circuit breaker type) circuit 1.00 7,949.56 IR 1 1
1103(c) Lighting Fixtures set 29.00 18,010.33 IR 1 1
SPL 1 Service Entrance and its accessories lumpsum 1.00 3,532.56 IR 1 1
SPL 2 Airconditioned Unit unit 1.00 37,169.66 IR 1 1
SPL - 3 Welded Screen sq.m. 6.84 5,599.66 IR 1 1
SPL - 4 Project Billboard unit 1.00 9,357.26 IR 1 1
Safety and Health (including Construction Safety Provisions for l.s. 1.00 183,563.20 Test Result 31 31
SPL 5
CoVid-19 and Personnel One Time Testing) IR 1 1
TOTAL PROJECT COST 3,871,078.25
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 tested separately a number
of test should be on the same basis as the minimum requirements.
Submitted by: Checked By: Recommending Approval Approved By:

__________________________ FE C. BATILONA _________________________ ROBERTO Y. UY
MTQC-INSPECTOR PPMIU ENGINEER PPMIU HEAD PROVINCIAL GOVERNOR
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, Mortar Strength, Soundn
P - Plasticity Test Organic Impurities,Unit Weight, % Clay Lumps and Shale)
C - Laboratory Compaction Test Q4 - Quality Test (Grading Elutriation (Wash), Bulk Specific Gravity, Absorption and Mortar Strength)
FDT - Field Density Test Q5 - Quality Test (Grading, Bulk Specific Gravity, Absorption, Abrasion, Soundness and Unit Weight)
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 Q8 - Quality Test (Strenght & Moisture Content)
R - Retained Stability Index Qw - Physical Test for Water
Sty - Stability Qp - Quality Test for Paint
Ft - Flexural Strength Test for Concrete Beam Sample Ql - Quality Test for Hydrated Lime
Ct - Compressive Strength Test on Concrete Cylinder Sample Qs - Quality Test for Asphalt (Bituminous) Materials
St - Slump Test Qc - Quality Test for Cement (Chemical or Physical)
Ta - Thickness Determination (Core Drilling and Compression Test) for Asphalt Qm - Quality Test for other Materials (Bearing Pad, Premolded Filler, Joint Filler, etc.)
Tc - Thickness Determination (Core Drilling and Compression Test) MC - Mill Test Certificate/Manufacturer's Certificate
for PCC Pavement
RE)
Test Amount
REMARKS
Unit Cost Test
(10) (11) (12)
= (9) x (10)
Inspection Report
Inspection Report
if materials are to be incorporated in the work
Layer placed not exceeding 200mm in loose measurement
Project Engineer Certificate or Mill Certificate
apply Qc if source is questionable or per concrete trial mix result
apply Q3 test, if source not yet tested

Additional test (G) if delivered materials are inconsistent
apply Q5 test, if source not yet tested
Additional test (G) if delivered materials are inconsistent
Inspection Report or Qw if source is questionable
Suitable for concreting
3 beam or cylinder samples per set for 75 cu.m or batch day
Per batch if consistency is questionable
1 sample per size
1 sample per size
Inspection Report
Inspection Report
Inspection Report
Reduced section as prescribed
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Inspection Report
Test Result of One Time Rapid Testing
Inspection Report for the Disinfection Facilities
tested separately a number

VINCIAL GOVERNOR
lk Specific Gravity)
ity, Absorption, Mortar Strength, Soundness,
ty, Absorption and Mortar Strength)

rasion, Soundness and Unit Weight)
Filler, Joint Filler, etc.)

Annex 5

PHILIPPINE RURAL DEVELOPMENT PROJE
INSPECTION AND TEST PLAN(IREAP CIVIL
Municipality of: Piñ an Province: Zamboanga del Norte
Project Name: CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO Contractor:
PRIMARY PROCESSING AND TRADING) Project Location:
Description of the Operation/ Test/ Inspection

Contract specs Specification Reference Procedure Reference
Item No. No.
Description / Characteristics
800(1) Clearing and Grubbing Item 100.1 Item 100.2.2-2.3
803(1) Structure Excavation Item 103.1 Item 103.2.2
803(3) Foundation Fill Item 803.1 Item 803.1.1
804(1) Embankment Item 804.1 Item 804.1
900 Structural Concrete
a) Portland Cement Item 900.2.1 AASHTO T 1217
b) Washed Sand Item 900.2.2 AASHTO T 71
d) Water Item 900.2.3 PEC
e) Concrete Item 900.6 AASHTO T 23 & T 97
404 Reinforcing Steel Item 404.1- 404.3.6 Item 710
a) Bending Item 404.3.3 Item 404.3.3
b) Placing & Fastening Item 404.3.4 Item 404.3.4
c) Splicing Item 404.3.5 Item 404.3.5
d) Lapping of bar Item 404.3.6 Item 404.3.6
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm
a) Concrete Hollow Blocks Item 1046 Item 1046
b) Steel Reinforcement Item 1046 Item 1046
1046(3) Louver Blocks Item 1046 Item 1046
1027(a) Cement Plaster Finish Item 1027.1-1027.2.3 Item 1027.3
1032(a) Painting Works Item 1032.2 Item 1032.2.1
403(1) Structural Steel, furnished, fabricated and erected Item 403.1 PEC
1003 Carpentry and Joinery Works Item 1003 Item 1003.2
1010a Frames (Jambs, sills, head, transoms and mullions) Item 1010.1 Item 1010.3
1010b Doors Item 1010.1 Item 1010.3
1009(1) Glass Jalousie Windows Item 1009.1 Item 1009.3
1018.2.1.1 Glazed tiles & trims Item 1018.2.1.1 PEC
1018.2.1.2 Unglazed tiles Item 1018.2.1.2 PEC
1014(a) Prepainted Metal Sheets Item 1014.1 PEC
1021(a) Plain Cement Floor Finish Item 1021.1 Item 1021.3
1001.2(a1) PVC pipes(Orange) Item 1001.1 Item 1001.3
1001.2(a2) PVC Pipes (Blue) Item 1001.1 Item 1001.3
1002(c) Plumbing Fixtures Item 1002.2 Item 1002.2.5
1100 Conduits, Boxes and Fittings Item 1100.1 PEC
1101 Wires and wiring Devices Item 1100.1 PEC
1102(1) Panel Board (circuit breaker type) Item 1102.1 Item 1102.3
1103(c) Lighting Fixtures Item 1103.1 PEC
SPL 1 Service Entrance and its accessories PBD/Technical Specs PBD/Technical Specs
SPL 2 Airconditioned Unit PBD/Technical Specs PBD/Technical Specs
SPL - 3 Welded Screen PBD/Technical Specs PBD/Technical Specs
SPL - 4 Project Billboard Annex 52 I-BUILD OM Annex 52 I-BUILD OM
Submitted By: Checked by:
Signature
Name FE C. BATILONA ROMEO C. REYES

Title PPMIU Engineer PPMIU Head
Date
Form No.
RURAL DEVELOPMENT PROJECT (PRDP)
N AND TEST PLAN(IREAP CIVIL WORKS)
mboanga del Norte Region: IX Contract No.
Reference No.
Piñ an PIMCO Multi-purpose Cooperative, Brgy. Seg Date Approved:
Inspection and Testing

Stage/Frequency Acceptance Criteria Output/Records
Contractor- LGU-RPCO
LGU
as per required As per plan X W S Inspection Report
as per required As per plan X w s Inspection Report
1 sample / 2000 bags 10 kg. X W S Mill Certificate/Quality Test

1 sample / 1500 cum. 50 kg. X W S Quality Test
X W S Inspection Report
1 set - 3 cylinder 1 set sample X W S Test Results
samples/75cu.m
As per requirement As per specs. X W S Inspection Report
As per requirement As per specs. X H/W S Inspection Report
As per requirement As per specs. X W S Test Result

As per requirement As per specs. X W S Test Result
as per required As per specs. X H/W S Mill Certificate/Quality Test
Approved by: Important:
H-Hold
ROBERTO Y. UY W-Witness
Provincial Governor S-Surveillance and Monitoring(PSO/NPCO)
X-Self Inspection
Annex 1
QUALITY PLAN
\
Project Location:
Location:
Form No. ___________
Activity/Process Procedure/ Reference
1. Project Organization
1.1 Organizational Structure - Staff Qualifications Standards
1.2 Activity Schedule - Program of Work
1.3 Human & Material Resources
2. Contract Review / Implementation Arrangement

- IBUILD Manual /
Operations Manual
3. Design Review
- IBUILD Manual /
Operations Manual
- DPWH Guidelines
- AASHTO/ACI
4. Inspection/Testing
- DPWH Standard Specifications Vol.
- IBUILD Manual /
Operations Manual
- DPWH/ASSHTO/ASTM Standards
- Inspection and Test Plan (ITP)
- Min. Materials and Testing Requir
(MMTR)
5. Document Control
Project Documentation Procedures
( 1 ) IBUILD Operations Manual
( 2 ) DPWH Design Guidelines Criteria and Standards (Volume I)
Prepared by: FE C. BATILONA _

PPMIU ENGINEER
Note: This Quality Plan applies to all infrastructure projects under the PRDP, however, the LGU may revised or form
QUALITY PLAN (OUTLINE) IREAP CIVIL WORKS
CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)

Piñan PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñan, Zamboanga Del Norte
Responsibility/
Control Points/ Parameters Frequency
Interface
- PLGU-EO for Creation and Designation of - upon approval of change of - PPMIU/RPCO/PSO

PPMIU members personnel NPCO
- S-Curve/PERT-CPM - to be revised in accordance - PPMIU/RPCO/PSO

- per time Requirement of PRDP Operations w/ Operations Manual NPCO
- Manning Schedules - start of project - PPMIU/RPCO/PSO

- Budget Schedule - re-alignment NPCO
- re-budgeting
- CAF/NTP - LGU BAC Resolution of - PPMIU/RPCO/PSO

Award NPCO
- First Tranche Release - Construction Contract,
Notice to Commence
- Second Tranche Release - Physical accomplishment
- Third Tranche Release - Upon Construction Completion
- Final Tranche Release
a. Design Cosiderations - upon project presentation - PPMIU/RPCO/PSO

- Project Location - after RPAB's conditional NPCO
- Socio-economic-cultural considerations, approval
Agricultural and crop products, practices, - pre-construction activities
existing and planned support infrastructure,
product marketing outlets
- Environmental Considerations
- Right-Of-Way
b. Engineering Design
- Structural Design
- Electro-mechanical equipment/facilities
- Soil and geological conditions
- existing water and sanitation facilities
- Construction Methodologies
c. Required Design Documents

- Mechanical, sanitary and electrical engineering
drawings
- Structural engineering drawings
- Plan/Map of the proposed building area
e. Design concept
f. Design criteria
g. Implementation Schedule
h. Cost Estimate/Price Analysis
i. Contract Documents
j. Safety
a. Pre-construction Joint Survey - site layout - PPMIU/RPCO/PSO

b. Excavation Works - as required by specs NPCO
c. Embankment Works - as required by specs
d. Reinforced Concrete Works - as required by specs
e. Masonry Works - as required by specs
f. Roof framing Works - as required by specs
g. Roofing Works - as required by specs
h. Carpentry Works - as required by specs
i. Painting Works - as required by specs
j. Electrical Works - as required by specs
k. Plumbing Works - as required by specs
a. Contractor Supplied Documents - as required by construction - Contractor

contract - PPMIU/RPCO/PSO
NPCO
b. Project Communications -as required
c. Inspection/Testing Records - as required by construction

contract
d. Contracts - as required by PRDP

Operations Manual
e. Rural Infrastructure Monitoring Forms/Re - As required by PRDP

- Delivery Monitoring Report Operations Manual
- Weekly Materials Monitoring Report
- Weather Report Chart
- Daily Labor Attendance Report
- Heavy Equipment Usage Report
- Monthly Material Monitoring Form
- Summary of Test Results
- Physical and Financial Accomplishment Report
- Variation Order
- Suspension Order
- Time Suspension Report
- Resume Order
- Site Instruction Order
- Site Inspection Report
- Certificate of Completion
( 3 ) DPWH Design Guidelines Criteria a

( 4 ) DPWH Standard Specifications Vol
Recommending Approval: ROMEO C. REYES

PPMIU HEAD
PRDP, however, the LGU may revised or formulate their own Quality Plan as they consider necessary and applicable
PROCESSING AND TRADING)
Date : ________________________________
Key Performance
Reference Remarks
Measurement
- IMA/MOA
(1)
- IMA/MOA
(1)
- Construction Contract
(1)
- RPAB Approval/ Tendering D CAF/NTP Requiments:

- Permits & LGU Equity Contri -NOL 1 & 2
- Construction Start - Permits/Clearance (CNC/ECC)
- LGU Equity/LP/GOP Bank Acc - Approved POW
(1)
- Physical accomplishment - IMA/MOA
- Subproject Completion Repor - LGU-BAC Res. Of Award
- LGU Equity appropriated
- Appraisal report (1) Design Review may include:

- Validation Report ( 2 ), (3) & ( 4 ) - Preconstruction Survey
- IMA - Allocation for soil investigation
- Design Reports
S-curve/Pert CPM
POW
Safety Manual
- Joint layout
- Inspection reports/Test Repo ITP/MMTR
- Traceability If by contract
/RPCO/PSO
- Traceability
- Traceability Refer to ITP
- Traceability
- Traceability (1)
WH Design Guidelines Criteria and Standards (Volume II)
WH Standard Specifications Vol 2 & 3 (2004 Edition)
Approved : ROBERTO Y. UY
Provincial Governor
CC: RPCO/PSO/NPCO
sary and applicable
Operation and Maintenance Plan and Budget
Sub-Project Name : CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSI

Municipality : Piñan PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñan, Zamboanga Del Norte
Province : Zamboanga del Norte
Allocation of Task and Equivalent Cash

Frequency Total Allocation per Year
Contribution
O&M Activities of Work per
Year Provincial Municipal Cooperative/
Type Value
LGU LGU Proponent
Materials 15,000.00 15,000.00
Repair/ Labor 3,500.00 3,500.00
as need
Maintenance on
arises Equipment
doors and windows
Total 18,500.00
Materials 30,000.00 30,000.00
Maintenance of as need Labor 5,000.00 5,000.00
Metal Structures arises Equipment
Total 35,000.00
Materials 15,000.00 15,000.00
Maintenance on Labor 3,500.00 3,500.00
as need
Waterlines, sewer
arises Equipment
and fixtures
Total 18,500.00
Materials 20,000.00 20,000.00
Maintenance on 1 every 5 Labor 3,000.00 3,000.00
Roofing years Equipment
Total 23,000.00
Materials 30,000.00 30,000.00
Maintenance on Labor 5,000.00 5,000.00
as need
Electrical and
arises Equipment
electrical fixtures
Total 35,000.00
Materials 30,000.00 30,000.00
1 every 5 Labor 12,000.00 12,000.00
Repainting
years Equipment
Total 42,000.00
Materials 140,000.00 140,000.00
Labor 32,000.00 32,000.00
Total
Equipment
Total 172,000.00 172,000.00
Amount of O&M for the Trading Center to be included in the Annual Budget of PIMCO
Year Amount in Php

1 107,000.00
2 107,000.00
3 107,000.00
4 107,000.00
5 172,000.00
6 107,000.00
7 107,000.00
8 107,000.00
9 107,000.00
10 172,000.00
Prepared by: Checked by:
FE C. BATILONA
Engineering Assistant PPMIU Engineer
Recommending Approval: Approved by:
ROMEO C. REYES ROBERTO Y. UY

PPMIU Head Provincial Governor
PART A. EARTH WORKS
ITEM NO.: SPL 5 UNIT: l.s.

Safety and Health (including Construction
DESCRIPTION: Safety Provisions for CoVid-19 and Personnel QUANTITY: 1.00
One Time Testing)
DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT
A. Equipment Rental: (To include fuel & Lubricants)
Equipment Total: -
B. Labor:
a. Safety Officer (Part Time) 1 15 776.00 11,510.67
First Aider (Full Time) 1 178 440.00 78,320.00
Skilled Sub-Total: 89,830.67
Labor Total: 89,830.67
C. Materials:
Safety Shoes man-days 1424 2.46 3,503.04
Safety Helmet man-days 1424 0.35 498.40
First Aid Kit/Meds man-days 1424 4.75 6,764.00
Construction Safety Provisions for Covid-19
One Time Testing (Rapid Test) 31 pax 1,200.00 37,200.00
Mask/Face Shields 31 pax 200.00 6,200.00
(highest average daily no. of manpower)
Disinfection facilities
(foorthbath, washing area, temperature check, etc) 5,000.00 5,000.00
Computation of man-days
Number of personnel = 10 persons
Duration = -
Ave. working hours = 8.0 hrs./day
man-days = 1424
Materials Total: 59,165.44

D. DIRECT COST (A+B+C) 148,996.11
E. OCM 0.00% of Direct Cost -
F. Contractor's Profit 10.00% of Direct Cost 14,899.61
G. VAT 12.00% of ( DC + OCM +CP ) 19,667.49
H. INDIRECT COST (E+F+G) 34,567.10
I. TOTAL ITEM COST (D+H) 183,563.20
Unit Cost/ha. 183,563.20
PART A. EARTH WORKS
ITEM NO.: 800(1) UNIT: ha.

DESCRIPTION: Clearing and Grubbing QUANTITY: 0.038
COMPUTATION:
width length
VOLUME: 14 27.00 0.038 ha.
COMPUTATION OF MANPOWER OUTPUT PER DAY

Manpower Requirement
Quantites Equipment Activity
Manpower No.
Required (ha) Output (ha/day) Duration (days)
Const Foreman 1 0.038 0.014 1 1
Laborers 3 0.038 0.014 1

Equipment Total: -
B. Labor:
a. Foreman 1 1 696.80 696.80
Skilled Sub-Total: 696.80
a. Laborer 3 1 387.52 1,162.56
Unskilled Sub-Total: 1,162.56
C. Materials:
Materials Total: -
E. OCM 15.00% of Direct Cost 278.90
F. Contractor's Profit 10.00% of Direct Cost 185.94
G. VAT 12.00% of ( DC + OCM +CP ) 278.90
H. INDIRECT COST (E+F+G) 743.74
Unit Cost/ha. 68,865.19
PART A. EARTH WORKS
ITEM NO.: 803(1) UNIT:

DESCRIPTION: Structure Excavation QUANTITY:
COMPUTATION:
length width thickness no. of pcs
VOLUME:
F: 1 1 0.9 17 15.30
WF: 123 0.3 0.7 25.83
Septic Vault: 1.2 1.5 1.80
Grease Trap: 0.5 0.5 0.6 0.15
Catch Basin: 0.6 0.6 0.7 2 0.50
43.58

Quantites Manpower Activity
Manpower No
Required (m3) Output (cu.m/day) Duration (days)
Construction Foreman 1 48.91 1.75 3
Carpenter 1 48.91 1.75 3
Laborers 7 48.91 1.75 3
DESCRIPTION QTY. UNIT DAYS UNIT COST

Equipment Total:
B. Labor:
a. Foreman 1 3 696.80
b Carpenter 1 3 465.44
Skilled Sub-Total:
a. Laborer 7 3 387.52
Unskilled Sub-Total:
Labor Total:
C. Materials:
Materials Total:
D. DIRECT COST (A+B+C)
E. OCM 15.00% of Direct Cost
F. Contractor's 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
T A. EARTH WORKS
cu.m
48.91
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
3.00
AMOUNT
2,090.40
1,396.32
3,486.72
8,137.92
8,137.92
11,624.64
-
11,624.64
1,743.70
1,162.46
1,743.70
4,649.86
16,274.50
332.72
PART A. EARTH WORKS

DESCRIPTION: Foundation Fill QUANTITY:
COMPUTATION:
length/perimeter width thickness no. of pcs
VOLUME:
F: 1 1 0.55 17 9.35
WF: 123 0.3 0.4 14.76
Gravel Bed:
F: 1 1 0.1 17 1.7
WF: 123 0.3 0.1 3.69
Flooring & Walkway: 14 27 0.1 37.80
Ramp/Stairs: 11 0.1 1.10
Septic Vault: 1.2 3.7 0.1 0.44
Grease Trap: 0.5 0.5 0.1 0.03
Catch Basin: 0.6 0.6 0.1 0.04
68.91

Manpower No
Construction Foreman 1 44.83 3 2
Carpenter 1 44.83 3 2
Laborers 8 44.83 3 2

Equipment Total:
B. Labor:
a. Foreman 1 2 696.80
b Carpenter 1 2 465.44
Skilled Sub-Total:
a. Laborer 8 2 387.52
Labor Total:
C. Materials:
a. Gravel Bidding Materials 45.00 cu.m 850.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/cu.m
T A. EARTH WORKS
cu.m
44.83
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
cu.m
2.00
AMOUNT
1,393.60
930.88
2,324.48
6,200.32
6,200.32
8,524.80
38,250.00
38,250.00
46,774.80
7,016.22
4,677.48
7,016.22
18,709.92
65,484.72
1,460.70
PART A. EARTH WORKS

DESCRIPTION: Embankment QUANTITY:

Manpower No

Equipment Total:
B. Labor:
a. Foreman 1 3 696.80
Skilled Sub-Total:
a. Laborer 5 3 387.52
Labor Total:
C. Materials:
Filling Materials 0.8 cu.m. 520.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/cu.m
RT A. EARTH WORKS
cu.m
41.42
3.00
AMOUNT
2,090.40
2,090.40
5,812.80
5,812.80
7,903.20
416.00
416.00
8,319.20
1,247.88
831.92
1,247.88
3,327.68
11,646.88
281.18
PART B. PLAIN AND REINFORCED CONCRETE WORKS
ITEM NO.: 900 UNIT: cu m

DESCRIPTION: Structural Concrete QUANTITY: 79.48
COMPUTATION:
length width thickness no. of pcs
VOLUME:
Footing: 1 1 0.25 17 4.25 cu m
Column: 0.3 0.3 4.05 17 6.20 cu m
Wall Footing: 123 0.2 0.3 7.38 cu m
WF Septic Vault: 12.2 0.2 0.3 0.73 cu m
Floor/Ramp/Stairs:
Flooring 15 6 0.1 9.00 cu m
25 6 0.15 22.50 cu m
10 8 0.15 12.00 79.48
Stair 1 4 0.1 0.40 cu m
1 1 0.1 0.10 cu m
Ramp 1.881 3 0.1 0.56 cu m
1.311 2 0.1 0.26 cu m
Septic Vault 1.2 3.7 0.1 2 0.89 cu m
Concret Beam: 0.2 0.4 89 7.12 cu m
Walkway: 79 1 0.1 7.90 cu m
79.29 cu m
Quantities Output (m3/day),

Equipment/Manpower No. Unit Required(cu.m.) kgs/day Days
Concrete Mixer 2 79.48 3.5 11

Const Foreman 1 79.48 3.5 11
Mason 4 79.48 3.5 11
Concrete Mixer Operator 2 79.48 3.5 11
Carpenter 2 79.48 3.5 11
laborers 8 79.48 3.5 11

a. Conc. Mixer(1bagger) 2 unit 11 1,376.00 30,272.00
Equipment Total: 30,272.00
B. Labor:
a. Foreman 1 11 696.80 7,664.80
b. Mason 4 11 465.44 20,479.36
c. Conc.Mixer Operator 2 11 465.44 10,239.68
d. Carpenter 2 11 465.44 10,239.68
f. Laborer 8 11 387.52 34,101.76
C. Materials:
a. Portland Cement 723.00 bags 287.33 207,742.29
b. Sand 40.35 cu.m. 816.00 32,925.60
c. Gravel 79.75 cu.m. 850.00 67,787.50
d. 4' x 8' Ordinary plywood 50.00 pcs 370.00 18,500.00
e. 2" x 2" coco 3443.43 bd.ft. 25.00 86,085.75
f. 2" x 3" coco 469.90 bd.ft. 25.00 11,747.50
g. Assorted C.W.Nails 83.00 kgs 80.00 6,640.00
E. OCM 15.00% of Direct Cost 81,663.89
G. VAT 12.00% of ( DC + OCM +CP ) 81,663.89
Unit Cost/cu.m 9,589.73
ITEM NO.: 404 UNIT: kgs

DESCRIPTION: Reinforcing Steel QUANTITY: 3,840.69
COMPUTATION:
bar size kgs
Steel weigth in kgs:
Footing: 16mmØ x 6m 269.07 269.07 kgs
Column: 16mmØ x 6m 489.71 489.71 kgs
10mmØ x 6m 479.21 479.21 kgs
Wall Footing: 12mmØ x 6m 218.99 218.99 kgs
10mmØ x 6m 6.84 6.84 kgs
Septic Vault 10mmØ x 6m 22.63 22.63 kgs
flooring/ramp/stair/SV 10mmØ x 6m 1042.78 1,042.78 kgs
Concrete Beam: 16mmØ x 6m 563.46 563.46 kgs
10mmØ x 6m 519.27 519.27 kgs
Walkway: 10mmØ x 6m 228.73 228.73 kgs
3,840.69 kgs
Quantities
Equipment/Manpower No. Unit Required(kgs.) Output kgs/day Days
Const Foreman 1 3840.69 80 9

Steelman 3 3,840.69 80 9
laborers 3 3840.69 80 9

a. Bar Cutter 2 unit 9 1,758.00 31,644.00
b. Bar Bender 1 unit 9 2,812.00 25,308.00
B. Labor:
a. Foreman 1 9 696.80 6,271.20
b. Steelman 3 9 465.44 12,566.88
a. Laborer 3 9 387.52 10,463.04
C. Materials:
a. 16mmØ x 6m 1,388.35 kgs 43.50 60,397.67
b. 12mmØ x 6m 229.94 kgs 43.50 10,003.16
c. No. 16 Tie wire 45.16 kgs 70.00 3,161.39
d. 10mmØ x 6m 2,414.43 kgs 43.50 105,035.22
G. VAT 12.00% of ( DC + OCM +CP ) 39,727.58
Unit Cost/cu.m 96.54
BACK UP COMPUTATION
Piñ an PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñ an, Zamboanga Del Norte
14m x 27m
800(1) Clearing and Grubbing

Qty 0.038 ha.
Area 14.00 x 27.00 = 0.038 ha.
803(1) Structure Excavation

Qty 48.91 cu.m
Volume
Footing 1= 1 x 1 x 0.9 = 0.90 x 17 = 15.3 cu.m
Wall Footing 1= 123 x 0.3 x 0.70 = 25.83 = 25.83 cu.m
Septic Vault= 1.2 x 3.7 x 1.60 = 7.10 = 7.10 cu.m
Grease Trap= 0.5 x 0.5 x 0.70 = = 0.18 cu.m
Catch Basin= 0.6 x 0.6 x 0.70 x 2.00 = 0.50 cu.m
48.91 cu.m
803(3) Foundation Fill
Qty 44.83 cu.m
Volume
Foundation 1 x 1 x 0.55 = 0.55 x 17 = 9.35 cu.m
Wall Footing 123 x 0.3 x 0.4 = 14.76 = 14.76 cu.m
Gravel Bedding:
Footing: 1.00 x 1 x 0.1 x 17 = 1.7
Wall Footing : 123.00 x 0.3 x 0.1 = 3.69
Flooring & Walkway: 14.00 x 27 x 0.1 = 37.8
Ramp/Stairs: 11.00 x 0.1 = 1.1
Septic Vault: 1.20 x 3.7 x 0.1 = 0.44
Grease Trap: 0.50 x 0.5 x 0.1 = 0.03
Catch Basin: 0.60 x 0.6 x 0.1 x 2.00 = 0.072
44.83
804(1) Embankment
Qty 41.42 cu.m
Volume
elev 500 - elev 150 flooring 15 x 6.00 x 0.300 = 27.00 = 27.00 cu.m
Footing: 0.70 x 0.7 x 0.55 x 17 = 4.5815
Wall Footing : 123.00 x 0.2 x 0.4 = 9.84
41.42 cu.m
49.71 cu.m 20% Shrinkage Factor
Remaining Filling Materials from excavation 48.91 cu.m.

Filling materials needed: 49.71 cu.m.
0.79 cu.m. Borrow
900 Structural Concrete
GT
Qty 79.48 cu.m Bedding 0.05
Cover 0.0375
404 Reinforcing Steel Wall 0.1
Qty 3,840.69 kgs 0.1875
Footing
Qty 4.25 cu m
Footing 1= 1 x 1 x 0.25 = 0.25 x 17 = 4.25 cu.m

4.25 cu.m
GravelBed 1 x 1 x 0.10 = 0.10 x 17 = 1.7 cu.m
For 1 footing 1 x 5 = 5 m
Total L. no.Footing
F1 16mmØ x 6m 5 x 2 x 17 = 170 m
170 total length
= 0.034185 total volume W/ 16mm Ø
x 7871 density of round bar
269.07 total kgs
282.52 total kgs w/ 5% added
No. 16 Tie wire 3.16 = 3.2 kgs
Portland Cement 38.68 bags = 39 bags

Sand 2.13 cu.m. = 2.25 cu.m.
Gravel 4.25 cu.m. = 4.25 cu.m.
16mmØ x 6m 282.52 = 282.52 kgs
No. 16 Tie wire 3.16 = 3.2 kgs
Column
Qty 6.20 cu m.
Column 0.3 x 0.3 x 4.05 = 0.36 x 17 = 6.196 cu.m
6.196 cu.m
Qty 968.92 kgs `
L no.Pcs no.C
Post 16mmØ x 6m 4.55 x 4 x 17 = 309.4
309.4 total length
0.0622166 total volume
489.71 total kgs
no.Pcs L no.C
Ties 10mmØ x 6m 38 x 1.2 x 17 = 775.20
775.20
479.21 kgs
= 479.21 kgs
503.17 kgs w/ 5% added
No. 16 Tie wire 11.39 = 11.4 kgs

Sand 3.10 cu.m. = 3.25 cu.m.
16mmØ x 6m 514.19 = 514.19 kgs
10mmØ x 6m 503.17 = 503.17 kgs
No. 16 Tie wire 11.39 = 11.4 kgs
Wall Footing
Qty 8.11 cu.m
P
WF= 123 x 0.2 x 0.30 = 7.38 = 7.38 cu.m
Septic Vault WF= 12.2 x 0.2 x 0.30 = 0.73 = 0.73 cu.m
Gravel Bed 123 x 0.1 x 0.30 = 3.69 cu.m
12.2 x 0.3 x 0.10 = 0.37 cu.m
Qty 248.46 kgs
Total P.
WF 12mmØ x 6m 123 x 2 = 246
Total length = 246

218.99 total kgs
ties 10mmØ x 6m 123 / 0.3 = 36.9 pcs 11.07 m
= 36.9 pcs
11.07 Total length = 11.07
= 0.0008694 total volume w/ 10mm Ø
6.84 total kgs
Septic Vault
10mmØ x 6m 12.2 x2 = 24.4
Total length = 24.4
15.08 total kgs
12.2 / 0.3 = 40.67 pcs 12.2 m

Total length = 12.2
= 0.0009582 total volume w/ 10mm Ø
7.54 total kgs
No. 16 Tie wire 2.92 = 3 kgs
Portland Cement 73.82

### = 74 bags
Sand 4.06 bags = 4.1 cu.m.
12mmØ x 6m 229.94 = 229.94 kgs
10mmØ x 6m 30.94 = 30.94 kgs
Flooring/ramp/stair
Qty 45.71 cu.m
Flooring/ramp/stair
Volume 15 x 6 x 0.10 = 9 cu.m
Volume 25 x 6 x 0.15 = 22.5 cu.m
Volume 10 x 8 x 0.15 = 12 cu.m
stair Volume 1 x 4 x 0.10 = 0.4 cu.m
1 x 1 x 0.10 0.1 cu.m
ramp Volume 1.881 x 3 x 0.10 = 0.5643 cu.m
ramp Volume 1.311 x 2 x 0.10 = 0.2622 cu.m
Septic Vault Volume 1.2 x 3.7 x 0.10 x 2 0.888 cu.m
Bedding 25 x 12 x 0.10 = 30.00 cu.m
1 x 4 x 0.10 = 0.40 cu.m
1.8 x 3 x 0.10 = 0.54 cu.m
1.3 x 2 x 0.10 = 0.26 cu.m
1.2 x 3.7 x 0.10 = 0.44 cu.m
Vtotal = 45.71 cu.m
Qty 1,042.78 kgs

no.Pcs L no.C
Reinf. 10mmØ x 6m 15 / 0.6 = 25 = 26 pcs
6 / 0.6 = 10 = 11 pcs
37 pcs
L1 26 x 6 = 156 ln.m.
11 x 15 = 165 ln.m.
321 ln.m.
25 / 0.4 = 62.5 = 64 pcs

6 / 0.4 = 15 = 16 pcs
80 pcs
L2 64 x 6 = 384 ln.m.
16 x 25 = 400 ln.m.
784 ln.m.
10 / 0.4 = 25 = 26 pcs
8 / 0.4 = 20 = 21 pcs
47 pcs
L3 26 x 8 = 208 ln.m.
21 x 10 = 210 ln.m.
418 ln.m.
Ramp:
Reinf. 10mmØ x 6m 1.881 / 0.2 = 9.405 = 10 pcs
3 / 0.4 = 7.5 = 8 pcs
18 pcs
L1
10 x 3 = 30 ln.m.
8 x 1.881 = 15.05 ln.m.
45.05 ln.m.
Stairs:
Reinf. 10mmØ x 6m 1 / 0.6 = 1.67 = 2 pcs
4 / 0.6 = 6.67 = 7 pcs
9 pcs
L1
2 x 4 = 8 ln.m.
7 x 1 = 7.0 ln.m.
15.00 ln.m.
1 / 0.6 = 1.67 = 2 pcs

1 / 0.6 = 1.67 = 2 pcs
4 pcs
L2
2 x 1 = 2 ln.m.
2 x 1 = 2.0 ln.m.
4.00 ln.m.
Septic vault:
1.2 / 0.2 = 6 = 7 pcs
3.7 / 0.2 = 18.5 = 20 pcs
L1 7 x 3.7 = 25.9
20 x 1.2 = 24
Flooring & Slab 99.8
Toatal length = 1686.85

1042.78 kgs
= 1042.78
1094.92 kgs w/ 5% added
No. 16 Tie wire 12.26 kgs = 12.5 kgs

Sand 22.86 cu.m. = 23 cu.m.
Gravel 45.71 cu.m. = 45.75 cu.m.
10mmØ x 6m 1,094.92 = 1,094.92 kgs
No. 16 Tie wire 12.26 = 12.5 kgs
Concrete Beam
Qty 7.12 cu.m 99
P
Beam 0.2 x 0.4 x 89.00 = 7.12 cu.m
Qty 1,082.74 kgs
P
Main bar 16mmØ x 6m 89.00 x 4 = 356 Total length

563.46 total kgs
No. pcs L ` 1
Stirrups 10mmØ x 6m 700 x 1.2 = 840 Total length

519.27 total kgs
Total = 1082.74
= 1136.87 kgs w/ 5% added
No. 16 Tie wire 12.73 kgs = 13 kgs

Sand 3.56 cu.m. = 3.75 cu.m
Gravel 7.12 cu.m. = 7.25 cu.m
16mmØ x 6m 591.64 = 591.64 kgs
10mmØ x 6m 545.24 = 545.24 kgs
Walkway(1-m around the Perimeter)
Qty 7.90 cu.m.
P
Flooring 79.00 x 1 x 0.1 = 7.90 cu.m.
12 x 25
Qty 228.73 kgs

P
Reinf. 10mmØ x 6m 79 / 0.6 = 131.66667 = 133 pcs
1 / 0.6 = 1.6666667 = 3 pcs
L1 3 x 79 = 237 ln.m.
133 x 1 = 133.0 ln.m.
370.00 ln.m.
228.73 total kgs

Sand 3.95 cu.m. = 4 cu.m
Gravel 7.90 cu.m. = 8 cu.m
10mmØ x 6m 240.16 = 240.16 kgs
No. 16 Tie wire 2.69 = 2.75 kgs
Summary: for Item 900 & 404:

Sand 39.65 cu.m. = 40.35 cu.m
Gravel 79.29 cu.m. = 79.75 cu.m
16mmØ x 6m 1,388.35 kgs = 1,388.35 kgs
12mmØ x 6m 229.94 kgs 229.94 kgs
10mmØ x 6m 2,414.43 kgs = 2,414.43 kgs
Formwork fabrication/Installation/Stripping
Qty 160.40 sq.m
For Column
FORMS
Area for Fabrication col.dimen. sides ht. of col. No. of col.
A= 0.30 x 4 x 3.5 x 17 = 71.4 sq.m
For Number of Ordinary plywood
4' x 8' Ordinary plywood = 32.844 = 34 pcs
For Number of 2" x 2" x 8'
2" x 2" coco = 928.2 = 928 bd.ft

Assorted C.W.Nails = 22.272 kgs 22.3 kgs
SCAFFOLDS
ht. of col. No. of col
3.5 x 17 = 59.5 mts.
For required bd.ft of scaffolds
2" x 3" coco = 416.5 bd.ft
2" x 2" coco = 1249.5 bd.ft

Assorted C.W.Nails = 1666 bd. x 0.024
Assorted C.W.Nails = 39.984 kgs 40 kgs

For Kilograms of CWN
BRACING
ht. of col. No. of col
3.5 x 17 = 59.5 mts.
2" x 2" coco = 654.5 bd.ft
For Kilograms of CWN

Assorted C.W.Nails = 15.708 kgs 15.75 kgs
4' x 8' Ordinary plywood 34 = 34 pcs

2" x 2" coco 2832 = 2832 bd.ft.
2" x 3" coco 416.5 = 416.5 bd.ft.
Assorted C.W.Nails 78.05 = 78 kgs
For Beam
FORMS
Area for Fabrication P 2sides
Form 2sides of beam= 0.4 x 89.00 = 35.6 = 71.2 sq.m
Form bottom of beam= 0.2 x 89.00 = 17.8 = 17.8 sq.m
Constant 89 sq.m
Computing for No. of plywood= 89 x 0.40 = 35.6 = 32 pcs
Constant
2"x2" Frame= 89 x 6.40 = 569.6 bd.ft
SCAFFOLDS
0.4 x 89.00 x 35.6 = 71.2 sq.m
0.2 x 89.00 x 17.8 = 17.8 sq.m
For required bd.ft of scaffolds
For Vertical support 2" x 3" coco = 106.8 bd.ft
For Horizontal support 2" x 2" coco = 83.66 bd.ft

Assorted C.W.Nails = 190.46 bd. x 0.024
For Kilograms of CWN Assorted C.W.Nails = 4.57104 kgs 5 kgs
4' x 8' Ordinary plywood = 16 pcs

2" x 2" coco = 611.43 bd.ft.
2" x 3" coco = 53.4 bd.ft.
Assorted C.W.Nails = 5 kgs
403(1) Structural Steel, furnished, fabricated and erected

Qty 349.43 kgs
Gate 1 (3.00x3)
Using 1"Ø G.I. pipe L= 3 x 6 = 18
3 x 3 = 9
Total = 27 x 2.5
= 67.50 kgs
= 70.88 kgs w/ 5% added
= 4.5 pcs
1/2" Square bar (grills)= 3 / 0.1 = 30 pcs
30 x 3 = 90 mtrs
2.12 x 4 = 8.48 mtrs
98.48 x 1.266 = 124.68 kgs
= 130.91 kgs verify 4.1
= 15 pcs
Gate 2 ( 1.2x2.1)
Using 1"Ø G.I. pipe L= 2.1 x 6 = 12.6 5.26
1.2 x 3 = 3.6
Total = 32.4 x 2.506 = 81.19 kgs
= 5.4 pcs = 85.25 kgs w/ 5% added
1/2" Square bar (grills)= 1.2 / 0.1 = 12 pcs

12 x 2.1 = 25.2 mtrs
1.21 x 4 = 4.84 mtrs
60.08 x 1.266 = 76.06 kgs
= 79.86 kgs verify 4.1
= 4.2 pcs
1"Ø G.I. Pipe (Sch. 40) 156.13 kgs = 156.13 kgs = 9.9 say 10 pcs
Welding rod 14.55 kgs = 15 kgs
1/2" Square bar 210.77 kgs = 210.77 kgs = 19.2 say 20 pcs
217.96
403e Painting of Metal
Qty 3,684.02 ln.m 180
Total 3,684.02 ln.m
Zinchromate 3,684.02 / 8 = 15.35007 = 16 gals
Acrylic primer gray 3,684.02 / 8 = 15.35007 = 16 gals
1" Paint brush 3 pcs
2" Paint brush 3 pcs
Lacquer thinner 3,684.02 / 8 = 7.67503 = 8 pcs
Sand paper #200 20 pcs
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm

Qty 345.23 sq.m
4" Concrete hollow block 4,748 pcs

300mm x 100mm x 150mm Concrete Louver 80 pcs
1/2" Welded Screen for Concrete Louver 5.76 sq.m.
10mmØ DSB 963.57 kgs
No.16 Tie wire 8.95 kgs
Portland cement 201 bags
Pea size 17.05 cu.m
1027(a) Cement Plaster Finish

Qty 699.88 sq.m
Portland cement 136 bags = 136 bags

Sand 11.4 cu.m. = 11.5 cu.m.
1021(a) Plain Cement Floor Finish
Qty 378.00 sq.m.
Area:
Flooring:
27 x 14 = 378 sq.m.
13.265 = 13.27 sq.m.
391.27 sq.m.
Portland cement 75.12 bags 76 bags

Sand 6.26 cu.m 6.3 cu.m.
For CHB wall footing :

Perimeter Ht
Area = 123.00 x 0.4 = 49.2 sq.m
No. of 4" C.H.B 615 + 62 = 677 pcs
For Horizontal and Vertical reinforcement 211.56 / 6 = 35.26 pcs

= 37 pcs
130.78 kgs
= 130.78 kgs
No. 16 tie wire 1.1808 = 1.2 kgs
For CHB frm flrg to o.40m only on side with grills :

Perimeter Ht
Area = 33.00 x 0.4 = 13.2 sq.m
No. of 4" C.H.B 165 + 17 = 182 pcs

= 9 pcs

35.09 kgs
= 35.09 kgs
No. 16 tie wire 0.3168 = 0.35 kgs
For CHB frm flrg to 3.50 ht. :

Perimeter Ht
Area = 79.00 x 3.5 = 276.5 sq.m
Adoor&window
276.50 - 16.65 = 259.85 sq.m
No. of 4" C.H.B 3248.125 + 325 = 3,573 pcs

= 102 pcs

690.73 kgs
= 690.73 kgs
No. 16 tie wire 6.636 = 6.75 kgs
For Mortar filler :

Cement 187 bags
Pea size 15.75 cu.m
4,431 = 44.30938
100
cement = 186.0994 bags
Pea size = 15.50828 cu.m
For Plastering :
Cement 131 bags
Sand 11 cu.m
for 2 faces
Area= 338.9 x 2
= 677.8 sq.m
cement = 130.1376 bags

Sand = 10.8448 cu.m
For CHB of Septic vault :
Perimeter Ht
Area = 12.20 x 1.4 = 17.08 sq.m
17.08 sq.m
No. of 4" C.H.B 213.5 + 21 = 235 pcs

= 13 pcs

45.40 kgs
= 45.40 kgs
No. 16 tie wire 0.40992 = 0.5 kgs
For Mortar filler :

Cement 10 bags
Pea size 1 cu.m
235 ### 2.3485

100 3
cement### 9.8637 bags
Pea size### 0.821975 cu.m
For Plastering :
Cement 4 bags
Sand 0.3 cu.m
for 1 face
Area= 17.08 x 1
### 17.08 sq.m
cement### 3.27936 bags

Sand ### 0.27328 cu.m
For CHB on ramp/stairs :
Ramp Area: 0.9 sq.m.
Stairs Area: 5 sq.m.
5.9 sq.m.
No. of 4" C.H.B 73.75 + 7.375 = 82 pcs

For Horizontal and Vertical reinforcement 25.37 / 6 = 4.2283333
5 pcs

15.68 kgs
= 15.68 kgs
No. 16 tie wire 0.1416 = 0.15 kgs
For Mortar filler :

Cement 4 bags
Pea size 0.3 cu.m
82 = 0.82
100
cement = 3.444 bags
Pea size = 0.287 cu.m
For Plastering :
Cement 1 bags
Sand 0.1 cu.m
for 1 face
Area= 5 x 1
= 5 sq.m
cement = 0.96 bags

Sand = 0.04 cu.m
For Concrete Louver :
300mm x 100mm x 150mm Concrete Louver L No.

V-1: 3.6 x 2 / 0.3 = 24 pcs
V-2: 2.4 x 1 / 0.3 = 8 pcs
V-3: 1.2 x 1 / 0.3 = 4 pcs
V-4: 7.2 x 1 / 0.3 = 24 pcs
V-5: 4.8 x 1 / 0.3 = 16 pcs
76 pcs
79.8 say 80 pcs
1/2" Welded Screen for Concrete Louver 5.76 sq.m.
1032(a) Painting Works

Qty 1,125.14 m²
278.05
Area plain cement 551.10 m²
No.Latex paint 11.12 gals
Flat Latex paint 12.00 gals 1st coat

Semi-Gloss Latex paint 12.00 gals 2nd coat
Neutralizer 6.00 gals
tinting color (water base) 20.00 ltr
Area board 174 m²
No. Liquidtile paint 6.96
Liquidtile paint 14 2 coats

Liquidtile cast 5
Liquidtile reducer 7
Body filler w/ hardener 5
tinting color (oil base)
Area of Roof 400.04 m²
No. Roofing paint 16.00 gals
Zinchromate 16 gals
Acrylic paint 16 gals
Lacquer thinner 8 gals
Summary:
Flat Latex paint 12 gals
Semi-Gloss Latex paint 12 gals
Neutralizer 6 gals
tinting color (water base) 20 ltr
Liquidtile primer 14 gals
Liquidtile paint 14 gals
Liquidtile cast 5 gals
Liquidtile reducer 7 gals
Body filler w/ hardener 5 gals
tinting color (oil base) 10 ltr
Zinchromate 16 gals
Metal Primer 16 gals
Acrylic paint 16 gals
Lacquer thinner 8 gals
Masking tape 10 roll
Paint roller w/tray 4 pcs
baby roller 5 pcs
Spatula 4 pcs
2" paint brush 3 pcs
1" paint brush 3 pcs
Sand paper 100 pcs
20% Shrinkage Factor
157.08
1.2
127
5
kgs
ITEM NO.: 1046(2)a1 UNIT: sq.m
DESCRIPTION: CHB Non-Load Bearing(including Reinforced Ste QUANTITY: 345.23
COMPUTATION:
Perimeter Height
AREA:
CHB Wall Footing 123 0.4 49.2 sq.m
Walling 33 0.4 13.2 sq.m
79 3.5 16.65 259.85 sq.m
Septic Vault 12.2 1.4 17.08 sq.m
Ramp & Stairs 5.9 5.9 sq.m
345.23 sq.m
Quantities Output
Manpower No. Unit Required(cu.m.) (sq.m./day) Days
Const Foreman 1 345.23 10 12
Mason 3 345.23 10 12
laborers 3 345.23 10 12
note: using 2 set of mason and laborer required

Equipment Total: -
B. Labor:
a. Foreman 1 12 696.80 8,361.60
b. Mason 3 12 465.44 16,755.84
a. Laborers 3 12 387.52 13,950.72
C. Materials:
a. 4" Concrete hollow block 4,748 pcs 21.00 99,703.54
b. 300mm x 100mm x 150mm Conc 80 pcs 50.00 4,000.00
c. 10mmØ DSB 963.57 kgs 43.50 41,918.13
d. No.16 Tie wire 8.95 kgs 70.00 626.50
e. Portland cement 201 bags 287.33 57,754.08
f. Pea size 17.05 cu.m 850.00 14,492.50

G. VAT 12.00% of ( DC + OCM +CP ) 38,634.44
Unit Cost/m² 1,044.49
ITEM NO.: 1046(3) UNIT: sq.m
DESCRIPTION: Louver Blocks QUANTITY: 6.84

Equipment Total: -
B. Labor:
a. Foreman 1 1 696.80 696.80
b. Mason 3 1 465.44 1,396.32
a. Laborers 3 1 387.52 1,162.56
C. Materials:
a. Portland Cement 10.00 bags 287.33 2,873.34
b. Sand 1.00 cu.m. 816 816.00
c. Gravel 2.00 cu.m. 850 1,700.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,296.75
PART C. METAL STRUCTURE FINISHING WORKS
ITEM NO.: 403(1) UNIT: kgs

DESCRIPTION: Structural Steel, furnished, fabricated and erecte QUANTITY: 5,848.35
COMPUTATION OF EQUIPMENT/MANPOWER OUTPUT PER DAY

Equipment/Manpower No
Required (kgs) Output (kgs/day) Duration (days)
Welding Machine 2 5,848.35 80 10
Oxy-Acytelene Outfit 1 5,848.35 80 10
Cut-Off machine 2 5,848.35 80 10
Construction Foreman 1 5,848.35 80 10
Welder 2 5,848.35 80 10
Steelman 4 5,848.35 80 10
Laborers 4 5,848.35 80 10

a. Welding Machine 2 10 1,496.00 29,920.00
b. Oxy-Acytelene Outfit 1 10 880.00 8,800.00
c. Cut-Off Machine 2 10 625.00 12,500.00
B. Labor:
a. Foreman 1 10 696.80 6,968.00
b. Welder 2 10 465.44 9,308.80
b. Steelman 4 10 465.44 18,617.60
a. Laborer 4 10 387.52 15,500.80
C. Materials:
a. 1"Ø G.I. Pipe (Sch. 40) 10.00 pcs 820.00 8,200.00
b. 5mm X 1 1/2 X 1 1/2 angle bar 1,390.41 kgs 52.36 72,802.26
c. 4.5mm X 1 1/2 X 1 1/2 angle ba 1,197.39 kgs 52.36 62,695.74
d. 4mm X 1 1/2 X 1 1/2 angle bar 1,366.15 kgs 52.36 71,532.14
e. 4.5mm X 1 X 1 angle bar 517.30 kgs 52.36 27,086.11
f. 1/2" Square bar 1,170.93 kgs 52.36 61,310.05
g. 1/4"x1" Flat bar 136.59 kgs 52.36 7,152.01
h. Welding rod 85.00 kgs 150.00 12,750.00
i. Steel brush 4.00 pcs 30.00 120.00
j. Sanding stone 4.00 pcs 150.00 600.00
k. 2" X 4"C purlins(100mmx50m 1,670.96 kgs 52.36 87,491.97
l. Steel drillbit 1/4" 6.00 pcs 120.00 720.00
m. Steel drillbit 3/16" 6.00 pcs 100.00 600.00
n. Steel drillbit 1/8" 6.00 pcs 90.00 540.00
o. 12mmØ x 6m plain rnd bar 338.10 kgs 43.50 14,708.31
p. 12mmØ turnbuckle 8.00 pcs 160.00 1,280.00
q. 12mmØ anchor bolt 6.00 pcs 160.00 960.00
r. Oxygen refill 2.00 tank 1,300.00 2,600.00
s. Acytelene Refill 2.00 tank 1,900.00 3,800.00
t. Cut-off machine blade 15.00 pcs 400.00 6,000.00
G. VAT 12.00% of ( DC + OCM +CP ) 81,684.57
Unit Cost/kgs 130.36
PART C. FINISHING WORKS
ITEM NO.: 1014(a) UNIT: sq.m

DESCRIPTION: Prepainted Metal Sheets QUANTITY: 400.04
COMPUTATION:
AREA: length width sides
For 12' 20 7.3 2 294.92 sq.m.
7 7.2 2 105.12 sq.m.
400.04 sq.m.
COMPUTATION OF MANUAL LABOR PER DAY

Manpower No
Required (sq.m.)Output (sq.m./day) Duration (days)
Carpenter 1 400.04 60 7
Laborers 4 400.04 60 7

Equipment Total: -
B. Labor:
a. Foreman 1 7 696.80 4,877.60
b. Carpenter 1 7 465.44 3,258.08
a. Laborer 4 7 387.52 10,850.56
C. Materials:
a. Pre-painted metal roofing Ga.26 400.04 m² 426.71 170,700.60
b. Tekscrew 5,732.00 pcs 7.00 40,124.00
c. Tekscrew adaptor 2.00 pc 450.00 900.00
d. vulcaseal 2.00 ltr 350.00 700.00
e. Pre-painted ridge roll 54.00 ln.m 198.00 10,692.00
G. VAT 12.00% of ( DC + OCM +CP ) 36,315.43
Unit Cost/m² 847.28
7
ITEM NO.: 1001.2(a2) UNIT: ln.m

DESCRIPTION: PVC Pipes (Blue) QUANTITY: 15.00

Manpower No
Required (ln.m) Output (ln.m/day) Duration (days)
Construction Foreman 1 ln.m 12 2
Plumber 1 ln.m 12 2
Laborers 1 ln.m 12 2

Equipment Total: -
B. Labor:
a. Foreman 1 2 696.80 1,393.60
b. Plumber 1 2 465.44 930.88
a. Laborer 1 2 387.52 775.04
Unskilled Sub-Total: 775.04
C. Materials:
a. 1-1/2" Ø x 3m PVC Pipe (blue) 5.00 length 265.00 1,325.00
b. 1/2" Ø x 3m PVC Pipe (blue) 3.00 length 75.00 225.00
c. 1/2" Ø PVC Coupling (blue) 4.00 pcs 8.00 32.00
d. 1-1/2" Ø - 3/4" Ø PVC Reducer (blue 5.00 pcs 60.00 300.00
e. 1/2" Ø PVC elbow (blue) 10.00 pcs 10.00 100.00
f. 1/2" Ø PVC female threaded adaptor 8.00 pcs 10.00 80.00
g. 1/2" Ø PVC male threaded adaptor ( 8.00 pcs 10.00 80.00
h. 1/2" Ø PVC tee (blue) 5.00 pcs 13.00 65.00
i. 1/2" Ø PVC threaded elbow (blue) 5.00 pcs 13.00 65.00
j. 1-1/2" Gate Valve 1.00 pcs 1,565.00 1,565.00
k. Solvent Cement 150cc 2.00 pcs 100.00 200.00
l. teflon tape 5.00 roll 18.00 90.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,083.98
Unit Cost/ln.m 674.48
2
ITEM NO.: 1001.2(a1) UNIT: ln.m

DESCRIPTION: PVC pipes(Orange) QUANTITY: 80.00

Manpower No
Plumber 1 80.00 30 3
Laborers 1 80.00 30 3

Equipment Total: -
B. Labor:
a. Foreman 1 3 696.80 2,090.40
b. Plumber 1 3 465.44 1,396.32
a. Laborer 1 3 387.52 1,162.56
C. Materials:
a. 4" Ø x 3m PVC Pipe (Orange) 49 length 870.00 42,630.00
b. 3" Ø x 3m PVC Pipe (Orange) 28 length 515.00 14,420.00
c. 2" Ø x 3m PVC Pipe (Orange) 3 length 310.00 930.00
d. 4" Ø PVC Coupling (Orange) 44 pcs 74.00 3,256.00
e. 4" Ø PVC Elbow 90° (Orange) 3 pcs 85.00 255.00
f. 4" Ø PVC Tee (Orange) 10 pcs 195.00 1,950.00
g. 4" Ø Clean Out w/ plug 6 pcs 59.00 354.00
h. 2" Ø x 4" Ø Sanitary Tee Reducer 6 pcs 75.00 450.00
i. 3" Ø PVC Elbow 45° (Orange) 42 pcs 85.00 3,570.00
j. 3" Ø PVC Coupling (Orange) 14 pcs 57.00 798.00
k. 2" Ø P-trap 3 pcs 107.00 321.00
l. 2" Ø Sanitary Elbow 5 pcs 40.00 200.00
m. 2" Ø PVC Wye 1 pcs 50.00 50.00
n. 2"Ø x 4"Ø PVC Wye 3 pcs 150.00 450.00
o. 4" Ø PVC Wye 2 pcs 175.00 350.00
G. VAT 12.00% of ( DC + OCM +CP ) 11,194.99
Unit Cost/ln.m 1,306.08
3
ITEM NO.: 1010a UNIT: set
DESCRIPTION: Frames (Jambs, sills, head, transoms and QUANTITY: 11.00

mullions)
COMPUTATION:
Doors: No. of Set
Door 1 3
Door 2 2
Windows:
W1 2
W3 2
W4 2
11 sets

Manpower No
Required (set) Output (set/day) Duration (days)

Equipment Total: -
B. Labor:
a. Foreman 1 6 696.80 4,180.80
b. Carpenter 2 6 465.44 5,585.28
a. Laborer 2 6 387.52 4,650.24
C. Materials:
a. 2" x 6" x 8' 11 set 700.00 7,700.00
G. VAT 12.00% of ( DC + OCM +CP ) 3,317.45
Unit Cost/unit 2,814.80
3
ITEM NO.: 1010b UNIT: m²

DESCRIPTION: Doors QUANTITY: 8.61
COMPUTATION:
Doors: No. of Set Length Width
Door 1 3 0.8 2.1 5.04 sq.m.
Door 2 2 0.6 2.1 2.52 sq.m.
7.56 sq.m.

Manpower No
Required (sq.m) Output (sq.m/day) Duration (days)
Laborers 1 8.61 4 3

Equipment Total: -
B. Labor:
a. Foreman 1 2 696.80 1,393.60
b. Carpenter 1 2 465.44 930.88
a. Laborer 1 2 387.52 775.04
C. Materials:
a. Flush Hollow Core Door 5.67 m² 1,023.00 5,800.41
b. PVC Door 2 pcs 2,800.00 5,600.00
G. VAT 12.00% of ( DC + OCM +CP ) 2,174.99
3
2.94

DESCRIPTION: Glass Jalousie Windows QUANTITY:
COMPUTATION:
Windows: No. of Set Length Width
Window 1 2 2 1.2 4.8
Window 3 2 1 1.2 2.4
Window 4 2 0.6 0.6 0.72
7.92

Manpower No
Glass Installer 1 5.52 5 2
Laborers 1 5.52 5 2

Equipment Total:
B. Labor:
a. Foreman 1 2 696.80
b. Glass Installer 1 2 465.44
Skilled Sub-Total:
a. Laborer 1 2 387.52
Labor Total:
C. Materials:
a. Jalousie window 5.52 m² 356.50
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/unit
m²
5.52
sq.m.
sq.m.
sq.m.
sq.m.
AMOUNT
1,393.60
930.88
2,324.48
775.04
775.04
3,099.52
1,967.88
1,967.88
5,067.40
760.11
506.74
760.11
2,026.96
7,094.36
1,285.21
ITEM NO.: 1003 UNIT:
DESCRIPTION: Carpentry and Joinery Works QUANTITY:
COMPUTATION:
AREA: length width
Mechanical Drying Area 6 5 30.00 sq.m.
Conference Room 6 6 36.00 sq.m.
Comfort Room 4 2 8.00 sq.m.
Sorting/Storage Room 10 10 100.00 sq.m.
174.00 sq.m.

Manpower No
Required (sq.m.) Output (sq.m./day) Duration (days)
Carpenter 2 174.00 7 13
Laborers 2 174.00 7 13

Equipment Total:
B. Labor:
a. Foreman 1 13 696.80
b. Carpenter 2 13 465.44
Skilled Sub-Total:
a. Laborer 2 13 387.52
Labor Total:
C. Materials:
a. 2" x 2" x 10' Good Lumber 1,172.39 bd,ft 47.00
b. Assorted nails 38 kgs 80.00
c. 1/4" Marine plywood 61 sheets 478.00
d. 1/4" Hardiflex board 9 sheets 588.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/sq.m
m²
174.00
AMOUNT
9,058.40
12,101.44
21,159.84
10,075.52
10,075.52
31,235.36
55,102.14
3,040.00
29,158.00
5,292.00
92,592.14
123,827.50
18,574.12
12,382.75
18,574.12
49,531.00
173,358.50
996.31
ITEM NO.: 1018.2.1.1 UNIT:

DESCRIPTION: Glazed tiles & trims QUANTITY:
COMPUTATION:
Area: Perimeter Height
Walling of CR 14.53 1.5 21.79 sq.m.

Manpower No
Tile Setter 1 21.79 7 4

Equipment Total:
B. Labor:
a. Foreman 1 4 696.80
b. Tile setter 1 4 465.44
Skilled Sub-Total:
a. Laborer 1 4 387.52
Labor Total:
C. Materials:
a. 12" x 12" glazed tiles 21.79 m² 640.00
b. Portland Cement 10.00 bags 287.33
c. Sand 1.00 m³ 816.00
d. Tile grout 5.00 pack 100.00
e. Tile Trim 15.00 pcs 100.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/m²
m²
21.79
2.775
AMOUNT
2,787.20
1,861.76
4,648.96
1,550.08
1,550.08
6,199.04
13,948.80
2,873.34
816.00
500.00
1,500.00
19,638.14
25,837.18
3,875.58
2,583.72
3,875.58
10,334.87
36,172.05
1,659.65
ITEM NO.: 1018.2.1.2 UNIT:

DESCRIPTION: Unglazed tiles QUANTITY:
COMPUTATION:
Area: Length Width
Flooring of CR 4 2 8 sq.m.

Manpower No
Tile Setter 1 8.00 7 1
Laborers 1 8.00 7 1

Equipment Total:
B. Labor:
a. Foreman 1 1 696.80
b. Tile setter 1 1 465.44
Skilled Sub-Total:
a. Laborer 1 1 387.52
Labor Total:
C. Materials:
a. 12" x 12" Unglazed tiles 8.00 m² 640.00
b. Portland Cement 4.00 bags 287.33
c. Sand 0.50 m³ 816.00
d. Tile grout 2.00 pack 100.00
e. Tile Trim 6.00 pcs 100.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/m²
m²
8.00
AMOUNT
696.80
465.44
1,162.24
387.52
387.52
1,549.76
5,120.00 ;
1,149.33
408.00
200.00
600.00
7,477.33
9,027.09
1,354.06
902.71
1,354.06
3,610.84
12,637.93
1,579.74
ITEM NO.: 1027(a) UNIT: sq.m
DESCRIPTION: Cement Plaster Finish QUANTITY: 699.88
COMPUTATION:
Area: faces
Area of wall w/ CHB: 338.9 2 677.8 sq.m.
Area of Septic Vault : 17.08 1 17.08 sq.m.
Additional ramp & stairs 5.00 1 5.00 sq.m.
699.88 sq.m.
Quantities Output
Manpower No. Unit Required(sq.m) (sq.m./day) Days
Const Foreman 1 699.88 12.35 15
Mason 2 699.88 12.35 15
laborers 2 699.88 12.35 15

Equipment Total: -
B. Labor:
a. Foreman 1 15 696.80 10,452.00
b. Mason 2 15 465.44 13,963.20
a. Laborers 2 15 387.52 11,625.60
C. Materials:
a. Portland Cement 136 bags 287.33 39,077.39
b. Sand 11.5 cu.m. 816.00 9,384.00

G. VAT 12.00% of ( DC + OCM +CP ) 12,675.33
ITEM NO.: 1002(c) UNIT: units

DESCRIPTION: Plumbing Fixtures QUANTITY: 5.00

Manpower No
Plumber 1 5.00 3 2
Laborers 1 5.00 3 2

Equipment Total: -
B. Labor:
a. Foreman 1 2 696.80 1,393.60
b. Plumber 1 2 465.44 930.88
a. Laborer 1 2 387.52 775.04
C. Materials:
a. 4" x 4" Floor Drain 2.00 units 240.00 480.00
b. Water closet w/comp.acc. 2.00 unit 5,887.00 11,774.00
c. Lavatory w/comp. acc. 3.00 units 4,390.00 13,170.00
d. Faucet 3.00 pcs 200.00 600.00
G. VAT 12.00% of ( DC + OCM +CP ) 4,368.53
Unit Cost/ln.m 8,154.59
2
ITEM NO.: 1021(a) UNIT: sq.m.
DESCRIPTION: Plain Cement Floor Finish QUANTITY: 378.00
COMPUTATION:
Area: faces
Area of Flooring: 27 14 378.00 sq.m.
Quantities Output
Manpower No. Unit Required(sq.m) (sq.m./day) Days
Const Foreman 1 378.00 12.35 8.00
Mason 2 378.00 12.35 8.00
laborers 2 378.00 12.35 8.00

Equipment Total: -
B. Labor:
a. Foreman 1 8 696.80 5,574.40
b. Mason 2 8 465.44 7,447.04
a. Laborers 2 8 387.52 6,200.32
C. Materials:
a. Portland Cement 76 bags 287.33 21,837.36
b. Sand 6 cu.m. 816.00 5,140.80

G. VAT 12.00% of ( DC + OCM +CP ) 6,929.99
ITEM NO.: 1032(a) UNIT:

DESCRIPTION: Painting Works QUANTITY:
COMPUTATION:
Area of Plain Cement 551.10 sq.m.
Area Board 174 sq.m.
Area Roof 400.04 sq.m.
1,125.14 sq.m.

Manpower No
Required (m2) Output (sq.m/day) Duration (days)
Const Foreman 1 1,125.14 30 10
Painter 2 1,125.14 30 10
Laborers 2 1,125.14 30 10

Equipment Total:
B. Labor:
a. Foreman 1 10 696.80
b. Painter 2 10 465.44
Skilled Sub-Total:
a. Laborer 2 10 387.52
Labor Total:
C. Materials:
a. Flat Latex paint 12.00 gals 720.00
b. Semi-Gloss Latex paint 12.00 gals 740.00
c. Neutralizer 6.00 gals 320.00
d. tinting color (water base) 20.00 ltr 280.00
e. Liquidtile primer 14.00 gals 850.00
f. Liquidtile paint 14.00 gals 1,100.00
g. Liquidtile cast 5.00 gals 505.00
h. Liquidtile reducer 7.00 gals 475.00
i. Body filler w/ hardener 5.00 gals 690.00
j. tinting color (oil base) 10.00 ltr 475.00
k. Zinchromate 16.00 gals 1,000.00
l. Metal Primer 16.00 gals 850.00
m. Acrylic primer gray 16.00 gals 1,200.00
n. Acrylic paint 16.00 gals 1,200.00
o. Lacquer thinner 8.00 gals 564.00
p. Masking tape 10.00 roll 40.00
q. Paint roller w/tray 4.00 pcs 150.00
r. baby roller 5.00 pcs 100.00
s. Spatula 4.00 pcs 45.00
t. 2" paint brush 3.00 pcs 50.00
u. 1" paint brush 3.00 pcs 30.00
v. Sand paper 100.00 pcs 50.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/cu.m
m²
1,125.14
10
AMOUNT
6,968.00
9,308.80
16,276.80
7,750.40
7,750.40
24,027.20
8,640.00
8,880.00
1,920.00
5,600.00
11,900.00
15,400.00
2,525.00
3,325.00
3,450.00
4,750.00
16,000.00
13,600.00
19,200.00
19,200.00
4,512.00
400.00
600.00
500.00
180.00
150.00
90.00
5,000.00
145,822.00
169,849.20
25,477.38
16,984.92
25,477.38
67,939.68
237,788.88
211.34
ITEM NO.: 1103(c) UNIT: set

DESCRIPTION: Lighting Fixtures QUANTITY: 29.00

Manpower No Required Output
(set) (set/day) Duration (days)
Electrician 1 29.00 15 2
Laborer 1 29.00 15 2

Equipment Total: -
B. Labor:
a. Foreman 1 2 696.80 1,393.60
b. Electrician 1 2 465.44 930.88
a. Laborer 1 2 387.52 775.04
C. Materials:
a. 40 watts Flourescent Lamp Assembly 23.00 sets 375.00 8,625.00
b. SW Led Bulb 6.00 sets 190.00 1,140.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,929.68
Unit Cost/set 621.05
2
Prices of Construction Materials
(Based on Regional Price Monitoring Report - 2nd Quarter CY 2019)
No. Description Unit Unit Price Hauling Total Price Remarks

Cost
1 Portland Cement bags 285.00 2.33 287.33
2 Sand cu.m. 816.00 816.00
3 Gravel cu.m. 850.00 850.00
4 Agg. Subbase Course cu.m. 650.00 650.00
5 Natural Gravel cu.m. 750.00 750.00
6 Granular Materials cu.m. 520.00 520.00
7 RSB, Grade 40 kg. 43.00 0.50 43.50
8 RSB, Grade 60 kg. 45.00 0.50 45.50
9 Tie Wire, #16 kg. 70.00 70.00
10 Boulders (Rock Class "A") cu.m. 1,200.00 1,200.00
11 PVC Pipe, 2" Ø l.m. 100.00 100.00
12 RCPC, 910mm Ø pc. 2,790.00 2,790.00
13 Steel Forms l.m. 64.00 64.00
14 Curing Compound liter 45.00 45.00
15 Asphalt Sealant liter 120.00 120.00
16 Form Lumber, Coco bd.ft. 25.00 25.00
17 Good Lumber, False Work bd.ft. 47.00 47.00
18 Yakal Lumber bd.ft. 90.00 90.00
19 Marine Plywood, 4'x8'x1/2" pc. 478.00 478.00
20 Ordinary Plywood, 4'x8'x1/2" pc. 370.00 370.00
21 CW Nails, Assorted kg. 80.00 80.00
22 Tarpauline (Printed), 4'x8' pc. 980.00 980.00
23 Embankment Matrls., Selctd Borrow cu.m. 650.00 650.00
24 Coco Trunk/Log l.m. 83.00 83.00
25 Pile Shoe pc. 2,200.00 2,200.00
26 Filter Cloth sq.m. 160.00 160.00
27 Precast RC Piles (450mx450m) l.m. 4,500.00 4,500.00
28 Steel Sheet Piles kg. 51.00 51.00
29 Premolded Expansion Joint Filler sq.m. 900.00 900.00
30 Welding Rod kg. 150.00 150.00
31 Structural Steel kg. 52.00 0.360 52.36
32 G.I. pipe S-40 1 1/2"dia pc. 1,420.00 1,420.00
33 Zinchromate gals 1,200.00 1,200.00
34 Acrylic primer gray gals 1,200.00 1,200.00
35 1" Paint brush pcs 35.00 35.00
36 2" Paint brush pcs 45.00 45.00
37 Acrylic paint gals 1,900.00 1,900.00
38 Acrylic thinner gals 1,500.00 1,500.00
39 Lacquer thinner gals 450.00 450.00
40 Sand paper #200 pcs 50.00 50.00
41 Hacksaw blade pcs 65.00 65.00
42 12mmØ turn buckle pcs 150.00 150.00
43 No. 10 tiewire rolls 2,700.00 2,700.00
44 No. 16 tiewire rolls 1,900.00 1,900.00
45 Fishnet rolls 4,200.00 4,200.00
46 1/2" Welded Screen sq.m. 350.00 350.00
47 Pamo thread rolls 90.00 90.00
48 Aguha pcs 57.00 57.00
49 Steel brush pcs 60.00 60.00
50 Corr. G.I. sheet 8' pcs 345.00 345.00
51 Tekscrew pcs 7.00 7.00
52 Tekscrew adaptor pcs 450.00 450.00
53 Plain G.I. sheet pcs 273.00 273.00
54 vulcaseal pcs 350.00 350.00
55 Chicken wire sq.m. 100.00 100.00
56 G.I. pipe S-40 1 "dia pc. 820.00 820.00
57 G.I. pipe S-40 2 "dia pc. 1,920.00 1,920.00
58 4"Concrete Hollow blocks pc. 21.00 21.00
59 300mm x 100mm x 150mm Concrete Louver pcs 50.00 50.00
60 Corr. G.I. sheet 10' pcs 355.00 350.00
61 Pre-painted metal roofing sheet Ga. 26 m² 420.00 6.71 426.71
62 Structural Steel square bar kg. 52.00 0.36 52.00
63 Structural Steel Angular bar kg. 52.00 0.36 52.00
64 Hardiflex board 588.00
65 Flat bar 414.00
66 1"x1" tubular bar 632.00
67 Steel brush 30.00
68 Sanding stone 150.00
69 Structural Steel Channel bar 52.00 0.36 52.36
70 Flush Hollow Core Door m² 1,023.00 1,023.00
71 PVC Door unit 2,800.00 2,800.00
72 Jalousie window m² 356.50 356.50
73 2" Ø x 3m PVC Pipe (Orange) lngth 310.00 310.00
74 3" Ø x 3m PVC Pipe (Orange) 515.00 515.00
75 4" Ø x 3m PVC Pipe (Orange) lngth 870.00 870.00
76 2" Ø P-trap pcs 107.00 107.00
77 2" Ø Sanitary Elbow (90°) pcs 40.00 40.00
78 2" Ø PVC Wye pcs 50.00 50.00
79 2" Ø x 4" Ø Sanitary Tee Reducer pcs 75.00 75.00
80 2"Ø x 4"Ø PVC Wye pcs 150.00 150.00
81 4" Ø PVC Wye pcs 175.00 175.00
82 4" Ø PVC Sanitary Elbow (90°) pcs 110.00 110.00
83 4" Ø PVC Tee(Orange) pcs 195.00 195.00
84 2" Ø Sanitary Elbow (45°) pcs 35.00 35.00
85 4" Ø Clean Out w/ plug pcs 59.00 59.00
86 4" Ø PVC Sanitary Elbow (45°) pcs 85.00 85.00
87 4" Ø PVC Coupling(Orange) 74.00 74.00
88 3" Ø PVC Elbow 45° (Orange) 85.00 85.00
89 3" Ø PVC Coupling(Orange) 57.00 57.00
90 4" x 4" Floor Drain pcs 240.00 240.00
91 Water closet w/comp.acc. unit 5,887.00 5,887.00
92 lavatory w/comp. acc. unit 4,390.00 4,390.00
93 1-1/2" Ø x 3m PVC Pipe (blue) lngth 265.00 265.00
94 1/2" Ø x 3m PVC Pipe (blue) lngth 75.00 75.00
95 1/2" Ø PVC elbow (blue) pcs 10.00 10.00
96 1/2" Ø PVC Coupling (blue) pcs 8.00 8.00
97 1/2" Ø PVC tee (blue) pcs 13.00 13.00
98 1/2" Ø PVC female threaded adaptor (blue) pcs 10.00 10.00
99 1/2" Ø PVC male threaded adaptor (blue) pcs 10.00 10.00
100 1/2" Ø PVC threaded elbow (blue) pcs 13.00 13.00
101 1-1/2" Ø - 3/4" Ø PVC Reducer (blue) pcs 60.00 60.00
102 Solvent Cement 150cc pcs 100.00 100.00
103 1/2" Ø G.I. plug pcs 25.00 25.00
104 1/2" Ø ball valve pcs 81.00 81.00
105 teflon tape rolls 18.00 18.00
106 1-1/2" Ø G.I. gate valve pcs 1,565.00 1,565.00
107 3/4" Ø G.I. gate valve pcs 595.00 595.00
108 3/4" Ø x 1/2"Ø reducer (comp. type) pcs 10.00 10.00
109 3/4" Ø HDPE pipe pcs 35.00 35.00
110 3/4"Ø Weatherhead Cap pc 46.00 46.00
111 3/4"Ø RSC Pipe lngth 110.00 110.00
112 1/2" ØFlexible Hose rolls 780.00 780.00
113 Junction Box (Plastic) pcs 35.00 35.00
114 Utility Box Deep Type (Plastic) pcs 30.00 30.00
115 4"Plastic Receptacle pcs 50.00 50.00
116 1/2" Ø PVC Clip pcs 2.00 2.00
117 1/4" Ø Circular loom ft 12.00 12.00
118 Surface type utility box (switch box) pcs 60.00 60.00
119 2.0mm² THHN Copper Wire mts 21.00 21.00
123 3-gang Flush Type Convenience Outlet pcs 240.00 240.00
124 Single Gang flush Type Switch pcs 100.00 100.00
125 2 - Gang Type Switch pcs 180.00 180.00
126 3 - Gang Type Switch pcs 240.00 240.00
127 Aircon outlet pcs 235.00 235.00
128 Big Electrical Tape rolls 60.00 60.00
129 40 watts Flourescent Lamp Assembly sets 375.00 375.00
130 18 watts Compact Flourescent Lamp sets 190.00 190.00
131 Panel board Circuit breaker -4branches pc 1,575.00 1,575.00
132 60Amp plug-in type C.B. pc 450.00 450.00
136 12" x 12" Floor tiles m² 640.00 640.00
137 Tile grout pack 100.00 100.00
138 Tile trim length 100.00 100.00
139 12" x 12" Wall tiles m² 640.00 640.00
140 Pre-painted ridge roll ln.m 198.00 198.00
141 Billboard 8' x 8' Tarpauline pcs 2,500.00 2,500.00
142 Knife Switch rolls 550.00 550.00
143 No.6 Service drop wire pc 40.00 40.00
144 3/4" Ø uPVC Clip pcs 3.00 3.00
145 4" x 4" x 2" Pull Box, Orange pcs 95.00 95.00
146 Water Pump 2hp unit 48,000.00 48,000.00
147 32mmØx 20mmØ saddle clamp pcs 130.00 130.00
148 32mmØ male adaptor comp type pc 120.00 120.00
149 25mmØ male adaptor comp.type pc 150.00 150.00
150 3/4"Ø PVC plain elbow pc 10.00 10.00
151 3/4"Ø PVC threaded elbow pc 13.00 13.00
152 3/4"Ø male adaptor comp type pc 13.00 13.00
153 1"Ø x3/4"Ø PVC bushing reducer pc 20.00 20.00
154 1"Ø PVC cap pc 16.00 16.00
155 3/4"Ø x 3m PVC pipe length 115.00 115.00
156 1"Ø PVC male adaptor pcs 11.00 11.00
157 1"Ø PVC threaded elbow pc 18.00 18.00
158 1"Ø Brass ball valve pc 795.00 795.00
159 1"Ø x 3m PVC pipe blue length 108.00 108.00
160 32mmØ HDPE pipe SDR 17 pcs 3,500.00 3,500.00
161 25mmØ HDPE pipe SDR 17 pcs 1,980.00 1,980.00
162 20mmØ x 150m HDPE pipe SDR 17 pc 3,150.00 3,150.00
163 32mmØ coupling comp type pcs 180.00 180.00
164 25mmØ coupling comp type pcs 12.00 12.00
165 32mmØx 25mmØ reducer coupling comp type pc 180.00 180.00
166 50mmØx 32mmØ tee reducer comp type pc 550.00 550.00
167 32mmØ elbow comp type pc 25.00 25.00
168 PVC blue Tank (2000L in capacity) Bestank unit 28,000.00 28,000.00
169 Surface type utility box (switch box) pcs 60.00 60.00
170 1" x 3M conduit pipe pc 128.00 128.00
171 Machine bolt (galvanized) pcs 78.00 78.00
172 Ground rod 5/8" x 8' pc 671.50 671.50
173 Submersible cable #10 4 wires mts 680.00 680.00
174 Copper wire #22m mts 200.00 200.00
175 Stranded wire #8 mts 65.00 65.00
176 Electrode wire/T.F. #18 rolls 25.00 25.00
177 Air conditioned unit set 25,000.00 25,000.00
178 Splice Kit Enline rosin 3M S2-A1 set 1,950.00 1,950.00
179 Distribution Transformer 10KVA 7620/200V set 69,000.00 69,000.00
180 Hotline clamp set 621.00 621.00
181 Cut-out fuse assy. w/ lightning arrester set 8,114.00 8,114.00
182 Ground rod Clamp set 74.50 74.50
183 Pressure gauge 400psi set 350.00 350.00
184 1/2" Ø Circular loom ft 20 20.00
185 3-gang Flush Type Convenience Outlet pcs 250 250.00
186 Single gang Flush type weatherproof outlet pc 450 450.00
187 One gang flush type Aircon outlet pcs 235 235.00
188 Flat Latex paint gals 720 720.00
189 Semi-Gloss Latex paint gals 740 740.00
190 Neutralizer gals 320 320.00
191 tinting color (water base) ltr 280 280.00
192 Liquidtile primer gals 850 850.00
193 Liquidtile paint gals 1100 1,100.00
194 Liquidtile cast gals 505 505.00
195 Liquidtile reducer gals 475 475.00
196 Body filler w/ hardener gals 690 690.00
197 tinting color (oil base) ltr 475 475.00
198 Zinchromate gals 1000 1,000.00
199 Metal Primer gals 850 850.00
200 Acrylic paint gals 1200 1,200.00
201 Lacquer thinner gals 564 564.00
202 Masking tape roll 40 40.00
203 Paint roller w/tray pcs 150 150.00
204 baby roller pcs 100 100.00
205 Spatula pcs 45 45.00
206 2" paint brush pcs 50 50.00
207 1" paint brush pcs 30 30.00
208 Sand paper pcs 50 50.00
209 Fine Aggregates cu.m. 816 816.00
210 Steel drillbit 1/4" cu. m. 120 120.00
213 2" x 6" x 8' set 700 700.00
214 12mmØ turnbuckle pcs 160 160.00
215 Oxygen refill tank 1300 1,300.00
216 Acytelene Refill tank 1900 1,900.00
217 Faucet pcs 200 200
218 Cut-off machine blade pcs 400 400
219 12mm dia Anchor Bolt pcs 160 160
#VALUE!
199.2
#VALUE!
68/kgs
#VALUE!
#VALUE!
#VALUE!
ITEM NO.: 1100 UNIT:

DESCRIPTION: Conduits, Boxes and Fittings QUANTITY:

Manpower No Output
Required (set) (set/day) Duration (days)
Construction Foreman 1 LS LS 2
Electrician 1 LS LS 2
Laborer 1 LS LS 2

Equipment Total:
B. Labor:
a. Foreman 1 2 696.80
b. Electrician 1 2 465.44
Skilled Sub-Total:
a. Laborer 1 2 387.52
Labor Total:
C. Materials:
a. 1/2" ØFlexible Hose 2.00 rolls 780.00
b. 3/4"Ø uPVC Pipe orange 1.00 length 115.00
c. 1/2" Ø uPVC Clip 50.00 pcs 2.00
d. 3/4" Ø uPVC Clip 10.00 pcs 3.00
3/4"Ø RSC Conduit Pipe 19mm
e. diameter w/ coupling 1.00 length 110.00
f. Surface type utility box (switch box) 1.00 pcs 60.00
g. Utility Box Deep Type (Plastic) 15.00 pcs 30.00
h. Junction Box (Plastic) 20.00 pcs 35.00
i. 4" x 4" x 2" Pull Box, Orange 1.00 pc 95.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/pc
T C. FINISHING WORKS
lumpsum
1.00
AMOUNT
1,393.60
930.88
2,324.48
775.04
775.04
3,099.52
1,560.00
115.00
100.00
30.00
110.00
60.00
450.00
700.00
95.00
3,220.00
6,319.52
947.93
631.95
947.93
2,527.81
8,847.33
lumpsum
ITEM NO.: 1101 UNIT: ln.m

DESCRIPTION: Wires and wiring Devices QUANTITY: 500.00

Manpower No Output
Required (ln.m) Duration (days)
(ln.m/day)
Laborer 2 500.00 100 5

Equipment Total: -
B. Labor:
a. Foreman 1 5 696.80 3,484.00
b. Electrician 1 5 465.44 2,327.20
a. Laborer 2 5 387.52 3,875.20
C. Materials:
a. 2.0mm² THHN Copper Wire 300 mts 21.00 6,300.00
b. 3.5mm² THHN Copper Wire 125 mts 25.00 3,125.00
c. 5.5mm² THHN Copper Wire 10 mts 42.00 420.00
d. 8.0mm² THHN Copper Wire 15 mts 63.00 945.00
e. No.6 Service drop wire 50 mts 40.00 2,000.00
f. Single Gang flush Type Switch 2 pcs 100.00 200.00
g. 2 - Gang Type Switch 4 pcs 180.00 720.00
h. 3 - Gang Type Switch 1 pcs 240.00 240.00
i. Knife Switch 1 pc 550.00 550.00
j. 3-gang Flush Type Convenience Outlet 4 pcs 240.00 960.00
k. Single gang Flush type weatherproof outlet 1 pc 450.00 450.00
l. One gang flush type Aircon outlet 1 pcs 235.00 235.00
m. Big Electrical Tape 5 rolls 60.00 300.00
n. 4" Plastic Receptacle 11 pcs 50.00 550.00
G. VAT 12.00% of ( DC + OCM +CP ) 4,002.21
Unit Cost/ln.m 74.71

DESCRIPTION: Panel Board (circuit breaker type) QUANTITY:

Manpower No Output
Required (set) (set/day) Duration (days)
Laborer 1 1.00 2 1

Equipment Total:
B. Labor:
a. Foreman 1 1 696.80
b. Electrician 1 1 465.44
Skilled Sub-Total:
a. Laborer 1 1 387.52
Labor Total:
C. Materials:
a. Panel board Circuit breaker - 6 branches 1.00 pc 1,627.00
b. 60Amp plug-in type C.B. 1.00 pc 450.00
c. 30Amp plug-in type C.B. 2.00 pcs 300.00
d. 20Amp plug-in type C.B. 2.00 pcs 300.00
e. 15Amp plug-in type C.B. 2.00 pcs 300.00
f. 3Amp fuse link, Type K 1.00 pc 251.50
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/circuit
RKS
circuit
1.00
AMOUNT
696.80
465.44
1,162.24
387.52
387.52
1,549.76
1,627.00
450.00
600.00
600.00
600.00
251.50
4,128.50
5,678.26
851.74
567.83
851.74
2,271.30
7,949.56
7,949.56
SPL
ITEM NO.: SPL 1 UNIT: lumpsum

DESCRIPTION: Service Entrance and its Accessories QUANTITY: 1.00

Manpower No Output
Required (pc) (pc/day) Duration (days)
Construction Foreman 1 LS 1
Electrician 1 LS 1
Laborer 1 LS 1

Equipment Total: -
B. Labor:
a. Foreman 1 1 696.80 696.80
b. Electrician 1 1 465.44 465.44
a. Laborer 1 1 387.52 387.52
C. Materials:
a. 3/4"Ø Weatherhead Cap 1 pc 46.00 46.00
b. Machine bolt (galvanized) 2 pcs 78.00 156.00
c. Ground rod 5/8" x 8' 1 pc 671.50 671.50
d. 1/2" Ø Circular loom 5 ft 20.00 100.00
Materials Total: 973.50
E. OCM 15.00% of Direct Cost 378.49
G. VAT 12.00% of ( DC + OCM +CP ) 378.49
Unit Cost/sq.m lumpsum
SPL
ITEM NO.: SPL 2 UNIT: unit

DESCRIPTION: Airconditioned Unit QUANTITY: 1.00

(pc) (pc/day) Duration (days)
Aircon Technician 1 1.00 2 1
Laborer 1 1.00 2 1

Equipment Total: -
B. Labor:
a. Foreman 1 1 696.80 696.80
b. Aircon Technician 1 1 465.44 465.44
a. Laborer 1 1 387.52 387.52
C. Materials:
a. Air conditioner window type 1.5 HP 220V 1 unit 25,000.00 25,000.00
G. VAT 12.00% of ( DC + OCM +CP ) 3,982.46
Unit Cost/pc 37,169.66
1
SPL - ITEMS
ITEM NO.: SPL - 3 UNIT:

DESCRIPTION: Welded Screen QUANTITY:

(sq.m.) (sq.m./day) Duration (days)

Equipment Total:
B. Labor:
a. Foreman 1 1 696.80
b. Carpenter 1 1 465.44
Skilled Sub-Total:
a. Laborer 1 1 387.52
Labor Total:
C. Materials:
a. 1/2" Welded Screen 7.00 sq.m. 350.00
Materials Total:
G. VAT 12.00% of ( DC + OCM +CP )
Unit Cost/sq.m
sq.m.
6.84
AMOUNT
696.80
465.44
1,162.24
387.52
387.52
1,549.76
2,450.00
2,450.00
3,999.76
599.96
399.98
599.96
1,599.90
5,599.66
818.66
SPL
ITEM NO.: SPL - 4 UNIT: unit

DESCRIPTION: Project Billboard QUANTITY: 1.00

Manpower No Output
Required (unit) (unit/day) Duration (days)
Laborer 1 1.00 2 1

Equipment Total: -
B. Labor:
a. Foreman 1 1 696.80 696.80
b. Carpenter 1 1 465.44 465.44
a. Laborer 1 1 387.52 387.52
C. Materials:
a. Billboard 8' x 8' Tarpauline 1 pcs 2,500.00 2,500.00
b. 2" x 3" x 12' Lawaan frame 18 bd.ft 47.00 846.00
c. 2" x 2" x 8' Lawaan frame 16 bd.ft 47.00 752.00
d. 1/4" thick Marine Plywood 2.00 pcs 478.00 956.00
e. 2 1/2" CW nails 0.5 kgs 80.00 40.00
f. 1 1/2" CW nails 0.5 kgs 80.00 40.00

G. VAT 12.00% of ( DC + OCM +CP ) 1,002.56

Unit Cost/sq.m 9,357.26
1
1018.2.1.2 Unglazed tiles
Qty 8.00 m²
C.R.floor 4 x 2 = 8.00 m²
Area of tiles (0.30x0.30) = 0.09 m²
No. of 12" x 12" floor tiles = 88.889 pcs
= 93.333
say = 94.00 pcs
12" x 12" Unglazed tiles 94 94 pcs
Portland Cement 3.501 4 bags
Sand 0.304 0.5 m³
Tile grout 2 2 pack
Tile Trim 6 6 pcs
1018.2.1.1 Glazed tiles & trims

Qty 21.79 m²
Perimeter = 16 - 1.47
= 14.53 mts
P H
C.R.wall 14.53 x 1.5 = 21.79 m²
Area of tiles (0.30x0.30) = 0.09 m²
No. of 12" x 12" floor tiles = 242.16667 pcs
= 254.28
say = 255 pcs
12" x 12" glazed tiles 254.275 255 pcs
Portland Cement 9.53 10 bags
Sand 0.828 1 m³
Tile grout 5.000 5 pack
Tile Trim 15 15 pcs
Plumbing Works
1001.2(a1) PVC pipes(Orange)
Qty 80.00 ln.m
a. 4" Ø x 3m PVC Pipe (Orange) 49 length

b. 3" Ø x 3m PVC Pipe (Orange) 28 length
c. 2" Ø x 3m PVC Pipe (Orange) 3 length .
d. 4" Ø PVC Coupling (Orange) 44 pcs
e. 4" Ø PVC Elbow 90° (Orange) 3 pcs
f. 4" Ø PVC Tee (Orange) 10 pcs
g. 4" Ø Clean Out w/ plug 6 pcs
h. 2" Ø x 4" Ø Sanitary Tee Reducer 6 pcs
i. 3" Ø PVC Elbow 45° (Orange) 42 pcs
j. 3" Ø PVC Coupling (Orange) 14 pcs
k. 2" Ø P-trap 3 pcs
l. 2" Ø Sanitary Elbow 5 pcs
m. 2" Ø PVC Wye 1 pcs
n. 2"Ø x 4"Ø PVC Wye 3 pcs
o. 4" Ø PVC Wye 2 pcs
1001.2(a2) PVC Pipes (Blue)

Qty 15.00 ln.m
15 ln.m
a. Waterline
b. 1-1/2" Ø x 3m PVC Pipe (blue) 5 length
c. 1/2" Ø x 3m PVC Pipe (blue) 3 length
d. 1/2" Ø PVC Coupling (blue) 4 pcs
e. 1-1/2" Ø - 3/4" Ø PVC Reducer (blue) 5 pcs
f. 1/2" Ø PVC elbow (blue) 10 pcs
g. 1/2" Ø PVC female threaded adaptor (blue) 8 pcs
h. 1/2" Ø PVC male threaded adaptor (blue) 8 pcs
i. 1/2" Ø PVC tee (blue) 5 pcs
j. 1/2" Ø PVC threaded elbow (blue) 5 pcs
k. 1-1/2" Gate Valve 1 pcs
l. Solvent Cement 150cc 2 pcs
m. teflon tape 5 roll
1002(c) Plumbing Fixtures

Qty 5.00 units
5 units
a. 4" x 4" Floor Drain 2 pcs
b. Water closet w/comp.acc. 2 unit
c. Lavatory w/comp. acc. 3 units
d. Faucet 3 pcs
1100 Conduits, Boxes and Fittings

Qty lumpsum
1/2" ØFlexible Hose 2 rolls
3/4"Ø uPVC Pipe orange 1 length
1/2" Ø uPVC Clip 50 pcs
3/4" Ø uPVC Clip 10 pcs
3/4"Ø RSC Conduit Pipe 19mm diameter w/ coupling 1 length
Surface type utility box (switch box) 1 pcs
Utility Box Deep Type (Plastic) 15 pcs
Junction Box (Plastic) 20 pcs
4" x 4" x 2" Pull Box, Orange 1 pc
1101 Wires and wiring Devices

Qty 500.00 ln.m
2.0mm² THHN Copper Wire 300 mts
No.6 Service drop wire 50 mts
Single Gang flush Type Switch 2 pcs
2 - Gang Type Switch 4 pcs
3 - Gang Type Switch 1 pcs
Knife Switch 1 pc
3-gang Flush Type Convenience Outlet 4 pcs
Single gang Flush type weatherproof outlet 1 pc
One gang flush type Aircon outlet 1 pcs
Big Electrical Tape 5 rolls
Cut-out fuse assy. w/ lightning arrester 1 set
4" Plastic Receptacle 11 pcs
1102(1) Panel Board (circuit breaker type)

Qty 1.00 circuit
Panel board Circuit breaker - 6 branches 1 pc
60Amp plug-in type C.B. 1 pc
30Amp plug-in type C.B. 2 pcs
3Amp fuse link, Type K 1 pc
1103(c) Lighting Fixtures

Qty 29.00 set
40 watts Flourescent Lamp Assembly 23 sets
SW Led Bulb 6 sets
SPL 1 Service Entrance and its Accessories
Qty lumpsum
3/4"Ø Weatherhead Cap 1 pc
Ground rod 5/8" x 8' 1 pc
1/2" Ø Circular loom 5 ft
SPL 2 Airconditioned Unit

Qty 1.00 unit
Air conditioner window type 1.5 HP 220V 1 unit
ROOFING WORKS 1
403(1) Structural Steel, furnished, fabricated and erected
403a Steel Truss Fabrication
Qty 5,498.92 kgs
Full Truss(FT)
MAIN TRUSS HT L other side No. of trusses
TC-2L-1 1/2"x1 1/2"x5mm= 7.30 x 2 x 2 = 30.40 x 3 = 91.20
7.60 91.2 x 2.976 = 271.41 kgs 284.98 kgs
= 15.2 pcs
BC-2L-1 1/2"x1 1/2"x5mm= 14.40 x 2 = 28.8 x 3 = 86.4
86.4 x 2.976 = 257.13 kgs 269.98 kgs
Total L for full truss = 14.4 pcs
WEB-L-1 1/2"x1 1/2"x4mm= 66.52 x 3 = 199.56
199.56 x 2.422 = 483.33 kgs 507.50 kgs
= 33.26 pcs
Half Truss(HT-1)
HALF TRUSS HT L No. of trusses
TC-2L-1 1/2"x1 1/2"x5mm= 7.60 x 2 = 15.2 x 2 = 30.4
30.4 x 2.976 = 90.47 kgs 94.99 kgs
= 5.0666667 pcs
BC-2L-1 1/2"x1 1/2"x5mm= 7.20 x 2 = 14.4 x 2 = 28.8
28.8 x 2.976 = 85.71 kgs 89.99 kgs
Total L for 1 half truss = 4.8 pcs
WEB-L-1 1/2"x1 1/2"x4mm= 30.78 x 2 = 61.56
61.56 x 2.422 = 149.10 kgs 156.55 kgs
= 10.26 pcs
Half Truss(HT-2)
HALF TRUSS HT L No. of trusses
TC-2L-1 1/2"x1 1/2"x5mm= 10.55 x 2 = 21.1 x 4 = 84.4
84.4 x 2.976 = 251.17 kgs 263.73 kgs
= 14.07 pcs
BC-2L-1 1/2"x1 1/2"x5mm= 10.18 x 2 = 20.36 x 4 = 81.44
81.44 x 2.976 = 242.37 kgs 254.48 kgs
WEB-L-1 1/2"x1 1/2"x4mm= 42.68 x 4 = 170.72
170.72 x 2.422 = 413.48 kgs 434.16 kgs
= 28.453333 pcs
Rafter(r-1)
RAFTER 1 HT L No. of trusses
TC-2L-1 1/2"x1 1/2"x4.5mm= 7.30 x 1 = 7.3 x 4 = 29.2
29.2 x 2.685 = 78.40 kgs 82.32 kgs
= 4.8666667 pcs 24.333333
BC-2L-1 1/2"x1 1/2"x4.5mm= 7.30 x 1 = 7.3 x 4 = 29.2 7.5
29.2 x 2.685 = 78.40 kgs 82.32 kgs 11.7
WEB-L-1 1/2"x1 1/2"x4.5mm= 17.70 x 4 = 70.8
70.8 x 2.685 = 190.10 kgs 199.60 kgs
= 11.8 pcs
r-2
TC-2L-1 1/2"x1 1/2"x4.5mm= 5.27 x 1 = 5.27 x 8 = 42.16
42.16 x 2.685 = 113.20 kgs 118.86 kgs
= 7.0266667 pcs
BC-2L-1 1/2"x1 1/2"x4.5mm= 5.27 x 1 = 5.27 x 8 = 42.16
42.16 x 2.685 = 113.20 kgs 118.86 kgs
WEB-L-1 1/2"x1 1/2"x4.5mm= 12.22 x 8 = 97.76
97.76 x 2.685 = 262.49 kgs 275.61 kgs
= 16.293333 pcs
r-3
TC-2L-1 1/2"x1 1/2"x4.5mm= 3.24 x 1 = 3.24 x 8 = 25.92
25.92 x 2.685 = 69.60 kgs 73.07 kgs
= 4.32 pcs
BC-2L-1 1/2"x1 1/2"x4.5mm= 3.24 x 1 = 3.24 x 8 = 25.92
25.92 x 2.685 = 69.60 kgs 73.07 kgs
WEB-L-1 1/2"x1 1/2"x4.5mm= 7.70 x 8 = 61.6
61.6 x 2.685 = 165.40 kgs 173.67 kgs
= 10.266667 pcs
STRUT
STRUT HT L No. of trusses
TC-2L-1 1/2"x1 1/2"x4mm= 13.00 x 2 = 26 x 1 = 26
26 x 2.422 = 62.97 kgs 66.12 kgs
= 4.33 pcs
BC-2L-1 1/2"x1 1/2"x4mm= 13.00 x 2 = 26 x 1 = 26
26 x 2.422 = 62.97 kgs 66.12 kgs
WEB-L-1 1/2"x1 1/2"x4mm= 53.36 x 1 = 53.36
53.36 x 2.422 = 129.24 kgs 135.70 kgs
= 8.89 pcs
Sag rod
T 7.30 x 16 x 2 = 233.6
r2 5.27 x 7 x 2 = 73.78
r3 3.24 x 7 x 2 = 45.36
352.74 mts
Total P.
Sag rod 12mmØ x 6m Plain Bar 352.74 x / 6 = 58.79
58.79 pcs
314.012711 total kgs
Total P.
ension rod 12mmØ x 6mPlain Bar 8.97 x 8 / 6 = 11.96 71.76
11.96 pcs

7.9851846 total kgs
FASCIA FRAME
BC,TC,&WM L
BC & TC 1 "x1 "x4.5mm= = 83.6
WM 1 "x1 "x4.5mm= 280 x 0.3 = 84 = 84
279 x 0.42 = 117.18 = 117.18
Total 284.78
284.78 x 1.73 = 492.67 kgs 517.30 kgs
= 47.463333 pcs
Fascia board= 83.60 x 0.3 = 25.08 = 8.7083 = 9 pcs
2.88
tecksrew 280 x 2 = 560 pcs
GRILLS
1/2"Square bar
H= 2.30 mts
Perimeter Vert bar= 28.8 = 289 x 2.3 = 664.7 mts
0.10 = 664.7 x 1.266 = 841.51 kgs
= 110.78 pcs = 883.59 kgs w/5% added
Perimeter Hor bar= = 28.8 x 2 = 57.6 mts
= 57.6 x 1.266 = 72.9216 kgs
= 9.6 pcs = 76.56768 kgs w/5% added
1/4" x 1" Flat bar
L1= 28.80 x 2 = 57.6 mts
L2= 14.00 x 3.1 = 43.4 mts
101 mts
= 16.833 pcs = 101 x 1.288
= 130.088 kgs
= 136.59 kgs w/5% added
Computing for welding rod = 69.4 kgs
No. of pcs of Bar= 412.11 pcs

5mm X 1 1/2 X 1 1/2 angle bar = 1,390.41 kgs
4.5mm X 1 1/2 X 1 1/2 angle bar = 1,197.39 kgs
4mm X 1 1/2 X 1 1/2 angle bar = 1,366.15 kgs
4.5mm X 1 X 1 angle bar = 517.30 kgs
1/2" Square bar = 960.15 kgs
1/4"x1" Flat bar = 136.59 kgs
Welding rod 69.4499 = 70.0 kgs
Steel brush = 4 pcs
Sanding stone = 4 pcs
Steel drillbit 1/4" = 6.00 pcs
12mmØ x 6m plain rnd bar = 338.10 kgs
12mmØ turnbuckle = 8.00 pcs
12mmØ anchor bolt = 6.00 pcs
Oxygen refill = 2.00 tank
Acytelene Refill = 2.00 tank
Cut-off machine blade = 15 pcs
403b Steel Truss Erections
Qty 24.00 sets
No. of set of trusses= 24.00 sets
403c Steel Truss Installations
Qty 24.00 sets 27
No. of set of trusses= 24.00 sets
403d Steel Purlins Installations

Qty 602.80 ln.m No. of Purlins= 10.43 pcs
L For the other side
20.2 x 11 x 2 = 444.40 ln.m
444.4 x 2.64 = 1,173.22 kgs
= 74.067 pcs
L For the other side
7.2 x 11 x 2 = 158.40 ln.m
158.4 x 2.64 = 418.18 kgs
= 26.4 pcs
Total ln.m = 602.80 ln.m
Total kgs = 1,591.39 kgs
= 1,670.96 kgs w/ 5% added
2" X 4"C purlins(100mmx50mmx1.5mm t 1,670.96 kgs
403e Painting of Truss,purlins&post

Qty 3,684.02 ln.m
Total length of Steel= Truss + half truss + rafter + strut + Fascia frame + Gate + grills + grills frame
Total length of Steel= 3,684.02 ln.m
1014(a) Prepainted Metal Sheets

1014(a) Prepainted Metal Sheets For 12'
Qty 400.04 sq.m Area= 20.2 x 7.30 x 2
= 294.92 sq.m
HT
Pre-painted metal roofing Ga.26 400 sq.m 7.30 x 7.2 x 2
Tekscrew 5,226 pcs = 105.12 sq.m
Tekscrew adaptor 2 pc
vulcaseal 2 ltr
No of Prepainted sheet=
L = 20.2 / 0.7 = 28.86
= 29 pcs
For 2-12' For the other side
29 pcs x 2 x 2 = 116 pcs
L = 7.2 / 0.7 = 10.29

= 11 pcs
11 pcs x 2 x 2 = 44 pcs
Tekscrew=
160 x 26 = 4,160.00 pcs
Installations of Ridge roll

Qty 54.00 ln.m
Total length of Steel= 54.00 ln.m
No. of Ridge roll= 54.00 / 2.44 = 22.13 = 23 pcs

Tekscrew= 23 x 22 = 506 = 506 pcs
Pre-painted ridge roll 54.00 ln.m

Tekscrew 506 pcs
SPL
1003 Carpentry and Joinery Works
Qty 174 m²
Mechanical Drying Area: 6 x 5 = 30 m²
2" x 2" x 10' Good Lumber 30 x 6.4170 = 192.51 BF

57.7535775 pcs
58 pcs
Conference Room: 6 x 6 = 36 m²

69.304293 pcs
70 pcs
Comfort Room: 4 x 2 = 8 m²

15.400954 pcs
16 pcs
Sorting/Storage Room: 10 x 10 = 100 m²

192.511925 pcs
193 pcs
Total Bd.ft. = 1116.558 BF

1172.386
Computing For CWN
Assorted nails 26.797392 say 27 kgs
Ceiling boards
Qty 36 sheets
Mechanical Dryer 6 x 5 = 30 m²
No. of Plywood = 10.078
No. of Plywood = 11 sheets
Conference 6 x 6 = 36 m²
CR 4 x 2 = 8 m²
Sorting/Storage Room: 10 x 10 = 100 m²

Total No. of Plywood = 61 sheets
Fascia 83.6 x 0.3 = 25.08 m²

No. of Hardiflex = 8.425
No. of Hardiflex = 9 sheets
Total No. of Hardiflex = 9 sheets
1/4" Marine plywood 61 sheets

1/4" Hardiflex board 9 sheets
Computing For CWN

Assorted nails 1586 say 10.1667 = 11 kgs
1010 Wooden Doors and Windows

DOOR Area
Door 1 0.8 x 2.1 = 3 units 1.68 m²
Door 2 0.6 x 2.1 = 2 units 1.26 m²
WINDOW Area
Window1 2 x 1.2 = 2 units 2.4 m²
Window3 1 x 1.2 = 2 units 1.2 m²
Window4 0.6 x 0.6 = 2 units 0.36 m²
11
1010a Frames (Jambs, sills, head, transoms and mullions)
Qty 11 set set Bd.ft
Door 1 2" x 6" x 8' 3 pcs 8 5 24
Door 2 PVC Door 2 pcs
bdft/pc set bd.ft
Window 1 2" x 6" x 8' 4 pcs 8 2 32 47 256
Window 3 2" x 6" x 8' 3 pcs 8 2 24
Window 4 2" x 6" x 8' 1 pc 8 2 8
1010b Doors
Qty 8.61 m²
Door 1 Flush Hollow Core Door 3 pcs 1.89 m²

= 5.67 m²
Door 2 PVC Door 2 pcs 1.47 m²
= 2.94 m²
1009(1) Glass Jalousie Windows
Qty 5.52 m²
Window1 Jalousie window 1 pcs 2.40 m²

= 2.40 m²
= 2.4 m²
10 = 0.72 m²
SPL - ITEMS 1046(3)

SPL - 3 Welded Screen
Qty 6.84 sq.m. No of Sets Area
V1 3.6 0.3 2 2.16
1/2" Screen for Windows:
1/2" Welded Screen 3.96 sq.m. 4 sq.m. V2 2.4 0.3 1 0.72
1/2" Screen for Concrete Louver: V3 1.2 0.3 1 0.36

1/2" Welded Screen 5.76 sq.m. 6 sq.m.
V4 7.2 0.3 1 2.16
SPL - ITEMS V5 4.8 0.3 1 1.44

SPL - 4 Project Billboard
Qty 1 unit 6.84 sq.m.
Billboard 8' x 8' Tarpauline 1 pcs

(See PEO-PPD for design & cap-
tion text)use 1st class ink
2" x 3" x 12' Lawaan frame 18.00 bd.ft 3
2" x 2" x 8' Lawaan frame 16.00 bd.ft 6
1/4" thick Marine Plywood 2.00 pcs
2 1/2" CW nails 0.5 kgs
1 1/2" CW nails 0.5 kgs
176.87333
Summary of Labor Rates based on Regional Wage Board or Locally Legislated Rates (Use
whichever is lower)
No. Designation Hourly Rate Daily Rate

1 Foreman 87.10 696.80
2 Highly Skilled Laborer 72.59 580.72
3 Skilled Laborer 62.86 502.88
4 Semi-Skilled Laborer 58.18 465.44
5 Part-time Safety Practitioner 97.00 776.00
6 First Aider 73.00 584.00
7 Unskilled Laborer 48.44 387.52
8 Mason 58.18 465.44
9 Carpenter 58.18 465.44
10 Bar cutter operator 58.18 465.44
11 Steelman 58.18 465.44
DPWH: D.O No. 197 Series of 2016
Estimated Direct Cost (EDC) Indirect Cost % for OCM & Profit Total Indirect
OCM Profit Cost % for OCM &
Php Profit
(% of EDC) (% of EDC)
Up to 5M 15 10 25
Above 5M up to 50M 12 8 20
Above 50M up to 150M 10 8 18
Above 150M 8 8 16
OCM 15%
What to USE?
Profit 10%
Piñ an PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñ an, Zamboanga Del Norte
QTY
ITEM NO. DESCRIPTION UNIT
REQUIREMENT
PART A. EARTHWORKS
800(1) Clearing and Grubbing 0.038 ha.
803(1) Structure Excavation 48.91 cu.m
803(3) Foundation Fill 44.83 cu.m
804(1) Embankment 41.42 cu.m
900 Structural Concrete 79.48 cu m
404 Reinforcing Steel 3,840.69 kgs
PART C FINISHING
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm 345.23 sq.m
1027(a) Cement Plaster Finish 699.88 sq.m
1032(a) Painting Works 1,125.14 m²
403(1) Structural Steel, furnished, fabricated and erected 5,848.35 kgs
1003 Carpentry and Joinery Works 174.00 m²
1010a Frames (Jambs, sills, head, transoms and mullions) 10.00 set
1010b Doors 8.61 m²
1009(1) Glass Jalousie Windows 5.52 m²
1018.2.1.1 Glazed tiles & trims 21.79 m²
1018.2.1.2 Unglazed tiles 8.00 m²
1014(a) Prepainted Metal Sheets 400.04 sq.m
1021(a) Plain Cement Floor Finish 378.00 sq.m.
Plumbing Works
1001.2(a1) PVC pipes(Orange) 80.00 ln.m
1001.2(a2) PVC Pipes (Blue) 15.00 ln.m
1002(c) Plumbing Fixtures 5.00 units
1100 Conduits, Boxes and Fittings 1.00
1101 Wires and wiring Devices 500.00 ln.m
1102(1) Panel Board (circuit breaker type) 1.00 circuit
1103(c) Lighting Fixtures 29.00 set
SPL - ITEMS
SPL 1 Service Entrance and its accessories 1.00
SPL 2 Airconditioned Unit 1.00 unit
SPL - 3 Welded Screen 6.84 sq.m.
SPL - 4 Project Billboard 1.00 unit
ITEM NO. DESCRIPTION QTY. UNIT
PART A. EARTHWORKS
800(1) Clearing and Grubbing 0.038 ha.
803(1) Structure Excavation 48.91 cu.m
803(3) Foundation Fill 44.83 cu.m
804(1) Embankment 41.42 cu.m
900 Structural Concrete 79.48 cu m
404 Reinforcing Steel 3,840.69 kgs
PART C FINISHING
CHB Non-Load Bearing(including Reinforced Steel),

1046(2)a1 345.23 sq.m
100mm
1027(a) Cement Plaster Finish 699.88 sq.m
1032(a) Painting Works 1,125.14 m²
403(1) Structural Steel, furnished, fabricated and erected 5,848.35 kgs
1003 Carpentry and Joinery Works 174.00 m²
1010a Frames (Jambs, sills, head, transoms and mullions) 10.00 set
1010b Doors 8.61 m²
1009(1) Glass Jalousie Windows 5.52 m²
1018.2.1.1 Glazed tiles & trims 21.79 m²
1018.2.1.2 Unglazed tiles 8.00 m²
1014(a) Prepainted Metal Sheets 400.04 sq.m
1021(a) Plain Cement Floor Finish 378.00 sq.m.
Plumbing Works
1001.2(a1) PVC pipes(Orange) 80.00 ln.m
1001.2(a2) PVC Pipes (Blue) 15.00 ln.m
1002(c) Plumbing Fixtures 5.00 units
1100 Conduits, Boxes and Fittings 1.000
1101 Wires and wiring Devices 500.00 ln.m
1102(1) Panel Board (circuit breaker type) 1.00 circuit
1103(c) Lighting Fixtures 29.00 set
SPL - ITEMS
SPL 1 Service Entrance and its accessories 1.00
SPL 2 Airconditioned Unit 1.00 unit
SPL - 3 Welded Screen 6.84 sq.m.

TIME MOTION ANALYSIS
ITEM : Portland Cement

QUANTITY : 1,150 bags
Location : 26 kms. From Dipolog Supplier To site( 5 kms. Free Delivery)
Hauling DISTANCE : 21.00 kms.
Dumptruck travel time without load = 21.00 kms x 60 min/hrs = 31.50 minutes
40 km/hr
Dumptruck travel time with load = 21.00 kms x 60 min/hrs = 42.00 minutes
30 km/hr
Loading, unloading & turning time = = 40 minutes
Total dumptruck travel time = 113.50 minutes
= 113.50 = 1.89 hrs.
60
EQUIPMENT:
1 Dumptruck @ P 1420.00 / hour for 1.89 hours = 2683.8 =

1,150
COST OF HAULING = 2.334
COST FROM CCIS:
Portland Cement = 285.00 Plus hauling = 2.334 287.330

ITEM : Reinforcing Steel

QUANTITY : 5,334 kgs
l
40 km/hr
30 km/hr
= 113.50 = 1.89 hrs.

60
EQUIPMENT:

5,334
COST FROM CCIS:
Reinforcing Steel = 43 Plus hauling = 0.503 43.50

Reinforcing Steel = 45 Plus hauling = 0.503 45.50
ITEM : Structural Steel

QUANTITY : 7,450 kgs
40 km/hr
30 km/hr
= 113.50 = 1.89 hrs.

60
EQUIPMENT:

7,450
COST FROM CCIS:
Structural Steel = 52 Plus hauling = 0.360 52.360

ITEM : Pre-Painted Metal Roofing Sheet Ga. 26

QUANTITY : 400 m²
40 km/hr
30 km/hr
= 113.50 = 1.89 hrs.

60
EQUIPMENT:

400
COST FROM CCIS:
Pre-Painted Metal Roofing Ga. 26 = 420 Plus hauling = 6.709 426.710

2014 ACEL RATES
(Minimum Operation = 8 hrs. per day)
No. Name & Capacity Description Hourly Rate Daily Rate

1 Air Compressor 86-125 cfm/42Hp 965.00 7,720.00
2 Asphalt Batching Plant 1,139.63 9,117.04
3 Asphalt Distributor 10 ft wide 3,301.00 26,408.00
4 Asphalt Paver/Finisher PF-180 5,150.00 41,200.00
5 Backhoe SE 130 LC-2, 0.80 cu.m. 1,537.00 12,296.00
6 Backhoe, Wheel Type PW60-3, 0.28 cu.m. 922.00 7,376.00
7 Backhoe with Pavement Breaker 1,998.10 15,984.80
8 Bulldozer D65A-8/155Hp 3,379.00 27,032.00
9 Clampshell 315.00 2,520.00
10 Chain Saw 176.00 1,408.00
11 Concrete Paver/Finisher GP-2500 Slipform 3,361.00 26,888.00
12 Concrete Batching Plant 30 cu.m. 1,759.50 14,076.00
13 Crawler Crane 46-50T 2,470.00 19,760.00
14 Crawler Crane 36-40T 1,902.00 15,216.00
15 Concrete Vibrator 148.88 1,191.04
16 Concrete Mixer 1.5-2 Bagger 190.00 1,520.00
17 Concrete Mixer 1-Bagger 172.00 1,376.00
18 Concrete Screeder 545.00 4,360.00
19 Concrete Saw 167.38 1,339.04
20 Cut-Off Machine 78.13 625.00
21 Diesel Hammer K25-DSL 1,286.00 10,288.00
22 Drop Hammer 160.00 1,280.00
23 Dump Truck (Cap. 10-11 cu.m.) 1,420.00 11,360.00
24 Dumptruck(Cap 6-9 cu.m) (Cap 6-9 cu.m.) 1,136.00 9,088.00
25 Electric Planer 78.13 625.00
26 Electrill Drill 78.13 625.00
27 Eletric Tile Cutter 78.13 625.00
28 Forklift 597.00 4,776.00
29 Generator Set All Make 1,296.67 10,373.36
30 Oxygen/Acetylene Cutting Outfit 110.00 880.00
31 Payloader 1.5 cu.m. 1,733.00 13,864.00
32 Plate Compactor 123.00 984.00
33 Power Broom Towed Type (Engine 2m wide) 130.55 580.16
34 Rebar Bender 351.50 2,812.00
35 Rebar Cutter 219.75 1,758.00
36 Road Grader 140Hp / G710A 2,173.00 17,384.00
37 Road Roller, Vibratory Single Smooth Drum, SP 56 1,846.00 14,768.00
38 Road Roller, Pneumatic Tire/Static W251D 553.00 4,424.00
39 Service Truck / Stake Truck 6-8 MT/195Hp 1,012.00 8,096.00
40 Service Vehicle Frontier, 3.2 AT II 4x4 1,360.00 10,880.00
41 Transit Mixer 5-6 cu.m. 1,318.00 10,544.00
42 Tower Lights 5Hp / 2.70 KW Generator 328.12 2,624.96
43 Truck-Mounted Crane 21-25T 1,631.00 13,048.00
44 Truck, 6-wheeler 5T 783.00 6,264.00
45 Vibro Hammer Hydraulic Driven 3,069.00 24,552.00
46 Water Truck(cap=1000 gal) (16000 liters) 2,450.00 19,600.00
47 Welding Machine 187.00 1,496.00
48 Water Pump (all model 3.5"-4" size) 125.88 1,007.00
49 Walk Behind Compactor 312.00 2,496.00
Locally Legislated Rental Rates versus ACER Rates: Use whichever is lower.
PERT-CPM
Determining the Number of Calendar Days of the Project:
Critical Parth: A-B-C-D-F-G-I-J-L-M-O-P-Q-S-U-V-X-Y-Z-AA-AB-AC
No. of Days of the CP: 142 days
Total No. of C.D.: 178 days 16
Unworkable Days Considered: 36 days 20
No of Months 6.0 0.000
CHB Load Prepainted Carpentry&

Reinforcing PVC pipes Joinery Works Unglazed tiles
Bearing Metal Sheets (Orange) Plumbing
Foundation Fill Steel Doors Fixtures
Clearing &Grubbing
4days 3days 2days
1 days 4 days 12 days 16 days 8days 15days 3 days
MOVE IN F G I J P Q
A B C D L M O S U V X Y
5 days 28 days 14days 7days 3days 5days 17days
3days
3 days
Structure Excavation Structural Structural Steel Frames Glass Jal. Glazed Cement
Embankment PVC Pipes Window Plaster Finish
Concrete (Blue) tiles&Trims
Wires & Wiring

Devices Panel Board & Air Conditioned Unit
Circuit Breaker
5 days 1 day W
1 day 1 day
E H K N R T
SPL-2
2 day 1 days
Project Billboard Welded Screen
Conduits,boxes,& Service Entrance &
1 day fittings Accessories
Project Supervision
174 days
Day Works
ACTIVITY Critical
Per Act. Path
800(1) Clearing and Grubbing 1 1 1
803(1) Structure Excavation 3 3 5 0.00
803(3) Foundation Fill 2 2 4
804(1) Embankment 3 3 3
404 Reinforcing Steel 9 9 12
900 Structural Concrete 11 25 28 0.00
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm 12 12 16 0.000
403(1) Structural Steel, furnished, fabricated and erected 10 10 14 1.00
1014(a) Prepainted Metal Sheets 7 7 8
1001.2(a2) PVC Pipes (Blue) 2 2 3
1001.2(a1) PVC pipes(Orange) 3 3 4
1010a Frames (Jambs, sills, head, transoms and mullions) 6 6 7
1010b Doors 2 2 3
1009(1) Glass Jalousie Windows 2 2 3
1003 Carpentry and Joinery Works 13 13 15
1018.2.1.1 Glazed tiles & trims 4 4 5
1018.2.1.2 Unglazed tiles 1 1 2
1027(a) Cement Plaster Finish 15 15 17
1002(c) Plumbing Fixtures 2 2 3
1021(a) Plain Cement Floor Finish 8 8 10
1032(a) Painting Works 10 10 12
1103(c) Lighting Fixtures 2 2 3
1100 Conduits, Boxes and Fittings 2
1101 Wires and wiring Devices 5
1102(1) Panel Board (circuit breaker type) 1
SPL 1 Service Entrance and its Accessories 1
SPL 2 Airconditioned Unit 1
SPL - 3 Welded Screen 1
SPL-4 Project Billboard 1
Total Days 142
Project Duration 140 178 days
Estimated UnWorkable Days
Plumbing
Fixtures Painting
12 days MOVE OUT
3 days
Z AA AB AC
3days
10 days
Plain Cement
Floor Finish Lighting
Fixtures&
Lamp
Name of Project: CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)
Location : Piñan PIMCO Multi-purpose Cooperative, Brgy. Segabe, Piñan, Zamboanga Del Norte
I. Bar Chart
Activity Month1 Month2 Month3 Month4 Month5 Month6 Month7

Item No. Scope of Work Duration
(days) W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
800(1) Clearing and Grubbing 1 1

803(1) Structure Excavation 5 5
803(3) Foundation Fill 4 1 3
804(1) Embankment 3 3
404 Reinforcing Steel 12 1 7 4
900 Structural Concrete 28 3 7 7 7 4
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm 16 3 7 6
403(1) Structural Steel, furnished, fabricated and erected 14 1 7 6
1014(a) Prepainted Metal Sheets 8 1 7
1001.2(a2) PVC Pipes (Blue) 3 3
1001.2(a1) PVC pipes(Orange) 4 4
1010a Frames (Jambs, sills, head, transoms and mullions) 7 7
1010b Doors 3 3
1009(1) Glass Jalousie Windows 3 3
1003 Carpentry and Joinery Works 15 1 7 7
1018.2.1.1 Glazed tiles & trims 5 5
1018.2.1.2 Unglazed tiles 2 2
1027(a) Cement Plaster Finish 17 7 7 3
1002(c) Plumbing Fixtures 3 3
1021(a) Plain Cement Floor Finish 10 1
1032(a) Painting Works 12 7 5
1103(c) Lighting Fixtures 3 2 1
1100 Conduits, Boxes and Fittings 2 2
1101 Wires and wiring Devices 5 1 2 2
1102(1) Panel Board (circuit breaker type) 1 1
SPL 1 Service Entrance and its Accessories 1 1
SPL 2 Airconditioned Unit 1 1
SPL - 3 Welded Screen 1 1
SPL - 4 Project Billboard 1 1
II. Equipment Utilization Schedule

No. of
Unit Month1 Month2 Month3 Month 4 Month 5 Month6 Month7
Item No. Type of Equipment Required Required W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
800(1) -
803(1) -
803(3) -
804(1) -
Bar Cutter 2 2 2 2
404
Bar Bender 1 1 1 1
900 Conc. Mixer(1bagger) 2 2 2 2 2 2
1046(2)a1 -
Welding Machine 2 2 2 2
403 Oxy-Acytelene Outfit 1 1 1 1
Cut-Off Machine 2 2 2 2
1014(a) -
1001.2(a2) -
1001.2(a1) -
1010a -
1010b -
1009(1) -
1003 -
1018.2.1.1 -
1018.2.1.2 -
1027(a) -
1002(c) -
1021(a) -
1032(a) -
1103(c) -
1100 -
1101 -
1102(1) -
SPL 1 -
SPL 2 -
SPL - 4 -
Total No of Equipment Required Per Week 5 - 3 3 5 2 2 2 2 - 5 5 5 - - - - - - - - - - - - - - - -
II.1 Summary of Equipment Requirement
Item No. Type of Equipment Required Equip. Month1 Month2 Month3 Month4 Month5 Month6 Month7
Needed W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Conc. Mixer(1bagger) 2 2 2 2 2 2
Bar Cutter 2 2 2 2
Bar Bender 1 1 1 1
Welding Machine 2 2 2 2
Oxy-Acytelene Outfit 1 1 1 1
Cut-Off Machine 2 2 2 2
III. Manpower Utilization

A. Technical, Skilled and Unskilled
Month1 Month2 Month3 Month4 Month5 Month6 Month7
Item No. Technical and Skilled Laborer Required No.
W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Gen. Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Materials Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Safety Health Practitioner 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Laborer 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
800(1) Foreman 1 1
Laborer 3 3
803(1) Foreman 1 1
Carpenter 1 1
Laborer 7 7
803(3) Foreman 1 1 1
Carpenter 1 1 1
Laborer 8 8 8
804(1) Foreman 1 1
Laborer 5 5
404 Foreman 1 1 1 1
Steelman 3 3 3 3
Laborer 3 3 3 3
900 Foreman 1 1 1 1 1 1
Mason 4 4 4 4 4 4
Conc.Mixer Operator 2 2 2 2 2 2
Carpenter 2 2 2 2 2 2
Laborer 8 8 8 8 8 8
1046(2)a1 Foreman 1 1 1 1
Mason 3 3 3 3
Laborer 3 3 3 3
403(1) Foreman 1 1 1 1
Welder 2 2 2 2
Steelman 2 2 2 2
Laborer 4 4 4 4
1014(a) Foreman 1 1 1
Carpenter 1 1 1
Laborer 4 4 4
1001.2(a2) Foreman 1 1
Plumber 1 1
Laborer 1 1
1001.2(a1) Foreman 1 1
Plumber 1 1
Laborer 1 1
1010a Foreman 1 1
Carpenter 2 2
Laborer 2 2
1010b Foreman 1 1
Carpenter 1 1
Laborer 1 1
1009(1) Foreman 1 1
Glass Installer 1 1
Laborer 1 1
1003 Foreman 1 1 1 1
Carpenter 2 2 2 2
Laborer 2 2 2 2
1018.2.1.1 Foreman 1 1
Tile setter 1 1
Laborer 1 1
1018.2.1.2 Foreman 1 1
Tile setter 1 1
Laborer 1 1
1027(a) Foreman 1 1 1 1
Mason 2 2 2 2
Laborers 2 2 2 2
1002(c) Foreman 1 1
Plumber 1 1
Laborer 1 1
1021(a) Foreman 1 1
Mason 2 2
Laborers 2 2
1032(a) Foreman 1 1 1
Painter 2 2 2
Laborer 2 2 2
1103(c) Foreman 1 1 1
Electrician 1 1 1
Laborer 1 1 1
1100 Foreman 1 1
Electrician 1 1
Laborer 1 1
1101 Foreman 1 1 1 1
Electrician 1 1 1 1
Laborer 2 2 2 2
1102(1) Foreman 1 1
Electrician 1 1
Laborer 1 1
SPL 1 Foreman 1 1
Electrician 1 1
Laborer 1 1
SPL 2 Foreman 1 1
Aircon Technician 1 1
Laborer 1 1
SPL - 3 Foreman 1 1
Carpenter 1 1
Laborer 1 1
SPL - 4 Foreman 1 1
Carpenter 1 1
Laborer 1 1
Total No of Manpower Required 34 32 29 13 30 23 23 23 34 17 26 18 24 12 12 11 17 11 14 12 14 11 22 11 14 9
A.1 Summary of Technical and Skilled Manpower Requirement
Technical and Skilled Laborer Required MP Month1 Month2 Month3 Month4 Month5 Month6 Month7
Required W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Project Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Materials Engineer 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 -
Safety Health Practitioner 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 -
Foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 -
Mason 7 4 4 4 4 7 3 3 2 2 4 -
Concrete Mixer Operator 2 2 2 2 2 2
Carpenter 3 3 1 2 2 2 2 2 1 1 2 3 2 3 -
Steelman 3 3 3 3 -
Welder 2 2 2 2
Painter 2 2 2 2 2 2
Tile setter 2 2
Plumber 2 2 1
Aircon Technician 1 1
Electrician 1 1 1 1 1 1 1 1 1
Glass Installer 1 1
Skilled Laborer 26 7 8 7 15 12 12 12 16 8 12 9 10 5 6 6 8 6 7 6 7 6 10 6 7 5 - - -
B. Unskilled Laborer Requirement
Month1 Month2 Month3 Month4 Month5 Month6 Month7
Item No. Unskilled Laborer Required No.
W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Gen. Laborer 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2
800(1) Laborer 3 3
803(1) Laborer 7 7
803(3) Laborer 8 8 8
804(1) Laborer 5 5
404 Laborer 3 3 3 3
900 Laborer 8 8 8 8 8 8
1046(2)a1 Laborer 3 3 3 3
403(1) Laborer 4 4 4 4
1014(a) Laborer 4 4 4
1001.2(a2) Laborer 1 1
1001.2(a1) Laborer 1 1
1010a Laborer 2 2
1010b Laborer 1 1
1009(1) Laborer 1 1
1003 Laborer 2 2 2 2
1018.2.1.1 Laborer 1 1
1018.2.1.2 Laborer 1 1
1027(a) Laborer 2 2 2 2
1002(c) Laborer 1 1
1021(a) Laborer 2 2
1032(a) Laborer 2 2 2
1103(c) Laborer 1 1 1
1100 Laborer 1 1
1101 Laborer 2 2 2 2
1102(1) Laborer 1 1
SPL 1 Laborer 1 1
SPL 2 Laborer 1 1
SPL - 4 Laborer 1 1
Total No of Manpower Required 21 21 18 5 13 10 10 10 15 7 11 7 11 6 4 4 6 4 4 4 5 4 8 4 5 3 - - -
B.1 Summary of Unskilled Manpower Requirement
Unskilled Laborer Required MP Month1 Month2 Month3 Month4 Month5 Month6 Month7
Required W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
Laborer 21 21 18 5 13 10 10 10 15 7 11 7 11 6 4 4 6 4 4 4 5 4 8 4 5 3 - - -
Total Manpower Required 21 21 18 5 13 10 10 10 15 7 11 7 11 6 4 4 6 4 4 4 5 4 8 4 5 3 - - -

28 26 12 28 22 22 22 31 15 23 16 21 11 10 10 14 10 11 10 12 10 18 10 12 8 - - -
31
1 1 0 1 0.033333
5 5 0 5
4 4 0 4
3 3 0 3
12 12 0 12
28 28 0 28
16 16 0 16
14 14 0 14
8 8 0 8
3 3 0 3
4 4 0 4
7 7 0 7
3 3 0 3
3 3 0 3
15 15 0 15
5 5 0 5
2 2 0 2
17 17 0 17
3 3 0 3
10 1 9 1
12 12 0 12
3 3 0 3 169
2 2 0 2
5 5 0 5
1 1 0 1
1 1 0 1
1 1 0 1
1 1 0 1
CURING PERIOD
CURING PERIOD
112
Move Demove
Bar Cutter 2 2 1
Foreman
Laborer
Mason
Conc.Mixer O.
Mason
Carpenter
Steelman
Welder
Installer/Carpenter
Plumber
Painter
Electrician
1014
Philippine Rural Development Project
Construction Schedule and Progress
S-CURVE
Subproject Name:
100
90
Target Commulative Accomp: 100% 80
Actual Commulative Accomp : 0.00% 70
Slippage : 60
Actual Start of Work : 50
Target Completion Date : 40
Construction Duration (c.d.) : 30
Remaining Calendar Days : 20
10
0
CONSTRUCTION SCHEDULE (BAR CHART)
Bill of Quantities Construction Duration(CD)

Item No. Item Description Remarks
Qty Unit Unit Price Amount % Weight 20 40 60 80 100 120 140 160 180 Total
0.07% 2,603.10
0.07%
800(1) Clearing and Grubbing 0.038 ha. 68,865.19 2,603.10
0.44% 16,274.50
0.44%
803(1) Structure Excavation 48.91 cu.m 332.72 16,274.50
1.78% 65,484.72
1.78%
803(3) Foundation Fill 44.83 cu.m 1,460.70 65,484.72
0.32% 11,646.88
0.32%
804(1) Embankment 41.42 cu.m 281.18 11,646.88
11.11% 9.63% 762,196.29
20.74%
900 Structural Concrete 79.48 cu m 9,589.73 762,196.29
5.88% 4.20% 370,790.77
10.09%
404 Reinforcing Steel 3,840.69 kgs 96.54 370,790.77
4.29% 5.52% 360,588.07
9.81%
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm 345.23 sq.m 1,044.49 360,588.07
1.33% 1.89% 118,303.06
3.22%
1027(a) Cement Plaster Finish 699.88 sq.m 169.03 118,303.06
6.47% 237,788.88
6.47%
1032(a) Painting Works 1,125.14 m² 211.34 237,788.88
16.30% 4.44% 762,389.30
20.74%
403(1) Structural Steel, furnished, fabricated and erected 5,848.35 kgs 130.36 762,389.30
2.83% 1.89% 173,358.50
4.72%
1003 Carpentry and Joinery Works 174.00 m² 996.31 173,358.50
0.24% 0.60% 30,962.85
0.84%
1010a Frames (Jambs, sills, head, transoms and mullions) 10.00 set 3,096.28 30,962.85
0.55% 20,299.90
0.55%
1010b Doors 8.61 m² 2,357.71 20,299.90
0.19% 7,094.36
0.19%
1009(1) Glass Jalousie Windows 5.52 m² 1,285.21 7,094.36
0.98% 36,172.05
0.98%
1018.2.1.1 Glazed tiles & trims 21.79 m² 1,659.65 36,172.05
0.34% 12,637.93
0.34%
1018.2.1.2 Unglazed tiles 8.00 m² 1,579.74 12,637.93
9.22% 338,943.98
9.22%
1014(a) Prepainted Metal Sheets 400.04 sq.m 847.28 338,943.98
1.23% 0.53% 64,679.89
1.76%
1021(a) Plain Cement Floor Finish 378.00 sq.m. 171.11 64,679.89
2.84% 104,486.59
2.84%
1001.2(a1) PVC pipes(Orange) 80.00 ln.m 1,306.08 104,486.59
0.28% 10,117.13
0.28%
1001.2(a2) PVC Pipes (Blue) 15.00 ln.m 674.48 10,117.13
1.11% 40,772.93
1.11%
1002(c) Plumbing Fixtures 5.00 units 8,154.59 40,772.93
0.241% 8,847.33
0.24%
1100 Conduits, Boxes and Fittings 1.00 8,847.33
1.02% 37,353.96
1.02%
1101 Wires and wiring Devices 500.00 ln.m 74.71 37,353.96
0.22% 7,949.56
0.22%
1102(1) Panel Board (circuit breaker type) 1.00 circuit 7,949.56 7,949.56
0.49% 18,010.33
0.49%
1103(c) Lighting Fixtures 29.00 set 621.05 18,010.33
0.10% 3,532.56
0.10%
SPL 1 Service Entrance and its accessories 1.00 3,532.56
1.01% 37,169.66
1.01%
SPL 2 Airconditioned Unit 1.00 unit 37,169.66 37,169.66
0.15% 5,599.66
0.15%
SPL - 3 Welded Screen 6.84 sq.m. 818.66 5,599.66
0.25% 9,357.26
0.25%
SPL - 4 Project Billboard 1.00 unit 9,357.26
3,675,412.02 100.00%
TIMELINE
Planned 8.75% 15.31% 14.94% 22.06% 17.24% 4.33% 4.54% 4.33% 8.50% 3,675,412.02
Monthly% Accomplishment
Monthly% Accomplishment
Actual
20 40 60 80 100 120 140 160 180
Planned 8.75% 24.06% 39.00% 61.06% 78.30% 82.63% 87.2% 91.5% 100.0%
Commulative% Accomplishment
Actual
Slippage(%)
54
% Accomplishment
#REF!
#REF!
ITEM % OF DIRECT COST

NO. DESCRIPTION TOTAL UNIT QUANTITY TOTAL UNIT
COST
PART A. EARTHWORKS
800(1) Clearing and Grubbing #REF! ha. 0.04 2,603.10 68,865.19
803(1) Structure Excavation #REF! cu.m 79.48 762,196.29 9,589.73
#REF! #REF! #REF! #REF! 345.23 360,588.07 1,044.49
Sub-total 1,125,387.47
900 Reinforced Concrete
900 Structural Concrete #REF! #REF! 1,125.14 237,788.88 211.34
0 Column #REF! #REF! #REF! #REF! #REF!
0 Wall Footing #REF! #REF! #REF! #REF! #REF!
0 Flooring/ramp/stair #REF! #REF! #REF! #REF! #REF!
0 Concrete Beam #REF! cu.m #REF! #REF! #REF!
0 Formwork fabrication/Installation/Stripping #REF! #REF! #REF! #REF! #REF!

Sub-total #REF!
900.2.4 Metal Reinforcement
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
#REF! #REF! #REF! kgs #REF! #REF! #REF!
0 0 #REF! kgs #REF! #REF! #REF!
Sub-total #REF!
PART C. MASONRY WORKS
1046(2)a1 CHB Non-Load Bearing(including Reinforced Steel), 100mm #REF! sq.m #REF! #REF! #REF!
Sub-total #REF!
PART D. FINISHING
403 Metal Structure
403(1) Structural Steel, furnished, fabricated and erected #REF! #REF! #REF! #REF! #REF!
403b Steel Truss Erections #REF! #REF! #REF! #REF! #REF!
403c Steel Truss Installations #REF! #REF! #REF! #REF! #REF!
403d Steel Purlins Installations #REF! #REF! #REF! #REF! #REF!
403e Painting of Truss,purlins&post #REF! #REF! #REF! #REF! #REF!
Sub-total #REF!
1014 Roofing Works
1014(a) Prepainted Metal Sheets #REF! #REF! 174.00 173,358.50 996.31
Sub-total 173,358.50
1003 Carpentry Works
1003 Carpentry and Joinery Works #REF! #REF! #REF! #REF! #REF!
0 Ceiling boards #REF! #REF! 10.00 30,962.85 3,096.28
Sub-total #REF!
1010 Wooden Doors and Windows
1010a Frames (Jambs, sills, head, transoms and mullions) #REF! #REF! #REF! #REF! #REF!
1010b Doors #REF! #REF! 5.52 7,094.36 1,285.21
#REF! #REF! #REF! #REF! 8.00 12,637.93 1,579.74
Sub-total #REF!
1012 Plumbing Works
1001.2(a1) PVC pipes(Orange) #REF! #REF! #REF! #REF! #REF!
1001.2(a2) PVC Pipes (Blue) #REF! #REF! #REF! 104,486.59 #REF!
#REF! #REF! #REF! #REF! #REF! 338,943.98 #REF!
Sub-total #REF!
1100 Electrical Works
1100 Conduits, Boxes and Fittings #REF! #REF! #REF! #REF! #REF!
1101 Wires and wiring Devices #REF! #REF! #REF! #REF! #REF!
1103(c) Lighting Fixtures #REF! #REF! 1.00 7,949.56 7,949.56
1102(1) Panel Board (circuit breaker type) #REF! #REF! #REF! #REF! #REF!
#REF!
1018 Finishes
1018.2.1.2 Unglazed tiles #REF! #REF! #REF! #REF! #REF!
1018.2.1.1 Glazed tiles & trims #REF! #REF! #REF! #REF! #REF!
767571027.xls
ITEM % OF DIRECT COST
NO. DESCRIPTION TOTAL UNIT QUANTITY TOTAL UNIT
COST
Sub-total #REF!
#REF!
SPL - 4 Project Billboard #REF! #REF! #REF! #REF! #REF!
Sub-total #REF!
Grand Total #REF!
767571027.xls

1.MPB SEGABE POW With Safety and Health 1

Uploaded by

Document Information

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

1.MPB SEGABE POW With Safety and Health 1

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

SUB-PROJECT PROGRAM OF WORKS

MA. ROSA L. ADELA FE C. BATILONA ROBERTO Y. UY

DPWH: D.O No. 197 Series of 2016

MINIMUM MATERIALS TESTING REQUIREMENT (FOR "OTHER" RURAL INFRASTRUCTURE)

Qc 1 for every 2000 bags 1

b) Washed Sand cu.m. 40.35 Q4 1 for every 1500 cu.m. 1

1032(a) Painting Works m² 1,125.14 237,788.88 IR 1 for each type of materials 1

Submitted by: Checked By: Recommending Approval Approved By:

if materials are to be incorporated in the work

Layer placed not exceeding 200mm in loose measurement

Project Engineer Certificate or Mill Certificate

apply Qc if source is questionable or per concrete trial mix result

apply Q3 test, if source not yet tested

Reduced section as prescribed

tested separately a number

ty, Absorption and Mortar Strength)

Filler, Joint Filler, etc.)

Republic of the Philippines

Description of the Operation/ Test/ Inspection

Name FE C. BATILONA ROMEO C. REYES

Inspection and Testing

1 sample / 2000 bags 10 kg. X W S Mill Certificate/Quality Test

As per requirement As per specs. X W S Test Result

Activity/Process Procedure/ Reference

1.2 Activity Schedule - Program of Work

1.3 Human & Material Resources

2. Contract Review / Implementation Arrangement

Prepared by: FE C. BATILONA _

CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSING AND TRADING)

- PLGU-EO for Creation and Designation of - upon approval of change of - PPMIU/RPCO/PSO

- S-Curve/PERT-CPM - to be revised in accordance - PPMIU/RPCO/PSO

- Manning Schedules - start of project - PPMIU/RPCO/PSO

- CAF/NTP - LGU BAC Resolution of - PPMIU/RPCO/PSO

a. Design Cosiderations - upon project presentation - PPMIU/RPCO/PSO

c. Required Design Documents

a. Pre-construction Joint Survey - site layout - PPMIU/RPCO/PSO

a. Contractor Supplied Documents - as required by construction - Contractor

b. Project Communications -as required

c. Inspection/Testing Records - as required by construction

d. Contracts - as required by PRDP

e. Rural Infrastructure Monitoring Forms/Re - As required by PRDP

( 3 ) DPWH Design Guidelines Criteria a

Recommending Approval: ROMEO C. REYES

- RPAB Approval/ Tendering D CAF/NTP Requiments:

- Appraisal report (1) Design Review may include:

- Traceability Refer to ITP

Sub-Project Name : CONSTRUCTION OF MULTI-PURPOSE BUILDING(IN SUPPORT TO CACAO PRIMARY PROCESSI

Allocation of Task and Equivalent Cash

Year Amount in Php

Prepared by: Checked by:

Recommending Approval: Approved by:

ROMEO C. REYES ROBERTO Y. UY

ITEM NO.: SPL 5 UNIT: l.s.

Materials Total: 59,165.44

ITEM NO.: 800(1) UNIT: ha.

COMPUTATION OF MANPOWER OUTPUT PER DAY

DESCRIPTION QTY. UNIT DAYS UNIT COST AMOUNT

ITEM NO.: 803(1) UNIT:

COMPUTATION OF MANPOWER OUTPUT PER DAY

DESCRIPTION QTY. UNIT DAYS UNIT COST

ITEM NO.: 803(3) UNIT:

COMPUTATION OF MANPOWER OUTPUT PER DAY

DESCRIPTION QTY. UNIT DAYS UNIT COST